U N I T E D S T A T E S
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 for the quarterly
period ended March 31, 1997
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934 for the transition
period from _____________ to _____________
Commission File Number 1-6887
PACIFIC CENTURY FINANCIAL CORPORATION
------------------------------------------------------
(Exact name of registrant as specified in its charter)
Hawaii 99-0148992
------------------------ ---------------------------------
(State of incorporation) (IRS Employer Identification No.)
130 Merchant Street, Honolulu, Hawaii 96813
- ---------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
(808) 643-3888
----------------------------------------------------
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months,
and (2) has been subject to such filing requirements for the past
90 days.
Yes X No
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
Common Stock, $2 Par Value; outstanding at April 30, 1997 -
39,335,249 shares
PACIFIC CENTURY FINANCIAL CORPORATION and subsidiaries
March 31, 1997
PART I. - Financial Information
Item 1. Financial Statements
Consolidated Statements of Condition (Unaudited) Pacific Century Financial Corporation and subsidiaries
- ----------------------------------------------------------------------------------------------------------
March 31 December 31 March 31
(in thousands of dollars) 1997 1996 1996
- ----------------------------------------------------------------------------------------------------------
Assets
Interest-Bearing Deposits $562,222 $635,519 $656,292
Investment Securities - Held to Maturity
(Market Value of $1,284,374, $1,261,146 and $815,718 respectively) 1,289,263 1,258,756 817,733
Investment Securities - Available for Sale 2,419,376 2,372,897 2,365,855
Funds Sold 72,499 141,920 64,922
Loans 8,753,384 8,699,286 8,247,669
Unearned Income (182,472) (183,586) (145,924)
Reserve for Possible Loan Losses (170,059) (167,795) (152,053)
- ----------------------------------------------------------------------------------------------------------
Net Loans 8,400,853 8,347,905 7,949,692
- ----------------------------------------------------------------------------------------------------------
Total Earning Assets 12,744,213 12,756,997 11,854,494
Cash and Non-Interest Bearing Deposits 532,009 581,221 430,859
Premises and Equipment 269,506 273,122 252,600
Customers' Acceptance Liability 33,158 21,178 18,719
Accrued Interest Receivable 83,457 88,074 76,471
Other Real Estate 11,274 10,711 9,171
Intangibles, including Goodwill 115,183 96,456 86,180
Trading Securities 2,067 1,687 33
Other Assets 195,927 179,721 176,606
- ----------------------------------------------------------------------------------------------------------
Total Assets $13,986,794 $14,009,167 $12,905,133
==========================================================================================================
Liabilities
Domestic Deposits
Demand - Non-Interest Bearing $1,473,197 $1,435,091 $1,341,678
- Interest-Bearing 1,765,568 1,724,105 1,655,638
Savings 854,633 866,453 984,709
Time 2,920,405 2,571,569 2,265,413
Foreign Deposits
Demand - Non-Interest Bearing 331,989 553,274 60,415
Time Due to Banks 821,807 804,818 635,766
Other Savings and Time 946,193 728,769 374,578
- ----------------------------------------------------------------------------------------------------------
Total Deposits 9,113,792 8,684,079 7,318,197
Securities Sold Under Agreements to Repurchase 1,995,206 2,075,571 1,988,960
Funds Purchased 376,688 599,994 605,980
Short-Term Borrowings 368,297 293,257 462,895
Bank's Acceptances Outstanding 33,158 21,178 18,719
Accrued Pension Costs 19,573 17,309 24,052
Accrued Interest Payable 70,229 69,545 60,093
Accrued Taxes Payable 158,340 154,984 165,055
Minority Interest 7,486 9,307 2,580
Other Liabilities 84,271 85,678 69,827
Long-Term Debt 698,350 932,143 1,142,111
- ----------------------------------------------------------------------------------------------------------
Total Liabilities 12,925,390 12,943,045 11,858,469
Shareholders' Equity
Common Stock ($2 par value), authorized 100,000,000 shares;
outstanding, March 1997 - 39,685,182;
December 1996 - 39,959,234; March 1996 - 40,805,147; 79,370 79,918 81,610
Surplus 174,180 186,391 222,573
Unrealized Valuation Adjustments (19,237) (3,722) 3,541
Retained Earnings 827,091 803,535 738,940
- ----------------------------------------------------------------------------------------------------------
Total Shareholders' Equity 1,061,404 1,066,122 1,046,664
- ----------------------------------------------------------------------------------------------------------
Total Liabilities and Shareholders' Equity $13,986,794 $14,009,167 $12,905,133
==========================================================================================================
Consolidated Statements of Income (Unaudited) Pacific Century Financial Corporation and subsidiaries
- ----------------------------------------------------------------------------------------------------------
3 Months 3 Months
Ended Ended
March 31 March 31
(in thousands of dollars except per share amounts) 1997 1996
- ----------------------------------------------------------------------------------------------------------
Interest Income
Interest on Loans $166,325 $156,438
Loan Fees 9,370 8,294
Income on Lease Financing 8,376 3,034
Interest and Dividends on Investment Securities
Taxable 19,789 14,616
Non-taxable 292 311
Income on Investment Securities Available for Sale 39,001 37,569
Interest on Deposits 9,669 9,812
Interest on Security Resale Agreements 63 --
Interest on Funds Sold 888 1,162
- ----------------------------------------------------------------------------------------------------------
Total Interest Income 253,773 231,236
Interest Expense
Interest on Deposits 76,897 63,002
Interest on Security Repurchase Agreements 26,633 25,343
Interest on Funds Purchased 6,300 7,366
Interest on Short-Term Borrowings 3,903 6,144
Interest on Long-Term Debt 11,401 16,395
- ----------------------------------------------------------------------------------------------------------
Total Interest Expense 125,134 118,250
- ----------------------------------------------------------------------------------------------------------
Net Interest Income 128,639 112,986
Provision for Possible Loan Losses 5,088 4,424
- ----------------------------------------------------------------------------------------------------------
Net Interest Income After Provision for Possible Loan Losses 123,551 108,562
Non-Interest Income
Trust Income 13,367 12,904
Service Charges on Deposit Accounts 6,680 5,991
Fees, Exchange, and Other Service Charges 14,655 12,529
Other Operating Income 8,592 6,182
Investment Securities Gains (Losses) 463 (129)
- ----------------------------------------------------------------------------------------------------------
Total Non-Interest Income 43,757 37,477
Non-Interest Expense
Salaries 41,478 36,620
Pensions and Other Employee Benefits 15,084 13,409
Net Occupancy Expense of Premises 10,337 10,782
Net Equipment Expense 9,032 7,757
Other Operating Expense 33,414 28,854
Minority Interest 320 156
- ----------------------------------------------------------------------------------------------------------
Total Non-Interest Expense 109,665 97,578
- ----------------------------------------------------------------------------------------------------------
Income Before Income Taxes 57,643 48,461
Provision for Income Taxes 22,162 15,751
- ----------------------------------------------------------------------------------------------------------
Net Income $35,481 $32,710
==========================================================================================================
Earnings Per Common Share and Common Share Equivalents $0.88 $0.79
- ----------------------------------------------------------------------------------------------------------
Average Common Shares and Common Share Equivalents Outstanding 40,271,261 41,546,033
- ----------------------------------------------------------------------------------------------------------
Consolidated Statements of Shareholders' Equity (Unaudited) Pacific Century Financial Corporation
and subsidiaries
- ----------------------------------------------------------------------------------------------------------------
Common Unrealized Retained
(in thousands of dollars except per share amounts) Total Stock Surplus Valuation Adj. Earnings
- ----------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996 $1,066,122 $79,918 $186,391 ($3,722) $803,535
Net Income 35,481 - - - 35,481
Sale of Common Stock
43,365 Profit Sharing Plan 1,926 87 1,839 - -
65,009 Stock Option Plan 1,672 130 1,542 - -
35,453 Dividend Reinvestment Plan 1,601 71 1,530 - -
221 Directors' Restricted Shares and
Deferred Compensation Plan 9 - 9 - -
Stock Repurchased (17,967) (836) (17,131) - -
Unrealized Valuation Adjustments
Investment Securities (9,384) - - (9,384) -
Foreign Exchange Translation Adjustment (6,131) - - (6,131) -
Cash Dividends Paid of $.30 Per Share (11,925) - - - (11,925)
- ----------------------------------------------------------------------------------------------------------------
Balance at March 31, 1997 $1,061,404 $79,370 $174,180 ($19,237) $827,091
================================================================================================================
Balance at December 31, 1995 $1,054,436 $82,682 $240,080 $13,902 $717,772
Net Income 32,710 - - - 32,710
Sale of Common Stock
30,986 Profit Sharing Plan 1,056 62 994 - -
24,851 Stock Option Plan 538 50 488 - -
50,393 Dividend Reinvestment Plan 2,116 100 2,016 - -
Stock Repurchased (22,289) (1,284) (21,005) - -
Unrealized Valuation Adjustments
Investment Securities (8,363) - - (8,363) -
Foreign Exchange Translation Adjustment (1,998) - - (1,998) -
Cash Dividends Paid of $.28 Per Share (11,542) - - - (11,542)
- ----------------------------------------------------------------------------------------------------------------
Balance at March 31, 1996 $1,046,664 $81,610 $222,573 $3,541 $738,940
================================================================================================================
/TABLE
Consolidated Statements of Cash Flows (Unaudited) Pacific Century Financial Corporation and subsidiaries
- -----------------------------------------------------------------------------------------------------------------------
Three Months Ended March 31
(in thousands of dollars) 1997 1996
- -----------------------------------------------------------------------------------------------------------------------
Operating Activities
Net Income $35,481 $32,710
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses, depreciation, and amortization of income and expense 5,301 3,970
Deferred income taxes 7,591 (4,711)
Realized and unrealized investment security gains (448) 139,338
Net decrease in trading securities (380) (4)
Other assets and liabilities, net (15,842) 32,600
-------------- --------------
Net cash provided by operating activities 31,703 203,903
- -----------------------------------------------------------------------------------------------------------------------
Investing Activities
Proceeds from redemptions of investment securities held to maturity 37,396 360,056
Purchases of investment securities held to maturity (20,434) (48,538)
Proceeds from sales of investment securities available for sale 91,800 345,457
Purchases of investment securities available for sale (153,471) (633,686)
Net decrease in interest-bearing deposits placed in other banks 74,155 132,758
Net decrease (increase) in funds sold 69,421 51,251
Net increase in loans and lease financing (26,145) (91,906)
Premises and equipment, net (2,438) (12,441)
Purchase of Bank of Hawaii (PNG), Ltd., net of cash and non-interest (5,371) --
bearing deposits acquired
Purchase of Home Savings of America branches, net of cash and non-interest
bearing deposits acquired 235,020 --
-------------- --------------
Net cash provided by investing activities 299,933 102,951
- -----------------------------------------------------------------------------------------------------------------------
Financing Activities
Net increase in demand, savings, and time deposits 112,417 (258,573)
Proceeds from lines of credit and long-term debt 103 286,634
Principal payments on lines of credit and long-term debt (233,896) (207,959)
Net decrease in short-term borrowings (228,657) (133,009)
Proceeds from sale (repurchase) of stock (12,759) (18,579)
Cash dividends (11,925) (11,542)
-------------- --------------
Net cash used by financing activities (374,717) (343,028)
Effect of exchange rate changes on cash (6,131) (1,998)
-------------- --------------
Decrease in cash and non-interest bearing deposits (49,212) (38,172)
Cash and non-interest bearing deposits at beginning of year 581,221 469,031
-------------- --------------
Cash and non-interest bearing deposits at end of period $532,009 $430,859
- -----------------------------------------------------------------------------------------------------------------------
Note 1. Name Change
On April 25, 1997, the company's name was changed from Bancorp
Hawaii, Inc. to Pacific Century Financial Corporation. The change was
made to better reflect the company's strategic goals to grow in Hawaii
and throughout the Pacific and to position it as a full-service
financial provider. Bank of Hawaii will maintain its name along with
First Federal Savings & Loan Association of America, however, several
of the company's other subsidiaries will adopt the name Pacific Century
and the name will be applied to financial products offered by the
company.
Note 2. Basis of Presentation
The accompanying unaudited consolidated financial statements have
been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions
to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do
not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In
the opinion of management, the consolidated financial statements
reflect all adjustments of a normal and recurring nature, including
adjustments related to completed acquisitions which are necessary for a
fair presentation of the results for the interim periods, and should be
read in conjunction with the audited consolidated financial statements
and related notes included in Pacific Century's 1996 Annual Report to
Shareholders. Operating results for the three months ended March 31,
1997 are not necessarily indicative of the results that may be expected
for the year ending December 31, 1997.
Certain reclassifications have been made from prior year amounts
to conform to the 1997 presentation.
Note 3. Recent Accounting Pronouncements
In June 1996, Statement of Financial Accounting Standards (SFAS)
No. 125, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishment of Liabilities" was issued. SFAS No. 125
establishes the accounting for transfers and servicing of financial
assets and extinguishment of liabilities. In the first quarter of
1997, there was no impact of SFAS No. 125. In accordance with the
statement, an entity recognizes the financial assets it controls and
the liabilities it has incurred, derecognizes financial assets when
control has been surrendered, and derecognizes liabilities when
extinguished. The statement also requires that servicing assets and
other retained interests in the transferred assets be measured by
allocating the previous carrying amount between the assets sold, if
any, and retained interests, if any, based on their relative fair
values at the date of transfer. Servicing assets and liabilities would
subsequently be measured by (a) amortization in proportion to and over
the period of estimated net servicing income or loss and (b) assessment
for asset impairment or increased obligation based on their fair
values. The statement is effective for transfers and servicing of
financial assets and extinguishments of liabilities occurring after
December 31, 1996. In October 1996 Financial Accounting Standards
Board (Board) issued SFAS No. 127 which deferred for one year
paragraphs 9-12 (Accounting for Transfers and Servicing of Financial
Assets) for securities lending, repurchase agreements, dollar rolls,
and other similar secured transactions. The Board also agreed to defer
for one year paragraph 15 (Secured borrowings and Collateral) for all
transactions.
In February 1997, the FASB issued SFAS No. 128, "Earnings Per
Share" and SFAS No. 129, "Capital Structure". SFAS No. 128 simplifies
the calculation of earnings per share (EPS) and makes it comparable to
international standards. SFAS No. 129 consolidates the existing
guidance from several other pronouncements relating to an entity's
capital structure.
SFAS No. 128 is effective for both interim and annual financial
statements for periods ending after December 15, 1997. Earlier
application is not permitted. Under SFAS No. 128, basic EPS for the
first quarter would have been $0.89 and dilutive EPS $0.88.
Under SFAS No. 128 primary EPS is replaced with a calculation
called basic EPS. Basic EPS is calculated by dividing income available
to common shareholders by the weighted average number of common shares
outstanding during the period. Fully diluted EPS has not changed
significantly but has been renamed diluted EPS. Under the new rules,
income available to common shareholders should be adjusted for the
assumed conversion of all potentially dilutive securities. The
treasury stock method is used to calculate the dilutive effect of
options and warrants. The treasury stock method is applied using the
average market price of the company's common stock during the period
rather than the higher of the average market price or the ending market
price. The dilutive effect of convertible debt or convertible
preferred stock will be calculated using the if-converted method, which
assumes conversion at the beginning of the period if the effect is
dilutive.
Note 4. Mergers and Acquisitions
In February 1997, Bank of Hawaii International Inc. acquired 100%
of the Indosuez Niugini Bank, Ltd. from Indosuez Bank, Ltd. for
approximately $5.6 million. Indosuez Niugini Bank, Ltd. has been
renamed Bank of Hawaii (PNG), Ltd. At March 31, 1997 the Bank has
approximately $93 million in total assets. As a result of the
acquisition the Bank recognized $2.5 million in goodwill and will
amortize it over 15 years. The acquisition was accounted for as a
purchase.
In March 1997, Pacific Century Bank, N.A. (PCB), a wholly-owned
subsidiary of Pacific Century purchased approximately $254 million in
deposits from Home Savings located in Tucson, Arizona. As a result of
the purchase, PCB now has a combined total of ten branches servicing
customers in the greater Phoenix vicinity, Tucson and Yuma, Arizona.
Pacific Century paid approximately $19.7 million for the core deposit
base, deposit premium intangibles and other items.
On February 24, 1997, Pacific Century announced the signing of a
definitive agreement for Pacific Century to acquire CU Bancorp and its
subsidiary bank, California United Bank, a $844 million asset financial
institution with 21 branches in Westwood, the San Gabriel and San
Fernando valleys, the South Bay, and Ventura and Orange counties in
southern California. Under terms of the agreement, which is subject to
federal and state regulators and shareholder approval, CU Bancorp stock
will be converted into rights to receive $15.34 per share in cash
and/or Pacific Century stock. At least 60% and not more than 80% of CU
Bancorp's stock will be subject to stock-for-stock conversion. The
total merger consideration will be approximately $183 million. Pacific
Century estimates the merger will be completed in the third quarter of
1997 and will be accounted for as a purchase.
Note 5. Income Taxes
The provision for income taxes is computed by applying statutory
federal and state income tax rates to income before income taxes as
reported in the financial statements after deducting non-taxable items,
principally from state taxes, net of federal income tax and foreign tax
adjustments, low income housing and investment tax credits and tax
exempt interest income.
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations
Financial Review
Performance Highlights
Pacific Century Financial Corporation (Pacific Century) reported
earnings for the first quarter of 1997 of $35.5 million, an increase of
8.5% over the earnings reported for the first quarter of 1996. On a
per share basis, earnings were $0.88 for the first quarter of 1997,
compared with $0.79 for the same quarter a year ago. The improvement in
net income reflects a stronger net interest margin and higher level of
earning assets comparing the first quarters of 1996 and 1997. The
improved earnings were also affected by the May 1996 acquisition of
Banque de Tahiti (BDT) and Banque de Nouvelle Caledonie (BNC).
Pacific Century's annualized Return on Average Assets and Return
on Average Equity were 1.02% and 13.40%, respectively for the first
quarter of 1997. These ratios compare with 0.99% and 12.43%,
respectively for the twelve months ended December 31, 1996. The ratio
of average equity to average assets was 7.64% for the first quarter of
1997, compared with 7.95% for all of 1996.
Total assets remained level from year-end 1996 at $14.0 billion as
of March 31, 1997. Compared to the asset balances at March 31, 1996,
assets have increased 8.4%, which largely reflected the BDT and BNC
acquisition. Net loans outstanding increased from year-end 1996 to
$8.4 billion representing a 5.7% increase from March 31, 1996. Again,
the increase from March 31, 1996 reflects the change due to the
acquisition. Deposits and securities sold under agreements to
repurchase (Repos) ended March 31, 1997 at $11.1 billion.
Non-performing assets (NPA) ended March 31, 1997 at $87.6 million.
Comparing year-end 1996 and March 31, 1996, NPA balances reflect a
change from $83.2 million and $62.9 million, respectively. A further
discussion on NPAs and the Reserve for Loan Loss follows later in this
report.
Non-interest income, compared with the same quarter last year, was
up 16.8% to $43.8 million for the first quarter of 1997. This
improvement was primarily due to the previously discussed acquisitions.
Efforts in the non-interest income categories continue to be important
to Pacific Century and as the results indicate, progress is being made
with all categories reporting increases over the prior year. A further
discussion follows later in this report.
Total non-interest expense was $109.7 million for the first
quarter of 1997 compared with $97.6 million for the same quarter in
1996. A significant part of the increase in non-interest expense was
due to the acquisition of BDT and BNC. The growth in total non-
interest expense remained at levels in line with Pacific Century's
expectations. A further discussion on non-interest expense follows.
Risk Elements in Lending Activities
At March 31, 1997, total loans were $8.8 billion, a 0.6% increase
from year-end 1996 and 6.1% above total loan balances on March 31,
1996. The changes in other components of the portfolio are discussed
in the following section. The following table presents Pacific
Century's total loan portfolio balances for the periods indicated.
Loan Portfolio Balance Pacific Century Financial Corporation and subsidiaries
- -----------------------------------------------------------------------------------
March 31 December 31 March 31
(in millions of dollars) 1997 1996 1996
- -----------------------------------------------------------------------------------
Domestic Loans
Commercial and Industrial $1,831.6 $1,806.7 $1,857.8
Real Estate
Construction -- Commercial 226.7 212.3 207.0
-- Residential 17.2 23.6 8.4
Mortgage -- Commercial 1,194.3 1,227.8 1,308.2
-- Residential 2,655.8 2,635.3 2,800.9
Installment 853.5 849.3 816.7
Lease Financing 441.4 437.8 388.8
- -----------------------------------------------------------------------------------
Total Domestic 7,220.5 7,192.8 7,387.8
- -----------------------------------------------------------------------------------
Foreign Loans 1,532.9 1,506.5 859.9
- -----------------------------------------------------------------------------------
Total Loans $8,753.4 $8,699.3 $8,247.7
===================================================================================
Commercial and Industrial Loans
Commercial and Industrial loans outstanding were relatively
consistent at $1.8 billion as of March 31, 1997, year-end 1996 and
March 31, 1996. The limited growth of loans in this category reflects
the lackluster Hawaii economy. The mix of lending in this category
remains much as reported at year-end 1996.
Real Estate Loans
Total real estate loans at March 31, 1997 totaled $4.1 billion,
virtually level with year-end 1996 and 4.65% below totals at March 31,
1996. The change in balances in these loans reflect the securitization
of $350 million in residential mortgage loans in the second quarter of
1996. A detailed distribution of the real estate loan portfolio is
presented in the Loan Portfolio Table. Commercial real estate balances
(including construction) on March 31, 1997 totaled $1.4 billion,
compared to $1.5 billion on March 31, 1996 and $1.4 billion at year-end
1996. Residential mortgage balances on March 31, 1996 totaled $2.8
billion, decreasing to $2.7 billion at March 31, 1997. Construction
loan balances (commercial and residential) have increased to $243.9
million on March 31, 1997 from $235.9 million at year-end 1996, and
$215.4 million reported at March 31, 1996.
Other Lending
Installment loans and leases have grown modestly from year-end
1996 balances. At March 31, 1997, total installment loans were $853.5
million, compared with $849.3 million reported at year-end 1996.
Compared with the same date in 1996 when installment loan balances were
$816.7 million, installment loan balances are up 4.51%. Total leases
increased to $441.4 million from $437.8 million at year-end 1996 and
$388.8 million at March 31, 1996.
Foreign loan balances grew to $1,532.9 million, reflecting an
increase of 1.76% from year-end 1996, and 78.26% above March 31, 1996
balances. The rise in the foreign loan total from a year ago mainly
reflects the acquisition of BDT and BNC and supported increased trade
financing activity in the Asian branches. At March 31, 1997, BDT and
BNC reported loans outstanding of $621.9 million.
Non-Performing Assets and Past Due Loans
Pacific Century's non-performing assets (NPA) include non-accrual
loans and foreclosed real estate. NPA totaled $87.6 million,
representing 1.00% of total loans outstanding at March 31, 1997. This
ratio was 0.76% at the end of the first quarter 1996 and 0.96% at year-
end 1996.
Non-accrual loans increased during the quarter to $76.3 million
from $72.5 million at year-end 1996 and from $53.7 million on March 31,
1996. The distribution of the non-accrual loans by category is
disclosed in the table following. Most categories have reported little
change since year-end 1996 except residential mortgage loans which have
increased to $29.4 million as of March 31, 1997. The loans included in
the foreign category are all BDT and BNC loans.
The foreclosed real estate category remained close to year-end
1996 totals, ending the quarter at $11.3 million. There were only 24
properties in Other Real Estate at the quarter-end with the two largest
properties valued at $7.5 million. Total non-performing assets,
including loans 90 days past due, represented 1.34% of loans
outstanding compared with 1.36% at year-end 1996 and 1.02% at March 31,
1996.
Accruing 90 day past due loans in total have decreased from $34.7
million at year-end 1996 to $29.9 million at March 31, 1997.
Comparatively, $21.3 million in accruing 90 day past due loans were
reported at March 31, 1996.
Since year-end, past due loans have decreased particularly in the
commercial real estate and foreign loan categories. Installment loans
past due 90 days increased to $10.2 million, representing 1.20% of
total installment loans at March 31, 1997. Residential mortgage loans
past due 90 days remained at $6.8 million, 0.26% of total residential
mortgage loans. Foreign loans decreased to $8.5 million, 0.55% of
total foreign loans.
The following table presents NPA and past due loans for the
periods indicated.
Pacific Century Financial Corporation and subsidiaries
Consolidated Non-Performing Assets and Accruing Loans Past Due 90 Days or More
- -------------------------------------------------------------------------------
March 31 December 31 March 31
(in millions of dollars) 1997 1996 1996
- -------------------------------------------------------------------------------
Non-Accrual Loans
Commercial $20.9 $20.9 $16.8
Real Estate
Construction 0.6 0.3 0.1
Commercial 3.6 4.1 14.5
Residential 29.4 23.6 18.0
Installment 1.6 1.3 0.9
Leases 0.1 -- 1.9
Foreign 20.1 22.3 1.5
- -------------------------------------------------------------------------------
Subtotal 76.3 72.5 53.7
Foreclosed Real Estate
Domestic 11.3 10.7 9.2
Foreign -- -- --
- -------------------------------------------------------------------------------
Subtotal 11.3 10.7 9.2
- -------------------------------------------------------------------------------
Total Non-Performing Assets 87.6 83.2 62.9
- -------------------------------------------------------------------------------
Accruing Loans Past Due 90 Days or More
Commercial 1.5 2.0 1.1
Real Estate
Construction -- 0.4 --
Commercial 2.8 6.8 2.5
Residential 6.8 6.8 6.1
Installment 10.2 9.0 11.5
Leases 0.1 0.2 0.1
Foreign 8.5 9.5 --
- -------------------------------------------------------------------------------
Subtotal 29.9 34.7 21.3
- -------------------------------------------------------------------------------
Total $117.5 $117.9 $84.2
===============================================================================
- -------------------------------------------------------------------------------
Ratio of Non-Performing Assets
to Total Loans 1.00% 0.96% 0.76%
- -------------------------------------------------------------------------------
Ratio of Non-Performing Assets
and Accruing Loans Past Due
90 Days or More to Total Loans 1.34% 1.36% 1.02%
- -------------------------------------------------------------------------------
/TABLE
Summary of Loan Loss Experience
The reserve for loan losses was at $170.1 million at March 31,
1997, representing 1.98% of loans outstanding. Comparatively, the
ratio of reserves to loans outstanding on March 31, 1996 was 1.88% and
1.97% at year-end 1996.
Loan loss provisions were $5.1 million for the first quarter of
1997, compared with $4.4 million reported for the first quarter of
1996. Charge-offs totaled $7.2 million for the first quarter of 1997,
compared to the $6.9 million reported for the first quarter of 1996 and
$14.1 million for the fourth quarter of 1996. Recoveries totaled $5.7
million for the first quarter of 1997, compared to $2.8 million and
$4.2 million for the first and fourth quarters of 1996, respectively.
Resulting net charge-offs were $1.5 million, $4.1 million and $9.9
million for the first quarter of 1997, the first quarter of 1996 and
the fourth quarter of 1996, respectively. The annualized ratio of net
charge-offs to average loans outstanding for the first quarter of 1997
was 0.07% compared to the ratio of 0.20% for the same period in 1996.
The detailed breakdown of the charge-off and recoveries by loan
category is presented in the table following.
Summary of Loss Experience Pacific Century Financial Corporation and subsidiaries
- --------------------------------------------------------------------------------------------------------------------
First Year First
Quarter Ended Quarter
(in millions of dollars) 1997 12/31/96 1996
- --------------------------------------------------------------------------------------------------------------------
Average Loans Outstanding $8,476.3 $8,353.6 $8,019.9
Balance of Reserve for Possible Loan Losses
at Beginning of Period $167.8 $152.0 $152.0
Loans Charged Off
Commercial and Industrial 1.4 8.7 1.4
Real Estate - Construction -- -- --
Real Estate - Mortgage
Commercial -- 3.3 0.5
Residential 0.1 1.9 0.2
Installment 5.6 28.9 4.6
Foreign -- 0.9 --
Leases 0.1 0.4 0.2
- --------------------------------------------------------------------------------------------------------------------
Total Charged Off 7.2 44.1 6.9
Recoveries on Loans Previously Charged Off
Commercial and Industrial 4.3 21.5 0.8
Real Estate - Construction -- 0.7 0.7
Real Estate - Mortgage
Commercial -- 1.1 --
Residential -- 0.4 0.1
Installment 1.3 4.7 1.0
Foreign 0.1 1.8 --
Leases -- 0.6 0.2
- --------------------------------------------------------------------------------------------------------------------
Total Recoveries 5.7 30.8 2.8
- --------------------------------------------------------------------------------------------------------------------
Net Charge Offs 1.5 13.3 4.1
Provision Charged to Operating Expenses 5.1 22.2 4.4
Other Net Additions (Deductions) * (1.3) 6.9 (0.2)
- --------------------------------------------------------------------------------------------------------------------
Balance at End of Period $170.1 $167.8 $152.1
====================================================================================================================
Ratio of Net Charge Offs to
Average Loans Outstanding (annualized) 0.07% 0.16% 0.20%
- --------------------------------------------------------------------------------------------------------------------
Ratio of Reserve to Loans Outstanding 1.98% 1.97% 1.88%
- --------------------------------------------------------------------------------------------------------------------
* Includes foreign currency translation adjustments and reserves acquired.
/TABLE
Capital
Pacific Century's total at March 31, 1997 totaled $1.1 billion.
New shares issued for the profit sharing, stock option and dividend
reinvestment plans increased capital by $5.2 million during the
quarter. Under Pacific Century's stock repurchase programs, $18.0
million in shares were repurchased during the first quarter of 1997.
Dividends for the quarter were $11.9 million, compared with $11.5
million for the first quarter of 1996. Dividends paid were $0.30 per
share for the first quarter of 1997 and $0.28 per share for the first
quarter of 1996.
Regulatory risk-based capital remains well above minimum
guidelines. Pacific Century's Total Capital and Tier 1 Capital ratios
were 12.97% and 10.58%, respectively. This compares with year-end
1996, when the Total Capital Ratio was 12.96% and the Tier 1 Capital
Ratio was 10.57%. Regulatory guidelines prescribe a minimum Total
Capital Ratio of 10.00% and a Tier 1 Capital Ratio of 6.00% for an
institution to qualify as well capitalized. These ratios reflect the
fourth quarter issuance of $100 million Capital Securities by
Bancorp Hawaii Capital Trust I, a subsidiary of Pacific Century.
Pacific Century's strategy is to maintain its capital ratios at levels
to meet this qualification to benefit from the financial and
regulatory incentives provided to well capitalized institutions.
In addition, the leverage ratio, which represents the ratio of
Tier 1 Capital to Total Average Assets, was 7.90% at March 31, 1997,
compared to 7.72% at March 31, 1996 and 7.98% at year-end 1996. The
required minimum ratio is 5.00%, to qualify an institution as well
capitalized.
Spread Management
The average net interest margin or spread on earning assets for
the first quarter of 1997 was 4.02%, an increase from the 3.81%
reported for the same period in 1996, and also an increase from the
3.84% reported for the fourth quarter of 1996. Net interest margin
for all of 1996 was 3.84%. The minimal growth in earning assets, the
changes in interest rates and the acquisition of BDT and BNC have all
helped to improve the spread.
The earning asset yield was 7.93% for the first quarter of 1997,
compared with the first quarter 1996 yield of 7.78% and the fourth
quarter of 1996 of 7.83%. The earning asset yield for all of 1996 was
7.83%. The cost of funds rate for the first quarter of 1997 was
4.70%, an increase compared with the same quarter a year ago
and 4.82% reported for the fourth quarter of 1996. The cost of funds
for all of 1996 was 4.73%.
Pacific Century Financial Corporation and subsidiaries
Consolidated Average Balances and Interest Rates Taxable Equivalent
- ----------------------------------------------------------------------------------------------------------
Three Months Ended Three Months Ended
March 31, 1997 March 31, 1996
Average Income/Yield/ Average Income/Yield/
(in millions of dollars) Balance Expense Rate Balance Expense Rate
- ----------------------------------------------------------------------------------------------------------
Earning Assets
Interest Bearing Deposits $826.8 $9.7 4.74% $631.3 $9.8 6.25%
Investment Securities Held to Maturity
-Taxable 1,215.6 19.8 6.60 926.4 14.6 6.35
-Tax-Exempt 12.6 0.4 14.45 13.8 0.5 13.95
Investment Securities Available for Sale 2,378.2 39.0 6.65 2,303.5 37.6 6.56
Funds Sold 86.5 0.9 4.46 84.3 1.2 5.54
Net Loans
-Domestic 7,055.2 144.5 8.30 7,191.5 147.1 8.23
-Foreign 1,421.1 30.3 8.65 828.4 12.5 6.11
Loan Fees 9.4 8.3
------------------------ ------------------------
Total Earning Assets 12,996.0 254.0 7.93 11,979.2 231.6 7.78
Cash and Due From Banks 587.1 427.3
Other Assets 484.1 416.1
---------- ----------
Total Assets $14,067.2 $12,822.6
========== ==========
Interest Bearing Liabilities
Domestic Deposits - Demand $1,775.6 12.3 2.81 $1,742.7 11.8 2.73
- Savings 904.3 5.4 2.42 999.9 6.4 2.59
- Time 2,699.5 36.5 5.48 2,212.2 30.1 5.47
------------------------ ------------------------
Total Domestic 5,379.4 54.2 4.08 4,954.8 48.3 3.92
Foreign Deposits
- Time Due to Banks 915.6 12.7 5.65 725.4 9.6 5.30
- Other Time and Savings 895.6 10.0 4.52 386.3 5.1 5.30
------------------------ ------------------------
Total Foreign 1,811.2 22.7 5.09 1,111.7 14.7 5.30
------------------------ ------------------------
Total Deposits 7,190.6 76.9 4.34 6,066.5 63.0 4.18
Short-Term Borrowings 2,772.6 36.8 5.39 2,886.4 38.9 5.41
Long-Term Debt 844.0 11.4 5.48 1,221.2 16.4 5.40
------------------------ ------------------------
Total Interest Bearing Liabilities 10,807.2 125.1 4.70 10,174.1 118.3 4.67
------------------------ ------------------------
Net Interest Income 128.9 3.23 113.3 3.11
Average Spread on Earning Assets 4.02% 3.81%
Demand Deposits - Domestic 1,381.8 1,369.5
- Foreign 258.2 42.3
---------- ----------
Total Demand Deposits 1,640.0 1,411.8
Other Liabilities 545.9 169.2
Shareholders' Equity 1,074.1 1,067.5
---------- ----------
Total Liabilities and Shareholders' Equity $14,067.2 $12,822.6
========== ==========
Provision for Possible Loan Losses 5.1 4.4
Net Overhead 65.9 60.1
------- -------
Income Before Income Taxes 57.9 48.8
Provision for Income Taxes 22.2 15.7
Tax-Equivalent Adjustment 0.2 0.4
------- -------
Net Income $35.5 $32.7
======= =======
/TABLE
Pacific Century Financial Corporation and subsidiaries
Consolidated Average Balances and Interest Rates Taxable Equivalent
- ----------------------------------------------------------------------------------------------------------
Three Months Ended Twelve Months Ended
December 31, 1996 December 31, 1996
Average Income/Yield/ Average Income/Yield/
(in millions of dollars) Balance Expense Rate Balance Expense Rate
- ----------------------------------------------------------------------------------------------------------
Earning Assets
Interest Bearing Deposits $817.5 $9.9 4.83% $752.6 $38.0 5.06%
Investment Securities Held to Maturity
-Taxable 1,232.1 20.7 6.68 1,078.1 70.4 6.53
-Tax-Exempt 12.6 0.4 14.14 13.0 1.8 14.08
Investment Securities Available for Sale 2,366.1 37.6 6.32 2,288.7 146.4 6.40
Funds Sold 105.6 1.1 4.27 92.1 4.0 4.39
Net Loans
-Domestic 7,003.6 145.9 8.29 7,099.9 584.2 8.23
-Foreign 1,457.7 33.5 9.13 1,253.7 107.6 8.58
Loan Fees 6.7 29.7
------------------------ ------------------------
Total Earning Assets 12,995.2 255.8 7.83 12,578.1 982.1 7.81
Cash and Due From Banks 484.5 462.8
Other Assets 419.2 427.1
---------- ----------
Total Assets $13,898.9 $13,468.0
========== ==========
Interest Bearing Liabilities
Domestic Deposits - Demand $1,727.3 11.7 2.69 $1,726.6 47.2 2.73
- Savings 879.0 5.5 2.52 937.0 23.7 2.53
- Time 2,663.2 36.3 5.42 2,465.1 133.5 5.42
------------------------ ------------------------
Total Domestic 5,269.5 53.5 4.04 5,128.7 204.4 3.98
Foreign Deposits
- Time Due to Banks 785.6 13.7 6.91 692.2 84.3 5.67
- Other Time and Savings 893.6 11.8 5.24 795.8 46.2 5.81
------------------------ ------------------------
Total Foreign 1,679.2 25.5 6.02 1,488.0 130.5 5.67
------------------------ ------------------------
Total Deposits 6,948.7 79.0 4.52 6,616.7 334.9 4.36
Short-Term Borrowings 2,757.1 37.7 5.45 2,809.6 150.2 5.35
Long-Term Debt 1,063.2 13.7 5.11 1,146.2 60.9 5.31
------------------------ ------------------------
Total Interest Bearing Liabilities 10,769.0 130.4 4.82 10,572.5 546.0 4.73
------------------------ ------------------------
Net Interest Income 125.4 3.01 436.1 3.08
Average Spread on Earning Assets 3.84% 3.84%
Demand Deposits - Domestic 1,458.2 1,371.5
- Foreign 236.2 194.2
---------- ----------
Total Demand Deposits 1,694.4 1,565.7
Other Liabilities 353.8 258.9
Shareholders' Equity 1,081.7 1,070.9
---------- ----------
Total Liabilities and Shareholders' Equity $13,898.9 $13,468.0
========== ==========
Provision for Possible Loan Losses 9.9 22.2
Net Overhead 59.1 249.2
------- -------
Income Before Income Taxes 56.4 164.7
Provision for Income Taxes 21.8 76.7
Tax-Equivalent Adjustment 0.2 1.1
------- -------
Net Income $34.4 $86.9
======= =======
/TABLE
Interest Rate Risk and Derivatives
As discussed in Pacific Century's 1996 Annual Report, Pacific
Century utilizes interest rate sensitivity analysis and computer
simulation techniques to measure the exposure of its earnings to
interest rate movements. The objective of the process is to position
its balance sheet to optimize earnings without unduly increasing risk.
The Interest Rate Sensitivity Table presents the traditional method of
quantifying the possible exposure to interest rate movements for
various time frames at March 31, 1997. As the table indicates,
Pacific Century's one year cumulative asset sensitivity gap totaled
$0.7 billion, representing 4.9% of total assets. Comparatively, the
one year cumulative gap was $0.4 billion at year-end 1996, 2.6% of
total assets. Simulation models are also utilized by Pacific Century
to measure the interest rate sensitivity of its balance sheet. These
models simulate changes in interest rates and project the impact on
Pacific Century's net interest income. The results of these
simulations are all within established guidelines.
Pacific Century used swaps as a cost effective risk management
tool for dealing with interest rate risk from time to time. No new
swaps were entered into during the first quarter of 1997. At March
31, 1997, the notional amount of swaps totaled $0.5 billion, compared
with $0.7 billion at year-end 1996 and $1.0 billion a year ago. Net
expense on interest rate swap agreements totaled $0.5 million for the
first quarter of 1997. Comparatively, net expense of $1.2 million was
recognized in the first quarter of 1996 and $4.2 million for all of
1996.
Interest Rate Sensitivity Table Pacific Century Financial Corporation and subsidiaries
- --------------------------------------------------------------------------------------------
MARCH 31, 1997 OVER NON-INTEREST
(in millions of dollars) 0 - 90 DAYS 91-365 DAYS 1 - 5 YEARS 5 YEARS BEARING
- --------------------------------------------------------------------------------------------
ASSETS (1)
INVESTMENT SECURITIES 1,378.7 1,211.5 727.8 390.6 -
SHORT TERM INVESTMENTS 66.4 6.1 - - -
INTERNATIONAL ASSETS 1,199.7 275.7 242.1 95.0 22.4
DOMESTIC LOANS (2) 2,546.5 2,092.7 1,974.6 643.1 53.8
TRADING SECURITIES - - 2.0 - -
OTHER ASSETS 85.1 42.6 297.9 132.8 499.6
- --------------------------------------------------------------------------------------------
TOTAL ASSETS 5,276.4 3,628.6 3,244.4 1,261.5 575.8
============================================================================================
LIABILITIES AND CAPITAL (1)
NON-INT BEARING DEMAND (3) 306.3 182.7 742.7 241.5 -
INT BEARING DEMAND (3) 337.5 264.8 817.9 345.3 -
SAVINGS (3) 102.6 102.6 478.6 170.9 -
TIME DEPOSITS 957.2 1,192.7 724.5 46.0 -
FOREIGN DEPOSITS 1,292.3 266.0 205.3 - 336.4
S/T BORROWINGS 1,652.7 1,039.6 47.8 - -
LONG-TERM DEBT 20.7 90.0 368.9 218.7 -
OTHER LIABILITIES - - - - 373.1
CAPITAL - - - - 1,061.4
- --------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND CAPITAL 4,669.3 3,138.4 3,385.7 1,022.4 1,770.9
============================================================================================
INTEREST RATE SWAPS -498.4 88.6 409.8 - -
- --------------------------------------------------------------------------------------------
INTEREST SENSITIVITY GAP 108.7 578.8 268.5 239.1 -1,195.1
- --------------------------------------------------------------------------------------------
CUMULATIVE GAP 108.7 687.5 956.0 1,195.1 -
PERCENTAGE OF TOTAL ASSETS 0.78% 4.92% 6.84% 8.54% -
============================================================================================
Assumptions used:
(1) Based on repricing date.
(2) Includes the effect of estimated amortization.
(3) Historical analysis shows that these deposit categories, while technically subject to immediate withdrawal,
actually display sensitivity characteristics that generally fall within one and five years. The allocation
presented is based on that historic analysis.
/TABLE
Liquidity
The ability to meet day-to-day financial needs of Pacific
Century's customer base is essential. Much of the strategy of meeting
liquidity needs was described in Pacific Century's 1996 Annual Report
and remains in place.
At March 31, 1997, deposits were $9.1 billion, compared to $8.7
billion and $7.3 billion reported at year-end 1996 and March 31, 1996,
respectively. Most of the increase since March 1996 was attributed to
the acquisition of BDT and BNC in May 1996. The competition for
deposits, not only by banks and savings and loan companies, but also
by securities brokerage firms continues to impact the level of
deposits. Repos which are offered to government depositors as an
alternative to deposits were $2.0 billion at March 31, 1997, compared
to $2.0 billion on March 31, 1996, and $2.1 billion at year-end 1996.
Short term borrowings, including Fed Funds, decreased to $0.7
billion at March 31, 1997, compared with $0.9 billion at year-end 1996
and $1.1 billion at March 31, 1996. Long term debt decreased to $0.7
billion at March 31, 1997 from $0.9 billion at year-end 1996 and $1.1
billion at March 31, 1996. Long term debt outstanding included $100
million of Capital Securities issued by Pacific Century in Bancorp
Hawaii Capital Trust I, a subsidiary of Pacific Century in December
1996.
Non-Interest Income and Expense
Pacific Century utilizes the efficiency ratio to measure its
success in managing non-interest income and non-interest expense.
Pacific Century determines its efficiency ratio by dividing non-
interest expense by the sum of net interest income and non-interest
income (excluding securities transactions). For the first quarter of
1997, Pacific Century's ratio was 63.8% compared with 64.6% for all of
1996. The non-interest income and non-interest expense components of
the efficiency ratio are discussed following.
Non-Interest Income 3 Months Ended 3 Months Ended
(in millions) March 31, 1997 March 31, 1996
- --------------------------------------------------------------------------------------------------------------
Trust Income $13.4 $12.9
Service Charges on Deposits 6.7 6.0
Other Service Charges 14.6 12.5
Other Income 8.6 6.2
Securities Gain (Loss) 0.5 (0.1)
- --------------------------------------------------------------------------------------------------------------
Total Non-Interest Income $43.8 $37.5
==============================================================================================================
Non-interest income for the first quarter was $43.8 million, a
16.8% increase from the same quarter in 1996. Trust income reported
$13.4 million for the quarter, up 3.9% from the same period last year.
Service charges on deposit accounts for the first quarter of 1997 were
$6.7 million, compared to $6.0 million for the like period last year.
Fees, exchange and other service charges for the first quarter of 1997
were $14.6 million compared to $12.5 million for the same period in
1996. Other operating income totaled $8.6 million for the first
quarter of 1997, compared with $6.2 million for the same quarter last
year.
Non-Interest Expense 3 Months Ended 3 Months Ended
(in millions) March 31, 1997 March 31, 1996
- --------------------------------------------------------------------------------------------------------------
Salaries $41.5 $36.7
Pension and Other
Benefits 15.1 13.4
Net Premises 10.4 10.8
Net Equipment 9.0 7.7
Other Expense 33.4 28.8
Minority Interest 0.3 0.2
- --------------------------------------------------------------------------------------------------------------
$109.7 $97.6
==============================================================================================================
Non-interest expense in the first quarter was $109.7 million, an
increase of 12.4% over the same period in 1996. The acquisition of
BDT and BNC in May of 1996 affect the comparison between the first
quarters of 1997 and 1996. Without the BDT and BNC expense, the
change between quarters would have been an increase of 0.5%.
Salary and benefit expenses increased 13.0% between the first
quarters of 1997 and 1996, primarily due to the BDT and BNC
acquisition. Comparing fourth quarter 1996 salary and benefits with
the first quarter of 1997, this category of expense increased 8.2%
reflecting the increase in payroll taxes, mainly FICA.
Premises and equipment expenses totaled $19.4 million for the
first quarter of 1997, an increase from the $18.5 million for the same
period of 1996. Pacific Century continues to invest in technology as
more efficient operations with existing staff counts become
increasingly important.
Other operating expense for the first quarter of 1997 totaled
$33.4 million and increased 16.0% compared to the same quarter in
1996. Without BDT and BNC expense in 1997, the decrease would have
been 8.7% between the quarters.
PART II. - Other Information
Items 1 to 5 omitted pursuant to instructions.
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibit Index
Exhibit Number Description
2 Agreement and Plan of Reorganization,
dated as of February 24, 1997, between
registrant and CU Bancorp (incorporated
by reference to Exhibit 2 of Amendment
No. 1 to Registration Statement on Form
S-4 (File No. 333-24379) filed May 6,
1997)
3.1 Restated Articles of Incorporation
(incorporated by reference to Exhibit
3.1 of Registration Statement on Form
S-4 (File No. 333-24379) filed April 12,
1997)
3.2 Articles of Amendment to Change
Corporate Name (incorporated by
reference to Exhibit 3.1 of Report on
Form 8-K filed April 30, 1997)
10.1 Stock Option Agreement, dated February
24, 1997, between registrant and CU
Bancorp (incorporated by reference to
Exhibit 10.1 of Amendment No. 1 to
Registration Statement on Form S-4 (File
No. 333-24379) filed May 6, 1997)
11 Statement Regarding Computation of Per
Share Earnings*
12 Statement of Ratios*
27 Financial Data Schedule*
(b) Form 8-K was filed on February 27, 1997 announcing the
execution of the definitive agreement for Pacific
Century Financial Corporation to acquire California
United Bank through a merger with its parent CU
Bancorp.
* Filed herewith
SIGNATURES
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 thereunto duly authorized.
Date May 13, 1997 PACIFIC CENTURY FINANCIAL
CORPORATION
/s/ Richard J. Dahl
(Signature)
Richard J. Dahl
President and Chief Operating
Officer
/s/ David A. Houle
(Signature)
David A. Houle
Executive Vice President,
Treasurer and Chief Financial
Officer
Pacific Century Financial Corporation
Exhibit 11 - Statement Regarding Computation of Per Share Earnings
Three Months Ended March 31
Fully
Primary Diluted
____________ ____________
1997
Net Income $35,481,000 $35,481,000
============= =============
Daily Average Shares Outstanding 39,719,276 39,719,276
Shares Assumed Issued for Stock Options 551,985 552,706
------------- ------------
40,271,261 40,271,982
============= ============
Earnings Per Common Share and
Common Share Equivalents $0.88 $0.88
============= ============
1996
Net Income $32,710,000 $32,710,000
============= =============
Daily Average Shares Outstanding 41,149,618 41,149,618
Shares Assumed Issued for Stock Options 396,415 404,395
------------- ------------
41,546,033 41,554,013
============= ============
Earnings Per Common Share and
Common Share Equivalents $0.79 $0.79
============== ============
Pacific Century Financial Corporation
Exhibit 99 - Statement Regarding Computation of Ratios
Three Months Ended March 31
(in millions of dollars) 1997 1996
Earnings:
1. Income Before Income Taxes $57.6 $48.5
2. Plus: Fixed Charges Including Interest on Deposits 125.1 118.8
_______ _______
3. Earnings Including Fixed Charges 182.7 167.3
4. Less: Interest on Deposits 75.4 63.0
_______ _______
5. Earnings Excluding Interest on Deposits $107.3 $104.3
======= =======
Fixed Charges:
6. Fixed Charges Including Interest on Deposits $125.1 $118.8
7. Less: Interest on Deposits 75.4 63.0
_______ _______
8. Fixed Charges Excluding Interest on Deposits $49.7 $55.8
======= =======
Ratio of Earnings to Fixed Charges:
Including Interest on Deposits (Line 3 divided by Line 6) 1.5 x 1.4 x
Excluding Interest on Deposits (Line 5 divided by Line 8) 2.2 x 1.9 x
9
1000
3-MOS
DEC-31-1996
MAR-31-1997
532009
562222
72499
2067
2419376
1289263
1284374
8753384
170059
13986794
9113792
2740191
373057
698350
0
0
79370
982034
13986794
184071
59082
10620
253773
76897
125134
128639
5088
463
109665
57643
57643
0
0
35481
0.88
0.88
4.02
76300
29900
0
0
167795
7200
5700
170059
0
0
0
