Date of Report | ||||
(Date of earliest event reported) | April 25, 2016 |
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) | (888) 643-3888 |
(d) | Exhibits |
99.1 | April 25, 2016 Press Release: Bank of Hawaii Corporation First Quarter 2016 Financial Results. Any internet addresses provided in this release are for informational purposes only and are not intended to be hyperlinks. Furnished herewith. |
Date: April 25, 2016 | Bank of Hawaii Corporation | |
By: | /s/ Mark A. Rossi | |
Mark A. Rossi | ||
Vice Chairman and Corporate Secretary |
• | Diluted Earnings Per Share $1.16 |
• | Net Income $50.2 Million |
• | Board of Directors Increases Dividend to $0.48 Per Share |
• | Board of Directors Increases Share Repurchase Authorization $100 Million |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Financial Highlights | Table 1 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands, except per share amounts) | 2016 | 2015 | 2015 | |||||||||
For the Period: | ||||||||||||
Operating Results | ||||||||||||
Net Interest Income | $ | 103,024 | $ | 101,644 | $ | 96,770 | ||||||
Provision for Credit Losses | (2,000 | ) | 1,000 | — | ||||||||
Total Noninterest Income | 56,207 | 44,766 | 52,307 | |||||||||
Total Noninterest Expense | 87,386 | 85,727 | 86,915 | |||||||||
Net Income | 50,210 | 42,832 | 42,442 | |||||||||
Basic Earnings Per Share | 1.17 | 1.00 | 0.98 | |||||||||
Diluted Earnings Per Share | 1.16 | 0.99 | 0.97 | |||||||||
Dividends Declared Per Share | 0.45 | 0.45 | 0.45 | |||||||||
Performance Ratios | ||||||||||||
Return on Average Assets | 1.30 | % | 1.11 | % | 1.15 | % | ||||||
Return on Average Shareholders' Equity | 17.88 | 15.41 | 16.18 | |||||||||
Efficiency Ratio 1 | 54.88 | 58.55 | 58.30 | |||||||||
Net Interest Margin 2 | 2.86 | 2.85 | 2.81 | |||||||||
Dividend Payout Ratio 3 | 38.46 | 45.00 | 45.92 | |||||||||
Average Shareholders' Equity to Average Assets | 7.27 | 7.19 | 7.12 | |||||||||
Average Balances | ||||||||||||
Average Loans and Leases | $ | 7,940,097 | $ | 7,785,346 | $ | 7,053,061 | ||||||
Average Assets | 15,537,073 | 15,335,574 | 14,946,037 | |||||||||
Average Deposits | 13,334,550 | 13,038,637 | 12,786,449 | |||||||||
Average Shareholders' Equity | 1,129,561 | 1,102,548 | 1,064,112 | |||||||||
Per Share of Common Stock | ||||||||||||
Book Value | $ | 26.43 | $ | 25.79 | $ | 24.63 | ||||||
Tangible Book Value | 25.70 | 25.06 | 23.91 | |||||||||
Market Value | ||||||||||||
Closing | 68.28 | 62.90 | 61.21 | |||||||||
High | 69.37 | 70.07 | 62.58 | |||||||||
Low | 54.55 | 60.55 | 53.90 | |||||||||
March 31, | December 31, | March 31, | ||||||||||
2016 | 2015 | 2015 | ||||||||||
As of Period End: | ||||||||||||
Balance Sheet Totals | ||||||||||||
Loans and Leases | $ | 8,065,610 | $ | 7,878,985 | $ | 7,178,628 | ||||||
Total Assets | 15,654,695 | 15,455,016 | 15,139,179 | |||||||||
Total Deposits | 13,488,892 | 13,251,103 | 12,979,616 | |||||||||
Other Debt | 220,771 | 245,786 | 173,898 | |||||||||
Total Shareholders' Equity | 1,138,753 | 1,116,260 | 1,075,251 | |||||||||
Asset Quality | ||||||||||||
Non-Performing Assets | $ | 22,015 | $ | 28,801 | $ | 28,777 | ||||||
Allowance for Loan and Lease Losses | 104,677 | 102,880 | 107,461 | |||||||||
Allowance to Loans and Leases Outstanding | 1.30 | % | 1.31 | % | 1.50 | % | ||||||
Capital Ratios | ||||||||||||
Common Equity Tier 1 Capital Ratio | 13.85 | % | 13.97 | % | 14.62 | % | ||||||
Tier 1 Capital Ratio | 13.85 | 13.97 | 14.62 | |||||||||
Total Capital Ratio | 15.10 | 15.22 | 15.87 | |||||||||
Tier 1 Leverage Ratio | 7.25 | 7.26 | 7.17 | |||||||||
Total Shareholders' Equity to Total Assets | 7.27 | 7.22 | 7.10 | |||||||||
Tangible Common Equity to Tangible Assets 4 | 7.09 | 7.03 | 6.91 | |||||||||
Tangible Common Equity to Risk-Weighted Assets 4 | 13.62 | 13.62 | 14.27 | |||||||||
Non-Financial Data | ||||||||||||
Full-Time Equivalent Employees | 2,139 | 2,164 | 2,156 | |||||||||
Branches | 70 | 70 | 74 | |||||||||
ATMs | 452 | 456 | 456 | |||||||||
1 Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income). | ||||||||||||
2 Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. | ||||||||||||
3 Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share. | ||||||||||||
4 Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. See Table 2 “Reconciliation of Non-GAAP Financial Measures." |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||
Reconciliation of Non-GAAP Financial Measures | Table 2 | |||||||||||||
March 31, | December 31, | March 31, | ||||||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | |||||||||||
Total Shareholders' Equity | $ | 1,138,753 | $ | 1,116,260 | $ | 1,075,251 | ||||||||
Less: | Goodwill | 31,517 | 31,517 | 31,517 | ||||||||||
Tangible Common Equity | $ | 1,107,236 | $ | 1,084,743 | $ | 1,043,734 | ||||||||
Total Assets | $ | 15,654,695 | $ | 15,455,016 | $ | 15,139,179 | ||||||||
Less: | Goodwill | 31,517 | 31,517 | 31,517 | ||||||||||
Tangible Assets | $ | 15,623,178 | $ | 15,423,499 | $ | 15,107,662 | ||||||||
Risk-Weighted Assets, determined in accordance | ||||||||||||||
with prescribed regulatory requirements | $ | 8,130,093 | $ | 7,962,484 | $ | 7,313,682 | ||||||||
Total Shareholders' Equity to Total Assets | 7.27 | % | 7.22 | % | 7.10 | % | ||||||||
Tangible Common Equity to Tangible Assets (Non-GAAP) | 7.09 | % | 7.03 | % | 6.91 | % | ||||||||
Tier 1 Capital Ratio | 13.85 | % | 13.97 | % | 14.62 | % | ||||||||
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) | 13.62 | % | 13.62 | % | 14.27 | % | ||||||||
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Consolidated Statements of Income | Table 3 | ||||||||
Three Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||
(dollars in thousands, except per share amounts) | 2016 | 2015 | 2015 | ||||||
Interest Income | |||||||||
Interest and Fees on Loans and Leases | $ | 80,895 | $ | 78,122 | $ | 70,961 | |||
Income on Investment Securities | |||||||||
Available-for-Sale | 10,814 | 10,829 | 10,198 | ||||||
Held-to-Maturity | 20,391 | 21,722 | 24,407 | ||||||
Deposits | 4 | 1 | 3 | ||||||
Funds Sold | 753 | 315 | 259 | ||||||
Other | 212 | 381 | 302 | ||||||
Total Interest Income | 113,069 | 111,370 | 106,130 | ||||||
Interest Expense | |||||||||
Deposits | 2,886 | 2,443 | 2,368 | ||||||
Securities Sold Under Agreements to Repurchase | 6,153 | 6,246 | 6,371 | ||||||
Funds Purchased | 3 | 3 | 3 | ||||||
Other Debt | 1,003 | 1,034 | 618 | ||||||
Total Interest Expense | 10,045 | 9,726 | 9,360 | ||||||
Net Interest Income | 103,024 | 101,644 | 96,770 | ||||||
Provision for Credit Losses | (2,000 | ) | 1,000 | — | |||||
Net Interest Income After Provision for Credit Losses | 105,024 | 100,644 | 96,770 | ||||||
Noninterest Income | |||||||||
Trust and Asset Management | 11,256 | 11,243 | 12,180 | ||||||
Mortgage Banking | 3,189 | 3,130 | 1,693 | ||||||
Service Charges on Deposit Accounts | 8,443 | 8,663 | 8,537 | ||||||
Fees, Exchange, and Other Service Charges | 13,444 | 13,764 | 12,897 | ||||||
Investment Securities Gains, Net | 11,180 | (181 | ) | 10,231 | |||||
Annuity and Insurance | 1,901 | 2,014 | 2,044 | ||||||
Bank-Owned Life Insurance | 1,548 | 1,608 | 1,734 | ||||||
Other | 5,246 | 4,525 | 2,991 | ||||||
Total Noninterest Income | 56,207 | 44,766 | 52,307 | ||||||
Noninterest Expense | |||||||||
Salaries and Benefits | 50,514 | 47,997 | 49,780 | ||||||
Net Occupancy | 7,003 | 4,876 | 9,333 | ||||||
Net Equipment | 5,409 | 5,244 | 5,288 | ||||||
Data Processing | 3,951 | 5,106 | 3,773 | ||||||
Professional Fees | 2,639 | 2,803 | 2,334 | ||||||
FDIC Insurance | 2,352 | 2,322 | 2,140 | ||||||
Other | 15,518 | 17,379 | 14,267 | ||||||
Total Noninterest Expense | 87,386 | 85,727 | 86,915 | ||||||
Income Before Provision for Income Taxes | 73,845 | 59,683 | 62,162 | ||||||
Provision for Income Taxes | 23,635 | 16,851 | 19,720 | ||||||
Net Income | $ | 50,210 | $ | 42,832 | $ | 42,442 | |||
Basic Earnings Per Share | $ | 1.17 | $ | 1.00 | $ | 0.98 | |||
Diluted Earnings Per Share | $ | 1.16 | $ | 0.99 | $ | 0.97 | |||
Dividends Declared Per Share | $ | 0.45 | $ | 0.45 | $ | 0.45 | |||
Basic Weighted Average Shares | 42,920,794 | 43,003,191 | 43,386,402 | ||||||
Diluted Weighted Average Shares | 43,126,526 | 43,275,377 | 43,597,504 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||
Consolidated Statements of Comprehensive Income | Table 4 | |||||||||
Three Months Ended | ||||||||||
March 31, | December 31, | March 31, | ||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | |||||||
Net Income | $ | 50,210 | $ | 42,832 | $ | 42,442 | ||||
Other Comprehensive Income (Loss), Net of Tax: | ||||||||||
Net Unrealized Gains (Losses) on Investment Securities | 8,694 | (6,860 | ) | 5,294 | ||||||
Defined Benefit Plans | 141 | 4,595 | 220 | |||||||
Total Other Comprehensive Income (Loss) | 8,835 | (2,265 | ) | 5,514 | ||||||
Comprehensive Income | $ | 59,045 | $ | 40,567 | $ | 47,956 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||
Consolidated Statements of Condition | Table 5 | |||||||||
March 31, | December 31, | March 31, | ||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | |||||||
Assets | ||||||||||
Interest-Bearing Deposits in Other Banks | $ | 4,453 | $ | 4,130 | $ | 3,383 | ||||
Funds Sold | 626,206 | 592,892 | 620,331 | |||||||
Investment Securities | ||||||||||
Available-for-Sale | 2,293,751 | 2,256,818 | 2,271,186 | |||||||
Held-to-Maturity (Fair Value of $3,981,830; $4,006,412; and $4,378,007) | 3,911,703 | 3,982,736 | 4,306,353 | |||||||
Loans Held for Sale | 16,854 | 4,808 | 1,951 | |||||||
Loans and Leases | 8,065,610 | 7,878,985 | 7,178,628 | |||||||
Allowance for Loan and Lease Losses | (104,677 | ) | (102,880 | ) | (107,461 | ) | ||||
Net Loans and Leases | 7,960,933 | 7,776,105 | 7,071,167 | |||||||
Total Earning Assets | 14,813,900 | 14,617,489 | 14,274,371 | |||||||
Cash and Due from Banks | 164,012 | 158,699 | 151,793 | |||||||
Premises and Equipment, Net | 111,086 | 111,199 | 109,223 | |||||||
Accrued Interest Receivable | 47,504 | 44,719 | 47,017 | |||||||
Foreclosed Real Estate | 1,728 | 824 | 2,095 | |||||||
Mortgage Servicing Rights | 22,663 | 23,002 | 23,643 | |||||||
Goodwill | 31,517 | 31,517 | 31,517 | |||||||
Bank-Owned Life Insurance | 269,723 | 268,175 | 264,228 | |||||||
Other Assets | 192,562 | 199,392 | 235,292 | |||||||
Total Assets | $ | 15,654,695 | $ | 15,455,016 | $ | 15,139,179 | ||||
Liabilities | ||||||||||
Deposits | ||||||||||
Noninterest-Bearing Demand | $ | 4,329,321 | $ | 4,286,331 | $ | 4,047,334 | ||||
Interest-Bearing Demand | 2,759,357 | 2,761,930 | 2,608,664 | |||||||
Savings | 5,172,206 | 5,025,191 | 5,014,686 | |||||||
Time | 1,228,008 | 1,177,651 | 1,308,932 | |||||||
Total Deposits | 13,488,892 | 13,251,103 | 12,979,616 | |||||||
Funds Purchased | 7,333 | 7,333 | 8,459 | |||||||
Short-Term Borrowings | 408 | — | — | |||||||
Securities Sold Under Agreements to Repurchase | 586,785 | 628,857 | 672,329 | |||||||
Other Debt | 220,771 | 245,786 | 173,898 | |||||||
Retirement Benefits Payable | 47,408 | 47,374 | 55,197 | |||||||
Accrued Interest Payable | 5,661 | 5,032 | 5,836 | |||||||
Taxes Payable and Deferred Taxes | 43,134 | 17,737 | 46,987 | |||||||
Other Liabilities | 115,550 | 135,534 | 121,606 | |||||||
Total Liabilities | 14,515,942 | 14,338,756 | 14,063,928 | |||||||
Shareholders' Equity | ||||||||||
Common Stock ($.01 par value; authorized 500,000,000 shares; | ||||||||||
issued / outstanding: March 31, 2016 - 57,849,536 / 43,080,503; | ||||||||||
December 31, 2015 - 57,749,071 / 43,282,153; | ||||||||||
and March 31, 2015 - 57,733,267 / 43,652,628) | 576 | 575 | 575 | |||||||
Capital Surplus | 544,267 | 542,041 | 534,141 | |||||||
Accumulated Other Comprehensive Loss | (14,722 | ) | (23,557 | ) | (21,172 | ) | ||||
Retained Earnings | 1,347,374 | 1,316,260 | 1,257,341 | |||||||
Treasury Stock, at Cost (Shares: March 31, 2016 - 14,769,033; December 31, 2015 - 14,466,918; | ||||||||||
and March 31, 2015 - 14,080,639) | (738,742 | ) | (719,059 | ) | (695,634 | ) | ||||
Total Shareholders' Equity | 1,138,753 | 1,116,260 | 1,075,251 | |||||||
Total Liabilities and Shareholders' Equity | $ | 15,654,695 | $ | 15,455,016 | $ | 15,139,179 |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Consolidated Statements of Shareholders' Equity | Table 6 | ||||||||||||||||||||
Accum. | |||||||||||||||||||||
Other | |||||||||||||||||||||
Compre- | |||||||||||||||||||||
hensive | |||||||||||||||||||||
Common Shares | Common | Capital | Income | Retained | Treasury | ||||||||||||||||
(dollars in thousands) | Outstanding | Stock | Surplus | (Loss) | Earnings | Stock | Total | ||||||||||||||
Balance as of December 31, 2015 | 43,282,153 | $ | 575 | $ | 542,041 | $ | (23,557 | ) | $ | 1,316,260 | $ | (719,059 | ) | $ | 1,116,260 | ||||||
Net Income | — | — | — | — | 50,210 | — | 50,210 | ||||||||||||||
Other Comprehensive Income | — | — | — | 8,835 | — | — | 8,835 | ||||||||||||||
Share-Based Compensation | — | — | 1,599 | — | — | — | 1,599 | ||||||||||||||
Common Stock Issued under Purchase and Equity | |||||||||||||||||||||
Compensation Plans and Related Tax Benefits | 141,083 | 1 | 627 | — | 368 | 1,775 | 2,771 | ||||||||||||||
Common Stock Repurchased | (342,733 | ) | — | — | — | — | (21,458 | ) | (21,458 | ) | |||||||||||
Cash Dividends Declared ($0.45 per share) | — | — | — | — | (19,464 | ) | — | (19,464 | ) | ||||||||||||
Balance as of March 31, 2016 | 43,080,503 | $ | 576 | $ | 544,267 | $ | (14,722 | ) | $ | 1,347,374 | $ | (738,742 | ) | $ | 1,138,753 | ||||||
Balance as of December 31, 2014 | 43,724,208 | $ | 574 | $ | 531,932 | $ | (26,686 | ) | $ | 1,234,801 | $ | (685,535 | ) | $ | 1,055,086 | ||||||
Net Income | — | — | — | — | 42,442 | — | 42,442 | ||||||||||||||
Other Comprehensive Income | — | — | — | 5,514 | — | — | 5,514 | ||||||||||||||
Share-Based Compensation | — | — | 1,776 | — | — | — | 1,776 | ||||||||||||||
Common Stock Issued under Purchase and Equity | |||||||||||||||||||||
Compensation Plans and Related Tax Benefits | 155,646 | 1 | 433 | — | (218 | ) | 3,045 | 3,261 | |||||||||||||
Common Stock Repurchased | (227,226 | ) | — | — | — | — | (13,144 | ) | (13,144 | ) | |||||||||||
Cash Dividends Declared ($0.45 per share) | — | — | — | — | (19,684 | ) | — | (19,684 | ) | ||||||||||||
Balance as of March 31, 2015 | 43,652,628 | $ | 575 | $ | 534,141 | $ | (21,172 | ) | $ | 1,257,341 | $ | (695,634 | ) | $ | 1,075,251 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||||||||||||||
Average Balances and Interest Rates - Taxable-Equivalent Basis | Table 7 | |||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||
March 31, 2016 | December 31, 2015 | March 31, 2015 | ||||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||||||
(dollars in millions) | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
Earning Assets | ||||||||||||||||||||||||||||
Interest-Bearing Deposits in Other Banks | $ | 4.4 | $ | — | 0.41 | % | $ | 3.8 | $ | — | 0.10 | % | $ | 3.1 | $ | — | 0.44 | % | ||||||||||
Funds Sold | 647.7 | 0.8 | 0.46 | 466.3 | 0.3 | 0.26 | 484.3 | 0.2 | 0.21 | |||||||||||||||||||
Investment Securities | ||||||||||||||||||||||||||||
Available-for-Sale | ||||||||||||||||||||||||||||
Taxable | 1,588.5 | 7.2 | 1.80 | 1,573.3 | 7.1 | 1.81 | 1,560.8 | 6.5 | 1.67 | |||||||||||||||||||
Non-Taxable | 715.0 | 5.6 | 3.15 | 718.5 | 5.7 | 3.18 | 723.3 | 5.7 | 3.16 | |||||||||||||||||||
Held-to-Maturity | ||||||||||||||||||||||||||||
Taxable | 3,679.6 | 18.8 | 2.05 | 3,827.9 | 20.2 | 2.10 | 4,140.9 | 22.8 | 2.21 | |||||||||||||||||||
Non-Taxable | 245.5 | 2.4 | 3.91 | 246.6 | 2.4 | 3.92 | 249.1 | 2.5 | 3.94 | |||||||||||||||||||
Total Investment Securities | 6,228.6 | 34.0 | 2.19 | 6,366.3 | 35.4 | 2.22 | 6,674.1 | 37.5 | 2.25 | |||||||||||||||||||
Loans Held for Sale | 12.2 | 0.1 | 3.89 | 7.1 | 0.1 | 4.26 | 3.1 | — | 3.63 | |||||||||||||||||||
Loans and Leases 1 | ||||||||||||||||||||||||||||
Commercial and Industrial | 1,127.4 | 10.8 | 3.84 | 1,155.2 | 9.4 | 3.22 | 1,130.5 | 8.9 | 3.18 | |||||||||||||||||||
Commercial Mortgage | 1,689.2 | 15.7 | 3.74 | 1,653.9 | 15.5 | 3.71 | 1,449.5 | 13.7 | 3.83 | |||||||||||||||||||
Construction | 170.0 | 2.0 | 4.63 | 140.9 | 1.7 | 4.90 | 103.8 | 1.1 | 4.39 | |||||||||||||||||||
Commercial Lease Financing | 198.9 | 1.3 | 2.69 | 204.2 | 1.8 | 3.46 | 225.9 | 1.9 | 3.42 | |||||||||||||||||||
Residential Mortgage | 2,918.5 | 29.6 | 4.05 | 2,895.3 | 29.2 | 4.04 | 2,631.3 | 27.5 | 4.18 | |||||||||||||||||||
Home Equity | 1,103.5 | 10.1 | 3.69 | 1,027.4 | 9.3 | 3.61 | 878.5 | 8.1 | 3.72 | |||||||||||||||||||
Automobile | 388.6 | 5.0 | 5.19 | 373.7 | 4.9 | 5.19 | 331.5 | 4.3 | 5.25 | |||||||||||||||||||
Other 2 | 344.0 | 6.5 | 7.64 | 334.7 | 6.4 | 7.57 | 302.1 | 5.5 | 7.36 | |||||||||||||||||||
Total Loans and Leases | 7,940.1 | 81.0 | 4.09 | 7,785.3 | 78.2 | 4.00 | 7,053.1 | 71.0 | 4.06 | |||||||||||||||||||
Other | 38.4 | 0.2 | 2.21 | 41.1 | 0.4 | 3.71 | 66.0 | 0.3 | 1.83 | |||||||||||||||||||
Total Earning Assets 3 | 14,871.4 | 116.1 | 3.13 | 14,669.9 | 114.4 | 3.11 | 14,283.7 | 109.0 | 3.07 | |||||||||||||||||||
Cash and Due from Banks | 131.0 | 126.2 | 136.5 | |||||||||||||||||||||||||
Other Assets | 534.7 | 539.5 | 525.8 | |||||||||||||||||||||||||
Total Assets | $ | 15,537.1 | $ | 15,335.6 | $ | 14,946.0 | ||||||||||||||||||||||
Interest-Bearing Liabilities | ||||||||||||||||||||||||||||
Interest-Bearing Deposits | ||||||||||||||||||||||||||||
Demand | $ | 2,761.6 | 0.3 | 0.04 | $ | 2,653.2 | 0.2 | 0.03 | $ | 2,577.1 | 0.2 | 0.03 | ||||||||||||||||
Savings | 5,137.6 | 1.1 | 0.09 | 5,028.8 | 1.1 | 0.09 | 4,941.0 | 1.1 | 0.09 | |||||||||||||||||||
Time | 1,208.4 | 1.5 | 0.50 | 1,178.2 | 1.1 | 0.38 | 1,378.3 | 1.1 | 0.33 | |||||||||||||||||||
Total Interest-Bearing Deposits | 9,107.6 | 2.9 | 0.13 | 8,860.2 | 2.4 | 0.11 | 8,896.4 | 2.4 | 0.11 | |||||||||||||||||||
Short-Term Borrowings | 7.8 | — | 0.14 | 8.1 | — | 0.14 | 8.5 | — | 0.14 | |||||||||||||||||||
Securities Sold Under Agreements to Repurchase | 602.9 | 6.2 | 4.04 | 630.5 | 6.3 | 3.88 | 678.0 | 6.4 | 3.76 | |||||||||||||||||||
Other Debt | 232.3 | 1.0 | 1.73 | 306.4 | 1.0 | 1.34 | 173.9 | 0.6 | 1.43 | |||||||||||||||||||
Total Interest-Bearing Liabilities | 9,950.6 | 10.1 | 0.40 | 9,805.2 | 9.7 | 0.39 | 9,756.8 | 9.4 | 0.39 | |||||||||||||||||||
Net Interest Income | $ | 106.0 | $ | 104.7 | $ | 99.6 | ||||||||||||||||||||||
Interest Rate Spread | 2.73 | % | 2.72 | % | 2.68 | % | ||||||||||||||||||||||
Net Interest Margin | 2.86 | % | 2.85 | % | 2.81 | % | ||||||||||||||||||||||
Noninterest-Bearing Demand Deposits | 4,227.0 | 4,178.4 | 3,890.0 | |||||||||||||||||||||||||
Other Liabilities | 229.9 | 249.5 | 235.1 | |||||||||||||||||||||||||
Shareholders' Equity | 1,129.6 | 1,102.5 | 1,064.1 | |||||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 15,537.1 | $ | 15,335.6 | $ | 14,946.0 | ||||||||||||||||||||||
1 Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis. | ||||||||||||||||||||||||||||
2 Comprised of other consumer revolving credit, installment, and consumer lease financing. | ||||||||||||||||||||||||||||
3 Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $3,013,000, $3,016,000 and $2,878,000 for the three months ended | ||||||||||||||||||||||||||||
March 31, 2016, December 31, 2015, and March 31, 2015, respectively. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis | Table 8a | ||||||||
Three Months Ended March 31, 2016 | |||||||||
Compared to December 31, 2015 | |||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | ||||||
Change in Interest Income: | |||||||||
Funds Sold | $ | 0.2 | $ | 0.3 | $ | 0.5 | |||
Investment Securities | |||||||||
Available-for-Sale | |||||||||
Taxable | 0.1 | — | 0.1 | ||||||
Non-Taxable | — | (0.1 | ) | (0.1 | ) | ||||
Held-to-Maturity | |||||||||
Taxable | (0.9 | ) | (0.5 | ) | (1.4 | ) | |||
Total Investment Securities | (0.8 | ) | (0.6 | ) | (1.4 | ) | |||
Loans and Leases | |||||||||
Commercial and Industrial | (0.2 | ) | 1.6 | 1.4 | |||||
Commercial Mortgage | 0.1 | 0.1 | 0.2 | ||||||
Construction | 0.4 | (0.1 | ) | 0.3 | |||||
Commercial Lease Financing | — | (0.5 | ) | (0.5 | ) | ||||
Residential Mortgage | 0.2 | 0.2 | 0.4 | ||||||
Home Equity | 0.6 | 0.2 | 0.8 | ||||||
Automobile | 0.1 | — | 0.1 | ||||||
Other 2 | 0.1 | — | 0.1 | ||||||
Total Loans and Leases | 1.3 | 1.5 | 2.8 | ||||||
Other | — | (0.2 | ) | (0.2 | ) | ||||
Total Change in Interest Income | 0.7 | 1.0 | 1.7 | ||||||
Change in Interest Expense: | |||||||||
Interest-Bearing Deposits | |||||||||
Demand | 0.1 | — | 0.1 | ||||||
Time | — | 0.4 | 0.4 | ||||||
Total Interest-Bearing Deposits | 0.1 | 0.4 | 0.5 | ||||||
Securities Sold Under Agreements to Repurchase | (0.3 | ) | 0.2 | (0.1 | ) | ||||
Other Debt | (0.3 | ) | 0.3 | — | |||||
Total Change in Interest Expense | (0.5 | ) | 0.9 | 0.4 | |||||
Change in Net Interest Income | $ | 1.2 | $ | 0.1 | $ | 1.3 | |||
1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns. | |||||||||
2 Comprised of other consumer revolving credit, installment, and consumer lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis | Table 8b | ||||||||
Three Months Ended March 31, 2016 | |||||||||
Compared to March 31, 2015 | |||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | ||||||
Change in Interest Income: | |||||||||
Funds Sold | $ | 0.1 | $ | 0.5 | $ | 0.6 | |||
Investment Securities | |||||||||
Available-for-Sale | |||||||||
Taxable | 0.1 | 0.6 | 0.7 | ||||||
Non-Taxable | (0.1 | ) | — | (0.1 | ) | ||||
Held-to-Maturity | |||||||||
Taxable | (2.4 | ) | (1.6 | ) | (4.0 | ) | |||
Non-Taxable | (0.1 | ) | — | (0.1 | ) | ||||
Total Investment Securities | (2.5 | ) | (1.0 | ) | (3.5 | ) | |||
Loans Held for Sale | 0.1 | — | 0.1 | ||||||
Loans and Leases | |||||||||
Commercial and Industrial | — | 1.9 | 1.9 | ||||||
Commercial Mortgage | 2.3 | (0.3 | ) | 2.0 | |||||
Construction | 0.8 | 0.1 | 0.9 | ||||||
Commercial Lease Financing | (0.2 | ) | (0.4 | ) | (0.6 | ) | |||
Residential Mortgage | 3.0 | (0.9 | ) | 2.1 | |||||
Home Equity | 2.1 | (0.1 | ) | 2.0 | |||||
Automobile | 0.8 | (0.1 | ) | 0.7 | |||||
Other 2 | 0.8 | 0.2 | 1.0 | ||||||
Total Loans and Leases | 9.6 | 0.4 | 10.0 | ||||||
Other | (0.1 | ) | — | (0.1 | ) | ||||
Total Change in Interest Income | 7.2 | (0.1 | ) | 7.1 | |||||
Change in Interest Expense: | |||||||||
Interest-Bearing Deposits | |||||||||
Demand | 0.1 | — | 0.1 | ||||||
Time | (0.2 | ) | 0.6 | 0.4 | |||||
Total Interest-Bearing Deposits | (0.1 | ) | 0.6 | 0.5 | |||||
Securities Sold Under Agreements to Repurchase | (0.7 | ) | 0.5 | (0.2 | ) | ||||
Other Debt | 0.2 | 0.2 | 0.4 | ||||||
Total Change in Interest Expense | (0.6 | ) | 1.3 | 0.7 | |||||
Change in Net Interest Income | $ | 7.8 | $ | (1.4 | ) | $ | 6.4 | ||
1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns. | |||||||||
2 Comprised of other consumer revolving credit, installment, and consumer lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Salaries and Benefits | Table 9 | ||||||||
Three Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||
(dollars in thousands) | 2016 | 2015 | 2015 | ||||||
Salaries | $ | 29,141 | $ | 29,356 | $ | 27,914 | |||
Incentive Compensation | 5,965 | 4,971 | 4,514 | ||||||
Share-Based Compensation | 2,310 | 2,678 | 2,345 | ||||||
Commission Expense | 1,357 | 1,375 | 1,592 | ||||||
Retirement and Other Benefits | 4,954 | 4,056 | 4,731 | ||||||
Payroll Taxes | 3,577 | 2,032 | 3,585 | ||||||
Medical, Dental, and Life Insurance | 2,892 | 3,077 | 3,184 | ||||||
Separation Expense | 318 | 452 | 1,915 | ||||||
Total Salaries and Benefits | $ | 50,514 | $ | 47,997 | $ | 49,780 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||
Loan and Lease Portfolio Balances | Table 10 | |||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||||
Commercial | ||||||||||||||||
Commercial and Industrial | $ | 1,180,341 | $ | 1,115,168 | $ | 1,169,817 | $ | 1,173,259 | $ | 1,141,408 | ||||||
Commercial Mortgage | 1,687,199 | 1,677,147 | 1,622,119 | 1,528,685 | 1,477,902 | |||||||||||
Construction | 192,909 | 156,660 | 129,254 | 118,714 | 111,381 | |||||||||||
Lease Financing | 195,804 | 204,877 | 202,055 | 222,113 | 224,419 | |||||||||||
Total Commercial | 3,256,253 | 3,153,852 | 3,123,245 | 3,042,771 | 2,955,110 | |||||||||||
Consumer | ||||||||||||||||
Residential Mortgage | 2,929,388 | 2,925,605 | 2,875,605 | 2,787,847 | 2,699,434 | |||||||||||
Home Equity | 1,131,796 | 1,069,400 | 993,817 | 931,191 | 884,742 | |||||||||||
Automobile | 399,825 | 381,735 | 367,640 | 352,128 | 339,686 | |||||||||||
Other 1 | 348,348 | 348,393 | 329,465 | 314,501 | 299,656 | |||||||||||
Total Consumer | 4,809,357 | 4,725,133 | 4,566,527 | 4,385,667 | 4,223,518 | |||||||||||
Total Loans and Leases | $ | 8,065,610 | $ | 7,878,985 | $ | 7,689,772 | $ | 7,428,438 | $ | 7,178,628 | ||||||
Deposits | ||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||
Consumer | $ | 6,568,651 | $ | 6,445,510 | $ | 6,254,862 | $ | 6,221,691 | $ | 6,220,391 | ||||||
Commercial | 5,678,987 | 5,502,739 | 5,397,857 | 5,524,153 | 5,444,814 | |||||||||||
Public and Other | 1,241,254 | 1,302,854 | 1,284,243 | 1,344,851 | 1,314,411 | |||||||||||
Total Deposits | $ | 13,488,892 | $ | 13,251,103 | $ | 12,936,962 | $ | 13,090,695 | $ | 12,979,616 | ||||||
1 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More | Table 11 | ||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||||
Non-Performing Assets | |||||||||||||||||
Non-Accrual Loans and Leases | |||||||||||||||||
Commercial | |||||||||||||||||
Commercial and Industrial | $ | 666 | $ | 5,829 | $ | 8,532 | $ | 8,299 | $ | 8,641 | |||||||
Commercial Mortgage | 3,401 | 3,469 | 1,058 | 716 | 732 | ||||||||||||
Total Commercial | 4,067 | 9,298 | 9,590 | 9,015 | 9,373 | ||||||||||||
Consumer | |||||||||||||||||
Residential Mortgage | 13,719 | 14,598 | 14,749 | 14,918 | 14,344 | ||||||||||||
Home Equity | 2,501 | 4,081 | 3,814 | 3,528 | 2,965 | ||||||||||||
Total Consumer | 16,220 | 18,679 | 18,563 | 18,446 | 17,309 | ||||||||||||
Total Non-Accrual Loans and Leases | 20,287 | 27,977 | 28,153 | 27,461 | 26,682 | ||||||||||||
Foreclosed Real Estate | 1,728 | 824 | 1,392 | 1,989 | 2,095 | ||||||||||||
Total Non-Performing Assets | $ | 22,015 | $ | 28,801 | $ | 29,545 | $ | 29,450 | $ | 28,777 | |||||||
Accruing Loans and Leases Past Due 90 Days or More | |||||||||||||||||
Commercial | |||||||||||||||||
Commercial and Industrial | $ | — | $ | — | $ | — | $ | 750 | $ | — | |||||||
Total Commercial | — | — | — | 750 | — | ||||||||||||
Consumer | |||||||||||||||||
Residential Mortgage | 4,219 | 4,453 | 5,060 | 4,789 | 3,914 | ||||||||||||
Home Equity | 2,096 | 1,710 | 1,396 | 2,395 | 2,425 | ||||||||||||
Automobile | 524 | 315 | 631 | 323 | 537 | ||||||||||||
Other 1 | 1,099 | 1,096 | 1,058 | 1,395 | 1,078 | ||||||||||||
Total Consumer | 7,938 | 7,574 | 8,145 | 8,902 | 7,954 | ||||||||||||
Total Accruing Loans and Leases Past Due 90 Days or More | $ | 7,938 | $ | 7,574 | $ | 8,145 | $ | 9,652 | $ | 7,954 | |||||||
Restructured Loans on Accrual Status | |||||||||||||||||
and Not Past Due 90 Days or More | $ | 50,707 | $ | 49,430 | $ | 49,506 | $ | 48,339 | $ | 46,639 | |||||||
Total Loans and Leases | $ | 8,065,610 | $ | 7,878,985 | $ | 7,689,772 | $ | 7,428,438 | $ | 7,178,628 | |||||||
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.25 | % | 0.36 | % | 0.37 | % | 0.37 | % | 0.37 | % | |||||||
Ratio of Non-Performing Assets to Total Loans and Leases | |||||||||||||||||
and Foreclosed Real Estate | 0.27 | % | 0.37 | % | 0.38 | % | 0.40 | % | 0.40 | % | |||||||
Ratio of Commercial Non-Performing Assets to Total Commercial | |||||||||||||||||
Loans and Leases and Commercial Foreclosed Real Estate | 0.12 | % | 0.29 | % | 0.31 | % | 0.32 | % | 0.34 | % | |||||||
Ratio of Consumer Non-Performing Assets to Total Consumer Loans | |||||||||||||||||
and Leases and Consumer Foreclosed Real Estate | 0.37 | % | 0.41 | % | 0.44 | % | 0.45 | % | 0.44 | % | |||||||
Ratio of Non-Performing Assets and Accruing Loans and Leases | |||||||||||||||||
Past Due 90 Days or More to Total Loans and Leases | |||||||||||||||||
and Foreclosed Real Estate | 0.37 | % | 0.46 | % | 0.49 | % | 0.53 | % | 0.51 | % | |||||||
Quarter to Quarter Changes in Non-Performing Assets | |||||||||||||||||
Balance at Beginning of Quarter | $ | 28,801 | $ | 29,545 | $ | 29,450 | $ | 28,777 | $ | 30,082 | |||||||
Additions | 4,002 | 2,353 | 4,427 | 1,909 | 621 | ||||||||||||
Reductions | |||||||||||||||||
Payments | (6,012 | ) | (2,473 | ) | (1,191 | ) | (1,020 | ) | (1,427 | ) | |||||||
Return to Accrual Status | (4,272 | ) | (24 | ) | (1,748 | ) | — | (187 | ) | ||||||||
Sales of Foreclosed Real Estate | (248 | ) | (458 | ) | (1,300 | ) | (83 | ) | (37 | ) | |||||||
Charge-offs/Write-downs | (256 | ) | (142 | ) | (93 | ) | (133 | ) | (275 | ) | |||||||
Total Reductions | (10,788 | ) | (3,097 | ) | (4,332 | ) | (1,236 | ) | (1,926 | ) | |||||||
Balance at End of Quarter | $ | 22,015 | $ | 28,801 | $ | 29,545 | $ | 29,450 | $ | 28,777 | |||||||
1 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||
Reserve for Credit Losses | Table 12 | ||||||||||
Three Months Ended | |||||||||||
March 31, | December 31, | March 31, | |||||||||
(dollars in thousands) | 2016 | 2015 | 2015 | ||||||||
Balance at Beginning of Period | $ | 108,952 | $ | 110,110 | $ | 114,575 | |||||
Loans and Leases Charged-Off | |||||||||||
Commercial | |||||||||||
Commercial and Industrial | (257 | ) | (304 | ) | (235 | ) | |||||
Consumer | |||||||||||
Residential Mortgage | (205 | ) | — | (559 | ) | ||||||
Home Equity | (643 | ) | (269 | ) | (216 | ) | |||||
Automobile | (1,560 | ) | (1,719 | ) | (1,428 | ) | |||||
Other 1 | (2,222 | ) | (2,170 | ) | (1,650 | ) | |||||
Total Loans and Leases Charged-Off | (4,887 | ) | (4,462 | ) | (4,088 | ) | |||||
Recoveries on Loans and Leases Previously Charged-Off | |||||||||||
Commercial | |||||||||||
Commercial and Industrial | 6,867 | 420 | 646 | ||||||||
Commercial Mortgage | 14 | 18 | 14 | ||||||||
Construction | 23 | 8 | 8 | ||||||||
Lease Financing | 1 | 1 | 68 | ||||||||
Consumer | |||||||||||
Residential Mortgage | 201 | 577 | 342 | ||||||||
Home Equity | 513 | 349 | 881 | ||||||||
Automobile | 592 | 519 | 494 | ||||||||
Other 1 | 473 | 412 | 408 | ||||||||
Total Recoveries on Loans and Leases Previously Charged-Off | 8,684 | 2,304 | 2,861 | ||||||||
Net Loans and Leases Recovered (Charged-Off) | 3,797 | (2,158 | ) | (1,227 | ) | ||||||
Provision for Credit Losses | (2,000 | ) | 1,000 | — | |||||||
Provision for Unfunded Commitments | 500 | — | — | ||||||||
Balance at End of Period 2 | $ | 111,249 | $ | 108,952 | $ | 113,348 | |||||
Components | |||||||||||
Allowance for Loan and Lease Losses | $ | 104,677 | $ | 102,880 | $ | 107,461 | |||||
Reserve for Unfunded Commitments | 6,572 | 6,072 | 5,887 | ||||||||
Total Reserve for Credit Losses | $ | 111,249 | $ | 108,952 | $ | 113,348 | |||||
Average Loans and Leases Outstanding | $ | 7,940,097 | $ | 7,785,346 | $ | 7,053,061 | |||||
Ratio of Net Loans and Leases Charged-Off (Recovered) to | |||||||||||
Average Loans and Leases Outstanding (annualized) | -0.19 | % | 0.11 | % | 0.07 | % | |||||
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding | 1.30 | % | 1.31 | % | 1.50 | % | |||||
1 Comprised of other revolving credit, installment, and lease financing. | |||||||||||
2 Included in this analysis is activity related to the Company's reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||
Business Segments Selected Financial Information | Table 13 | ||||||||||||||
Retail | Commercial | Investment | Treasury | Consolidated | |||||||||||
(dollars in thousands) | Banking | Banking | Services | and Other | Total | ||||||||||
Three Months Ended March 31, 2016 | |||||||||||||||
Net Interest Income | $ | 58,010 | $ | 38,348 | $ | 6,452 | $ | 214 | $ | 103,024 | |||||
Provision for Credit Losses | 2,835 | (6,626 | ) | (6 | ) | 1,797 | (2,000 | ) | |||||||
Net Interest Income After Provision for Credit Losses | 55,175 | 44,974 | 6,458 | (1,583 | ) | 105,024 | |||||||||
Noninterest Income | 20,807 | 7,600 | 14,024 | 13,776 | 56,207 | ||||||||||
Noninterest Expense | (52,741 | ) | (17,268 | ) | (15,427 | ) | (1,950 | ) | (87,386 | ) | |||||
Income Before Provision for Income Taxes | 23,241 | 35,306 | 5,055 | 10,243 | 73,845 | ||||||||||
Provision for Income Taxes | (8,227 | ) | (12,656 | ) | (1,870 | ) | (882 | ) | (23,635 | ) | |||||
Net Income | $ | 15,014 | $ | 22,650 | $ | 3,185 | $ | 9,361 | $ | 50,210 | |||||
Total Assets as of March 31, 2016 | $ | 4,763,749 | $ | 3,196,413 | $ | 284,891 | $ | 7,409,642 | $ | 15,654,695 | |||||
Three Months Ended March 31, 2015 1 | |||||||||||||||
Net Interest Income | $ | 48,349 | $ | 34,274 | $ | 4,300 | $ | 9,847 | $ | 96,770 | |||||
Provision for Credit Losses | 1,723 | (464 | ) | (8 | ) | (1,251 | ) | — | |||||||
Net Interest Income After Provision for Credit Losses | 46,626 | 34,738 | 4,308 | 11,098 | 96,770 | ||||||||||
Noninterest Income | 19,108 | 5,651 | 14,726 | 12,822 | 52,307 | ||||||||||
Noninterest Expense | (50,340 | ) | (17,886 | ) | (14,590 | ) | (4,099 | ) | (86,915 | ) | |||||
Income Before Provision for Income Taxes | 15,394 | 22,503 | 4,444 | 19,821 | 62,162 | ||||||||||
Provision for Income Taxes | (5,526 | ) | (7,865 | ) | (1,644 | ) | (4,685 | ) | (19,720 | ) | |||||
Net Income | $ | 9,868 | $ | 14,638 | $ | 2,800 | $ | 15,136 | $ | 42,442 | |||||
Total Assets as of March 31, 2015 1 | $ | 4,239,641 | $ | 2,910,911 | $ | 188,399 | $ | 7,800,228 | $ | 15,139,179 | |||||
1 Certain prior period information has been reclassified to conform to current presentation. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||||||
Selected Quarterly Financial Data | Table 14 | |||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
(dollars in thousands, except per share amounts) | 2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||||||
Quarterly Operating Results | ||||||||||||||||||||
Interest Income | ||||||||||||||||||||
Interest and Fees on Loans and Leases | $ | 80,895 | $ | 78,122 | $ | 75,874 | $ | 73,565 | $ | 70,961 | ||||||||||
Income on Investment Securities | ||||||||||||||||||||
Available-for-Sale | 10,814 | 10,829 | 10,192 | 10,273 | 10,198 | |||||||||||||||
Held-to-Maturity | 20,391 | 21,722 | 20,689 | 22,832 | 24,407 | |||||||||||||||
Deposits | 4 | 1 | 2 | 2 | 3 | |||||||||||||||
Funds Sold | 753 | 315 | 291 | 268 | 259 | |||||||||||||||
Other | 212 | 381 | 312 | 310 | 302 | |||||||||||||||
Total Interest Income | 113,069 | 111,370 | 107,360 | 107,250 | 106,130 | |||||||||||||||
Interest Expense | ||||||||||||||||||||
Deposits | 2,886 | 2,443 | 2,410 | 2,405 | 2,368 | |||||||||||||||
Securities Sold Under Agreements to Repurchase | 6,153 | 6,246 | 6,307 | 6,440 | 6,371 | |||||||||||||||
Funds Purchased | 3 | 3 | 3 | 3 | 3 | |||||||||||||||
Other Debt | 1,003 | 1,034 | 749 | 620 | 618 | |||||||||||||||
Total Interest Expense | 10,045 | 9,726 | 9,469 | 9,468 | 9,360 | |||||||||||||||
Net Interest Income | 103,024 | 101,644 | 97,891 | 97,782 | 96,770 | |||||||||||||||
Provision for Credit Losses | (2,000 | ) | 1,000 | — | — | — | ||||||||||||||
Net Interest Income After Provision for Credit Losses | 105,024 | 100,644 | 97,891 | 97,782 | 96,770 | |||||||||||||||
Noninterest Income | ||||||||||||||||||||
Trust and Asset Management | 11,256 | 11,243 | 11,907 | 12,355 | 12,180 | |||||||||||||||
Mortgage Banking | 3,189 | 3,130 | 3,291 | 3,469 | 1,693 | |||||||||||||||
Service Charges on Deposit Accounts | 8,443 | 8,663 | 8,669 | 8,203 | 8,537 | |||||||||||||||
Fees, Exchange, and Other Service Charges | 13,444 | 13,764 | 13,340 | 13,352 | 12,897 | |||||||||||||||
Investment Securities Gains, Net | 11,180 | (181 | ) | 24 | 86 | 10,231 | ||||||||||||||
Annuity and Insurance | 1,901 | 2,014 | 1,721 | 1,885 | 2,044 | |||||||||||||||
Bank-Owned Life Insurance | 1,548 | 1,608 | 1,609 | 2,088 | 1,734 | |||||||||||||||
Other | 5,246 | 4,525 | 2,660 | 4,487 | 2,991 | |||||||||||||||
Total Noninterest Income | 56,207 | 44,766 | 43,221 | 45,925 | 52,307 | |||||||||||||||
Noninterest Expense | ||||||||||||||||||||
Salaries and Benefits | 50,514 | 47,997 | 46,576 | 47,610 | 49,780 | |||||||||||||||
Net Occupancy | 7,003 | 4,876 | 7,403 | 8,605 | 9,333 | |||||||||||||||
Net Equipment | 5,409 | 5,244 | 4,804 | 4,826 | 5,288 | |||||||||||||||
Data Processing | 3,951 | 5,106 | 3,920 | 3,673 | 3,773 | |||||||||||||||
Professional Fees | 2,639 | 2,803 | 2,258 | 2,265 | 2,334 | |||||||||||||||
FDIC Insurance | 2,352 | 2,322 | 2,139 | 2,068 | 2,140 | |||||||||||||||
Other | 15,518 | 17,379 | 24,788 | 14,527 | 14,267 | |||||||||||||||
Total Noninterest Expense | 87,386 | 85,727 | 91,888 | 83,574 | 86,915 | |||||||||||||||
Income Before Provision for Income Taxes | 73,845 | 59,683 | 49,224 | 60,133 | 62,162 | |||||||||||||||
Provision for Income Taxes | 23,635 | 16,851 | 14,948 | 18,979 | 19,720 | |||||||||||||||
Net Income | $ | 50,210 | $ | 42,832 | $ | 34,276 | $ | 41,154 | $ | 42,442 | ||||||||||
Basic Earnings Per Share | $ | 1.17 | $ | 1.00 | $ | 0.79 | $ | 0.95 | $ | 0.98 | ||||||||||
Diluted Earnings Per Share | $ | 1.16 | $ | 0.99 | $ | 0.79 | $ | 0.95 | $ | 0.97 | ||||||||||
Balance Sheet Totals | ||||||||||||||||||||
Loans and Leases | $ | 8,065,610 | $ | 7,878,985 | $ | 7,689,772 | $ | 7,428,438 | $ | 7,178,628 | ||||||||||
Total Assets | 15,654,695 | 15,455,016 | 15,164,123 | 15,248,043 | 15,139,179 | |||||||||||||||
Total Deposits | 13,488,892 | 13,251,103 | 12,936,962 | 13,090,695 | 12,979,616 | |||||||||||||||
Total Shareholders' Equity | 1,138,753 | 1,116,260 | 1,098,354 | 1,082,939 | 1,075,251 | |||||||||||||||
Performance Ratios | ||||||||||||||||||||
Return on Average Assets | 1.30 | % | 1.11 | % | 0.89 | % | 1.10 | % | 1.15 | % | ||||||||||
Return on Average Shareholders' Equity | 17.88 | 15.41 | 12.45 | 15.33 | 16.18 | |||||||||||||||
Efficiency Ratio 1 | 54.88 | 58.55 | 65.12 | 58.16 | 58.30 | |||||||||||||||
Net Interest Margin 2 | 2.86 | 2.85 | 2.77 | 2.81 | 2.81 | |||||||||||||||
1 Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income). | ||||||||||||||||||||
2 Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Hawaii Economic Trends | Table 15 | ||||||||||||||||||||
Two Months Ended | Year Ended | ||||||||||||||||||||
($ in millions; jobs in thousands) | February 29, 2016 | December 31, 2015 | December 31, 2014 | ||||||||||||||||||
Hawaii Economic Trends | |||||||||||||||||||||
State General Fund Revenues 1 | $ | 1,063.5 | 1.6 | % | $ | 5,998.6 | 8.4 | % | $ | 5,535.7 | 1.6 | % | |||||||||
General Excise and Use Tax Revenue 1 | $ | 574.5 | 7.5 | % | $ | 3,141.5 | 5.4 | % | $ | 2,979.8 | 2.5 | % | |||||||||
Jobs 2 | 666.4 | 658.8 | 643.7 | ||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||
(spot rates) | 2016 | 2015 | 2014 | ||||||||||||||||||
Unemployment 3 | |||||||||||||||||||||
Statewide, seasonally adjusted | 3.1 | % | 3.2 | % | 4.0 | % | |||||||||||||||
Oahu | 3.0 | 2.7 | 3.5 | ||||||||||||||||||
Island of Hawaii | 3.9 | 3.7 | 4.7 | ||||||||||||||||||
Maui | 3.4 | 3.1 | 3.8 | ||||||||||||||||||
Kauai | 3.5 | 3.5 | 4.3 | ||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||
(percentage change, except months of inventory) | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||
Housing Trends (Single Family Oahu) 4 | |||||||||||||||||||||
Median Home Price | 7.2 | % | 3.7 | % | 3.8 | % | 4.8 | % | |||||||||||||
Home Sales Volume (units) | 17.4 | % | 5.2 | % | (0.8 | ) | % | 4.6 | % | ||||||||||||
Months of Inventory | 2.1 | 2.6 | 2.6 | 2.7 | |||||||||||||||||
Monthly Visitor Arrivals, | Percentage Change | ||||||||||||||||||||
(in thousands) | Not Seasonally Adjusted | from Previous Year | |||||||||||||||||||
Tourism 5 | |||||||||||||||||||||
February 29, 2016 | 688.8 | 4.1 | |||||||||||||||||||
January 31, 2016 | 721.0 | 6.2 | |||||||||||||||||||
December 31, 2015 | 794.2 | 3.7 | |||||||||||||||||||
November 30, 2015 | 661.4 | 3.7 | |||||||||||||||||||
October 31, 2015 | 692.9 | 4.8 | |||||||||||||||||||
September 30, 2015 | 652.6 | 4.7 | |||||||||||||||||||
August 31, 2015 | 755.9 | 2.9 | |||||||||||||||||||
July 31, 2015 | 816.3 | 5.6 | |||||||||||||||||||
June 30, 2015 | 767.9 | 6.0 | |||||||||||||||||||
May 31, 2015 | 709.7 | 9.3 | |||||||||||||||||||
April 30, 2015 | 677.8 | 2.3 | |||||||||||||||||||
March 31, 2015 | 780.1 | 7.0 | |||||||||||||||||||
February 28, 2015 | 661.7 | 2.3 | |||||||||||||||||||
January 31, 2015 | 678.9 | (0.6 | ) | ||||||||||||||||||
December 31, 2014 | 766.0 | 6.3 | |||||||||||||||||||
November 30, 2014 | 638.0 | 2.2 | |||||||||||||||||||
October 31, 2014 | 661.0 | 3.2 | |||||||||||||||||||
September 30, 2014 | 623.1 | 4.2 | |||||||||||||||||||
August 31, 2014 | 734.7 | (1.9 | ) | ||||||||||||||||||
July 31, 2014 | 772.8 | 2.0 | |||||||||||||||||||
June 30, 2014 | 724.5 | 1.1 | |||||||||||||||||||
May 31, 2014 | 649.1 | 1.8 | |||||||||||||||||||
April 30, 2014 | 662.6 | (0.7 | ) | ||||||||||||||||||
March 31, 2014 | 728.8 | (5.2 | ) | ||||||||||||||||||
February 28, 2014 | 646.8 | (4.3 | ) | ||||||||||||||||||
January 31, 2014 | 682.6 | 0.1 | |||||||||||||||||||
1 Source: Hawaii Department of Business, Economic Development & Tourism | |||||||||||||||||||||
2 Source: U. S. Bureau of Labor | |||||||||||||||||||||
3 Source: Hawaii Department of Labor and Industrial Relations, County jobs data not seasonally adjusted. | |||||||||||||||||||||
4 Source: Honolulu Board of REALTORS | |||||||||||||||||||||
5 Source: Hawaii Tourism Authority | |||||||||||||||||||||
Note: Certain prior period seasonally adjusted information has been revised. |