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 27, 2008

 

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

1-6887

 

99-0148992

(State of Incorporation)

 

(Commission

 

(IRS Employer

 

 

File Number)

 

Identification No.)

 

 

 

 

 

130 Merchant Street, Honolulu, Hawaii

 

96813

(Address of principal executive offices)

 

(Zip Code)

 

 

 

(Registrant’s telephone number,

 

 

including area code)

 

(808) 694-8822

 

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):

 

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

 

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

 

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

 

¨  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 27, 2008, Bank of Hawaii Corporation announced its results of operations for the quarter ending September 30, 2008.  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 27, 2008 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 27, 2008

 

BANK OF HAWAII CORPORATION

 

 

 

 

 

 

 

 

 

By: 

/s/ Mark A. Rossi

 

 

 

Mark A. Rossi

 

 

 

Vice Chairman and Corporate Secretary

 

2


Exhibit 99.1

 

NYSE: BOH

 

Media Inquiries

 

Stafford Kiguchi

Telephone: 808-694-8580

Mobile: 808-265-6367

 

E-mail: Stafford.Kiguchi@boh.com

 

 

 

Investor/Analyst Inquiries

 

 

 

Cindy Wyrick

 

Telephone: 808-694-8430

 

E-mail: Cindy.Wyrick@boh.com

 

Bank of Hawaii Corporation Third Quarter 2008 Financial Results

 

·                  Diluted Earnings Per Share $0.99

·                  Net Income for the Quarter $47.4 Million

·                  Board of Directors Increases Dividend to $0.45 Per Share

·                  Board of Directors Increases Repurchase Authorization by $50 Million

 

FOR IMMEDIATE RELEASE
 

HONOLULU, HI (October 27, 2008) — Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.99 for the third quarter of 2008, an increase of $0.03 or 3.1 percent from diluted earnings per share of $0.96 in the same quarter last year.  Net income for the third quarter of 2008 was $47.4 million, down slightly from net income of $47.8 million in the third quarter of 2007.  Financial results for the third quarter of 2008 included an $8.9 million net credit related to the Company’s pending resolution of Sale In/Lease Out (“SILO”) leases with the Internal Revenue Service.  The Company also increased the allowance for loan and lease losses by $13.0 million during the quarter.

 

The return on average assets for the third quarter of 2008 was 1.82 percent, up from 1.79 percent during the same quarter last year.  The return on average equity for the third quarter of 2008 was 24.17 percent compared to 26.02 percent for the third quarter of 2007.

 

“Bank of Hawaii Corporation had another good financial performance during the third quarter of 2008 despite a challenging environment for banks,” said Allan R. Landon, Chairman and CEO.  “Asset quality remained solid and we strengthened our capital ratios and reserves during the quarter.  We are preparing for more challenging operating conditions as the Hawaii economy slows and Federal government programs begin to impact our market.”

 

For the nine months ended September 30, 2008, net income was $152.9 million, up $10.1 million or 7.0 percent compared to $142.8 million for the same period last year.  Diluted earnings per share were $3.17 for the nine-month period in 2008, up from $2.86 for the same period in 2007.  The year-to-date return on average assets was 1.95 percent, up from 1.82 percent for the same nine months in 2007.  The year-to-date return on average equity was 26.26 percent, down slightly from 26.43 percent for the same period in 2007 as the Company further strengthened its capital levels in 2008.

 

- more -

 

130 Merchant Street · PO Box 2900 · Honolulu HI 96846-6000 · Fax 808-537-8440 · Website www.boh.com

 



 

Financial Highlights

 

Net interest income, on a taxable equivalent basis, for the third quarter of 2008 was $103.8 million, up $5.0 million from net interest income of $98.8 million in the third quarter of 2007 and down $3.6 million from net interest income of $107.4 million in the second quarter of 2008.  Net interest income in the third quarter of 2008 included a $4.0 million reduction related to accounting for the pending settlement of income tax issues with the SILO leases.  For the nine-month period ended September 30, 2008, net interest income on a taxable equivalent basis was $313.6 million compared to $296.3 million for the same period in 2007.  Analyses of the changes in net interest income are included in Tables 7a, 7b and 7c.

 

The net interest margin was 4.33 percent for the third quarter of 2008, a 30 basis point increase from 4.03 percent in the third quarter of 2007 and an 8 basis point decrease from 4.41 percent in the second quarter of 2008.  The decrease in the margin compared with the previous quarter was due to accounting for the proposed settlement of the SILO leases, which reduced the margin by 17 basis points.  For the nine months ended September 30, 2008, the net interest margin was 4.30 percent compared to 4.07 percent for the same nine months in 2007.  The increase in the net interest margin was primarily due to lower funding costs in 2008.

 

Results for the third quarter of 2008 included a provision for credit losses of $20.4 million compared with $4.1 million in the third quarter of 2007 and $7.2 million in the second quarter of 2008.  The provision for credit losses exceeded net charge-offs of $7.4 million by $13.0 million in the third quarter of 2008.  The provision for credit losses equaled net charge-offs in the third quarter of last year and exceeded net charge-offs by $2.5 million in the second quarter of 2008.

 

Noninterest income was $57.0 million for the third quarter of 2008, a decrease of $4.3 million compared to $61.2 million in the third quarter of 2007 and a decrease of $3.6 million compared to $60.5 million in the second quarter of 2008.  The decrease in noninterest income was largely due to accounting volatility in mortgage banking income, the timing of contingent insurance commission income, and lower investment management fees.

 

Noninterest expense was $86.8 million in the third quarter of 2008, up $5.3 million from noninterest expense of $81.5 million in the same quarter last year and up $2.9 million from $83.9 million in the previous quarter.  Noninterest expense in the third quarter of 2008 included an additional accrual of $2.0 million related to employee incentive awards.  An analysis of salary and benefit expenses is included in Table 8.

 

The efficiency ratio for the third quarter of 2008 was 54.05 percent compared to 50.97 percent in the third quarter last year.  For the nine months ended September 30, 2008, the efficiency ratio was 51.12 percent compared to 51.16 percent for the same period in 2007.

 

The 11.24 percent effective tax rate for the third quarter of 2008 includes a net credit of $12.9 million due to the previously mentioned IRS tax settlement.  The effective tax rate was 35.68 percent during the same quarter last year and 37.03 percent in the previous quarter.  For the nine months ended September 30, 2008, the effective tax rate was 27.37 percent compared to 35.75 percent for the same period in 2007.  Adjusted for the SILO tax settlement, the effective tax rate was 32.97 percent for the third quarter of 2008 and 32.89 percent for the nine-month period in 2008.

 

2



 

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury.  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 12a and 12b.

 

Asset Quality

 

The Company’s overall asset quality remained solid during the three-month period ended September 30, 2008 with low levels of non-performing assets and accruing loans and leases past due 90 days or more.  However, the Company increased the allowance for loan and lease losses by an additional $13.0 million during the quarter due to heightened risk in three specific loan exposures and to general risk from the weakening Hawaii and U.S. mainland economy.

 

Non-accrual loans and leases were $5.6 million at September 30, 2008, up from $4.2 million at September 30, 2007 and down from $6.5 million at June 30, 2008.  As a percentage of total loans and leases, non-accrual loans at September 30, 2008 of 0.09 percent remain near historic lows.

 

Total non-performing assets were $5.9 million at the end of the third quarter of 2008, up from $4.3 million at the end of the same quarter last year and down from $6.7 million at the end of the previous quarter.  The ratio of non-performing assets to total loans and foreclosed real estate at September 30, 2008 was 0.09 percent, up from 0.06 percent at September 30, 2007 and down from 0.10 percent at June 30, 2008.

 

Net charge-offs during the third quarter of 2008 were $7.4 million or 0.45 percent annualized of total average loans and leases.  Net charge-offs increased $3.3 million compared to $4.1 million, or 0.25 percent annualized of total average loans and leases, during the same quarter last year and were up $2.7 million compared to $4.7 million, or 0.29 percent annualized of total average loans and leases, in the previous quarter.  The increase compared to the previous quarter was largely due to higher charge-offs in the unsecured consumer installment portfolio.  Net charge-offs for the nine months ended September 30, 2008 were $17.5 million, or 0.36 percent annualized of total average loans and leases compared to $10.1 million, or 0.21 percent annualized of total average loans and leases for the same period last year.  Net charge-offs for the first nine months of 2007 included a partial recovery of $2.1 million on an aircraft lease charged off in 2005.

 

The allowance for loan and lease losses increased to $115.5 million at September 30, 2008, up from $91.0 million at September 30, 2007 and up from $102.5 million at June 30, 2008.  The ratio of the allowance for loan and lease losses to total loans was 1.77 percent at September 30, 2008, an increase from 1.38 percent at September 30, 2007 and from 1.57 percent at June 30, 2008.  The reserve for unfunded commitments at September 30, 2008 was $5.2 million, unchanged from September 30, 2007 and from June 30, 2008.  Details of charge-offs, recoveries and the components of the total reserve for credit losses are summarized in Table 11.

 

Other Financial Highlights

 

Total assets were $10.34 billion at September 30, 2008, down $215 million from $10.55 billion at September 30, 2007 and down $36 million from $10.37 billion at June 30, 2008.  The decrease in total assets compared with the prior quarters is largely due to a reduction in investment securities.

 

3



 

Total loans and leases were $6.54 billion at September 30, 2008, down $60 million from $6.60 billion at September 30, 2007 and up $21 million from $6.52 billion at June 30, 2008.  Average loans and leases were $6.51 billion during the third quarter of 2008, down $58 million from $6.57 billion during the third quarter last year and down $19 million from $6.53 billion during the previous quarter.

 

Total commercial loans were $2.41 billion at September 30, 2008, down $19 million from $2.43 billion at September 30, 2007 and up $34 million from $2.37 billion at June 30, 2008.  The decrease in commercial loans is largely due to the Company’s strategy to reduce construction lending exposure.  Construction loans were $153 million at September 30, 2008, down $101 million from $254 million at September 30, 2007 and down $15 million from $169 million at June 30, 2008.

 

Total consumer loans were $4.13 billion at September 30, 2008, down $42 million from $4.17 billion at September 30, 2007 and down $12 million from $4.14 billion at June 30, 2008.  The decrease in consumer loans compared with the previous quarter was largely due to a reduction in residential first mortgages, automobile lending, and unsecured installment loans.  The trends in the consumer portfolio are consistent with the slowing Hawaii economy and the Company’s disciplined approach to underwriting and credit.  Loan and lease portfolio balances are summarized in Table 9.

 

Total deposits were $7.66 billion at September 30, 2008, down $217 million from $7.88 billion at September 30, 2007 and down $246 million from $7.90 billion at June 30, 2008.  The decrease in total deposits was largely due to a reduction in commercial escrow accounts related to construction projects nearing completion and lower public deposits due to the timing of bond payments.  Average total deposits were $7.77 billion during the third quarter of 2008, down $243 million from $8.02 billion during the third quarter last year and down $186 million from $7.96 billion during the previous quarter.

 

During the third quarter of 2008, the Company repurchased 332.2 thousand shares of common stock at a total cost of $16.2 million under its share repurchase program.  The average cost was $48.74 per share repurchased.  From the beginning of the share repurchase program in July 2001 through September 30, 2008, the Company has repurchased 45.6 million shares and returned over $1.6 billion to shareholders at an average cost of $35.44 per share.  On October 24, 2008 the Company’s Board of Directors increased the authorization under the share repurchase program by an additional $50 million.  This new authorization, combined with the previously announced authorizations of $1.65 billion, brings the total repurchase authority to $1.7 billion.  Remaining buyback authority under the share repurchase program was $85.4 million at October 24, 2008.

 

At September 30, 2008, the Tier 1 leverage ratio was 7.27 percent, up from 6.92 percent at September 30, 2007 and up from 7.01 percent at June 30, 2008.

 

The Company’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Company’s outstanding shares, up from $0.44 during the previous three quarters.  The dividend will be payable on December 12, 2008 to shareholders of record at the close of business on November 28, 2008.

 

4



 

The Federal government and organizations have announced a number of programs to relieve distress in the financial markets, including the Emergency Economic Stabilization Act of 2008.  The Company is evaluating the programs to determine its level of participation, if any.

 

Hawaii Economy

 

During the third quarter of 2008, Hawaii’s economy continued to slow.  Unemployment increased to 4.5 percent in September 2008 compared with 2.6 percent at the end of 2007.  Visitor arrivals, which were up in the first quarter of 2008 and down slightly through the first half of 2008, decreased 17.3 percent in August compared with 2007.  Oahu single-family median home prices were down slightly compared with home prices last year, and decreased by larger proportions on the neighbor islands.  Reductions in residential building during 2008 continue to be partially offset by military construction.  Nonresidential construction, which was up significantly in the first half of 2008, declined 30.4 percent in August compared to prior year levels.  Inflation in Hawaii was 4.9 percent in the first half of 2008, down slightly from the first half of 2007.  Hawaii real personal income growth remained positive during the first half of 2008, up 0.3 percent from 2007.

 

Conference Call Information

 

The Company will review its third quarter 2008 financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time).  The conference call will be accessible via teleconference and via the Investor Relations link of the Company’s web site, www.boh.com.  The conference call number for participants in the United States is 800-901-5217.  International participants should call 617-786-2964.  No pass code is required.  A replay will be available for one week beginning Monday, October 27, 2008 by calling 888-286-8010 in the United States or 617-801-6888 internationally and entering the pass code number 74583826 when prompted.  A replay will also be available via the Investor Relations link of the Company’s web site.

 

Forward-Looking Statements

 

This news release, and other statements made by the Company in connection with it may contain “forward-looking statements”, such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations.  Do not unduly rely on forward-looking statements.  Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation’s Annual Report on Form 10-K for the year ended December 31, 2007, filed with the U.S. Securities and Exchange Commission.  We have not committed to update forward-looking statements to reflect later events or circumstances.

 

Bank of Hawaii Corporation is 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.

 

 # # #

 

5



 

Bank of Hawaii Corporation and Subsidiaries

Financial 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)

 

2008

 

2008

 

2007

 

2008

 

2007

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

103,575

 

$

107,168

 

$

98,556

 

$

312,923

 

$

295,571

 

Provision for Credit Losses

 

20,358

 

7,172

 

4,070

 

41,957

 

10,064

 

Total Noninterest Income

 

56,986

 

60,539

 

61,242

 

203,650

 

180,230

 

Total Noninterest Expense

 

86,790

 

83,862

 

81,450

 

264,084

 

243,405

 

Net Income

 

47,409

 

48,282

 

47,779

 

152,906

 

142,843

 

Basic Earnings Per Share

 

1.00

 

1.01

 

0.98

 

3.20

 

2.90

 

Diluted Earnings Per Share

 

0.99

 

1.00

 

0.96

 

3.17

 

2.86

 

Dividends Declared Per Share

 

0.44

 

0.44

 

0.41

 

1.32

 

1.23

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.82

%

1.85

%

1.79

%

1.95

%

1.82

%

Net Income to Average Shareholders’ Equity

 

24.17

 

24.82

 

26.02

 

26.26

 

26.43

 

Efficiency Ratio 1

 

54.05

 

50.01

 

50.97

 

51.12

 

51.16

 

Operating Leverage 2

 

(12.02

)

(11.62

)

1.65

 

8.65

 

2.97

 

Net Interest Margin 3

 

4.33

 

4.41

 

4.03

 

4.30

 

4.07

 

Dividend Payout Ratio 4

 

44.00

 

43.56

 

41.84

 

41.25

 

42.41

 

Effective Tax Rate

 

11.24

 

37.03

 

35.68

 

27.37

 

35.75

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases

 

$

6,512,453

 

$

6,531,587

 

$

6,570,261

 

$

6,543,871

 

$

6,554,979

 

Average Assets

 

10,339,490

 

10,504,421

 

10,576,565

 

10,495,367

 

10,480,803

 

Average Deposits

 

7,772,535

 

7,958,171

 

8,015,594

 

7,893,972

 

7,916,061

 

Average Shareholders’ Equity

 

780,334

 

782,429

 

728,372

 

777,650

 

722,522

 

Average Shareholders’ Equity to Average Assets

 

7.55

%

7.45

%

6.89

%

7.41

%

6.89

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing

 

$

53.45

 

$

47.80

 

$

52.85

 

$

53.45

 

$

52.85

 

High

 

70.00

 

57.37

 

55.84

 

70.00

 

55.84

 

Low

 

37.46

 

46.62

 

46.05

 

37.46

 

46.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

 

 

 

 

2008 

 

2008 

 

2007 

 

2007 

 

As of Period End:

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

 

$

6,539,458

 

$

6,518,128

 

$

6,580,861

 

$

6,599,915

 

Total Assets

 

 

 

10,335,047

 

10,371,149

 

10,472,942

 

10,549,595

 

Total Deposits

 

 

 

7,658,484

 

7,903,990

 

7,942,372

 

7,875,166

 

Long-Term Debt

 

 

 

204,616

 

205,351

 

235,371

 

235,350

 

Total Shareholders’ Equity

 

 

 

780,020

 

767,558

 

750,255

 

731,697

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Performing Assets

 

 

 

$

5,927

 

$

6,680

 

$

5,286

 

$

4,260

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance to Loans and Leases Outstanding

 

 

 

1.77

%

1.57

%

1.38

%

1.38

%

Leverage Ratio 5

 

 

 

7.27

 

7.01

 

7.02

 

6.92

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

 

 

$

16.35

 

$

16.01

 

$

15.44

 

$

14.91

 

 

 

 

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

 

 

2,573

 

2,534

 

2,594

 

2,572

 

Branches and Offices

 

 

 

84

 

84

 

83

 

83

 

 

1

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

2

Operating leverage is defined as the percentage change in income before the provision for credit losses and the provision for income taxes. Measures are presented on a linked quarter basis.

3

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

4

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

5

Leverage ratio as of June 30, 2008, December 31, 2007, and September 30, 2007 was corrected from 7.04%, 7.04%, and 6.95%, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

Net Significant Income (Expense) Items (Unaudited)

 

Table 2

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2007

 

SILO Leveraged Lease

 

$

(3,981

)

$

(3,981

)

$

-

 

LILO Leveraged Lease

 

-

 

-

 

1,098

 

Gain on Mandatory Redemption of Visa Shares

 

-

 

13,737

 

-

 

Gain on Disposal of Leased Equipment

 

-

 

11,588

 

2,275

 

Increase in Allowance for Loan and Lease Losses

 

(13,000

)

(22,000

)

-

 

Cash for Stock Grants

 

-

 

(4,640

)

-

 

Employee Incentive Awards

 

(2,000

)

(6,386

)

-

 

Legal Contingencies

 

-

 

(3,016

)

-

 

Bank of Hawaii Charitable Foundation and Other Contributions

 

-

 

(2,250

)

-

 

Call Premium on Capital Securities

 

-

 

(991

)

-

 

Separation Expense

 

-

 

(615

)

-

 

Reversal of Visa Legal Costs

 

-

 

5,649

 

-

 

Significant Income (Expense) Items Before the Provision (Benefit) for Income Taxes

 

(18,981

)

(12,905

)

3,373

 

Benefit for Income Taxes Related to SILO/LILO Transactions

 

(12,920

)

(12,920

)

(377

)

Provision (Benefit) for Income Taxes

 

(5,250

)

(8,631

)

827

 

Net Significant Income (Expense) Items

 

$

(811

)

$

8,646

 

$

2,923

 

 



 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

Table 3

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2008

 

2008

 

2007

 

2008

 

2007

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

92,744

 

$

97,959

 

$

112,787

 

$

295,116

 

$

335,111

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Trading

 

1,174

 

1,209

 

1,114

 

3,543

 

4,089

 

Available-for-Sale

 

35,152

 

35,321

 

33,486

 

104,724

 

96,010

 

Held-to-Maturity

 

2,870

 

3,033

 

3,616

 

9,142

 

11,495

 

Deposits

 

33

 

204

 

1,086

 

432

 

1,240

 

Funds Sold

 

141

 

420

 

1,103

 

1,553

 

2,694

 

Other

 

490

 

489

 

364

 

1,405

 

1,061

 

Total Interest Income

 

132,604

 

138,635

 

153,556

 

415,915

 

451,700

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

17,736

 

20,238

 

37,613

 

65,439

 

104,689

 

Securities Sold Under Agreements to Repurchase

 

7,675

 

7,488

 

11,726

 

25,780

 

35,277

 

Funds Purchased

 

507

 

270

 

1,654

 

1,410

 

4,029

 

Short-Term Borrowings

 

13

 

12

 

87

 

59

 

265

 

Long-Term Debt

 

3,098

 

3,459

 

3,920

 

10,304

 

11,869

 

Total Interest Expense

 

29,029

 

31,467

 

55,000

 

102,992

 

156,129

 

Net Interest Income

 

103,575

 

107,168

 

98,556

 

312,923

 

295,571

 

Provision for Credit Losses

 

20,358

 

7,172

 

4,070

 

41,957

 

10,064

 

Net Interest Income After Provision for Credit Losses

 

83,217

 

99,996

 

94,486

 

270,966

 

285,507

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

14,193

 

15,460

 

15,146

 

44,739

 

47,114

 

Mortgage Banking

 

621

 

2,738

 

3,848

 

7,656

 

9,698

 

Service Charges on Deposit Accounts

 

13,045

 

12,411

 

11,919

 

37,539

 

33,958

 

Fees, Exchange, and Other Service Charges

 

16,991

 

17,176

 

16,465

 

50,268

 

49,082

 

Investment Securities Gains, Net

 

159

 

157

 

789

 

446

 

1,380

 

Insurance

 

5,902

 

5,590

 

7,446

 

18,622

 

18,548

 

Other

 

6,075

 

7,007

 

5,629

 

44,380

 

20,450

 

Total Noninterest Income

 

56,986

 

60,539

 

61,242

 

203,650

 

180,230

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

46,764

 

45,984

 

44,944

 

148,221

 

134,937

 

Net Occupancy

 

11,795

 

11,343

 

10,267

 

33,581

 

29,773

 

Net Equipment

 

4,775

 

4,474

 

4,871

 

13,570

 

14,529

 

Professional Fees

 

3,270

 

2,588

 

2,369

 

8,471

 

7,511

 

Other

 

20,186

 

19,473

 

18,999

 

60,241

 

56,655

 

Total Noninterest Expense

 

86,790

 

83,862

 

81,450

 

264,084

 

243,405

 

Income Before Provision for Income Taxes

 

53,413

 

76,673

 

74,278

 

210,532

 

222,332

 

Provision for Income Taxes

 

6,004

 

28,391

 

26,499

 

57,626

 

79,489

 

Net Income

 

$

47,409

 

$

48,282

 

$

47,779

 

$

152,906

 

$

142,843

 

Basic Earnings Per Share

 

$

1.00

 

$

1.01

 

$

0.98

 

$

3.20

 

$

2.90

 

Diluted Earnings Per Share

 

$

0.99

 

$

1.00

 

$

0.96

 

$

3.17

 

$

2.86

 

Dividends Declared Per Share

 

$

0.44

 

$

0.44

 

$

0.41

 

$

1.32

 

$

1.23

 

Basic Weighted Average Shares

 

47,518,078

 

47,733,278

 

48,913,293

 

47,738,245

 

49,204,295

 

Diluted Weighted Average Shares

 

48,057,965

 

48,300,049

 

49,663,049

 

48,295,901

 

50,001,594

 

 



 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

 

Table 4

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2007

 

2007

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

13,845

 

$

6,056

 

$

4,870

 

$

35,471

 

Funds Sold

 

-    

 

-    

 

15,000

 

-    

 

Investment Securities

 

 

 

 

 

 

 

 

 

Trading

 

90,993

 

94,347

 

67,286

 

92,831

 

Available-for-Sale

 

2,572,111

 

2,646,506

 

2,563,190

 

2,591,982

 

Held-to-Maturity (Fair value of $245,720; $255,905; $287,644; and $299,191)

 

249,083

 

260,592

 

292,577

 

307,653

 

Loans Held for Sale

 

14,903

 

11,183

 

12,341

 

8,016

 

Loans and Leases

 

6,539,458

 

6,518,128

 

6,580,861

 

6,599,915

 

Allowance for Loan and Lease Losses

 

(115,498

)

(102,498

)

(90,998

)

(90,998

)

Net Loans and Leases

 

6,423,960

 

6,415,630

 

6,489,863

 

6,508,917

 

Total Earning Assets

 

9,364,895

 

9,434,314

 

9,445,127

 

9,544,870

 

Cash and Noninterest-Bearing Deposits

 

285,762

 

280,635

 

368,402

 

344,267

 

Premises and Equipment

 

118,333

 

117,323

 

117,177

 

120,318

 

Customers’ Acceptances

 

1,250

 

1,856

 

1,112

 

1,967

 

Accrued Interest Receivable

 

41,061

 

42,295

 

45,261

 

52,652

 

Foreclosed Real Estate

 

293

 

229

 

184

 

105

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

 

Measured at Fair Value

 

27,057

 

30,272

 

27,588

 

28,407

 

Amortized

 

650

 

-    

 

-    

 

-    

 

Goodwill

 

34,959

 

34,959

 

34,959

 

34,959

 

Other Assets

 

460,787

 

429,266

 

433,132

 

422,050

 

Total Assets

 

$

10,335,047

 

$

10,371,149

 

$

10,472,942

 

$

10,549,595

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

1,592,251

 

$

1,876,782

 

$

1,935,639

 

$

1,894,933

 

Interest-Bearing Demand

 

1,750,297

 

1,666,726

 

1,634,675

 

1,530,982

 

Savings

 

2,738,684

 

2,781,082

 

2,630,471

 

2,711,169

 

Time

 

1,577,252

 

1,579,400

 

1,741,587

 

1,738,082

 

Total Deposits

 

7,658,484

 

7,903,990

 

7,942,372

 

7,875,166

 

Funds Purchased

 

189,700

 

69,400

 

75,400

 

191,900

 

Short-Term Borrowings

 

10,621

 

10,180

 

10,427

 

10,749

 

Securities Sold Under Agreements to Repurchase

 

1,109,431

 

1,028,518

 

1,029,340

 

1,087,511

 

Long-Term Debt (includes $120,598 and $121,326 carried at fair value as of September 30, 2008 and June 30, 2008, respectively)

 

204,616

 

205,351

 

235,371

 

235,350

 

Banker’s Acceptances

 

1,250

 

1,856

 

1,112

 

1,967

 

Retirement Benefits Payable

 

22,438

 

29,478

 

29,984

 

41,125

 

Accrued Interest Payable

 

12,702

 

13,588

 

20,476

 

18,526

 

Taxes Payable and Deferred Taxes

 

240,795

 

250,125

 

278,218

 

271,089

 

Other Liabilities

 

104,990

 

91,105

 

99,987

 

84,515

 

Total Liabilities

 

9,555,027

 

9,603,591

 

9,722,687

 

9,817,898

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: September 2008 - 57,022,797 / 47,707,629; June 2008 - 57,016,182 / 47,941,409; December 2007 - 56,995,447 / 48,589,645; and September 2007 - 57,005,602 / 49,068,275)

 

568

 

568

 

567

 

567

 

Capital Surplus

 

491,419

 

489,335

 

484,790

 

482,586

 

Accumulated Other Comprehensive Loss

 

(18,643

)

(15,813

)

(5,091

)

(28,359

)

Retained Earnings

 

770,373

 

745,244

 

688,638

 

671,451

 

Treasury Stock, at Cost (Shares: September 2008 - 9,315,168; June 2008 - 9,074,773; December 2007 - 8,405,802; and September 2007 - 7,937,327)

 

(463,697

)

(451,776

)

(418,649

)

(394,548

)

Total Shareholders’ Equity

 

780,020

 

767,558

 

750,255

 

731,697

 

Total Liabilities and Shareholders’ Equity

 

$

10,335,047

 

$

10,371,149

 

$

10,472,942

 

$

10,549,595

 

 



 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity (Unaudited)

 

Table 5

 

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compre-

 

 

 

 

 

Compre-

 

 

 

 

 

Common

 

Capital

 

hensive

 

Retained

 

Treasury

 

hensive

 

(dollars in thousands)

 

Total

 

Stock

 

Surplus

 

Loss

 

Earnings

 

Stock

 

Income

 

Balance as of December 31, 2007

 

$

750,255

 

$

567

 

$

484,790

 

$

(5,091

)

$

688,638

 

$

(418,649

)

 

 

Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities, including an amendment of FASB Statement No. 115”

 

(2,736

)

-

 

-

 

-

 

(2,736

)

-

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

152,906

 

-

 

-

 

-

 

152,906

 

-

 

$

152,906

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(13,699

)

-

 

-

 

(13,699

)

-

 

-

 

(13,699

)

Amortization of Net Loss for Pension Plans and Postretirement Benefit Plan

 

147

 

-

 

-

 

147

 

-

 

-

 

147

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

139,354

 

Share-Based Compensation

 

4,480

 

-

 

4,480

 

-

 

-

 

-

 

 

 

Net Tax Benefits related to Share-Based Compensation

 

1,728

 

-

 

1,728

 

-

 

-

 

-

 

 

 

Common Stock Issued under Purchase and Equity Compensation Plans (378,382 shares)

 

12,000

 

1

 

421

 

-

 

(5,075

)

16,653

 

 

 

Common Stock Repurchased (1,260,398 shares)

 

(61,701

)

-

 

-

 

-

 

-

 

(61,701

)

 

 

Cash Dividends Paid

 

(63,360

)

-

 

-

 

-

 

(63,360

)

-

 

 

 

Balance as of September 30, 2008

 

$

780,020

 

$

568

 

$

491,419

 

$

(18,643

)

$

770,373

 

$

(463,697

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2006

 

$

719,420

 

$

566

 

$

475,178

 

$

(39,084

)

$

630,660

 

$

(347,900

)

 

 

Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140”

 

5,126

 

-

 

-

 

5,279

 

(153

)

-

 

 

 

FSP No. 13-2, “Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction”

 

(27,106

)

-

 

-

 

-

 

(27,106

)

-

 

 

 

FIN 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109”

 

(7,247

)

-

 

-

 

-

 

(7,247

)

-

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

142,843

 

-

 

-

 

-

 

142,843

 

-

 

$

142,843

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

4,809

 

-

 

-

 

4,809

 

-

 

-

 

4,809

 

Amortization of Net Loss for Pension Plans and Postretirement Benefit Plan

 

637

 

-

 

-

 

637

 

-

 

-

 

637

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

148,289

 

Share-Based Compensation

 

4,464

 

-

 

4,464

 

-

 

-

 

-

 

 

 

Net Tax Benefits related to Share-Based Compensation

 

2,624

 

-

 

2,624

 

-

 

-

 

-

 

 

 

Common Stock Issued under Purchase and Equity Compensation Plans (628,252 shares)

 

16,321

 

1

 

320

 

-

 

(6,611

)

22,611

 

 

 

Common Stock Repurchased (1,335,305 shares)

 

(69,259

)

-

 

-

 

-

 

-    

 

(69,259

)

 

 

Cash Dividends Paid

 

(60,935

)

-

 

-

 

-

 

(60,935

)

-

 

 

 

Balance as of September 30, 2007

 

$

731,697

 

$

567

 

$

482,586

 

$

(28,359

)

$

671,451

 

$

(394,548

)

 

 

 



 

Bank of Hawaii Corporation and Subsidiaries

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

 

Table 6a

 

 

 

Three Months Ended
September 30, 2008

 

Three Months Ended
June 30, 2008

 

Three Months Ended
September 30, 2007 
1

 

 

 

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

 

$

6.4

 

$

-   

 

2.06

%

$

33.0

 

$

0.2

 

2.45

%

$

79.8

 

$

1.1

 

5.35

%

Funds Sold

 

28.4

 

0.1

 

1.96

 

81.9

 

0.4

 

2.03

 

86.2

 

1.1

 

5.01

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

92.6

 

1.2

 

5.07

 

97.6

 

1.2

 

4.96

 

111.3

 

1.1

 

4.00

 

Available-for-Sale

 

2,601.2

 

35.4

 

5.44

 

2,649.9

 

35.6

 

5.37

 

2,556.7

 

33.7

 

5.28

 

Held-to-Maturity

 

255.4

 

2.9

 

4.50

 

269.6

 

3.1

 

4.50

 

318.0

 

3.6

 

4.55

 

Loans Held for Sale

 

6.6

 

0.1

 

6.34

 

9.3

 

0.1

 

5.78

 

7.3

 

0.1

 

6.78

 

Loans and Leases 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,049.7

 

13.8

 

5.23

 

1,060.7

 

14.3

 

5.42

 

1,048.9

 

19.7

 

7.45

 

Commercial Mortgage

 

695.3

 

10.5

 

6.04

 

663.0

 

10.1

 

6.15

 

627.8

 

10.8

 

6.82

 

Construction

 

161.4

 

2.3

 

5.67

 

177.3

 

2.5

 

5.76

 

262.2

 

5.3

 

8.00

 

Commercial Lease Financing

 

472.9

 

0.2

 

0.15

 

470.6

 

4.1

 

3.50

 

479.4

 

3.6

 

2.98

 

Residential Mortgage

 

2,500.0

 

37.8

 

6.04

 

2,509.1

 

38.2

 

6.09

 

2,502.2

 

38.5

 

6.15

 

Home Equity

 

975.3

 

14.2

 

5.79

 

968.7

 

14.1

 

5.86

 

946.2

 

18.3

 

7.67

 

Automobile

 

403.6

 

8.2

 

8.09

 

423.1

 

8.6

 

8.16

 

433.0

 

9.0

 

8.23

 

Other 3

 

254.3

 

5.6

 

8.80

 

259.1

 

5.9

 

9.11

 

270.6

 

7.5

 

11.05

 

Total Loans and Leases

 

6,512.5

 

92.6

 

5.67

 

6,531.6

 

97.8

 

6.01

 

6,570.3

 

112.7

 

6.82

 

Other

 

79.6

 

0.5

 

2.46

 

79.6

 

0.5

 

2.46

 

79.4

 

0.4

 

1.83

 

Total Earning Assets 4

 

9,582.7

 

132.8

 

5.53

 

9,752.5

 

138.9

 

5.71

 

9,809.0

 

153.8

 

6.25

 

Cash and Noninterest-Bearing Deposits

 

274.3

 

 

 

 

 

272.9

 

 

 

 

 

285.3

 

 

 

 

 

Other Assets

 

482.5

 

 

 

 

 

479.0

 

 

 

 

 

482.3

 

 

 

 

 

Total Assets

 

$

10,339.5

 

 

 

 

 

$

10,504.4

 

 

 

 

 

$

10,576.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,827.9

 

1.5

 

0.32

 

$

1,617.0

 

1.2

 

0.29

 

$

1,557.7

 

4.0

 

1.01

 

Savings

 

2,755.4

 

6.3

 

0.91

 

2,805.5

 

6.5

 

0.94

 

2,837.5

 

15.9

 

2.23

 

Time

 

1,594.8

 

9.9

 

2.48

 

1,646.5

 

12.5

 

3.07

 

1,742.0

 

17.7

 

4.03

 

Total Interest-Bearing Deposits

 

6,178.1

 

17.7

 

1.14

 

6,069.0

 

20.2

 

1.34

 

6,137.2

 

37.6

 

2.43

 

Short-Term Borrowings

 

116.7

 

0.5

 

1.74

 

61.2

 

0.3

 

1.82

 

138.8

 

1.8

 

4.91

 

Securities Sold Under Agreements to Repurchase

 

1,077.4

 

7.7

 

2.80

 

1,060.2

 

7.5

 

2.81

 

1,016.5

 

11.7

 

4.54

 

Long-Term Debt

 

205.1

 

3.1

 

6.04

 

224.3

 

3.5

 

6.18

 

251.9

 

3.9

 

6.22

 

Total Interest-Bearing Liabilities

 

7,577.3

 

29.0

 

1.52

 

7,414.7

 

31.5

 

1.70

 

7,544.4

 

55.0

 

2.89

 

Net Interest Income

 

 

 

$

103.8

 

 

 

 

 

$

107.4

 

 

 

 

 

$

98.8

 

 

 

Interest Rate Spread

 

 

 

 

 

4.01

%

 

 

 

 

4.01

%

 

 

 

 

3.36

%

Net Interest Margin

 

 

 

 

 

4.33

%

 

 

 

 

4.41

%

 

 

 

 

4.03

%

Noninterest-Bearing Demand Deposits

 

1,594.4

 

 

 

 

 

1,889.2

 

 

 

 

 

1,878.4

 

 

 

 

 

Other Liabilities

 

387.5

 

 

 

 

 

418.1

 

 

 

 

 

425.4

 

 

 

 

 

Shareholders’ Equity

 

780.3

 

 

 

 

 

782.4

 

 

 

 

 

728.4

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,339.5

 

 

 

 

 

$

10,504.4

 

 

 

 

 

$

10,576.6

 

 

 

 

 

 

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

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 35%, of $234,000, $239,000, and $237,000 for the three months ended September 30, 2008, June 30, 2008, and September 30, 2007, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

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

 

Table 6b

 

 

 

Nine Months Ended
September 30, 2008

 

Nine Months Ended
September 30, 2007 
1

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

 

Balance

 

Expense

 

Rate 

 

Balance

 

Expense

 

Rate 

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

22.2

 

$

0.4

 

2.56

%

$

31.1

 

$

1.2

 

5.29

%

Funds Sold

 

82.6

 

1.6

 

2.47

 

69.3

 

2.7

 

5.12

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

95.3

 

3.5

 

4.96

 

136.6

 

4.1

 

3.99

 

Available-for-Sale

 

2,627.5

 

105.5

 

5.35

 

2,499.3

 

96.7

 

5.16

 

Held-to-Maturity

 

270.1

 

9.1

 

4.51

 

339.3

 

11.5

 

4.52

 

Loans Held for Sale

 

8.8

 

0.4

 

5.79

 

9.4

 

0.5

 

6.41

 

Loans and Leases 2

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,058.5

 

44.6

 

5.64

 

1,059.3

 

59.0

 

7.45

 

Commercial Mortgage

 

669.2

 

31.1

 

6.21

 

621.5

 

31.7

 

6.82

 

Construction

 

179.4

 

8.2

 

6.09

 

253.9

 

15.1

 

7.97

 

Commercial Lease Financing

 

473.8

 

8.3

 

2.33

 

467.7

 

11.0

 

3.15

 

Residential Mortgage

 

2,509.5

 

114.5

 

6.09

 

2,499.4

 

114.9

 

6.13

 

Home Equity

 

971.6

 

44.3

 

6.09

 

943.3

 

53.9

 

7.64

 

Automobile

 

421.7

 

25.7

 

8.14

 

427.9

 

26.1

 

8.16

 

Other 3

 

260.2

 

18.0

 

9.22

 

282.0

 

22.9

 

10.85

 

Total Loans and Leases

 

6,543.9

 

294.7

 

6.01

 

6,555.0

 

334.6

 

6.82

 

Other

 

79.6

 

1.4

 

2.35

 

79.4

 

1.1

 

1.78

 

Total Earning Assets 4

 

9,730.0

 

416.6

 

5.71

 

9,719.4

 

452.4

 

6.21

 

Cash and Noninterest-Bearing Deposits

 

280.4

 

 

 

 

 

290.3

 

 

 

 

 

Other Assets

 

485.0

 

 

 

 

 

471.1

 

 

 

 

 

Total Assets

 

$

10,495.4

 

 

 

 

 

$

10,480.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,686.9

 

4.9

 

0.39

 

$

1,580.2

 

12.3

 

1.04

 

Savings

 

2,750.9

 

22.1

 

1.07

 

2,702.5

 

41.1

 

2.03

 

Time

 

1,662.6

 

38.4

 

3.09

 

1,727.3

 

51.3

 

3.97

 

Total Interest-Bearing Deposits

 

6,100.4

 

65.4

 

1.43

 

6,010.0

 

104.7

 

2.33

 

Short-Term Borrowings

 

86.0

 

1.5

 

2.25

 

112.0

 

4.3

 

5.06

 

Securities Sold Under Agreements to Repurchase

 

1,100.5

 

25.8

 

3.10

 

1,042.1

 

35.2

 

4.49

 

Long-Term Debt

 

223.0

 

10.3

 

6.16

 

257.5

 

11.9

 

6.15

 

Total Interest-Bearing Liabilities

 

7,509.9

 

103.0

 

1.83

 

7,421.6

 

156.1

 

2.81

 

Net Interest Income

 

 

 

$

313.6

 

 

 

 

 

$

296.3

 

 

 

Interest Rate Spread

 

 

 

 

 

3.88

%

 

 

 

 

3.40

%

Net Interest Margin

 

 

 

 

 

4.30

%

 

 

 

 

4.07

%

Noninterest-Bearing Demand Deposits

 

1,793.5

 

 

 

 

 

1,906.0

 

 

 

 

 

Other Liabilities

 

414.3

 

 

 

 

 

430.7

 

 

 

 

 

Shareholders’ Equity

 

777.7

 

 

 

 

 

722.5

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,495.4

 

 

 

 

 

$

10,480.8

 

 

 

 

 

 

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

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 35%, of $711,000 and $686,000 for the nine months ended September 30, 2008 and 2007, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

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

 

Table 7a

 

 

 

Three Months Ended September 30, 2008

 

 

 

Compared to June 30, 2008

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Time 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

(0.2

)

$

-

 

$

-

 

$

(0.2

)

Funds Sold

 

(0.3

)

-

 

-

 

(0.3

)

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

(0.7

)

0.5

 

-

 

(0.2

)

Held-to-Maturity

 

(0.2

)

-

 

-

 

(0.2

)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(0.2

)

(0.5

)

0.2

 

(0.5

)

Commercial Mortgage

 

0.5

 

(0.2

)

0.1

 

0.4

 

Construction

 

(0.2

)

-

 

-

 

(0.2

)

Commercial Lease Financing

 

-

 

(4.0

)

0.1

 

(3.9

)

Residential Mortgage

 

(0.1

)

(0.3

)

-

 

(0.4

)

Home Equity

 

0.1

 

(0.2

)

0.2

 

0.1

 

Automobile

 

(0.4

)

(0.1

)

0.1

 

(0.4

)

Other 2

 

(0.1

)

(0.2

)

-

 

(0.3

)

Total Loans and Leases

 

(0.4

)

(5.5

)

0.7

 

(5.2

)

Total Change in Interest Income

 

(1.8

)

(5.0

)

0.7

 

(6.1

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

0.2

 

0.1

 

-

 

0.3

 

Savings

 

(0.1

)

(0.2

)

0.1

 

(0.2

)

Time

 

(0.4

)

(2.3

)

0.1

 

(2.6

)

Total Interest-Bearing Deposits

 

(0.3

)

(2.4

)

0.2

 

(2.5

)

Short-Term Borrowings

 

0.2

 

-

 

-

 

0.2

 

Securities Sold Under Agreements to Repurchase

 

0.1

 

-

 

0.1

 

0.2

 

Long-Term Debt

 

(0.3

)

(0.1

)

-

 

(0.4

)

Total Change in Interest Expense

 

(0.3

)

(2.5

)

0.3

 

(2.5

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

(1.5

)

$

(2.5

)

$

0.4

 

$

(3.6

)

 

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, and time for that category.

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 (Unaudited)

 

Table  7b

 

 

Three Months Ended September 30, 2008
Compared to September 30, 2007

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

(0.7

)

$

(0.4

)

$

(1.1

)

Funds Sold

 

(0.5

)

(0.5

)

(1.0

)

Investment Securities

 

 

 

 

 

 

 

Trading

 

(0.2

)

0.3

 

0.1

 

Available-for-Sale

 

0.6

 

1.1

 

1.7

 

Held-to-Maturity

 

(0.7

)

-

 

(0.7

)

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

-

 

(5.9

)

(5.9

)

Commercial Mortgage

 

1.0

 

(1.3

)

(0.3

)

Construction

 

(1.7

)

(1.3

)

(3.0

)

Commercial Lease Financing

 

-

 

(3.4

)

(3.4

)

Residential Mortgage

 

-

 

(0.7

)

(0.7

)

Home Equity

 

0.5

 

(4.6

)

(4.1

)

Automobile

 

(0.6

)

(0.2

)

(0.8

)

Other 2

 

(0.4

)

(1.5

)

(1.9

)

Total Loans and Leases

 

(1.2

)

(18.9

)

(20.1

)

Other

 

-

 

0.1

 

0.1

 

Total Change in Interest Income

 

(2.7

)

(18.3

)

(21.0

)

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Demand

 

0.6

 

(3.1

)

(2.5

)

Savings

 

(0.4

)

(9.2

)

(9.6

)

Time

 

(1.5

)

(6.3

)

(7.8

)

Total Interest-Bearing Deposits

 

(1.3

)

(18.6

)

(19.9

)

Short-Term Borrowings

 

(0.3

)

(1.0

)

(1.3

)

Securities Sold Under Agreements to Repurchase

 

0.7

 

(4.7

)

(4.0

)

Long-Term Debt

 

(0.7

)

(0.1

)

(0.8

)

Total Change in Interest Expense

 

(1.6

)

(24.4

)

(26.0

)

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

(1.1

)

$

6.1

 

$

5.0

 

 

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

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 (Unaudited)

 

Table  7c

 

 

Nine Months Ended September 30, 2008

 

 

Compared to September 30, 2007

(dollars in millions)

 

Volume 1

 

Rate 1

 

Time 1

 

Total

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

(0.3

)

$

(0.5

)

$

-

 

$

(0.8

)

Funds Sold

 

0.5

 

(1.6

)

-

 

(1.1

)

Investment Securities

 

 

 

 

 

 

 

 

 

Trading

 

(1.4

)

0.8

 

-

 

(0.6

)

Available-for-Sale

 

5.1

 

3.7

 

-

 

8.8

 

Held-to-Maturity

 

(2.4

)

-

 

-

 

(2.4

)

Loans Held for Sale

 

-

 

(0.1

)

-

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(0.1

)

(14.5

)

0.2

 

(14.4

)

Commercial Mortgage

 

2.3

 

(3.0

)

0.1

 

(0.6

)

Construction

 

(3.9

)

(3.1

)

0.1

 

(6.9

)

Commercial Lease Financing

 

0.1

 

(2.8

)

-

 

(2.7

)

Residential Mortgage

 

0.4

 

(0.8

)

-

 

(0.4

)

Home Equity

 

1.6

 

(11.4

)

0.2

 

(9.6

)

Automobile

 

(0.4

)

(0.1

)

0.1

 

(0.4

)

Other 2

 

(1.7

)

(3.3

)

0.1

 

(4.9

)

Total Loans and Leases

 

(1.7

)

(39.0

)

0.8

 

(39.9

)

Other

 

-

 

0.3

 

-

 

0.3

 

Total Change in Interest Income

 

(0.2

)

(36.4

)

0.8

 

(35.8

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

0.8

 

(8.2

)

-

 

(7.4

)

Savings

 

0.7

 

(19.9

)

0.2

 

(19.0

)

Time

 

(1.9

)

(11.2

)

0.2

 

(12.9

)

Total Interest-Bearing Deposits

 

(0.4

)

(39.3

)

0.4

 

(39.3

)

Short-Term Borrowings

 

(0.8

)

(2.0

)

-

 

(2.8

)

Securities Sold Under Agreements to Repurchase

 

1.9

 

(11.4

)

0.1

 

(9.4

)

Long-Term Debt

 

(1.6

)

-

 

-

 

(1.6

)

Total Change in Interest Expense

 

(0.9

)

(52.7

)

0.5

 

(53.1

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

0.7

 

$

16.3

 

$

0.3

 

$

17.3

 

 

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, and time for that category.

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

 



 

Bank of Hawaii Corporation and Subsidiaries

Salaries and Benefits (Unaudited)

 

 

 

 

 

 

 

Table 8

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2007

 

2008

 

2007

 

Salaries

 

$

30,190

 

$

30,019

 

$

28,882

 

$

89,112

 

$

86,226

 

Incentive Compensation

 

5,969

 

4,122

 

4,364

 

16,358

 

11,777

 

Cash for Stock Grants

 

-

 

-

 

-

 

4,640

 

-

 

Share-Based Compensation

 

1,180

 

1,124

 

1,601

 

3,952

 

4,161

 

Commission Expense

 

1,653

 

1,992

 

1,546

 

5,518

 

5,700

 

Retirement and Other Benefits

 

3,097

 

3,499

 

3,865

 

11,822

 

10,999

 

Payroll Taxes

 

2,162

 

2,491

 

2,116

 

8,067

 

7,885

 

Medical, Dental, and Life Insurance

 

2,452

 

2,470

 

2,324

 

7,421

 

6,825

 

Separation Expense

 

61

 

267

 

246

 

1,331

 

1,364

 

Total Salaries and Benefits

 

$

46,764

 

$

45,984

 

$

44,944

 

$

148,221

 

$

134,937

 

 



 

Bank of Hawaii Corporation and Subsidiaries

Loan and Lease Portfolio Balances (Unaudited)

 

 

 

 

 

Table 9

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2008

 

2007 1

 

2007 1

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,077,314

 

$

1,052,319

 

$

1,079,772

 

$

1,054,355

 

$

1,065,258

 

Commercial Mortgage

 

708,961

 

680,784

 

650,638

 

634,483

 

627,329

 

Construction

 

153,364

 

168,678

 

190,521

 

208,670

 

254,062

 

Lease Financing

 

467,279

 

471,443

 

465,945

 

481,882

 

478,988

 

Total Commercial

 

2,406,918

 

2,373,224

 

2,386,876

 

2,379,390

 

2,425,637

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,496,983

 

2,509,133

 

2,530,207

 

2,508,261

 

2,510,313

 

Home Equity

 

986,379

 

966,108

 

967,146

 

972,995

 

953,713

 

Automobile

 

395,015

 

413,338

 

430,920

 

443,011

 

440,525

 

Other 2

 

254,163

 

256,325

 

264,188

 

277,204

 

269,727

 

Total Consumer

 

4,132,540

 

4,144,904

 

4,192,461

 

4,201,471

 

4,174,278

 

Total Loans and Leases

 

$

6,539,458

 

$

6,518,128

 

$

6,579,337

 

$

6,580,861

 

$

6,599,915

 

 

Air Transportation Credit Exposure 3 (Unaudited)

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2008

 

2007 

 

2007 

 

Passenger Carriers Based In the United States

 

$

60,260

 

$

60,603

 

$

61,190

 

$

64,947

 

$

64,867

 

Passenger Carriers Based Outside the United States

 

5,809

 

7,161

 

7,258

 

19,078

 

19,162

 

Cargo Carriers

 

13,689

 

13,568

 

13,472

 

13,390

 

13,326

 

Total Air Transportation Credit Exposure

 

$

79,758

 

$

81,332

 

$

81,920

 

$

97,415

 

$

97,355

 

 

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

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

3  Exposure includes loans, leveraged leases and operating leases.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

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

Table 10

 

 

September 30,

 

June 30,

 

March 31,

 

December 31, 

 

September 30, 

 

(dollars in thousands)

 

2008

 

2008

 

2008

 

2007 1

 

2007 1

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

574

 

$

1,119

 

$

794

 

$

598

 

$

359

 

Commercial Mortgage

 

-

 

-

 

-

 

112

 

123

 

Lease Financing

 

149

 

329

 

504

 

297

 

-

 

Total Commercial

 

723

 

1,448

 

1,298

 

1,007

 

482

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

3,749

 

3,784

 

3,235

 

2,681

 

3,237

 

Home Equity

 

1,162

 

1,189

 

1,187

 

1,414

 

436

 

Other 2

 

-

 

30

 

31

 

-

 

-

 

Total Consumer

 

4,911

 

5,003

 

4,453

 

4,095

 

3,673

 

Total Non-Accrual Loans and Leases

 

5,634

 

6,451

 

5,751

 

5,102

 

4,155

 

Foreclosed Real Estate

 

293

 

229

 

294

 

184

 

105

 

Total Non-Performing Assets

 

$

5,927

 

$

6,680

 

$

6,045

 

$

5,286

 

$

4,260

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

-

 

$

-

 

$

24

 

$

-

 

$

-

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

3,455

 

2,601

 

3,892

 

4,884

 

639

 

Home Equity

 

296

 

201

 

328

 

413

 

115

 

Automobile

 

758

 

625

 

865

 

1,174

 

734

 

Other 2

 

926

 

756

 

725

 

1,112

 

944

 

Total Consumer

 

5,435

 

4,183

 

5,810

 

7,583

 

2,432

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

5,435

 

$

4,183

 

$

5,834

 

$

7,583

 

$

2,432

 

Total Loans and Leases

 

$

6,539,458

 

$

6,518,128

 

$

6,579,337

 

$

6,580,861

 

$

6,599,915

 

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

 

0.09

%

0.10

%

0.09

%

0.08

%

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.09

%

0.10

%

0.09

%

0.08

%

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.03

%

0.06

%

0.05

%

0.04

%

0.02

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.13

%

0.13

%

0.11

%

0.10

%

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.17

%

0.17

%

0.18

%

0.20

%

0.10

%

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets Balance at Beginning of Quarter

 

$

6,680

 

$

6,045

 

$

5,286

 

$

4,260

 

$

6,314

 

Additions

 

1,355

 

2,900

 

2,614

 

1,866

 

662

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(955

)

(630

)

(386

)

(256

)

(1,741

)

Return to Accrual Status

 

(756

)

(943

)

(944

)

(214

)

(787

)

Sales of Foreclosed Real Estate

 

-

 

-

 

-

 

(161

)

(48

)

Charge-offs/Write-downs

 

(397

)

(692

)

(525

)

(209

)

(140

)

Total Reductions

 

(2,108

)

(2,265

)

(1,855

)

(840

)

(2,716

)

Balance at End of Quarter

 

$

5,927

 

$

6,680

 

$

6,045

 

$

5,286

 

$

4,260

 

 

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

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Reserve for Credit Losses (Unaudited)

Table 11

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30, 

 

September 30,

 

(dollars in thousands)

 

2008

 

2008

 

2007 1

 

2008

 

2007 1

 

Balance at Beginning of Period

 

$

107,667

 

$

105,167

 

$

96,167

 

$

96,167

 

$

96,167

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(1,783

)

(1,396

)

(715

)

(4,568

)

(2,258

)

Lease Financing

 

(27

)

(142

)

(123

)

(303

)

(145

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

(398

)

(133

)

-

 

(531

)

(47

)

Home Equity

 

(519

)

(473

)

(422

)

(1,798

)

(764

)

Automobile

 

(2,858

)

(2,187

)

(2,215

)

(7,960

)

(7,642

)

Other 2

 

(3,444

)

(1,954

)

(2,389

)

(8,202

)

(6,871

)

Total Loans and Leases Charged-Off

 

(9,029

)

(6,285

)

(5,864

)

(23,362

)

(17,727

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

220

 

201

 

326

 

1,407

 

918

 

Commercial Mortgage

 

-

 

-

 

35

 

-

 

156

 

Lease Financing

 

2

 

2

 

2

 

7

 

2,089

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

67

 

17

 

14

 

162

 

203

 

Home Equity

 

36

 

26

 

69

 

83

 

189

 

Automobile

 

699

 

700

 

596

 

2,195

 

1,980

 

Other 2

 

647

 

667

 

752

 

2,051

 

2,128

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

1,671

 

1,613

 

1,794

 

5,905

 

7,663

 

Net Loans and Leases Charged-Off

 

(7,358

)

(4,672

)

(4,070

)

(17,457

)

(10,064

)

Provision for Credit Losses

 

20,358

 

7,172

 

4,070

 

41,957

 

10,064

 

Balance at End of Period 3

 

$

120,667

 

$

107,667

 

$

96,167

 

$

120,667

 

$

96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

115,498

 

$

102,498

 

$

90,998

 

$

115,498

 

$

90,998

 

Reserve for Unfunded Commitments

 

5,169

 

5,169

 

5,169

 

5,169

 

5,169

 

Total Reserve for Credit Losses

 

$

120,667

 

$

107,667

 

$

96,167

 

$

120,667

 

$

96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

6,512,453

 

$

6,531,587

 

$

6,570,261

 

$

6,543,871

 

$

6,554,979

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.45

%

0.29

%

0.25

%

0.36

%

0.21

%

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

 

1.77

%

1.57

%

1.38

%

1.77

%

1.38

%

 

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

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

3         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 (Unaudited).

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segments Selected Financial Information (Unaudited)

 

Table 12a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Total

 

Treasury

 

Total

 

Three Months Ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

58,228

 

$

36,564

 

$

3,922

 

$

98,714

 

$

4,861

 

$

103,575

 

Provision for Credit Losses

 

5,475

 

13,826

 

1,089

 

20,390

 

(32

)

20,358

 

Net Interest Income After Provision for Credit Losses

 

52,753

 

22,738

 

2,833

 

78,324

 

4,893

 

83,217

 

Noninterest Income

 

27,380

 

10,508

 

17,458

 

55,346

 

1,640

 

56,986

 

Noninterest Expense

 

(43,709

)

(24,488

)

(16,800

)

(84,997

)

(1,793

)

(86,790

)

Income Before Provision for Income Taxes

 

36,424

 

8,758

 

3,491

 

48,673

 

4,740

 

53,413

 

Provision for Income Taxes

 

(13,478

)

8,234

 

(1,292

)

(6,536

)

532

 

(6,004

)

Allocated Net Income

 

22,946

 

16,992

 

2,199

 

42,137

 

5,272

 

47,409

 

Allowance Funding Value

 

(229

)

(944

)

(16

)

(1,189

)

1,189

 

-

 

Provision for Credit Losses

 

5,475

 

13,826

 

1,089

 

20,390

 

(32

)

20,358

 

Economic Provision

 

(1,912

)

(3,222

)

(78

)

(5,212

)

(1

)

(5,213

)

Tax Effect of Adjustments

 

(1,234

)

(3,574

)

(369

)

(5,177

)

(426

)

(5,603

)

Income Before Capital Charge

 

25,046

 

23,078

 

2,825

 

50,949

 

6,002

 

56,951

 

Capital Charge

 

(4,780

)

(4,127

)

(1,465

)

(10,372

)

(9,135

)

(19,507

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

20,266

 

$

18,951

 

$

1,360

 

$

40,577

 

$

(3,133

)

$

37,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

52

%

56

%

19

%

49

%

30

%

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2008

 

$

3,669,924

 

$

3,023,242

 

$

285,497

 

$

6,978,663

 

$

3,356,384

 

$

10,335,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2007 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

56,830

 

$

40,352

 

$

3,574

 

$

100,756

 

$

(2,200

)

$

98,556

 

Provision for Credit Losses

 

1,773

 

2,486

 

(1

)

4,258

 

(188

)

4,070

 

Net Interest Income (Loss) After Provision for Credit Losses

 

55,057

 

37,866

 

3,575

 

96,498

 

(2,012

)

94,486

 

Noninterest Income

 

26,346

 

11,442

 

18,068

 

55,856

 

5,386

 

61,242

 

Noninterest Expense

 

(41,653

)

(22,430

)

(16,074

)

(80,157

)

(1,293

)

(81,450

)

Income Before Provision for Income Taxes

 

39,750

 

26,878

 

5,569

 

72,197

 

2,081

 

74,278

 

Provision for Income Taxes

 

(14,707

)

(9,948

)

(2,060

)

(26,715

)

216

 

(26,499

)

Allocated Net Income

 

25,043

 

16,930

 

3,509

 

45,482

 

2,297

 

47,779

 

Allowance Funding Value

 

(166

)

(824

)

(11

)

(1,001

)

1,001

 

-

 

Provision for Credit Losses

 

1,773

 

2,486

 

(1

)

4,258

 

(188

)

4,070

 

Economic Provision

 

(1,906

)

(3,190

)

(87

)

(5,183

)

-

 

(5,183

)

Tax Effect of Adjustments

 

111

 

564

 

37

 

712

 

(300

)

412

 

Income Before Capital Charge

 

24,855

 

15,966

 

3,447

 

44,268

 

2,810

 

47,078

 

Capital Charge

 

(5,132

)

(4,380

)

(1,572

)

(11,084

)

(8,948

)

(20,032

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

19,723

 

$

11,586

 

$

1,875

 

$

33,184

 

$

(6,138

)

$

27,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

53

%

40

%

24

%

44

%

9

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2007 1

 

$

3,651,121

 

$

3,118,106

 

$

216,795

 

$

6,986,022

 

$

3,563,573

 

$

10,549,595

 

 

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

Business Segments Selected Financial Information (Unaudited)

 

Table 12b

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Total

 

Treasury

 

Total

 

Nine Months Ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

176,207

 

$

122,663

 

$

11,731

 

$

310,601

 

$

2,322

 

$

312,923

 

Provision for Credit Losses

 

15,999

 

25,704

 

1,089

 

42,792

 

(835

)

41,957

 

Net Interest Income After Provision for Credit Losses

 

160,208

 

96,959

 

10,642

 

267,809

 

3,157

 

270,966

 

Noninterest Income

 

83,196

 

42,753

 

54,738

 

180,687

 

22,963

 

203,650

 

Noninterest Expense

 

(130,813

)

(72,753

)

(50,026

)

(253,592

)

(10,492

)

(264,084

)

Income Before Provision for Income Taxes

 

112,591

 

66,959

 

15,354

 

194,904

 

15,628

 

210,532

 

Provision for Income Taxes

 

(41,660

)

(13,352

)

(5,681

)

(60,693

)

3,067

 

(57,626

)

Allocated Net Income

 

70,931

 

53,607

 

9,673

 

134,211

 

18,695

 

152,906

 

Allowance Funding Value

 

(626

)

(2,654

)

(42

)

(3,322

)

3,322

 

-

 

Provision for Credit Losses

 

15,999

 

25,704

 

1,089

 

42,792

 

(835

)

41,957

 

Economic Provision

 

(6,000

)

(9,715

)

(243

)

(15,958

)

(2

)

(15,960

)

Tax Effect of Adjustments

 

(3,468

)

(4,934

)

(297

)

(8,699

)

(920

)

(9,619

)

Income Before Capital Charge

 

76,836

 

62,008

 

10,180

 

149,024

 

20,260

 

169,284

 

Capital Charge

 

(14,308

)

(12,260

)

(4,384

)

(30,952

)

(27,421

)

(58,373

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

62,528

 

$

49,748

 

$

5,796

 

$

118,072

 

$

(7,161

)

$

110,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

54

%

51

%

23

%

48

%

36

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2008

 

$

3,669,924

 

$

3,023,242

 

$

285,497

 

$

6,978,663

 

$

3,356,384

 

$

10,335,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2007 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

166,855

 

$

120,050

 

$

10,565

 

$

297,470

 

$

(1,899

)

$

295,571

 

Provision for Credit Losses

 

4,576

 

5,700

 

(1

)

10,275

 

(211

)

10,064

 

Net Interest Income (Loss) After Provision for Credit Losses

 

162,279

 

114,350

 

10,566

 

287,195

 

(1,688

)

285,507

 

Noninterest Income

 

78,714

 

31,689

 

56,669

 

167,072

 

13,158

 

180,230

 

Noninterest Expense

 

(124,096

)

(67,667

)

(47,276

)

(239,039

)

(4,366

)

(243,405

)

Income Before Provision for Income Taxes

 

116,897

 

78,372

 

19,959

 

215,228

 

7,104

 

222,332

 

Provision for Income Taxes

 

(43,246

)

(28,881

)

(7,385

)

(79,512

)

23

 

(79,489

)

Allocated Net Income

 

73,651

 

49,491

 

12,574

 

135,716

 

7,127

 

142,843

 

Allowance Funding Value

 

(466

)

(2,405

)

(31

)

(2,902

)

2,902

 

-

 

Provision for Credit Losses

 

4,576

 

5,700

 

(1

)

10,275

 

(211

)

10,064

 

Economic Provision

 

(5,598

)

(9,629

)

(251

)

(15,478

)

(1

)

(15,479

)

Tax Effect of Adjustments

 

551

 

2,344

 

104

 

2,999

 

(995

)

2,004

 

Income Before Capital Charge

 

72,714

 

45,501

 

12,395

 

130,610

 

8,822

 

139,432

 

Capital Charge

 

(15,300

)

(13,215

)

(4,634

)

(33,149

)

(26,453

)

(59,602

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

57,414

 

$

32,286

 

$

7,761

 

$

97,461

 

$

(17,631

)

$

79,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

52

%

38

%

29

%

43

%

9

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2007 1

 

$

3,651,121

 

$

3,118,106

 

$

  216,795

 

$

6,986,022

 

$

3,563,573

 

$

10,549,595

 

 

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

Selected Quarterly Financial Data (Unaudited)

 

Table 13

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2008

 

2008

 

2008

 

2007

 

2007

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

92,744

 

$

97,959

 

$

104,413

 

$

111,270

 

$

112,787

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Trading

 

1,174

 

1,209

 

1,160

 

814

 

1,114

 

Available-for-Sale

 

35,152

 

35,321

 

34,251

 

33,591

 

33,486

 

Held-to-Maturity

 

2,870

 

3,033

 

3,239

 

3,440

 

3,616

 

Deposits

 

33

 

204

 

195

 

309

 

1,086

 

Funds Sold

 

141

 

420

 

992

 

356

 

1,103

 

Other

 

490

 

489

 

426

 

395

 

364

 

Total Interest Income

 

132,604

 

138,635

 

144,676

 

150,175

 

153,556

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

17,736

 

20,238

 

27,465

 

33,158

 

37,613

 

Securities Sold Under Agreements to Repurchase

 

7,675

 

7,488

 

10,617

 

11,754

 

11,726

 

Funds Purchased

 

507

 

270

 

633

 

1,936

 

1,654

 

Short-Term Borrowings

 

13

 

12

 

34

 

91

 

87

 

Long-Term Debt

 

3,098

 

3,459

 

3,747

 

3,789

 

3,920

 

Total Interest Expense

 

29,029

 

31,467

 

42,496

 

50,728

 

55,000

 

Net Interest Income

 

103,575

 

107,168

 

102,180

 

99,447

 

98,556

 

Provision for Credit Losses

 

20,358

 

7,172

 

14,427

 

5,443

 

4,070

 

Net Interest Income After Provision for Credit Losses

 

83,217

 

99,996

 

87,753

 

94,004

 

94,486

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

14,193

 

15,460

 

15,086

 

15,812

 

15,146

 

Mortgage Banking

 

621

 

2,738

 

4,297

 

2,027

 

3,848

 

Service Charges on Deposit Accounts

 

13,045

 

12,411

 

12,083

 

12,302

 

11,919

 

Fees, Exchange, and Other Service Charges

 

16,991

 

17,176

 

16,101

 

16,743

 

16,465

 

Investment Securities Gains, Net

 

159

 

157

 

130

 

105

 

789

 

Insurance

 

5,902

 

5,590

 

7,130

 

4,629

 

7,446

 

Other

 

6,075

 

7,007

 

31,298

 

8,639

 

5,629

 

Total Noninterest Income

 

56,986

 

60,539

 

86,125

 

60,257

 

61,242

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

46,764

 

45,984

 

55,473

 

45,928

 

44,944

 

Net Occupancy

 

11,795

 

11,343

 

10,443

 

10,300

 

10,267

 

Net Equipment

 

4,775

 

4,474

 

4,321

 

4,745

 

4,871

 

Professional Fees

 

3,270

 

2,588

 

2,613

 

3,695

 

2,369

 

Other

 

20,186

 

19,473

 

20,582

 

27,334

 

18,999

 

Total Noninterest Expense

 

86,790

 

83,862

 

93,432

 

92,002

 

81,450

 

Income Before Provision for Income Taxes

 

53,413

 

76,673

 

80,446

 

62,259

 

74,278

 

Provision for Income Taxes

 

6,004

 

28,391

 

23,231

 

21,399

 

26,499

 

Net Income

 

$

47,409

 

$

48,282

 

$

57,215

 

$

40,860

 

$

47,779

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

1.00

 

$

1.01

 

$

1.19

 

$

0.84

 

$

0.98

 

Diluted Earnings Per Share

 

$

0.99

 

$

1.00

 

$

1.18

 

$

0.83

 

$

0.96

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

$

6,539,458

 

$

6,518,128

 

$

6,579,337

 

$

6,580,861

 

$

6,599,915

 

Total Assets

 

10,335,047

 

10,371,149

 

10,822,801

 

10,472,942

 

10,549,595

 

Total Deposits

 

7,658,484

 

7,903,990

 

8,102,855

 

7,942,372

 

7,875,166

 

Total Shareholders’ Equity

 

780,020

 

767,558

 

766,747

 

750,255

 

731,697

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.82

%

1.85

%

2.16

%

1.55

%

1.79

%

Net Income to Average Shareholders’ Equity

 

24.17

 

24.82

 

29.88

 

21.51

 

26.02

 

Efficiency Ratio 1

 

54.05

 

50.01

 

49.62

 

57.61

 

50.97

 

Net Interest Margin 2

 

4.33

 

4.41

 

4.17

 

4.12

 

4.03

 

 

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

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