UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 8-K

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported)     October 23, 2006

 

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

 

1-6887

 

99-0148992

(State of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

130 Merchant Street, Honolulu, Hawaii

 

96813

(Address of principal executive offices)

 

(Zip Code)

 

(Registrant’s telephone number, including area code)     (808) 537-8430

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))

 




 

Item 2.02.                                          Results of Operations and Financial Conditions.

On October 23, 2006, Bank of Hawaii Corporation announced its results of operations for the quarter ending September 30, 2006.  The public announcement was made by means of a press release, the text of which is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

Item 9.01.              Financial Statements and Exhibits

(d)                                 Exhibits

 

Exhibit No.

 

 

 

99.1

 

October 23, 2006 Press Release

 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date October 24, 2006

 

BANK OF HAWAII CORPORATION

 

 

 

 

 

/s/ Cynthia G. Wyrick

 

 

Cynthia G. Wyrick
Executive Vice President and
Corporate Secretary

 

 

 

 



Exhibit 99.1

Bank of Hawaii Corporation Third Quarter 2006 Financial Results

·            Board of Directors Increases Dividend 11 Percent to $0.41 Per Share

FOR IMMEDIATE RELEASE

HONOLULU, HI (October 23, 2006) — Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.93 for the third quarter of 2006, up from $0.85 in the third quarter of 2005 and up from $0.73 in the second quarter of 2006.  Net income for the third quarter of 2006 was $46.9 million, up $2.1 million from $44.8 million in the third quarter of 2005 and up $9.7 million from $37.2 million in the second quarter of 2006.

The return on average assets for the third quarter of 2006 was 1.81 percent, compared to 1.74 percent in the third quarter of 2005 and 1.47 percent in the second quarter of 2006.  The return on average shareholders equity was 27.09 percent for the third quarter of 2006, up from 24.61 percent in the third quarter last year and up from 21.70 percent in the previous quarter.

“Bank of Hawaii Corporation had another solid financial performance during the third quarter of 2006 despite a challenging rate environment,” said Allan R. Landon, Chairman and CEO.  ”Loan growth and asset quality were strong during the third quarter and we were able to stabilize net interest income and overall deposit levels.”

For the nine months ended September 30, 2006, net income was $129.4 million, down $7.3 million compared to net income of $136.8 million for the same period last year.  Diluted earnings per share were $2.53 for the nine month period in 2006, down from diluted earnings per share of $2.55 for the same period in 2005.  Results for 2006 include a charge of $8.8 million, or $0.17 per diluted share, as a result of the May 2006 Tax Increase Prevention and Reconciliation Act (“TIPRA”), which repealed the exclusion from federal income taxation of a portion of the income from foreign sales corporations.  Excluding the TIPRA adjustment, results for the nine months ended September 30, 2006 were $138.3 million, an increase of $1.5 million compared with the same period last year.  Results for the nine month period in 2006 included a provision for credit losses of $7.6 million compared to a provision for credit losses of $3.0 million during the comparable period in 2005.

- more -




Bank of Hawaii Corporation Third Quarter 2006 Financial Results                                                                         Page 2

The year-to-date return on average assets was 1.70 percent, down from 1.83 percent for the same period in 2005.  The year-to-date return on average shareholders equity was 24.99 percent, up from 24.72 percent for the nine months ended September 30, 2005.

Financial Highlights

Net interest income, on a taxable equivalent basis, for the third quarter of 2006 was $100.5 million, down $1.6 million from $102.1 million in the third quarter of 2005 and up $0.5 million from $100.0 million in the second quarter of 2006.  An analysis of the change in net interest income from the previous quarter is included in Table 6.

The net interest margin was 4.20 percent for the third quarter of 2006, a 10 basis point decrease from 4.30 percent in the third quarter of 2005 and a 5 basis point decrease from 4.25 percent in the second quarter of 2006.  The decrease was primarily due to the effects of the inverted yield curve in the third quarter of 2006 and a continued shift in the funding mix.

Results for the third quarter of 2006 included a provision for credit losses of $2.8 million compared to $3.0 million in the third quarter of 2005 and $2.1 million in the second quarter of 2006.

Noninterest income was $56.9 million for the third quarter of 2006, an increase of $1.4 million or 2.5 percent compared to noninterest income of $55.5 million in the third quarter of 2005 and up $3.7 million or 6.9 percent compared to noninterest income of $53.2 million in the second quarter of 2006.

Noninterest expense was $79.8 million in the third quarter of 2006, down $4.8 million or 5.7 percent from noninterest expense of $84.6 million in the same quarter last year and up $1.1 million or 1.3 percent from $78.7 million in the prior quarter.  An analysis of salary and benefit expenses is included in Table 7.

The efficiency ratio for the third quarter of 2006 was 50.75 percent, an improvement from 53.72 percent in the same quarter last year and from 51.45 percent in the previous quarter. For the nine months ended September 30, 2006, the efficiency ratio was 51.47 percent compared to 52.90 percent for the same period in 2005.

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services Group, and Treasury and Other Corporate.  Results are determined based on the Company’s internal financial management reporting process and organizational structure.  Selected financial information for the business segments is included in Tables 11a and 11b.

Asset Quality

Asset quality remained strong during the third quarter of 2006.  Non-performing assets were $5.4 million at the end of the quarter, down $2.8 million, or 34.0 percent, compared to $8.3 million at the end of the same quarter last year and essentially flat with the end of the previous quarter.  The ratio of non-performing assets to total loans, foreclosed real estate, and other investments at September 30, 2006 was 0.08 percent, down from 0.13 percent at September 30, 2005 and unchanged from June 30, 2006.

- more -




Bank of Hawaii Corporation Third Quarter 2006 Financial Results                                                                         Page 3

Non-accrual loans and leases were $5.0 million at September 30, 2006, down $2.2 million or 30.8 percent from $7.2 million at September 30, 2005 and down approximately $0.2 million, or 3.1 percent from $5.1 million at June 30, 2006.  Non-accrual loans and leases as a percentage of total loans and leases at September 30, 2006 were 0.08 percent, down from 0.12 percent at September 30, 2005 and unchanged from June 30, 2006.

Net charge-offs for the third quarter of 2006 were $2.8 million or 0.17 percent annualized of total average loans and leases compared to net charge-offs of $13.0 million or 0.84 percent annualized of total average loans and leases in the same quarter last year.  Net charge-offs during the third quarter of 2005 included a $10.0 million write-off of a fully reserved aircraft lease.  Net charge-offs for the second quarter of 2006 were $2.1 million or 0.13 percent annualized of total average loans and leases.  Details of the reserve for credit losses are summarized in Table 10.

The allowance for loan and lease losses was $90.8 million at September 30, 2006, down $0.9 million from $91.7 million at September 30, 2005 and down $0.2 million from $91.0 million at June 30, 2006.  The ratio of allowance for loan and lease losses to total loans was 1.40 percent at September 30, 2006, down from 1.48 percent at September 30, 2005 and down from 1.41 percent at June 30, 2006.  The reserve for unfunded commitments at September 30, 2006 was $5.4 million, up from $4.5 million at September 30, 2005 and up from $5.1 million at June 30, 2006.

Credit exposure to the air transportation industry is summarized in Table 8.

Other Financial Highlights

Total assets were $10.37 billion at September 30, 2006, up $286 million from $10.09 billion at September 30, 2005 and up $46 million from $10.33 billion at June 30, 2006.  Total loans and leases were $6.49 billion at September 30, 2006, up $287 million from $6.20 billion at September 30, 2005 and up $47 million from $6.44 billion at June 30, 2006.  Commercial loans were $2.36 billion at September 30, 2006, up $170 million from $2.19 billion at September 30, 2005 and up $42 million from $2.32 billion at June 30, 2006.  Consumer loans were $4.13 billion at September 30, 2006, up $116 million from $4.01 billion at September 30, 2005 and up $6 million from $4.13 billion at June 30, 2006.

Total deposits at September 30, 2006 were $7.69 billion, down $69 million from $7.76 billion at September 30, 2005 and down $79 million from $7.77 billion at June 30, 2006.  Despite lower deposit balances, the total number of business and consumer deposit accounts increased compared to June 30, 2006 and September 30, 2005.  Average total deposits were $7.73 billion during the third quarter of 2006, down $102 million from the same quarter last year and up $4 million from $7.73 billion during the previous quarter.

During the third quarter of 2006, the Company repurchased 950.0 thousand shares of common stock at a total cost of $46.6 million under its share repurchase program.  The average cost was $49.03 per share repurchased.  From the beginning of the share repurchase program in July 2001 through September 30, 2006, the Company repurchased a total of 42.1 million shares and returned over $1.4 billion to shareholders at an average cost of $34.22 per share.  From October 1, 2006 through October 20, 2006, the Company has repurchased an additional 122.5 thousand shares of common stock at an average cost of $48.36 per share.  Remaining buyback authority under the share repurchase program was $102.5 million at October 20, 2006.

- more -




Bank of Hawaii Corporation Third Quarter 2006 Financial Results                                                                         Page 4

At September 30, 2006 the Tier 1 leverage ratio was 6.90 percent compared to 6.98 percent at September 30, 2005 and 7.09 percent at June 30, 2006.

The Company’s Board of Directors has declared a quarterly cash dividend of $0.41 per share on the Company’s outstanding shares.  The dividend will be payable on December 14, 2006 to shareholders of record at the close of business on November 30, 2006.

Financial Outlook

The Company’s previous earnings estimate of approximately $178 million in net income for the full year of 2006 remains unchanged.  An analysis of credit quality is performed quarterly to determine the adequacy of the reserve for credit losses.  This analysis determines the timing and amount of the provision for credit losses.

Forward-Looking Statements

This news release contains, and other statements made by the Company in connection with this earnings release may contain, forward-looking statements concerning, among other things, the economic and business environment in our service area and elsewhere, credit quality, anticipated net income and other financial and business matters in future periods.  Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate and actual results may differ materially from those projected for a variety of reasons, including, but not limited to: 1) unanticipated changes in business and economic conditions, the competitive environment, taxing authority interpretations, legislation in Hawaii and the other markets we serve, or the timing and interpretation of proposed accounting standards; 2) changes in our credit quality or risk profile that may increase or decrease the required level of reserve for credit losses; 3) changes in market interest rates that may affect our credit markets and ability to maintain our net interest margin; 4) unpredictable costs and other consequences of legal, tax or regulatory matters involving the Company; 5) changes to the amount and timing of our proposed equity repurchases; 6) real or threatened acts of war or terrorist activity affecting business conditions; and 7) adverse weather, public health, and other natural hazards or conditions impacting the Company and its customers’ operations.  For further discussion of these and other risks and uncertainties that could cause actual results to differ materially from such forward-looking statements, please refer to the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2005 filed with the U.S. Securities and Exchange Commission.  We do not undertake an obligation to update forward-looking statements to reflect later events or circumstances.

Conference Call Information

The Company will review its third quarter 2006 financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time).  The presentation will be accessible via teleconference and via the Investor Relations link of Bank of Hawaii Corporation’s web site, www.boh.com.  The conference call number is 800-299-7928 in the United States or 617-614-3926 for international callers.  No passcode is required to access the call.  A replay will be available for one week beginning Monday, October 23, 2006 by calling 888-286-8010 in the United States or 617-801-6888 internationally and entering the number 97074126 when prompted.  A replay of the presentation will also be available via the Investor Relations link of the Company’s web site.

- more -




Bank of Hawaii Corporation Third Quarter 2006 Financial Results                                                                         Page 5

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

# # # #

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Highlights (Unaudited)

 

Table 1

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2006

 

2006

 

2005

 

2006

 

2005

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$146,960

 

$140,769

 

$129,234

 

$423,132

 

$373,497

 

Net Interest Income

 

100,350

 

99,856

 

101,960

 

302,408

 

303,657

 

Net Income

 

46,920

 

37,176

 

44,829

 

129,446

 

136,780

 

Basic Earnings Per Share

 

0.95

 

0.74

 

0.87

 

2.58

 

2.62

 

Diluted Earnings Per Share

 

0.93

 

0.73

 

0.85

 

2.53

 

2.55

 

Dividends Declared Per Share

 

0.37

 

0.37

 

0.33

 

1.11

 

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets (ROA)

 

1.81%

 

1.47%

 

1.74%

 

1.70%

 

1.83%

 

Net Income to Average Shareholders’ Equity (ROE)

 

27.09

 

21.70

 

24.61

 

24.99

 

24.72

 

Net Interest Margin 1

 

4.20

 

4.25

 

4.30

 

4.29

 

4.36

 

Efficiency Ratio 2

 

50.75

 

51.45

 

53.72

 

51.47

 

52.90

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$10,309,314

 

$10,169,341

 

$10,196,047

 

$10,190,904

 

$10,004,968

 

Average Loans and Leases

 

6,470,862

 

6,317,623

 

6,170,302

 

6,324,454

 

6,087,629

 

Average Deposits

 

7,731,993

 

7,728,227

 

7,833,638

 

7,734,242

 

7,756,789

 

Average Shareholders’ Equity

 

687,172

 

687,083

 

722,758

 

692,643

 

739,721

 

Average Shareholders’ Equity to Average Assets

 

6.67%

 

6.76%

 

7.09%

 

6.80%

 

7.39%

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

Closing

 

$48.16

 

$49.60

 

$49.22

 

$48.16

 

$49.22

 

High

 

50.75

 

54.51

 

54.44

 

55.15

 

54.44

 

Low

 

47.00

 

48.33

 

47.44

 

47.00

 

43.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

2006

 

2006

 

2005 3

 

At Period End:

 

 

 

 

 

 

 

Net Loans and Leases

 

$6,398,262

 

$6,350,590

 

$6,110,892

 

Total Assets

 

10,371,215

 

10,325,190

 

10,085,235

 

Deposits

 

7,687,123

 

7,766,033

 

7,756,586

 

Long-Term Debt

 

265,268

 

242,749

 

242,692

 

Shareholders’ Equity

 

683,472

 

666,728

 

696,311

 

 

 

 

 

 

 

 

 

Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding

 

1.40%

 

1.41%

 

1.48%

 

Dividend Payout Ratio 4

 

38.95

 

50.00

 

37.93

 

Leverage Capital Ratio

 

6.90

 

7.09

 

6.98

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$13.72

 

$13.18

 

$13.58

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

2,589

 

2,563

 

2,591

 

Branches and Offices

 

86

 

86

 

85

 

 

 

 

 

 

 

 

 

 

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

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

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

4  Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share for the quarter.




Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Income (Unaudited)

 

Table 2

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2006

 

2006

 

2005

 

2006

 

2005

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases1

 

$110,065

 

$104,388

 

$94,381

 

$313,824

 

$270,967

 

Income on Investment Securities - Available-for-Sale

 

31,949

 

31,226

 

28,482

 

94,010

 

83,788

 

Income on Investment Securities - Held-to-Maturity

 

4,558

 

4,658

 

5,109

 

13,973

 

16,461

 

Deposits

 

50

 

55

 

57

 

148

 

116

 

Funds Sold

 

66

 

170

 

935

 

361

 

1,175

 

Other

 

272

 

272

 

270

 

816

 

990

 

Total Interest Income

 

146,960

 

140,769

 

129,234

 

423,132

 

373,497

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

28,464

 

24,656

 

15,766

 

72,753

 

40,947

 

Securities Sold Under Agreements to Repurchase

 

11,959

 

9,802

 

6,796

 

29,651

 

14,683

 

Funds Purchased

 

2,270

 

2,652

 

901

 

6,815

 

2,785

 

Short-Term Borrowings

 

82

 

73

 

50

 

212

 

127

 

Long-Term Debt

 

3,835

 

3,730

 

3,761

 

11,293

 

11,298

 

Total Interest Expense

 

46,610

 

40,913

 

27,274

 

120,724

 

69,840

 

Net Interest Income

 

100,350

 

99,856

 

101,960

 

302,408

 

303,657

 

Provision for Credit Losses

 

2,785

 

2,069

 

3,000

 

7,615

 

3,000

 

Net Interest Income After Provision for Credit Losses

 

97,565

 

97,787

 

98,960

 

294,793

 

300,657

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

14,406

 

14,537

 

14,052

 

43,791

 

42,732

 

Mortgage Banking

 

2,394

 

2,569

 

2,618

 

7,950

 

7,802

 

Service Charges on Deposit Accounts

 

10,723

 

9,695

 

10,046

 

30,550

 

29,794

 

Fees, Exchange, and Other Service Charges

 

16,266

 

15,633

 

15,394

 

46,666

 

44,441

 

Investment Securities Gains, Net

 

19

 

 

8

 

19

 

345

 

Insurance

 

6,713

 

4,691

 

5,324

 

16,423

 

15,442

 

Other

 

6,366

 

6,076

 

8,074

 

17,261

 

17,949

 

Total Noninterest Income

 

56,887

 

53,201

 

55,516

 

162,660

 

158,505

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

43,133

 

44,811

 

44,366

 

133,730

 

132,991

 

Net Occupancy

 

9,998

 

9,376

 

9,896

 

29,017

 

28,630

 

Net Equipment

 

5,285

 

4,802

 

5,335

 

15,115

 

16,183

 

Professional Fees

 

2,638

 

2,589

 

5,689

 

5,665

 

11,645

 

Other

 

18,751

 

17,164

 

19,310

 

55,838

 

55,014

 

Total Noninterest Expense

 

79,805

 

78,742

 

84,596

 

239,365

 

244,463

 

Income Before Provision for Income Taxes

 

74,647

 

72,246

 

69,880

 

218,088

 

214,699

 

Provision for Income Taxes

 

27,727

 

35,070

 

25,051

 

88,642

 

77,919

 

Net Income

 

$46,920

 

$37,176

 

$44,829

 

$129,446

 

$136,780

 

Basic Earnings Per Share

 

$0.95

 

$0.74

 

$0.87

 

$2.58

 

$2.62

 

Diluted Earnings Per Share

 

$0.93

 

$0.73

 

$0.85

 

$2.53

 

$2.55

 

Dividends Declared Per Share

 

$0.37

 

$0.37

 

$0.33

 

$1.11

 

$0.99

 

Basic Weighted Average Shares

 

49,586,947

 

50,181,817

 

51,385,840

 

50,180,280

 

52,221,345

 

Diluted Weighted Average Shares

 

50,506,267

 

51,217,281

 

52,844,961

 

51,226,763

 

53,745,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Condition (Unaudited)

 

Table 3

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2006

 

2006

 

2005

 

2005

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$5,238

 

$4,145

 

$4,893

 

$10,119

 

Funds Sold

 

 

 

 

10,000

 

Investment Securities - Available-for-Sale

 

 

 

 

 

 

 

 

 

Held in Portfolio

 

1,973,719

 

2,177,220

 

2,333,417

 

2,381,462

 

Pledged as Collateral

 

678,914

 

334,947

 

204,798

 

172,500

 

Investment Securities - Held-to-Maturity

 

 

 

 

 

 

 

 

 

(Fair Value of $385,891; $408,203; $442,989; and $475,884)

 

397,520

 

426,910

 

454,240

 

485,041

 

Loans Held for Sale

 

15,336

 

15,506

 

17,915

 

18,095

 

Loans and Leases

 

6,489,057

 

6,441,625

 

6,168,536

 

6,202,546

 

Allowance for Loan and Lease Losses

 

(90,795)

 

(91,035)

 

(91,090)

 

(91,654)

 

Net Loans and Leases

 

6,398,262

 

6,350,590

 

6,077,446

 

6,110,892

 

Total Earning Assets

 

9,468,989

 

9,309,318

 

9,092,709

 

9,188,109

 

Cash and Noninterest-Bearing Deposits

 

283,621

 

397,061

 

493,825

 

296,152

 

Premises and Equipment

 

127,521

 

130,435

 

133,913

 

135,952

 

Customers’ Acceptances

 

673

 

646

 

1,056

 

1,081

 

Accrued Interest Receivable

 

49,339

 

45,343

 

43,033

 

40,898

 

Foreclosed Real Estate

 

409

 

188

 

358

 

413

 

Mortgage Servicing Rights

 

18,995

 

18,750

 

18,010

 

18,049

 

Goodwill

 

34,959

 

34,959

 

34,959

 

34,959

 

Other Assets

 

386,709

 

388,490

 

369,175

 

369,622

 

Total Assets

 

$10,371,215

 

$10,325,190

 

$10,187,038

 

$10,085,235

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$1,879,644

 

$1,976,051

 

$2,134,916

 

$1,890,904

 

Interest-Bearing Demand

 

1,608,774

 

1,602,914

 

1,678,454

 

1,716,306

 

Savings

 

2,596,940

 

2,691,029

 

2,819,258

 

2,880,066

 

Time

 

1,601,765

 

1,496,039

 

1,274,840

 

1,269,310

 

Total Deposits

 

7,687,123

 

7,766,033

 

7,907,468

 

7,756,586

 

Funds Purchased

 

160,600

 

353,700

 

268,110

 

172,365

 

Short-Term Borrowings

 

11,290

 

12,100

 

9,447

 

8,537

 

Securities Sold Under Agreements to Repurchase

 

1,099,260

 

835,563

 

609,380

 

756,407

 

Long-Term Debt

 

265,268

 

242,749

 

242,703

 

242,692

 

Banker’s Acceptances

 

673

 

646

 

1,056

 

1,081

 

Retirement Benefits Payable

 

72,651

 

72,192

 

71,116

 

67,136

 

Accrued Interest Payable

 

18,659

 

13,023

 

10,910

 

9,416

 

Taxes Payable and Deferred Taxes

 

280,611

 

274,146

 

269,094

 

276,678

 

Other Liabilities

 

91,608

 

88,310

 

104,402

 

98,026

 

Total Liabilities

 

9,687,743

 

9,658,462

 

9,493,686

 

9,388,924

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value); authorized 500,000,000 shares; issued / outstanding: September 2006 - 56,848,799 / 49,809,709; June 2006 - 56,855,346 / 50,570,697; December 2005 - 56,827,483 / 51,276,286; and September 2005 - 81,722,233 / 51,282,537

 

566

 

566

 

565

 

815

 

Capital Surplus

 

471,908

 

469,461

 

473,338

 

463,084

 

Accumulated Other Comprehensive Loss

 

(49,422)

 

(76,204)

 

(47,818)

 

(34,697)

 

Retained Earnings

 

605,976

 

581,406

 

546,591

 

1,366,058

 

Deferred Stock Grants

 

 

 

(11,080)

 

(5,974)

 

Treasury Stock, at Cost (Shares: September 2006 - 7,039,090; June 2006 - 6,284,649; December 2005 - 5,551,197; and September 2005 - 30,439,696)

 

(345,556)

 

(308,501)

 

(268,244)

 

(1,092,975)

 

Total Shareholders’ Equity

 

683,472

 

666,728

 

693,352

 

696,311

 

Total Liabilities and Shareholders’ Equity

 

$10,371,215

 

$10,325,190

 

$10,187,038

 

$10,085,235

 

 

 

 

 

 

 

 

 

 

 

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Shareholders’ Equity (Unaudited)

 

Table 4

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compre-

 

 

 

Deferred

 

 

 

Compre-

 

 

 

 

 

Common

 

Capital

 

hensive

 

Retained

 

Stock

 

Treasury

 

hensive

 

(dollars in thousands)

 

Total

 

Stock

 

Surplus

 

Loss

 

Earnings

 

Grants

 

Stock

 

Income

 

Balance at December 31, 2005

 

$693,352

 

$565

 

$473,338

 

$(47,818)

 

$546,591

 

$(11,080)

 

$(268,244)

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

129,446

 

 

 

 

129,446

 

 

 

$129,446

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities - Available-for-Sale

 

(1,604)

 

 

 

(1,604)

 

 

 

 

(1,604)

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$127,842

 

Common Stock Issued under Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plans and Related Tax Benefits (730,432 shares)

 

30,766

 

1

 

(1,430)

 

 

(13,764)

 

11,080

 

34,879

 

 

 

Common Stock Repurchased (2,194,534 shares)

 

(112,191)

 

 

 

 

 

 

(112,191)

 

 

 

Cash Dividends Paid

 

(56,297)

 

 

 

 

(56,297)

 

 

 

 

 

Balance at September 30, 2006

 

$683,472

 

$566

 

$471,908

 

$(49,422)

 

$605,976

 

$—

 

$(345,556)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2004

 

$814,834

 

$813

 

$450,998

 

$(12,917)

 

$1,282,425

 

$(8,433)

 

$(898,052)

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

136,780

 

 

 

 

136,780

 

 

 

$136,780

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities - Available-for-Sale

 

(21,780)

 

 

 

(21,780)

 

 

 

 

(21,780)

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$115,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Issued under Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plans and Related Tax Benefits (803,278 shares)

 

33,268

 

2

 

12,086

 

 

(1,353)

 

2,459

 

20,074

 

 

 

Common Stock Repurchased (4,478,932 shares)

 

(214,997)

 

 

 

 

 

 

(214,997)

 

 

 

Cash Dividends Paid

 

(51,794)

 

 

 

 

(51,794)

 

 

 

 

 

Balance at September 30, 2005

 

$696,311

 

$815

 

$463,084

 

$(34,697)

 

$1,366,058

 

$(5,974)

 

$(1,092,975)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Average Balances and Interest Rates - Taxable Equivalent Basis (Unaudited)

 

Table 5

 

 

Three Months Ended
September 30, 2006

 

Three Months Ended
June 30, 2006
1

 

Three Months Ended
September 30, 2005
1

 

Nine Months Ended
September 30, 2006

 

(dollars in millions)

 

Average

Balance

 

Income/

Expense

 

Yield/

Rate

 

Average

Balance

 

Income/

Expense

 

Yield/

Rate

 

Average

Balance

 

Income/

Expense

 

Yield/

Rate

 

Average

Balance

 

Income/

Expense

 

Yield/

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$4.9

 

$0.1

 

4.12%

 

$5.7

 

$0.1

 

3.82%

 

$6.4

 

$0.1

 

3.55%

 

$5.3

 

$0.1

 

3.74%

 

Funds Sold

 

5.1

 

0.1

 

5.16

 

13.9

 

0.2

 

4.89

 

105.7

 

0.9

 

3.51

 

10.0

 

0.4

 

4.83

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

2,583.0

 

32.1

 

4.97

 

2,564.2

 

31.4

 

4.90

 

2,574.2

 

28.6

 

4.44

 

2,578.9

 

94.5

 

4.89

 

Held-to-Maturity

 

413.3

 

4.5

 

4.41

 

429.5

 

4.6

 

4.34

 

507.5

 

5.1

 

4.03

 

428.7

 

14.0

 

4.35

 

Loans Held for Sale

 

8.1

 

0.1

 

6.43

 

8.9

 

0.1

 

6.25

 

17.0

 

0.3

 

5.82

 

9.6

 

0.5

 

6.21

 

Loans and Leases 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,024.3

 

19.3

 

7.46

 

967.5

 

17.6

 

7.29

 

992.9

 

15.9

 

6.37

 

975.0

 

53.0

 

7.27

 

Construction

 

232.2

 

4.9

 

8.30

 

176.7

 

3.5

 

8.08

 

164.5

 

2.7

 

6.42

 

184.2

 

11.2

 

8.16

 

Commercial Mortgage

 

614.0

 

10.5

 

6.77

 

598.8

 

9.9

 

6.66

 

560.2

 

8.4

 

5.95

 

595.1

 

29.6

 

6.65

 

Residential Mortgage

 

2,454.6

 

36.8

 

6.01

 

2,449.1

 

36.4

 

5.94

 

2,352.3

 

33.7

 

5.73

 

2,442.2

 

108.7

 

5.93

 

Other Revolving Credit and Installment

 

705.6

 

16.4

 

9.21

 

718.0

 

16.3

 

9.10

 

744.0

 

15.9

 

8.50

 

716.3

 

48.6

 

9.07

 

Home Equity

 

937.2

 

17.9

 

7.59

 

912.8

 

16.8

 

7.39

 

858.7

 

13.0

 

6.02

 

914.9

 

50.2

 

7.33

 

Lease Financing

 

503.0

 

4.1

 

3.27

 

494.7

 

3.7

 

2.99

 

497.7

 

4.5

 

3.58

 

496.8

 

12.0

 

3.23

 

Total Loans and Leases

 

6,470.9

 

109.9

 

6.76

 

6,317.6

 

104.2

 

6.61

 

6,170.3

 

94.1

 

6.07

 

6,324.5

 

313.3

 

6.62

 

Other

 

79.4

 

0.3

 

1.37

 

79.4

 

0.3

 

1.37

 

79.4

 

0.3

 

1.36

 

79.4

 

0.8

 

1.37

 

Total Earning Assets 3

 

9,564.7

 

147.1

 

6.13

 

9,419.2

 

140.9

 

5.99

 

9,460.5

 

129.4

 

5.45

 

9,436.4

 

423.6

 

5.99

 

Cash and Noninterest-Bearing Deposits

 

296.5

 

 

 

 

 

304.3

 

 

 

 

 

316.1

 

 

 

 

 

310.7

 

 

 

 

 

Other Assets

 

448.1

 

 

 

 

 

445.8

 

 

 

 

 

419.4

 

 

 

 

 

443.8

 

 

 

 

 

Total Assets

 

$10,309.3

 

 

 

 

 

$10,169.3

 

 

 

 

 

$10,196.0

 

 

 

 

 

$10,190.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$1,618.9

 

4.1

 

1.01

 

$1,611.7

 

3.9

 

0.97

 

$1,730.7

 

2.9

 

0.66

 

$1,628.3

 

11.4

 

0.93

 

Savings

 

2,641.4

 

10.6

 

1.59

 

2,699.0

 

9.4

 

1.39

 

2,890.2

 

5.3

 

0.73

 

2,698.5

 

27.1

 

1.34

 

Time

 

1,542.7

 

13.8

 

3.53

 

1,432.6

 

11.4

 

3.20

 

1,241.9

 

7.6

 

2.42

 

1,429.1

 

34.3

 

3.20

 

Total Interest-Bearing Deposits

 

5,803.0

 

28.5

 

1.95

 

5,743.3

 

24.7

 

1.72

 

5,862.8

 

15.8

 

1.07

 

5,755.9

 

72.8

 

1.69

 

Short-Term Borrowings

 

179.1

 

2.4

 

5.21

 

219.0

 

2.7

 

4.99

 

107.4

 

1.0

 

3.52

 

192.1

 

7.0

 

4.89

 

Securities Sold Under Agreements to Repurchase

 

1,005.8

 

11.9

 

4.69

 

855.9

 

9.8

 

4.57

 

845.8

 

6.7

 

3.18

 

878.8

 

29.6

 

4.49

 

Long-Term Debt

 

248.7

 

3.8

 

6.16

 

242.7

 

3.7

 

6.15

 

242.7

 

3.8

 

6.19

 

244.7

 

11.3

 

6.16

 

Total Interest-Bearing Liabilities

 

7,236.6

 

46.6

 

2.55

 

7,060.9

 

40.9

 

2.32

 

7,058.7

 

27.3

 

1.53

 

7,071.5

 

120.7

 

2.28

 

Net Interest Income

 

 

 

$100.5

 

 

 

 

 

$100.0

 

 

 

 

 

$102.1

 

 

 

 

 

$302.9

 

 

 

Interest Rate Spread

 

 

 

 

 

3.58%

 

 

 

 

 

3.67%

 

 

 

 

 

3.92%

 

 

 

 

 

3.71%

 

Net Interest Margin

 

 

 

 

 

4.20%

 

 

 

 

 

4.25%

 

 

 

 

 

4.30%

 

 

 

 

 

4.29%

 

Noninterest-Bearing Demand Deposits

 

1,929.0

 

 

 

 

 

1,984.9

 

 

 

 

 

1,970.8

 

 

 

 

 

1,978.3

 

 

 

 

 

Other Liabilities

 

456.5

 

 

 

 

 

436.4

 

 

 

 

 

443.7

 

 

 

 

 

448.5

 

 

 

 

 

Shareholders’ Equity

 

687.2

 

 

 

 

 

687.1

 

 

 

 

 

722.8

 

 

 

 

 

692.6

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,309.3

 

 

 

 

 

$

10,169.3

 

 

 

 

 

$

10,196.0

 

 

 

 

 

$

10,190.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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   Interest income includes a taxable-equivalent basis adjustment based upon a statutory tax rate of 35%.




Bank of Hawaii Corporation and Subsidiaries

 

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis (Unaudited)

 

Table 6

 

 

Three Months Ended September 30, 2006 Compared to June 30, 2006

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Time 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Funds Sold

 

$(0.1)

 

$—

 

$—

 

$(0.1)

 

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

0.2

 

0.4

 

0.1

 

0.7

 

Held-to-Maturity

 

(0.2)

 

0.1

 

 

(0.1)

 

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1.1

 

0.4

 

0.2

 

1.7

 

Construction

 

1.2

 

0.2

 

 

1.4

 

Commercial Mortgage

 

0.3

 

0.2

 

0.1

 

0.6

 

Residential Mortgage

 

 

0.4

 

 

0.4

 

Other Revolving Credit and Installment

 

(0.3)

 

0.2

 

0.2

 

0.1

 

Home Equity

 

0.4

 

0.5

 

0.2

 

1.1

 

Lease Financing

 

0.1

 

0.3

 

 

0.4

 

Total Loans and Leases

 

2.8

 

2.2

 

0.7

 

5.7

 

Total Change in Interest Income

 

2.7

 

2.7

 

0.8

 

6.2

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

 

0.2

 

 

0.2

 

Savings

 

(0.2)

 

1.3

 

0.1

 

1.2

 

Time

 

0.9

 

1.3

 

0.2

 

2.4

 

Total Interest-Bearing Deposits

 

0.7

 

2.8

 

0.3

 

3.8

 

Short-Term Borrowings

 

(0.4)

 

0.1

 

 

(0.3)

 

Securities Sold Under Agreements to Repurchase

 

1.7

 

0.3

 

0.1

 

2.1

 

Long-Term Debt

 

0.1

 

 

 

0.1

 

Total Change in Interest Expense

 

2.1

 

3.2

 

0.4

 

5.7

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$0.6

 

$(0.5)

 

$0.4

 

$0.5

 

 

 

 

 

 

 

 

 

 

 

1  The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume, rate or time for that category.

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Salaries and Benefits (Unaudited)

 

Table 7

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2006

 

2006

 

2005

 

2006

 

2005

 

Salaries

 

$27,829

 

$27,727

 

$27,652

 

$82,280

 

$80,521

 

Incentive Compensation

 

3,697

 

3,844

 

4,385

 

11,862

 

12,078

 

Share-Based Compensation

 

1,211

 

1,631

 

1,855

 

4,323

 

5,398

 

Commission Expense

 

1,721

 

1,833

 

1,864

 

5,476

 

6,397

 

Retirement and Other Benefits

 

4,454

 

4,833

 

4,512

 

14,522

 

13,717

 

Payroll Taxes

 

2,117

 

2,297

 

2,091

 

7,799

 

7,749

 

Medical, Dental, and Life Insurance

 

1,620

 

2,185

 

1,805

 

5,966

 

5,859

 

Separation Expense

 

484

 

461

 

202

 

1,502

 

1,272

 

Total Salaries and Benefits

 

$43,133

 

$44,811

 

$44,366

 

$133,730

 

$132,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Loan and Lease Portfolio Balances (Unaudited)

 

Table 8

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2006

 

2006 1

 

2005 1

 

2005 1

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$994,531

 

$1,008,618

 

$918,842

 

$975,688

 

Commercial Mortgage

 

635,552

 

619,839

 

558,346

 

574,034

 

Construction

 

238,995

 

212,490

 

153,682

 

170,030

 

Lease Financing

 

489,183

 

475,549

 

470,155

 

468,378

 

Total Commercial

 

2,358,261

 

2,316,496

 

2,101,025

 

2,188,130

 

Consumer

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,464,240

 

2,457,867

 

2,417,523

 

2,370,391

 

Home Equity

 

942,743

 

929,386

 

888,075

 

871,771

 

Other Revolving Credit and Installment

 

701,759

 

714,617

 

736,364

 

745,149

 

Lease Financing

 

22,054

 

23,259

 

25,549

 

27,105

 

Total Consumer

 

4,130,796

 

4,125,129

 

4,067,511

 

4,014,416

 

Total Loans and Leases

 

$6,489,057

 

$6,441,625

 

$6,168,536

 

$6,202,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air Transportation Credit Exposure 2 (Unaudited)

 

 

 

 

September 30, 2006

 

June 30, 2006

 

Sept. 30, 2005

 

 

 

 

 

Unused

 

Total

 

Total

 

Total

 

(dollars in thousands)

 

Outstanding

 

Commitments

 

Exposure

 

Exposure

 

Exposure

 

Passenger Carriers Based In the United States

 

$68,045

 

$—

 

$68,045

 

$68,213

 

$70,678

 

Passenger Carriers Based Outside the United States

 

19,475

 

 

19,475

 

19,542

 

21,573

 

Cargo Carriers

 

13,240

 

 

13,240

 

13,240

 

13,240

 

Total Air Transportation Credit Exposure

 

$100,760

 

$—

 

$100,760

 

$100,995

 

$105,491

 

 

 

 

 

 

 

 

 

 

 

 

 

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

2  Exposure includes loans, leveraged leases and operating leases.

 




Bank of Hawaii Corporation and Subsidiaries

 

 

 

Consolidated Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More (Unaudited)

 

Table 9

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2006

 

2006

 

2006

 

2005 1

 

2005 1

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$400

 

$227

 

$236

 

$212

 

$471

 

Commercial Mortgage

 

44

 

48

 

52

 

130

 

1,617

 

Lease Financing

 

 

 

 

 

4

 

Total Commercial

 

444

 

275

 

288

 

342

 

2,092

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

4,253

 

4,628

 

4,922

 

5,439

 

5,021

 

Home Equity

 

254

 

204

 

38

 

39

 

41

 

Total Consumer

 

4,507

 

4,832

 

4,960

 

5,478

 

5,062

 

Total Non-Accrual Loans and Leases

 

4,951

 

5,107

 

5,248

 

5,820

 

7,154

 

Foreclosed Real Estate

 

409

 

188

 

358

 

358

 

413

 

Other Investments

 

82

 

82

 

300

 

300

 

683

 

Total Non-Performing Assets

 

$5,442

 

$5,377

 

$5,906

 

$6,478

 

$8,250

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

$882

 

$1,157

 

$464

 

$1,132

 

$1,545

 

Home Equity

 

62

 

86

 

85

 

185

 

83

 

Other Revolving Credit and Installment

 

2,044

 

1,561

 

1,390

 

1,504

 

1,479

 

Lease Financing

 

 

 

18

 

29

 

51

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$2,988

 

$2,804

 

$1,957

 

$2,850

 

$3,158

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

$6,489,057

 

$6,441,625

 

$6,246,125

 

$6,168,536

 

$6,202,546

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.08%

 

0.08%

 

0.08%

 

0.09%

 

0.12%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.08%

 

0.08%

 

0.09%

 

0.11%

 

0.13%

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases

 

0.13%

 

0.13%

 

0.13%

 

0.15%

 

0.18%

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Quarter

 

$5,377

 

$5,906

 

$6,478

 

$8,250

 

$10,920

 

Additions

 

1,507

 

1,509

 

907

 

1,191

 

919

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(848)

 

(1,347)

 

(445)

 

(2,345)

 

(1,326)

 

Return to Accrual

 

(382)

 

(260)

 

(985)

 

(231)

 

(2,007)

 

Sales of Foreclosed Assets

 

(20)

 

(99)

 

 

(122)

 

 

Charge-offs/Write-downs

 

(192)

 

(332)

 

(49)

 

(265)

 

(256)

 

Total Reductions

 

(1,442)

 

(2,038)

 

(1,479)

 

(2,963)

 

(3,589)

 

Balance at End of Quarter

 

$5,442

 

$5,377

 

$5,906

 

$6,478

 

$8,250

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 




Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Reserve for Credit Losses (Unaudited)

 

Table 10

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2006

 

2006

 

2005

 

2006

 

2005

 

Balance at Beginning of Period

 

$96,167

 

$96,167

 

$106,163

 

$96,167

 

$113,596

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(593)

 

(677)

 

(620)

 

(1,653)

 

(1,775)

 

Lease Financing

 

 

 

(10,049)

 

 

(10,049)

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

(29)

 

(130)

 

(39)

 

(512)

 

Home Equity

 

(211)

 

(86)

 

(26)

 

(438)

 

(723)

 

Other Revolving Credit and Installment

 

(3,982)

 

(4,467)

 

(4,488)

 

(12,703)

 

(13,617)

 

Lease Financing

 

(18)

 

 

(6)

 

(30)

 

(69)

 

Total Loans and Leases Charged-Off

 

(4,804)

 

(5,259)

 

(15,319)

 

(14,863)

 

(26,745)

 

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

325

 

1,445

 

528

 

2,064

 

1,281

 

Commercial Mortgage

 

84

 

335

 

146

 

509

 

240

 

Lease Financing

 

1

 

 

 

1

 

162

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

223

 

119

 

190

 

464

 

485

 

Home Equity

 

120

 

127

 

130

 

308

 

315

 

Other Revolving Credit and Installment

 

1,250

 

1,158

 

1,322

 

3,870

 

3,775

 

Lease Financing

 

16

 

6

 

7

 

32

 

58

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

2,019

 

3,190

 

2,323

 

7,248

 

6,316

 

Net Loan and Lease Charge-Offs

 

(2,785)

 

(2,069)

 

(12,996)

 

(7,615)

 

(20,429)

 

Provision for Credit Losses

 

2,785

 

2,069

 

3,000

 

7,615

 

3,000

 

Balance at End of Period 1

 

$96,167

 

$96,167

 

$96,167

 

$96,167

 

$96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$90,795

 

$91,035

 

$91,654

 

$90,795

 

$91,654

 

Reserve for Unfunded Commitments

 

5,372

 

5,132

 

4,513

 

5,372

 

4,513

 

Total Reserve for Credit Losses

 

$96,167

 

$96,167

 

$96,167

 

$96,167

 

$96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$6,470,862

 

$6,317,623

 

$6,170,302

 

$6,324,454

 

$6,087,629

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Net Loan and Lease Charge-Offs to Average Loans and Leases Outstanding (annualized)

 

0.17%

 

0.13%

 

0.84%

 

0.16%

 

0.45%

 

Ratio of Allowance for Loans and Lease Losses to Loans and Leases Outstanding

 

1.40%

 

1.41%

 

1.48%

 

1.40%

 

1.48%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segment Selected Financial Information (Unaudited)

 

Table 11a

 

(dollars in thousands)

 

Retail
Banking

 

Commercial
Banking

 

Investment
Services
Group

 

Treasury
and Other
Corporate

 

Consolidated
Total

 

Three Months Ended September 30, 2006

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$59,397

 

$33,996

 

$4,293

 

$2,664

 

$100,350

 

Provision for Credit Losses

 

2,609

 

480

 

 

(304)

 

2,785

 

Net Interest Income After Provision for Credit Losses

 

56,788

 

33,516

 

4,293

 

2,968

 

97,565

 

Noninterest Income

 

25,243

 

11,929

 

17,344

 

2,371

 

56,887

 

Noninterest Expense

 

(43,030)

 

(19,739)

 

(15,432)

 

(1,604)

 

(79,805)

 

Income Before Provision for Income Taxes

 

39,001

 

25,706

 

6,205

 

3,735

 

74,647

 

Provision for Income Taxes

 

(14,430)

 

(9,682)

 

(2,296)

 

(1,319)

 

(27,727)

 

Allocated Net Income

 

24,571

 

16,024

 

3,909

 

2,416

 

46,920

 

Allowance Funding Value

 

(202)

 

(660)

 

(9)

 

871

 

 

Provision for Credit Losses

 

2,609

 

480

 

 

(304)

 

2,785

 

Economic Provision

 

(3,105)

 

(2,158)

 

(98)

 

 

(5,361)

 

Tax Effect of Adjustments

 

258

 

865

 

40

 

(210)

 

953

 

Income Before Capital Charge

 

24,131

 

14,551

 

3,842

 

2,773

 

45,297

 

Capital Charge

 

(5,425)

 

(3,914)

 

(1,511)

 

(8,048)

 

(18,898)

 

Net Income (Loss) After Capital Charge (NIACC)

 

$18,706

 

$10,637

 

$2,331

 

$(5,275)

 

$26,399

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

49%

 

41%

 

28%

 

7%

 

27%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at September 30, 2006

 

$3,931,334

 

$2,692,163

 

$219,715

 

$3,528,003

 

$10,371,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2005 1

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$56,537

 

$34,602

 

$4,651

 

$6,170

 

$101,960

 

Provision for Credit Losses

 

2,946

 

10,564

 

 

(10,510)

 

3,000

 

Net Interest Income After Provision for Credit Losses

 

53,591

 

24,038

 

4,651

 

16,680

 

98,960

 

Noninterest Income

 

24,136

 

12,329

 

16,611

 

2,440

 

55,516

 

Noninterest Expense

 

(43,068)

 

(20,155)

 

(19,002)

 

(2,371)

 

(84,596)

 

Income Before Provision for Income Taxes

 

34,659

 

16,212

 

2,260

 

16,749

 

69,880

 

Provision for Income Taxes

 

(12,954)

 

(5,974)

 

(836)

 

(5,287)

 

(25,051)

 

Allocated Net Income

 

21,705

 

10,238

 

1,424

 

11,462

 

44,829

 

Allowance Funding Value

 

(178)

 

(586)

 

(5)

 

769

 

 

Provision for Credit Losses

 

2,946

 

10,564

 

 

(10,510)

 

3,000

 

Economic Provision

 

(3,364)

 

(2,409)

 

(106)

 

(1)

 

(5,880)

 

Tax Effect of Adjustments

 

221

 

(2,800)

 

41

 

3,604

 

1,066

 

Income Before Capital Charge

 

21,330

 

15,007

 

1,354

 

5,324

 

43,015

 

Capital Charge

 

(5,481)

 

(4,529)

 

(1,751)

 

(8,114)

 

(19,875)

 

Net Income (Loss) After Capital Charge (NIACC)

 

$15,849

 

$10,478

 

$(397)

 

$(2,790)

 

$23,140

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

42%

 

36%

 

8%

 

16%

 

25%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at September 30, 2005

 

$3,830,473

 

$2,512,802

 

$209,222

 

$3,532,738

 

$10,085,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segment Selected Financial Information (Unaudited)

 

Table 11b

 

(dollars in thousands)

 

Retail

Banking

 

Commercial

Banking

 

Investment

Services

Group

 

Treasury

and Other

Corporate

 

Consolidated

Total

 

Nine Months Ended September 30, 2006

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$175,788

 

$100,725

 

$13,175

 

$12,720

 

$302,408

 

Provision for Credit Losses

 

6,965

 

1,218

 

999

 

(1,567)

 

7,615

 

Net Interest Income After Provision for Credit Losses

 

168,823

 

99,507

 

12,176

 

14,287

 

294,793

 

Noninterest Income

 

74,149

 

28,242

 

52,651

 

7,618

 

162,660

 

Noninterest Expense

 

(126,851)

 

(58,892)

 

(48,886)

 

(4,736)

 

(239,365)

 

Income Before Provision for Income Taxes

 

116,121

 

68,857

 

15,941

 

17,169

 

218,088

 

Provision for Income Taxes

 

(42,965)

 

(34,263)

 

(5,889)

 

(5,525)

 

(88,642)

 

Allocated Net Income

 

73,156

 

34,594

 

10,052

 

11,644

 

129,446

 

Allowance Funding Value

 

(589)

 

(1,809)

 

(25)

 

2,423

 

 

Provision for Credit Losses

 

6,965

 

1,218

 

999

 

(1,567)

 

7,615

 

Economic Provision

 

(9,341)

 

(6,628)

 

(286)

 

(1)

 

(16,256)

 

Tax Effect of Adjustments

 

1,097

 

2,671

 

(254)

 

(316)

 

3,198

 

Income Before Capital Charge

 

71,288

 

30,046

 

10,486

 

12,183

 

124,003

 

Capital Charge

 

(16,257)

 

(12,282)

 

(4,727)

 

(23,893)

 

(57,159)

 

Net Income (Loss) After Capital Charge (NIACC)

 

$55,031

 

$17,764

 

$5,759

 

$(11,710)

 

$66,844

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

48%

 

27%

 

24%

 

12%

 

25%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at September 30, 2006

 

$3,931,334

 

$2,692,163

 

$219,715

 

$3,528,003

 

$10,371,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2005 1

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$163,084

 

$102,305

 

$13,161

 

$25,107

 

$303,657

 

Provision for Credit Losses

 

9,962

 

11,216

 

(1)

 

(18,177)

 

3,000

 

Net Interest Income After Provision for Credit Losses

 

153,122

 

91,089

 

13,162

 

43,284

 

300,657

 

Noninterest Income

 

70,742

 

29,285

 

51,493

 

6,985

 

158,505

 

Noninterest Expense

 

(126,816)

 

(58,457)

 

(53,059)

 

(6,131)

 

(244,463)

 

Income Before Provision for Income Taxes

 

97,048

 

61,917

 

11,596

 

44,138

 

214,699

 

Provision for Income Taxes

 

(35,908)

 

(22,949)

 

(4,290)

 

(14,772)

 

(77,919)

 

Allocated Net Income

 

61,140

 

38,968

 

7,306

 

29,366

 

136,780

 

Allowance Funding Value

 

(509)

 

(1,788)

 

(17)

 

2,314

 

 

Provision for Credit Losses

 

9,962

 

11,216

 

(1)

 

(18,177)

 

3,000

 

Economic Provision

 

(10,304)

 

(7,295)

 

(304)

 

(2)

 

(17,905)

 

Tax Effect of Adjustments

 

315

 

(789)

 

119

 

5,871

 

5,516

 

Income Before Capital Charge

 

60,604

 

40,312

 

7,103

 

19,372

 

127,391

 

Capital Charge

 

(16,206)

 

(13,443)

 

(4,959)

 

(26,436)

 

(61,044)

 

Net Income (Loss) After Capital Charge (NIACC)

 

$44,398

 

$26,869

 

$2,144

 

$(7,064)

 

$66,347

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

41%

 

33%

 

16%

 

16%

 

25%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at September 30, 2005

 

$3,830,473

 

$2,512,802

 

$209,222

 

$3,532,738

 

$10,085,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Quarterly Summary of Selected Consolidated Financial Data (Unaudited)

 

Table 12

 

 

Three Months Ended

 

(dollars in thousands,except per share amounts)

 

September 30,

2006

 

June 30,

2006

 

March 31,

2006

 

December 31,

2005 1

 

September 30,

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$110,065

 

$104,388

 

$99,371

 

$97,697

 

$94,381

 

Income on Investment Securities - Available-for-Sale

 

31,949

 

31,226

 

30,835

 

29,820

 

28,482

 

Income on Investment Securities - Held-to-Maturity

 

4,558

 

4,658

 

4,757

 

4,899

 

5,109

 

Deposits

 

50

 

55

 

43

 

103

 

57

 

Funds Sold

 

66

 

170

 

125

 

154

 

935

 

Other

 

272

 

272

 

272

 

272

 

270

 

Total Interest Income

 

146,960

 

140,769

 

135,403

 

132,945

 

129,234

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

28,464

 

24,656

 

19,633

 

17,479

 

15,766

 

Securities Sold Under Agreements to Repurchase

 

11,959

 

9,802

 

7,890

 

6,504

 

6,796

 

Funds Purchased

 

2,270

 

2,652

 

1,893

 

1,730

 

901

 

Short-Term Borrowings

 

82

 

73

 

57

 

61

 

50

 

Long-Term Debt

 

3,835

 

3,730

 

3,728

 

3,715

 

3,761

 

Total Interest Expense

 

46,610

 

40,913

 

33,201

 

29,489

 

27,274

 

Net Interest Income

 

100,350

 

99,856

 

102,202

 

103,456

 

101,960

 

Provision for Credit Losses

 

2,785

 

2,069

 

2,761

 

1,588

 

3,000

 

Net Interest Income After Provision for Credit Losses

 

97,565

 

97,787

 

99,441

 

101,868

 

98,960

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

14,406

 

14,537

 

14,848

 

14,098

 

14,052

 

Mortgage Banking

 

2,394

 

2,569

 

2,987

 

2,597

 

2,618

 

Service Charges on Deposit Accounts

 

10,723

 

9,695

 

10,132

 

10,151

 

10,046

 

Fees, Exchange, and Other Service Charges

 

16,266

 

15,633

 

14,767

 

15,147

 

15,394

 

Investment Securities Gains (Losses), Net

 

19

 

 

 

(4)

 

8

 

Insurance

 

6,713

 

4,691

 

5,019

 

4,201

 

5,324

 

Other

 

6,366

 

6,076

 

4,819

 

4,619

 

8,074

 

Total Noninterest Income

 

56,887

 

53,201

 

52,572

 

50,809

 

55,516

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

43,133

 

44,811

 

45,786

 

43,319

 

44,366

 

Net Occupancy

 

9,998

 

9,376

 

9,643

 

9,643

 

9,896

 

Net Equipment

 

5,285

 

4,802

 

5,028

 

5,358

 

5,335

 

Professional Fees

 

2,638

 

2,589

 

438

 

4,057

 

5,689

 

Other

 

18,751

 

17,164

 

19,923

 

20,802

 

19,310

 

Total Noninterest Expense

 

79,805

 

78,742

 

80,818

 

83,179

 

84,596

 

Income Before Provision for Income Taxes

 

74,647

 

72,246

 

71,195

 

69,498

 

69,880

 

Provision for Income Taxes

 

27,727

 

35,070

 

25,845

 

24,717

 

25,051

 

Net Income

 

$46,920

 

$37,176

 

$45,350

 

$44,781

 

$44,829

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$0.95

 

$0.74

 

$0.89

 

$0.88

 

$0.87

 

Diluted Earnings Per Share

 

$0.93

 

$0.73

 

$0.87

 

$0.86

 

$0.85

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$10,371,215

 

$10,325,190

 

$10,528,049

 

$10,187,038

 

$10,085,235

 

Net Loans and Leases

 

6,398,262

 

6,350,590

 

6,155,061

 

6,077,446

 

6,110,892

 

Total Deposits

 

7,687,123

 

7,766,033

 

8,147,101

 

7,907,468

 

7,756,586

 

Total Shareholders’ Equity

 

683,472

 

666,728

 

681,078

 

693,352

 

696,311

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets (ROA)

 

1.81%

 

1.47%

 

1.82%

 

1.76%

 

1.74%

 

Net Income to Average Shareholders’ Equity (ROE)

 

27.09

 

21.70

 

26.13

 

25.19

 

24.61

 

Net Interest Margin 2

 

4.20

 

4.25

 

4.41

 

4.43

 

4.30

 

Efficiency Ratio 3

 

50.75

 

51.45

 

52.22

 

53.92

 

53.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

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