boh-8k_20201026.htm
false 0000046195 0000046195 2020-10-22 2020-10-22

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report

October 26, 2020

(Date of earliest event reported)

 

 

BANK OF HAWAII CORP

(Exact name of registrant as specified in its charter)

 

Delaware

1-6887

99-0148992

(State of Incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

130 Merchant Street

Honolulu

Hawaii

96813

(Address of principal executive offices)

(City)

(State)

(Zip Code)

 

(888) 643-3888

(Registrant's telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol

 

Name of each exchange on which registered

Common Stock

$.01 Par Value

 

BOH

 

New York Stock Exchange

 

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

 

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

 

 

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

 

 

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

 

 

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

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 


 

Item 2.02.

Results of Operations and Financial Condition.

On October 26, 2020, Bank of Hawaii Corporation announced its results of operations for the quarter ended September 30, 2020.  The public announcement was made by means of a press release, the text of which is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

Item 9.01.

Financial Statements and Exhibits.

(d)

Exhibits

 

Exhibit No.

 

 

 

99.1

October 26, 2020 Press Release: Bank of Hawaii Corporation Third Quarter 2020 Financial Results.  Any internet addresses provided in this release are for informational purposes only and are not intended to be hyperlinks.  Furnished herewith.

 

 

99.2

Bank of Hawaii Corporation Third Quarter 2020 Financial Results Supplement

 

 

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

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 hereunto duly authorized.

 

Date: October 26, 2020

Bank of Hawaii Corporation

 

 

 

 

 

By:

/s/ Mark A. Rossi

 

 

Mark A. Rossi

 

 

Vice Chairman and Corporate Secretary

 

 

boh-ex991_24.htm

Exhibit 99.1

 

 

Bank of Hawaii Corporation Third Quarter 2020 Financial Results

 

 

Diluted Earnings Per Share $0.95

 

Net Income $37.8 Million

 

Board of Directors Approves Dividend of $0.67 Per Share

 

FOR IMMEDIATE RELEASE

 

HONOLULU, HI (October 26, 2020) -- Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.95 for the third quarter of 2020 compared with diluted earnings per share of $0.98 in the previous quarter and diluted earnings per share of $1.29 in the same quarter last year.  Net income for the third quarter of 2020 was $37.8 million compared with net income of $38.9 million in the second quarter of 2020 and net income of $52.1 million in the third quarter of 2019.  

 

Loan and lease balances were $11.8 billion at September 30, 2020 down slightly from June 30, 2020, up 7.3 percent from December 31, 2019, and up 8.4 percent compared with September 30, 2019.  Total deposits reached another record high of $17.7 billion at the end of the third quarter of 2020, an increase of 1.8 percent from June 30, 2020, up 12.4 percent from December 31, 2019, and up 15.6 percent compared with September 30, 2019.

 

“Our financial results for the third quarter largely reflect current conditions at the local, national and global level,” said Peter Ho, Chairman, President and CEO.  “Our long-standing commitment to conservatism, liquidity and capital strength positions us relatively well to these extraordinary times.”

 

The return on average assets for the third quarter of 2020 was 0.76 percent, down from 0.82 percent in the previous quarter and 1.17 percent in the same quarter last year.  The return on average equity for the third quarter of 2020 was 11.01 percent compared with 11.58 percent for the second quarter of 2020 and 16.02 percent for the third quarter of 2019.  The efficiency ratio for the third quarter of 2020 was 54.22 percent compared with 49.95 percent in the previous quarter and 58.55 percent in the same quarter last year.  

 

– more –

  



 

Bank of Hawaii Corporation Third Quarter 2020 Financial Results

 

Page 2

 

For the nine-month period ended September 30, 2020, net income was $111.5 million, down from net income of $167.8 million during the same period last year.  Diluted earnings per share were $2.80 for the nine-month period in 2020 compared with diluted earnings per share of $4.11 for the same period in 2019.  The return on average assets for the nine-month period ended September 30, 2020 was 0.78 percent compared with the return on average assets of 1.29 percent for the same nine months in 2019.  The 2020 year-to-date return on average equity was 11.08 percent compared with 17.58 percent for the nine months ended September 30, 2019.  The efficiency ratio for the nine-month period in 2020 was 53.33 percent compared with 56.16 percent in the same period last year.  

 

Financial Highlights

 

Net interest income, on a taxable equivalent basis, for the third quarter of 2020 was $124.5 million, a decrease of $2.5 million compared with $127.0 million in the second quarter of 2020 and a decrease of $0.7 million compared with $125.2 million in the third quarter of 2019.  Net interest income in the second quarter of 2020 included an interest recovery of $2.9 million that increased the margin by 7 basis points.  Net interest income, on a taxable equivalent basis, for the nine-month period in 2020 was $377.8 million, an increase of $2.1 million compared with net interest income of $375.7 million for the same period in 2019.  Analyses of the changes in net interest income are included in Tables 8a, 8b and 8c.

 

The net interest margin was 2.67 percent for the third quarter of 2020, down 16 basis points from 2.83 percent in the previous quarter and down 34 basis points from the net interest margin of 3.01 percent in the third quarter of 2019.  The decrease is largely due to lower rates and higher levels of liquidity due to the strong deposit growth.  The net interest margin for the nine-month period in 2020 was 2.82 percent compared with the net interest margin of 3.05 percent for the same nine-month period last year.  

 

Results for the third quarter of 2020 included a provision for credit losses of $28.6 million compared with $40.4 million in the previous quarter and $4.3 million in the same quarter last year.  The provision for credit losses for the nine-month period in 2020 was $102.6 million compared with a provision for credit losses of $11.3 million during the same period in 2019.  

 

Noninterest income was $41.7 million in the third quarter of 2020, a decrease of $9.6 million compared with $51.3 million in the second quarter of 2020 and a decrease of $4.8 million compared with $46.5 million in the third quarter of 2019.  There were no significant items in noninterest income during the third quarter of 2020 or the third quarter of 2019.  Noninterest income during the second quarter of 2020 included a gain of $14.2 million related to a sale of Visa Class B shares.  Adjusted for the sale of the Visa shares, the increase in noninterest income compared to the prior quarter was primarily due to higher fee income.   The decline in noninterest revenue compared to the third quarter last year is due to lower fee income resulting from decreased customer and visitor activity related to the COVID-19 pandemic.  Noninterest income for the nine-month period in 2020 was $139.2 million, an increase of $3.6 million compared with noninterest income of $135.6 million for the same period in 2019.  

 

Noninterest expense was $89.9 million in the third quarter of 2020, an increase of $1.0 million compared with $88.9 million in the second quarter of 2020 and a decrease of $10.4 million compared with $100.3 million in the third quarter last year.  Noninterest expense during the third quarter of 2020 included a gain of $1.9 million related to the sale of a branch building partially offset by $1.8 million in severance.  There were no significant items in noninterest expense during the second quarter of 2020.  Noninterest expense in the third quarter of 2019 included a $6.0 million increase in legal reserves.   Noninterest expense for the nine-month period in 2020 was $275.2 million, a decrease of $10.9 million compared with noninterest expense of $286.1 million for the same period in 2019.  An analysis of noninterest expenses related to salaries and benefits is included in Table 9.  

 

- more -

 


 

Bank of Hawaii Corporation Third Quarter 2020 Financial Results

 

Page 3

 

The effective tax rate for the third quarter of 2020 was 20.09 percent compared with 20.05 percent in the previous quarter and 22.08 percent in the same quarter last year.  The effective tax rate for the nine-month period in 2020 was 19.34 percent compared with an effective tax rate of 20.89 percent during the same period last year.  

 

The Company’s business segments are defined as Consumer Banking, Commercial Banking, and Treasury & Other.  Results for the business segments are determined based on the Company’s internal financial management reporting process and organizational structure.  Selected financial information is included in Tables 13a and 13b.  

 

Asset Quality

 

The Company’s asset quality remained relatively stable during the third quarter of 2020.  Total non-performing assets were $18.6 million at September 30, 2020 down from $22.7 million at June 30, 2020 and $21.6 million at September 30, 2019.  As a percentage of total loans and leases, including foreclosed real estate, non-performing assets were 0.16 percent, down from 0.19 percent at the end of the previous quarter and 0.20 percent at the end of the third quarter last year.  

 

Accruing loans and leases past due 90 days or more were $9.6 million at September 30, 2020 compared with $8.9 million at June 30, 2020 and $6.1 million at September 30, 2019.  Restructured loans not included in non-accrual loans or accruing loans past due 90 days or more were $58.7 million at September 30, 2020, compared with $59.7 million at June 30, 2020 and $46.2 million at September 30, 2019.  More information on non-performing assets and accruing loans and leases past due 90 days or more is presented in Table 11.

 

Net loan and lease charge-offs during the third quarter of 2020 were a net recovery of $1.5 million.  Loan and lease charge-offs of $2.3 million during the quarter were fully offset by recoveries of $3.8 million.  Net charge-offs during the second quarter of 2020 were $5.1 million or 0.18 percent annualized of total average loans and leases outstanding and comprised of $8.3 million in charge-offs and recoveries of $3.2 million.  Net charge-offs during the third quarter of 2019 were $3.0 million or 0.11 percent annualized of total average loans and leases outstanding and comprised of $5.8 million in charge-offs and recoveries of $2.8 million.  Net charge-offs during the nine-month period in 2020 were $7.4 million or 0.09 percent annualized of total average loans and leases outstanding compared with net charge-offs of $9.0 million or 0.11 percent annualized of total average loans and leases outstanding for the nine-month period in 2019.  

 

The allowance for credit losses was $203.5 million at September 30, 2020 compared with $173.4 million at June 30, 2020 and $108.9 million at September 30, 2019.  The ratio of the allowance for credit losses to total loans and leases was 1.73 percent at September 30, 2020 compared with 1.47 percent at June 30, 2020 and 1.00 percent at September 30, 2019.  The reserve for unfunded commitments was $2.3 million at September 30, 2020 compared with $2.5 million at June 30, 2020 and $6.8 million at September 30, 2019.  Details of loan and lease charge-offs, recoveries and components of the total reserve for credit losses are summarized in Table 12.

 

Other Financial Highlights

 

Total assets increased to $20.1 billion at September 30, 2020 compared with $19.8 billion at June 30, 2020 and $17.7 billion at September 30, 2019.  Average total assets were $19.7 billion during the third quarter of 2020 compared with $19.2 billion during the previous quarter and $17.6 billion during the third quarter last year.  

 

- more -

 

 


 

Bank of Hawaii Corporation Third Quarter 2020 Financial Results

 

Page 4

 

The investment securities portfolio was $6.4 billion at September 30, 2020, up from $6.0 billion at June 30, 2020 and $5.5 billion at September 30, 2019 due to strong growth in deposits that outpaced loan growth.  The portfolio remains largely comprised of securities issued by U.S. government agencies and includes $3.2 billion in securities held to maturity and $3.2 billion in securities available for sale.   The securities portfolio at June 30, 2020 included $3.3 billion in securities held to maturity and $2.7 billion in securities available for sale compared with $2.9 billion in securities held to maturity and $2.6 billion in securities available for sale at September 30, 2019.

 

Total loans and leases were $11.8 billion at September 30, 2020.  Average total loans and leases were $11.7 billion during the third quarter of 2020 up slightly from the previous quarter and up 9.0 percent from $10.8 billion during the same quarter last year.  The commercial loan portfolio was $5.0 billion at September 30, 2020, down $5.9 million or 0.1 percent from June 30, 2020, and up $860.1 million or 20.7 percent from September 30, 2019.  The consumer loan portfolio was $6.8 billion at September 30, 2020, down $5.9 million or 0.1 percent from June 30, 2020, and up $52.2 million or 0.8 percent from September 30, 2019.  

 

Total deposits were $17.7 billion at September 30, 2020.  Average total deposits were $17.3 billion during the third quarter of 2020, up 3.5 percent from $16.7 billion during the previous quarter and up 12.7 percent from $15.3 billion during the same quarter last year.  Consumer deposits increased to $8.9 billion at September 30, 2020, up $136.9 million or 1.6 percent from $8.8 billion at June 30, 2020 and up $1.0 billion or 12.8 percent from $7.9 billion at September 30, 2019.  Commercial deposits were $7.2 billion at September 30, 2020, down $135.5 million or 1.9 percent from $7.3 billion at June 30, 2020 and were up $1.0 billion or 16.3 percent from $6.2 billion at September 30, 2019.  Other deposits, including public funds, were $1.7 billion at September 30, 2020, an increase of $314.3 million or 23.1 percent from June 30, 2020 and up $381.7 million or 29.5 percent from September 30, 2019. Deposit balances are summarized in Tables 7a, 7b, and 10.

 

Total shareholders’ equity increased to $1.36 billion at September 30, 2020 compared with $1.35 billion at June 30, 2020 and $1.29 billion at September 30, 2019.  There were no shares repurchased during the third quarter of 2020. The Tier 1 Capital Ratio at September 30, 2020 was 12.09 percent compared with 12.04 percent at June 30, 2020 and 12.33 percent at September 30, 2019.  The Tier 1 leverage ratio at September 30, 2020 was 6.81 percent compared with 6.90 percent at June 30, 2020 and 7.32 percent at September 30, 2019.

 

The Company’s Board of Directors declared a quarterly cash dividend of $0.67 per share on the Company’s outstanding shares.  The dividend will be payable on December 14, 2020 to shareholders of record at the close of business on November 30, 2020.  

 

Conference Call Information

 

The Company will review its third quarter 2020 financial results today at 2:00 p.m. Eastern Time (8:00 a.m. Hawaii Time).  The live call, including a slide presentation, will be accessible on the investor relations link of Company’s website, www.boh.com. The webcast link is https://edge.media-server.com/mmc/p/xr9ecjhk.  The toll-free number for the teleconference is 1 (844) 543-5235 in the United States and Canada and 1 (703) 318-2209 for other international callers.  Use the pass code “Bank of Hawaii” to access the call.  A replay will be available for one week beginning approximately 11:00 a.m. Hawaii Time on Monday, October 26, 2020.  The replay number is 1 (855) 859-2056 in the United States and Canada and 1 (404) 537-3406 from other international locations.  Enter the conference ID 6164797 when prompted.  In addition, the replay will be available on the Company's website, www.boh.com.

 

- more -


 


 

Bank of Hawaii Corporation Third Quarter 2020 Financial Results

 

Page 5

 

Forward-Looking Statements

 

This news release, and other statements made by the Company in connection with it may contain "forward-looking statements", such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations.  Do not unduly rely on forward-looking statements.  Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation's Annual Report on Form 10-K for the year ended December 31, 2019, which was filed with the U.S. Securities and Exchange Commission.  We have not committed to update forward-looking statements to reflect later events or circumstances.

 

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

 

# # # #

 

 

 


 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 1

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

 

(dollars in thousands, except per share amounts)

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

$

124,166

 

 

$

126,691

 

 

$

124,896

 

 

$

376,823

 

 

$

373,830

 

 

Provision for Credit Losses

 

28,600

 

 

 

40,400

 

 

 

4,250

 

 

 

102,600

 

 

 

11,250

 

 

Total Noninterest Income

 

41,734

 

 

 

51,268

 

 

 

46,507

 

 

 

139,151

 

 

 

135,636

 

 

Total Noninterest Expense

 

89,949

 

 

 

88,892

 

 

 

100,349

 

 

 

275,153

 

 

 

286,131

 

 

Net Income

 

37,840

 

 

 

38,908

 

 

 

52,052

 

 

 

111,490

 

 

 

167,770

 

 

Basic Earnings Per Share

 

0.95

 

 

 

0.98

 

 

 

1.30

 

 

 

2.81

 

 

 

4.14

 

 

Diluted Earnings Per Share

 

0.95

 

 

 

0.98

 

 

 

1.29

 

 

 

2.80

 

 

 

4.11

 

 

Dividends Declared Per Share

 

0.67

 

 

 

0.67

 

 

 

0.65

 

 

 

2.01

 

 

 

1.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

0.76

 

%

 

0.82

 

%

 

1.17

 

%

 

0.78

 

%

 

1.29

 

%

Return on Average Shareholders' Equity

 

11.01

 

 

 

11.58

 

 

 

16.02

 

 

 

11.08

 

 

 

17.58

 

 

Efficiency Ratio 1

 

54.22

 

 

 

49.95

 

 

 

58.55

 

 

 

53.33

 

 

 

56.16

 

 

Net Interest Margin 2

 

2.67

 

 

 

2.83

 

 

 

3.01

 

 

 

2.82

 

 

 

3.05

 

 

Dividend Payout Ratio 3

 

70.53

 

 

 

68.37

 

 

 

50.00

 

 

 

71.53

 

 

 

46.38

 

 

Average Shareholders' Equity to Average Assets

 

6.93

 

 

 

7.04

 

 

 

7.32

 

 

 

7.06

 

 

 

7.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases

$

11,739,785

 

 

$

11,727,649

 

 

$

10,770,720

 

 

$

11,510,222

 

 

$

10,624,311

 

 

Average Assets

 

19,741,139

 

 

 

19,189,581

 

 

 

17,605,394

 

 

 

19,053,626

 

 

 

17,442,054

 

 

Average Deposits

 

17,270,206

 

 

 

16,679,511

 

 

 

15,330,691

 

 

 

16,591,640

 

 

 

15,156,275

 

 

Average Shareholders' Equity

 

1,367,756

 

 

 

1,351,345

 

 

 

1,289,417

 

 

 

1,344,402

 

 

 

1,275,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share of Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value

$

33.99

 

 

$

33.76

 

 

$

32.00

 

 

$

33.99

 

 

$

32.00

 

 

Tangible Book Value

 

33.21

 

 

 

32.97

 

 

 

31.22

 

 

 

33.21

 

 

 

31.22

 

 

Market Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing

 

50.52

 

 

 

61.41

 

 

 

85.93

 

 

 

50.52

 

 

 

85.93

 

 

High

 

61.94

 

 

 

72.74

 

 

 

88.20

 

 

 

95.53

 

 

 

88.20

 

 

Low

 

48.77

 

 

 

51.15

 

 

 

79.13

 

 

 

46.70

 

 

 

66.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

June 30,

 

 

December 31,

 

 

September 30,

 

 

 

 

 

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

 

As of Period End:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

 

 

$

11,793,608

 

 

$

11,805,370

 

 

$

10,990,892

 

 

$

10,881,298

 

 

Total Assets

 

 

 

 

 

20,109,489

 

 

 

19,769,942

 

 

 

18,095,496

 

 

 

17,672,140

 

 

Total Deposits

 

 

 

 

 

17,738,883

 

 

 

17,423,155

 

 

 

15,784,482

 

 

 

15,340,752

 

 

Other Debt

 

 

 

 

 

60,502

 

 

 

60,524

 

 

 

85,565

 

 

 

110,585

 

 

Total Shareholders' Equity

 

 

 

 

 

1,361,739

 

 

 

1,352,082

 

 

 

1,286,832

 

 

 

1,291,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Performing Assets

 

 

 

 

$

18,626

 

 

$

22,701

 

 

$

20,117

 

 

$

21,645

 

 

Allowance for Credit Losses

 

 

 

 

 

203,496

 

 

 

173,439

 

 

 

138,150

 

 

 

108,936

 

 

Allowance to Loans and Leases Outstanding

 

 

 

 

 

1.73

 

%

 

1.47

 

%

 

1.00

 

%

 

1.00

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

 

 

 

 

12.11

 

%

 

12.04

 

%

 

12.18

 

%

 

12.33

 

%

Tier 1 Capital Ratio

 

 

 

 

 

12.11

 

 

 

12.04

 

 

 

12.18

 

 

 

12.33

 

 

Total Capital Ratio

 

 

 

 

 

13.36

 

 

 

13.29

 

 

 

13.28

 

 

 

13.44

 

 

Tier 1 Leverage Ratio

 

 

 

 

 

6.81

 

 

 

6.90

 

 

 

7.25

 

 

 

7.32

 

 

Total Shareholders' Equity to Total Assets

 

 

 

 

 

6.77

 

 

 

6.84

 

 

 

7.11

 

 

 

7.31

 

 

Tangible Common Equity to Tangible Assets 5

 

 

 

 

 

6.63

 

 

 

6.69

 

 

 

6.95

 

 

 

7.14

 

 

Tangible Common Equity to Risk-Weighted Assets 5

 

 

 

 

 

12.03

 

 

 

12.07

 

 

 

11.85

 

 

 

12.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

 

 

 

 

2,038

 

 

 

2,112

 

 

 

2,124

 

 

 

2,124

 

 

Branches

 

 

 

 

 

67

 

 

 

67

 

 

 

68

 

 

 

67

 

 

ATMs

 

 

 

 

 

358

 

 

 

367

 

 

 

387

 

 

 

379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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  Regulatory capital ratios as of September 30, 2020 are preliminary.

5  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

 

 

 

September 30,

 

 

June 30,

 

 

December 31,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2019

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders' Equity

 

$

1,361,739

 

 

$

1,352,082

 

 

$

1,286,832

 

 

$

1,291,490

 

Less:Goodwill

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

Tangible Common Equity

 

$

1,330,222

 

 

$

1,320,565

 

 

$

1,255,315

 

 

$

1,259,973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

20,109,489

 

 

$

19,769,942

 

 

$

18,095,496

 

 

$

17,672,140

 

Less:Goodwill

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

Tangible Assets

 

$

20,077,972

 

 

$

19,738,425

 

 

$

18,063,979

 

 

$

17,640,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk-Weighted Assets, determined in accordance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

with prescribed regulatory requirements

 

$

11,068,888

 

 

$

10,941,894

 

 

$

10,589,061

 

 

$

10,416,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders' Equity to Total Assets

 

 

6.77

%

 

 

6.84

%

 

 

7.11

%

 

 

7.31

%

Tangible Common Equity to Tangible Assets (Non-GAAP)

 

 

6.63

%

 

 

6.69

%

 

 

6.95

%

 

 

7.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

 

12.11

%

 

 

12.04

%

 

 

12.18

%

 

 

12.33

%

Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)

 

 

12.03

%

 

 

12.07

%

 

 

11.85

%

 

 

12.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note:  Risk-Weighted Assets and Regulatory capital ratios as of September 30, 2020 are preliminary.

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

Table 3

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

103,189

 

 

$

107,628

 

 

$

110,877

 

 

$

319,027

 

 

$

329,789

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

14,558

 

 

 

14,576

 

 

 

17,512

 

 

 

45,845

 

 

 

46,016

 

Held-to-Maturity

 

 

15,967

 

 

 

16,723

 

 

 

18,796

 

 

 

51,942

 

 

 

62,866

 

Deposits

 

 

3

 

 

 

1

 

 

 

9

 

 

 

13

 

 

 

33

 

Funds Sold

 

 

149

 

 

 

92

 

 

 

656

 

 

 

787

 

 

 

2,830

 

Other

 

 

151

 

 

 

125

 

 

 

233

 

 

 

494

 

 

 

762

 

Total Interest Income

 

 

134,017

 

 

 

139,145

 

 

 

148,083

 

 

 

418,108

 

 

 

442,296

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,891

 

 

 

7,954

 

 

 

18,055

 

 

 

28,105

 

 

 

51,967

 

Securities Sold Under Agreements to Repurchase

 

 

3,622

 

 

 

4,020

 

 

 

4,257

 

 

 

11,667

 

 

 

13,451

 

Funds Purchased

 

 

-

 

 

 

18

 

 

 

146

 

 

 

90

 

 

 

815

 

Short-Term Borrowings

 

 

1

 

 

 

22

 

 

 

1

 

 

 

62

 

 

 

38

 

Other Debt

 

 

337

 

 

 

440

 

 

 

728

 

 

 

1,361

 

 

 

2,195

 

Total Interest Expense

 

 

9,851

 

 

 

12,454

 

 

 

23,187

 

 

 

41,285

 

 

 

68,466

 

Net Interest Income

 

 

124,166

 

 

 

126,691

 

 

 

124,896

 

 

 

376,823

 

 

 

373,830

 

Provision for Credit Losses

 

 

28,600

 

 

 

40,400

 

 

 

4,250

 

 

 

102,600

 

 

 

11,250

 

Net Interest Income After Provision for Credit Losses

 

 

95,566

 

 

 

86,291

 

 

 

120,646

 

 

 

274,223

 

 

 

362,580

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

10,752

 

 

 

10,550

 

 

 

10,930

 

 

 

32,217

 

 

 

33,076

 

Mortgage Banking

 

 

4,047

 

 

 

4,278

 

 

 

4,864

 

 

 

11,020

 

 

 

10,487

 

Service Charges on Deposit Accounts

 

 

6,027

 

 

 

5,097

 

 

 

7,592

 

 

 

18,575

 

 

 

22,239

 

Fees, Exchange, and Other Service Charges

 

 

12,296

 

 

 

9,417

 

 

 

14,900

 

 

 

34,913

 

 

 

43,360

 

Investment Securities Gains (Losses), Net

 

 

(1,121

)

 

 

13,216

 

 

 

(1,469

)

 

 

11,125

 

 

 

(3,080

)

Annuity and Insurance

 

 

881

 

 

 

883

 

 

 

1,278

 

 

 

2,692

 

 

 

5,662

 

Bank-Owned Life Insurance

 

 

1,806

 

 

 

1,649

 

 

 

1,647

 

 

 

5,035

 

 

 

5,136

 

Other

 

 

7,046

 

 

 

6,178

 

 

 

6,765

 

 

 

23,574

 

 

 

18,756

 

Total Noninterest Income

 

 

41,734

 

 

 

51,268

 

 

 

46,507

 

 

 

139,151

 

 

 

135,636

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

51,951

 

 

 

50,715

 

 

 

54,345

 

 

 

157,129

 

 

 

164,442

 

Net Occupancy

 

 

7,281

 

 

 

8,761

 

 

 

8,803

 

 

 

24,997

 

 

 

24,976

 

Net Equipment

 

 

9,223

 

 

 

8,195

 

 

 

7,637

 

 

 

25,874

 

 

 

21,365

 

Data Processing

 

 

4,691

 

 

 

4,416

 

 

 

4,676

 

 

 

13,895

 

 

 

13,929

 

Professional Fees

 

 

2,743

 

 

 

3,061

 

 

 

2,184

 

 

 

9,012

 

 

 

6,814

 

FDIC Insurance

 

 

1,282

 

 

 

1,558

 

 

 

1,257

 

 

 

4,296

 

 

 

3,816

 

Other

 

 

12,778

 

 

 

12,186

 

 

 

21,447

 

 

 

39,950

 

 

 

50,789

 

Total Noninterest Expense

 

 

89,949

 

 

 

88,892

 

 

 

100,349

 

 

 

275,153

 

 

 

286,131

 

Income Before Provision for Income Taxes

 

 

47,351

 

 

 

48,667

 

 

 

66,804

 

 

 

138,221

 

 

 

212,085

 

Provision for Income Taxes

 

 

9,511

 

 

 

9,759

 

 

 

14,752

 

 

 

26,731

 

 

 

44,315

 

Net Income

 

$

37,840

 

 

$

38,908

 

 

$

52,052

 

 

$

111,490

 

 

$

167,770

 

Basic Earnings Per Share

 

$

0.95

 

 

$

0.98

 

 

$

1.30

 

 

$

2.81

 

 

$

4.14

 

Diluted Earnings Per Share

 

$

0.95

 

 

$

0.98

 

 

$

1.29

 

 

$

2.80

 

 

$

4.11

 

Dividends Declared Per Share

 

$

0.67

 

 

$

0.67

 

 

$

0.65

 

 

$

2.01

 

 

$

1.92

 

Basic Weighted Average Shares

 

 

39,745,120

 

 

 

39,703,735

 

 

 

40,190,508

 

 

 

39,710,252

 

 

 

40,554,036

 

Diluted Weighted Average Shares

 

 

39,869,135

 

 

 

39,832,475

 

 

 

40,450,742

 

 

 

39,872,406

 

 

 

40,806,295

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net Income

 

$

37,840

 

 

$

38,908

 

 

$

52,052

 

 

$

111,490

 

 

$

167,770

 

Other Comprehensive Income (Loss), Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(4,900

)

 

 

7,730

 

 

 

5,405

 

 

 

44,389

 

 

 

28,533

 

Defined Benefit Plans

 

 

374

 

 

 

374

 

 

 

245

 

 

 

1,122

 

 

 

736

 

Other Comprehensive Income (Loss)

 

 

(4,526

)

 

 

8,104

 

 

 

5,650

 

 

 

45,511

 

 

 

29,269

 

Comprehensive Income

 

$

33,314

 

 

$

47,012

 

 

$

57,702

 

 

$

157,001

 

 

$

197,039

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

Consolidated Statements of Condition

 

 

 

 

 

 

Table 5

 

 

 

September 30,

 

 

June 30,

 

 

December 31,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2019

 

 

2019

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

4,233

 

 

$

2,310

 

 

$

4,979

 

 

$

2,946

 

Funds Sold

 

 

736,524

 

 

 

800,857

 

 

 

254,574

 

 

 

108,446

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

3,190,313

 

 

 

2,726,478

 

 

 

2,619,003

 

 

 

2,594,394

 

Held-to-Maturity (Fair Value of $3,288,668; $3,374,294; $3,062,882; and $2,972,273)

 

 

3,198,830

 

 

 

3,276,829

 

 

 

3,042,294

 

 

 

2,946,910

 

Loans Held for Sale

 

 

-

 

 

 

20,711

 

 

 

39,062

 

 

 

36,720

 

Loans and Leases

 

 

11,793,608

 

 

 

11,805,370

 

 

 

10,990,892

 

 

 

10,881,298

 

Allowance for Credit Losses

 

 

(203,496

)

 

 

(173,439

)

 

 

(110,027

)

 

 

(108,936

)

Net Loans and Leases

 

 

11,590,112

 

 

 

11,631,931

 

 

 

10,880,865

 

 

 

10,772,362

 

Total Earning Assets

 

 

18,720,012

 

 

 

18,459,116

 

 

 

16,840,777

 

 

 

16,461,778

 

Cash and Due from Banks

 

 

260,167

 

 

 

242,423

 

 

 

299,105

 

 

 

259,492

 

Premises and Equipment, Net

 

 

199,021

 

 

 

198,582

 

 

 

188,388

 

 

 

179,453

 

Operating Lease Right-of-Use Assets

 

 

96,200

 

 

 

97,166

 

 

 

100,838

 

 

 

101,005

 

Accrued Interest Receivable

 

 

57,370

 

 

 

50,645

 

 

 

46,476

 

 

 

47,897

 

Foreclosed Real Estate

 

 

2,332

 

 

 

2,506

 

 

 

2,737

 

 

 

2,939

 

Mortgage Servicing Rights

 

 

21,887

 

 

 

22,904

 

 

 

25,022

 

 

 

24,408

 

Goodwill

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

 

 

31,517

 

Bank-Owned Life Insurance

 

 

291,231

 

 

 

291,185

 

 

 

287,962

 

 

 

286,936

 

Other Assets

 

 

429,752

 

 

 

373,898

 

 

 

272,674

 

 

 

276,715

 

Total Assets

 

$

20,109,489

 

 

$

19,769,942

 

 

$

18,095,496

 

 

$

17,672,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

5,428,567

 

 

$

5,485,015

 

 

$

4,489,525

 

 

$

4,392,706

 

Interest-Bearing Demand

 

 

3,824,448

 

 

 

3,437,654

 

 

 

3,127,205

 

 

 

3,000,865

 

Savings

 

 

6,763,891

 

 

 

6,821,710

 

 

 

6,365,321

 

 

 

6,141,098

 

Time

 

 

1,721,977

 

 

 

1,678,776

 

 

 

1,802,431

 

 

 

1,806,083

 

Total Deposits

 

 

17,738,883

 

 

 

17,423,155

 

 

 

15,784,482

 

 

 

15,340,752

 

Securities Sold Under Agreements to Repurchase

 

 

602,106

 

 

 

603,206

 

 

 

604,306

 

 

 

604,299

 

Other Debt

 

 

60,502

 

 

 

60,524

 

 

 

85,565

 

 

 

110,585

 

Operating Lease Liabilities

 

 

103,869

 

 

 

104,741

 

 

 

108,210

 

 

 

108,264

 

Retirement Benefits Payable

 

 

43,505

 

 

 

43,833

 

 

 

44,504

 

 

 

39,682

 

Accrued Interest Payable

 

 

6,613

 

 

 

7,775

 

 

 

8,040

 

 

 

8,435

 

Taxes Payable and Deferred Taxes

 

 

12,124

 

 

 

38,297

 

 

 

16,085

 

 

 

21,089

 

Other Liabilities

 

 

180,148

 

 

 

136,329

 

 

 

157,472

 

 

 

147,544

 

Total Liabilities

 

 

18,747,750

 

 

 

18,417,860

 

 

 

16,808,664

 

 

 

16,380,650

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

issued / outstanding: September 30, 2020 - 58,248,690 / 40,060,675;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020 - 58,263,452 / 40,047,694; December 31, 2019 - 58,166,910 / 40,039,695;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and September 30, 2019 - 58,176,305 / 40,359,259)

 

 

580

 

 

 

580

 

 

 

579

 

 

 

579

 

Capital Surplus

 

 

588,632

 

 

 

586,946

 

 

 

582,566

 

 

 

580,200

 

Accumulated Other Comprehensive Gain (Loss)

 

 

14,399

 

 

 

18,925

 

 

 

(31,112

)

 

 

(21,774

)

Retained Earnings

 

 

1,797,763

 

 

 

1,786,351

 

 

 

1,761,415

 

 

 

1,730,437

 

Treasury Stock, at Cost (Shares: September 30, 2020 - 18,188,015; June 30, 2020 - 18,215,758;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019 - 18,127,215; and September 30, 2019 - 17,817,046)

 

 

(1,039,635

)

 

 

(1,040,720

)

 

 

(1,026,616

)

 

 

(997,952

)

Total Shareholders' Equity

 

 

1,361,739

 

 

 

1,352,082

 

 

 

1,286,832

 

 

 

1,291,490

 

Total Liabilities and Shareholders' Equity

 

$

20,109,489

 

 

$

19,769,942

 

 

$

18,095,496

 

 

$

17,672,140

 

 

 

 

 


 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

Consolidated Statements of Shareholders' Equity

 

 

 

 

Table 6

 

 

 

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compre-

 

 

 

 

 

 

 

 

 

 

 

Common

 

 

 

 

 

 

 

hensive

 

 

 

 

 

 

 

 

 

 

 

Shares

 

Common

 

Capital

 

Income

 

Retained

 

Treasury

 

 

 

 

(dollars in thousands)

Outstanding

 

Stock

 

Surplus

 

(Loss)

 

Earnings

 

Stock

 

Total

 

Balance as of December 31, 2019

 

40,039,695

 

$

579

 

$

582,566

 

$

(31,112

)

$

1,761,415

 

$

(1,026,616

)

$

1,286,832

 

Net Income

 

-

 

 

-

 

 

-

 

 

-

 

 

111,490

 

 

-

 

 

111,490

 

Other Comprehensive Income

 

-

 

 

-

 

 

-

 

 

45,511

 

 

-

 

 

-

 

 

45,511

 

Cumulative Change in Accounting Principle

 

-

 

 

-

 

 

-

 

 

-

 

 

3,632

 

 

-

 

 

3,632

 

Share-Based Compensation

 

-

 

 

-

 

 

5,347

 

 

-

 

 

-

 

 

-

 

 

5,347

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans

 

222,682

 

 

1

 

 

719

 

 

-

 

 

1,762

 

 

4,878

 

 

7,360

 

Common Stock Repurchased

 

(201,702

)

 

-

 

 

-

 

 

-

 

 

-

 

 

(17,897

)

 

(17,897

)

Cash Dividends Declared ($2.01 per share)

 

-

 

 

-

 

 

-

 

 

-

 

 

(80,536

)

 

-

 

 

(80,536

)

Balance as of September 30, 2020

 

40,060,675

 

$

580

 

$

588,632

 

$

14,399

 

$

1,797,763

 

$

(1,039,635

)

$

1,361,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2018

 

41,499,898

 

$

577

 

$

571,704

 

$

(51,043

)

$

1,641,314

 

$

(894,352

)

$

1,268,200

 

Net Income

 

-

 

 

-

 

 

-

 

 

-

 

 

167,770

 

 

-

 

 

167,770

 

Other Comprehensive Income

 

-

 

 

-

 

 

-

 

 

29,269

 

 

-

 

 

-

 

 

29,269

 

Share-Based Compensation

 

-

 

 

-

 

 

6,662

 

 

-

 

 

-

 

 

-

 

 

6,662

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans

 

200,984

 

 

2

 

 

1,834

 

 

-

 

 

(109

)

 

4,275

 

 

6,002

 

Common Stock Repurchased

 

(1,341,623

)

 

-

 

 

-

 

 

-

 

 

-

 

 

(107,875

)

 

(107,875

)

Cash Dividends Declared ($1.92 per share)

 

-

 

 

-

 

 

-

 

 

-

 

 

(78,538

)

 

-

 

 

(78,538

)

Balance as of September 30, 2019

 

40,359,259

 

$

579

 

$

580,200

 

$

(21,774

)

$

1,730,437

 

$

(997,952

)

$

1,291,490

 

 

 

 


 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

 

Average Balances and Interest Rates - Taxable-Equivalent Basis

 

Table 7a

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2020

 

 

June 30, 2020

 

 

September 30, 2019

 

 

 

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

$

2.6

 

$

-

 

 

0.45

 

%

$

2.6

 

$

-

 

 

0.18

 

%

$

3.1

 

$

-

 

 

1.19

 

%

Funds Sold

 

584.2

 

 

0.1

 

 

0.10

 

 

 

545.9

 

 

0.1

 

 

0.07

 

 

 

121.1

 

 

0.7

 

 

2.12

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

2,918.6

 

 

14.3

 

 

1.96

 

 

 

2,614.1

 

 

14.3

 

 

2.19

 

 

 

2,647.9

 

 

17.1

 

 

2.59

 

 

Non-Taxable

 

25.8

 

 

0.3

 

 

4.22

 

 

 

32.2

 

 

0.4

 

 

4.45

 

 

 

42.6

 

 

0.5

 

 

4.45

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

3,257.7

 

 

15.7

 

 

1.93

 

 

 

2,957.6

 

 

16.4

 

 

2.22

 

 

 

2,873.7

 

 

18.5

 

 

2.57

 

 

Non-Taxable

 

54.1

 

 

0.4

 

 

2.66

 

 

 

54.4

 

 

0.4

 

 

2.66

 

 

 

65.2

 

 

0.4

 

 

2.72

 

 

Total Investment Securities

 

6,256.2

 

 

30.7

 

 

1.96

 

 

 

5,658.3

 

 

31.5

 

 

2.22

 

 

 

5,629.4

 

 

36.5

 

 

2.59

 

 

Loans Held for Sale

 

15.9

 

 

0.1

 

 

3.24

 

 

 

23.4

 

 

0.2

 

 

3.24

 

 

 

24.3

 

 

0.2

 

 

3.94

 

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,917.0

 

 

14.1

 

 

2.93

 

 

 

1,963.8

 

 

17.9

 

 

3.67

 

 

 

1,383.8

 

 

14.4

 

 

4.14

 

 

Commercial Mortgage

 

2,722.3

 

 

21.7

 

 

3.18

 

 

 

2,622.9

 

 

22.3

 

 

3.42

 

 

 

2,423.7

 

 

26.2

 

 

4.28

 

 

Construction

 

234.0

 

 

2.1

 

 

3.60

 

 

 

255.8

 

 

2.5

 

 

3.93

 

 

 

126.0

 

 

1.6

 

 

5.10

 

 

Commercial Lease Financing

 

110.7

 

 

0.5

 

 

1.82

 

 

 

110.9

 

 

0.5

 

 

1.88

 

 

 

161.8

 

 

1.0

 

 

2.57

 

 

Residential Mortgage

 

3,988.7

 

 

36.7

 

 

3.68

 

 

 

3,939.6

 

 

36.0

 

 

3.65

 

 

 

3,809.6

 

 

36.5

 

 

3.83

 

 

Home Equity

 

1,625.2

 

 

14.1

 

 

3.45

 

 

 

1,665.2

 

 

14.3

 

 

3.45

 

 

 

1,689.2

 

 

16.1

 

 

3.79

 

 

Automobile

 

708.3

 

 

6.4

 

 

3.59

 

 

 

701.2

 

 

6.2

 

 

3.55

 

 

 

707.0

 

 

6.4

 

 

3.59

 

 

Other 2

 

433.6

 

 

7.6

 

 

6.96

 

 

 

468.2

 

 

7.9

 

 

6.77

 

 

 

469.6

 

 

8.5

 

 

7.16

 

 

Total Loans and Leases

 

11,739.8

 

 

103.2

 

 

3.50

 

 

 

11,727.6

 

 

107.6

 

 

3.68

 

 

 

10,770.7

 

 

110.7

 

 

4.09

 

 

Other

 

33.3

 

 

0.2

 

 

1.81

 

 

 

34.0

 

 

0.1

 

 

1.47

 

 

 

35.0

 

 

0.3

 

 

2.66

 

 

Total Earning Assets 3

 

18,632.0

 

 

134.3

 

 

2.88

 

 

 

17,991.8

 

 

139.5

 

 

3.11

 

 

 

16,583.6

 

 

148.4

 

 

3.56

 

 

Cash and Due from Banks

 

234.3

 

 

 

 

 

 

 

 

 

302.4

 

 

 

 

 

 

 

 

 

231.5

 

 

 

 

 

 

 

 

Other Assets

 

874.8

 

 

 

 

 

 

 

 

 

895.4

 

 

 

 

 

 

 

 

 

790.3

 

 

 

 

 

 

 

 

Total Assets

$

19,741.1

 

 

 

 

 

 

 

 

$

19,189.6

 

 

 

 

 

 

 

 

$

17,605.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

$

3,465.5

 

 

0.4

 

 

0.04

 

 

$

3,226.6

 

 

0.6

 

 

0.07

 

 

$

2,950.2

 

 

1.1

 

 

0.15

 

 

Savings

 

6,886.0

 

 

1.7

 

 

0.10

 

 

 

6,691.4

 

 

2.2

 

 

0.13

 

 

 

6,122.0

 

 

8.8

 

 

0.57

 

 

Time

 

1,568.3

 

 

3.8

 

 

0.97

 

 

 

1,826.8

 

 

5.2

 

 

1.13

 

 

 

1,851.0

 

 

8.2

 

 

1.75

 

 

Total Interest-Bearing Deposits

 

11,919.8

 

 

5.9

 

 

0.20

 

 

 

11,744.8

 

 

8.0

 

 

0.27

 

 

 

10,923.2

 

 

18.1

 

 

0.66

 

 

Short-Term Borrowings

 

-

 

 

-

 

 

-

 

 

 

57.6

 

 

-

 

 

0.28

 

 

 

27.1

 

 

0.1

 

 

2.13

 

 

Securities Sold Under Agreements to Repurchase

 

602.9

 

 

3.6

 

 

2.35

 

 

 

602.9

 

 

4.0

 

 

2.64

 

 

 

513.8

 

 

4.3

 

 

3.24

 

 

Other Debt

 

60.5

 

 

0.3

 

 

2.22

 

 

 

60.5

 

 

0.5

 

 

2.91

 

 

 

110.6

 

 

0.7

 

 

2.62

 

 

Total Interest-Bearing Liabilities

 

12,583.2

 

 

9.8

 

 

0.31

 

 

 

12,465.8

 

 

12.5

 

 

0.40

 

 

 

11,574.7

 

 

23.2

 

 

0.79

 

 

Net Interest Income

 

 

 

$

124.5

 

 

 

 

 

 

 

 

$

127.0

 

 

 

 

 

 

 

 

$

125.2

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

2.57

 

%

 

 

 

 

 

 

 

2.71

 

%

 

 

 

 

 

 

 

2.77

 

%

Net Interest Margin

 

 

 

 

 

 

 

2.67

 

%

 

 

 

 

 

 

 

2.83

 

%

 

 

 

 

 

 

 

3.01

 

%

Noninterest-Bearing Demand Deposits

 

5,350.4

 

 

 

 

 

 

 

 

 

4,934.7

 

 

 

 

 

 

 

 

 

4,407.5

 

 

 

 

 

 

 

 

Other Liabilities

 

439.7

 

 

 

 

 

 

 

 

 

437.8

 

 

 

 

 

 

 

 

 

333.8

 

 

 

 

 

 

 

 

Shareholders' Equity

 

1,367.8

 

 

 

 

 

 

 

 

 

1,351.3

 

 

 

 

 

 

 

 

 

1,289.4

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

19,741.1

 

 

 

 

 

 

 

 

$

19,189.6

 

 

 

 

 

 

 

 

$

17,605.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 21%, of $295,000, $358,000, and $296,000 for the three months ended September 30, 2020, June 30, 2020, and September 30, 2019, respectively.

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

Average Balances and Interest Rates - Taxable-Equivalent Basis

 

Table 7b

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2020

 

 

September 30, 2019

 

 

 

Average

 

Income/

 

Yield/

 

 

Average

 

Income/

 

Yield/

 

 

(dollars in millions)

Balance

 

Expense

 

Rate

 

 

Balance

 

Expense

 

Rate

 

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

$

2.2

 

$

-

 

 

0.76

 

%

$

3.0

 

$

-

 

 

1.49

 

%

Funds Sold

 

428.3

 

 

0.8

 

 

0.24

 

 

 

161.7

 

 

2.8

 

 

2.31

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

2,745.7

 

 

45.1

 

 

2.19

 

 

 

2,086.5

 

 

43.0

 

 

2.75

 

 

Non-Taxable

 

30.1

 

 

1.0

 

 

4.37

 

 

 

135.3

 

 

3.8

 

 

3.73

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

3,084.4

 

 

51.0

 

 

2.21

 

 

 

3,199.9

 

 

59.9

 

 

2.50

 

 

Non-Taxable

 

54.4

 

 

1.1

 

 

2.66

 

 

 

163.5

 

 

3.8

 

 

3.08

 

 

Total Investment Securities

 

5,914.6

 

 

98.2

 

 

2.21

 

 

 

5,585.2

 

 

110.5

 

 

2.64

 

 

Loans Held for Sale

 

20.8

 

 

0.5

 

 

3.35

 

 

 

18.5

 

 

0.6

 

 

4.06

 

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,763.9

 

 

45.2

 

 

3.43

 

 

 

1,375.9

 

 

44.6

 

 

4.33

 

 

Commercial Mortgage

 

2,631.9

 

 

69.2

 

 

3.51

 

 

 

2,373.9

 

 

76.9

 

 

4.33

 

 

Construction

 

234.3

 

 

7.1

 

 

4.04

 

 

 

133.8

 

 

5.2

 

 

5.22

 

 

Commercial Lease Financing

 

111.0

 

 

1.6

 

 

1.88

 

 

 

160.9

 

 

3.0

 

 

2.45

 

 

Residential Mortgage

 

3,941.3

 

 

109.5

 

 

3.70

 

 

 

3,740.5

 

 

108.0

 

 

3.85

 

 

Home Equity

 

1,656.8

 

 

43.6

 

 

3.51

 

 

 

1,691.4

 

 

48.4

 

 

3.83

 

 

Automobile

 

710.2

 

 

19.0

 

 

3.57

 

 

 

688.0

 

 

18.6

 

 

3.62

 

 

Other 2

 

460.8

 

 

23.9

 

 

6.93

 

 

 

459.9

 

 

24.8

 

 

7.21

 

 

Total Loans and Leases

 

11,510.2

 

 

319.1

 

 

3.70

 

 

 

10,624.3

 

 

329.5

 

 

4.14

 

 

Other

 

33.9

 

 

0.5

 

 

1.95

 

 

 

35.2

 

 

0.8

 

 

2.89

 

 

Total Earning Assets 3

 

17,910.0

 

 

419.1

 

 

3.12

 

 

 

16,427.9

 

 

444.2

 

 

3.61

 

 

Cash and Due from Banks

 

271.7

 

 

 

 

 

 

 

 

 

237.9

 

 

 

 

 

 

 

 

Other Assets

 

871.9

 

 

 

 

 

 

 

 

 

776.3

 

 

 

 

 

 

 

 

Total Assets

$

19,053.6

 

 

 

 

 

 

 

 

$

17,442.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

$

3,268.1

 

 

1.9

 

 

0.08

 

 

$

2,930.9

 

 

4.0

 

 

0.18

 

 

Savings

 

6,693.9

 

 

11.0

 

 

0.22

 

 

 

5,962.9

 

 

24.4

 

 

0.55

 

 

Time

 

1,712.2

 

 

15.2

 

 

1.19

 

 

 

1,807.6

 

 

23.6

 

 

1.75

 

 

Total Interest-Bearing Deposits

 

11,674.2

 

 

28.1

 

 

0.32

 

 

 

10,701.4

 

 

52.0

 

 

0.65

 

 

Short-Term Borrowings

 

38.3

 

 

0.2

 

 

0.52

 

 

 

46.8

 

 

0.9

 

 

2.40

 

 

Securities Sold Under Agreements to Repurchase

 

603.4

 

 

11.6

 

 

2.54

 

 

 

507.5

 

 

13.4

 

 

3.50

 

 

Other Debt

 

62.6

 

 

1.4

 

 

2.90

 

 

 

113.7

 

 

2.2

 

 

2.58

 

 

Total Interest-Bearing Liabilities

 

12,378.5

 

 

41.3

 

 

0.44

 

 

 

11,369.4

 

 

68.5

 

 

0.80

 

 

Net Interest Income

 

 

 

$

377.8

 

 

 

 

 

 

 

 

$

375.7

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

2.68

 

%

 

 

 

 

 

 

 

2.81

 

%

Net Interest Margin

 

 

 

 

 

 

 

2.82

 

%

 

 

 

 

 

 

 

3.05

 

%

Noninterest-Bearing Demand Deposits

 

4,917.4

 

 

 

 

 

 

 

 

 

4,454.9

 

 

 

 

 

 

 

 

Other Liabilities

 

413.3

 

 

 

 

 

 

 

 

 

342.0

 

 

 

 

 

 

 

 

Shareholders' Equity

 

1,344.4

 

 

 

 

 

 

 

 

 

1,275.8

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

19,053.6

 

 

 

 

 

 

 

 

$

17,442.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 21%, of $1,010,000 and $1,878,000 for the nine months ended September 30, 2020 and September 30, 2019, respectively.

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

Analysis of Change in Net Interest Income - Taxable-Equivalent Basis

 

 

Table 8a

 

 

 

Three Months Ended September 30, 2020

 

 

 

Compared to June 30, 2020

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

1.6

 

 

$

(1.6

)

 

$

-

 

Non-Taxable

 

 

(0.1

)

 

 

-

 

 

 

(0.1

)

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1.6

 

 

 

(2.3

)

 

 

(0.7

)

Total Investment Securities

 

 

3.1

 

 

 

(3.9

)

 

 

(0.8

)

Loans Held for Sale

 

 

(0.1

)

 

 

-

 

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

(0.4

)

 

 

(3.4

)

 

 

(3.8

)

Commercial Mortgage

 

 

0.9

 

 

 

(1.5

)

 

 

(0.6

)

Construction

 

 

(0.2

)

 

 

(0.2

)

 

 

(0.4

)

Residential Mortgage

 

 

0.5

 

 

 

0.2

 

 

 

0.7

 

Home Equity

 

 

(0.2

)

 

 

-

 

 

 

(0.2

)

Automobile

 

 

0.1

 

 

 

0.1

 

 

 

0.2

 

Other 2

 

 

(0.5

)

 

 

0.2

 

 

 

(0.3

)

Total Loans and Leases

 

 

0.2

 

 

 

(4.6

)

 

 

(4.4

)

Other

 

 

-

 

 

 

0.1

 

 

 

0.1

 

Total Change in Interest Income

 

 

3.2

 

 

 

(8.4

)

 

 

(5.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

 

-

 

 

 

(0.2

)

 

 

(0.2

)

Savings

 

 

0.1

 

 

 

(0.6

)

 

 

(0.5

)

Time

 

 

(0.7

)

 

 

(0.7

)

 

 

(1.4

)

Total Interest-Bearing Deposits

 

 

(0.6

)

 

 

(1.5

)

 

 

(2.1

)

Securities Sold Under Agreements to Repurchase

 

 

-

 

 

 

(0.4

)

 

 

(0.4

)

Other Debt

 

 

-

 

 

 

(0.2

)

 

 

(0.2

)

Total Change in Interest Expense

 

 

(0.6

)

 

 

(2.1

)

 

 

(2.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

3.8

 

 

$

(6.3

)

 

$

(2.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2020

 

 

 

Compared to September 30, 2019

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

0.6

 

 

$

(1.2

)

 

$

(0.6

)

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1.6

 

 

 

(4.4

)

 

 

(2.8

)

Non-Taxable

 

 

(0.2

)

 

 

-

 

 

 

(0.2

)

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2.2

 

 

 

(5.0

)

 

 

(2.8

)

Total Investment Securities

 

 

3.6

 

 

 

(9.4

)

 

 

(5.8

)

Loans Held for Sale

 

 

(0.1

)

 

 

-

 

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

4.6

 

 

 

(4.9

)

 

 

(0.3

)

Commercial Mortgage

 

 

2.9

 

 

 

(7.4

)

 

 

(4.5

)

Construction

 

 

1.1

 

 

 

(0.6

)

 

 

0.5

 

Commercial Lease Financing

 

 

(0.3

)

 

 

(0.2

)

 

 

(0.5

)

Residential Mortgage

 

 

1.7

 

 

 

(1.5

)

 

 

0.2

 

Home Equity

 

 

(0.6

)

 

 

(1.4

)

 

 

(2.0

)

Other 2

 

 

(0.6

)

 

 

(0.3

)

 

 

(0.9

)

Total Loans and Leases

 

 

8.8

 

 

 

(16.3

)

 

 

(7.5

)

Other

 

 

-

 

 

 

(0.1

)

 

 

(0.1

)

Total Change in Interest Income

 

 

12.9

 

 

 

(27.0

)

 

 

(14.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

 

0.2

 

 

 

(0.9

)

 

 

(0.7

)

Savings

 

 

1.0

 

 

 

(8.1

)

 

 

(7.1

)

Time

 

 

(1.2

)

 

 

(3.2

)

 

 

(4.4

)

Total Interest-Bearing Deposits

 

 

-

 

 

 

(12.2

)

 

 

(12.2

)

Short-Term Borrowings

 

 

(0.1

)

 

 

-

 

 

 

(0.1

)

Securities Sold Under Agreements to Repurchase

 

 

0.6

 

 

 

(1.3

)

 

 

(0.7

)

Other Debt

 

 

(0.3

)

 

 

(0.1

)

 

 

(0.4

)

Total Change in Interest Expense

 

 

0.2

 

 

 

(13.6

)

 

 

(13.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

12.7

 

 

$

(13.4

)

 

$

(0.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

 

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

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

Analysis of Change in Net Interest Income - Taxable-Equivalent Basis

 

 

Table 8c

 

 

 

Nine Months Ended September 30, 2020

 

 

 

Compared to September 30, 2019

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

2.0

 

 

$

(4.0

)

 

$

(2.0

)

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

12.0

 

 

 

(9.9

)

 

 

2.1

 

Non-Taxable

 

 

(3.4

)

 

 

0.6

 

 

 

(2.8

)

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

(2.1

)

 

 

(6.8

)

 

 

(8.9

)

Non-Taxable

 

 

(2.2

)

 

 

(0.5

)

 

 

(2.7

)

Total Investment Securities

 

 

4.3

 

 

 

(16.6

)

 

 

(12.3

)

Loans Held for Sale

 

 

0.1

 

 

 

(0.2

)

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

11.1

 

 

 

(10.5

)

 

 

0.6

 

Commercial Mortgage

 

 

7.8

 

 

 

(15.5

)

 

 

(7.7

)

Construction

 

 

3.3

 

 

 

(1.4

)

 

 

1.9

 

Commercial Lease Financing

 

 

(0.8

)

 

 

(0.6

)

 

 

(1.4

)

Residential Mortgage

 

 

5.6

 

 

 

(4.1

)

 

 

1.5

 

Home Equity

 

 

(0.9

)

 

 

(3.9

)

 

 

(4.8

)

Automobile

 

 

0.6

 

 

 

(0.2

)

 

 

0.4

 

Other 2

 

 

-

 

 

 

(0.9

)

 

 

(0.9

)

Total Loans and Leases

 

 

26.7

 

 

 

(37.1

)

 

 

(10.4

)

Other

 

 

(0.1

)

 

 

(0.2

)

 

 

(0.3

)

Total Change in Interest Income

 

 

33.0

 

 

 

(58.1

)

 

 

(25.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

 

0.4

 

 

 

(2.5

)

 

 

(2.1

)

Savings

 

 

2.7

 

 

 

(16.1

)

 

 

(13.4

)

Time

 

 

(1.2

)

 

 

(7.2

)

 

 

(8.4

)

Total Interest-Bearing Deposits

 

 

1.9

 

 

 

(25.8

)

 

 

(23.9

)

Short-Term Borrowings

 

 

(0.1

)

 

 

(0.6

)

 

 

(0.7

)

Securities Sold Under Agreements to Repurchase

 

 

2.3

 

 

 

(4.1

)

 

 

(1.8

)

Other Debt

 

 

(1.1

)

 

 

0.3

 

 

 

(0.8

)

Total Change in Interest Expense

 

 

3.0

 

 

 

(30.2

)

 

 

(27.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

30.0

 

 

$

(27.9

)

 

$

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Salaries

 

$

34,046

 

 

$

32,739

 

 

$

33,458

 

 

$

100,271

 

 

$

98,772

 

Incentive Compensation

 

 

2,683

 

 

 

3,141

 

 

 

5,681

 

 

 

6,069

 

 

 

17,049

 

Share-Based Compensation

 

 

1,442

 

 

 

2,021

 

 

 

2,025

 

 

 

4,754

 

 

 

7,098

 

Commission Expense

 

 

1,800

 

 

 

1,647

 

 

 

1,760

 

 

 

4,821

 

 

 

4,394

 

Retirement and Other Benefits

 

 

4,164

 

 

 

4,446

 

 

 

4,185

 

 

 

13,316

 

 

 

13,872

 

Payroll Taxes

 

 

2,624

 

 

 

2,782

 

 

 

2,519

 

 

 

9,949

 

 

 

9,409

 

Medical, Dental, and Life Insurance

 

 

3,422

 

 

 

3,830

 

 

 

3,908

 

 

 

11,394

 

 

 

12,299

 

Separation Expense

 

 

1,770

 

 

 

109

 

 

 

809

 

 

 

6,555

 

 

 

1,549

 

Total Salaries and Benefits

 

$

51,951

 

 

$

50,715

 

 

$

54,345

 

 

$

157,129

 

 

$

164,442

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

 

 

 

 

Loan and Lease Portfolio Balances

 

 

 

 

 

 

Table 10

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,908,482

 

 

$

1,956,939

 

 

$

1,558,232

 

 

$

1,379,152

 

 

$

1,361,011

 

Commercial Mortgage

 

 

2,745,611

 

 

 

2,707,534

 

 

 

2,616,243

 

 

 

2,518,051

 

 

 

2,477,296

 

Construction

 

 

250,943

 

 

 

245,099

 

 

 

245,390

 

 

 

194,170

 

 

 

154,754

 

Lease Financing

 

 

111,831

 

 

 

113,187

 

 

 

110,704

 

 

 

122,454

 

 

 

163,672

 

Total Commercial

 

 

5,016,867

 

 

 

5,022,759

 

 

 

4,530,569

 

 

 

4,213,827

 

 

 

4,156,733

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,044,228

 

 

 

3,989,393

 

 

 

3,928,183

 

 

 

3,891,100

 

 

 

3,846,511

 

Home Equity

 

 

1,605,486

 

 

 

1,640,887

 

 

 

1,692,154

 

 

 

1,676,073

 

 

 

1,681,951

 

Automobile

 

 

709,937

 

 

 

700,702

 

 

 

716,214

 

 

 

720,286

 

 

 

713,424

 

Other 1

 

 

417,090

 

 

 

451,629

 

 

 

485,660

 

 

 

489,606

 

 

 

482,679

 

Total Consumer

 

 

6,776,741

 

 

 

6,782,611

 

 

 

6,822,211

 

 

 

6,777,065

 

 

 

6,724,565

 

Total Loans and Leases

 

$

11,793,608

 

 

$

11,805,370

 

 

$

11,352,780

 

 

$

10,990,892

 

 

$

10,881,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

Consumer

 

$

8,903,808

 

 

$

8,766,885

 

 

$

8,294,464

 

 

$

8,118,494

 

 

$

7,893,454

 

Commercial

 

 

7,159,531

 

 

 

7,295,033

 

 

 

6,358,583

 

 

 

6,324,214

 

 

 

6,153,492

 

Public and Other

 

 

1,675,544

 

 

 

1,361,237

 

 

 

1,402,314

 

 

 

1,341,774

 

 

 

1,293,806

 

Total Deposits

 

$

17,738,883

 

 

$

17,423,155

 

 

$

16,055,361

 

 

$

15,784,482

 

 

$

15,340,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

475

 

 

$

459

 

 

$

634

 

 

$

830

 

 

$

573

 

Commercial Mortgage

 

 

8,615

 

 

 

8,672

 

 

 

9,048

 

 

 

9,244

 

 

 

11,088

 

Total Commercial

 

 

9,090

 

 

 

9,131

 

 

 

9,682

 

 

 

10,074

 

 

 

11,661

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

3,543

 

 

 

5,888

 

 

 

4,330

 

 

 

4,125

 

 

 

4,258

 

Home Equity

 

 

3,661

 

 

 

5,176

 

 

 

4,086

 

 

 

3,181

 

 

 

2,787

 

Total Consumer

 

 

7,204

 

 

 

11,064

 

 

 

8,416

 

 

 

7,306

 

 

 

7,045

 

Total Non-Accrual Loans and Leases

 

 

16,294

 

 

 

20,195

 

 

 

18,098

 

 

 

17,380

 

 

 

18,706

 

Foreclosed Real Estate

 

 

2,332

 

 

 

2,506

 

 

 

2,506

 

 

 

2,737

 

 

 

2,939

 

Total Non-Performing Assets

 

$

18,626

 

 

$

22,701

 

 

$

20,604

 

 

$

20,117

 

 

$

21,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

81

 

Total Commercial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

81

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

6,607

 

 

 

4,937

 

 

 

3,024

 

 

 

1,839

 

 

 

2,032

 

Home Equity

 

 

2,571

 

 

 

3,519

 

 

 

3,426

 

 

 

4,125

 

 

 

2,320

 

Automobile

 

 

156

 

 

 

133

 

 

 

866

 

 

 

949

 

 

 

582

 

Other 1

 

 

258

 

 

 

296

 

 

 

1,205

 

 

 

1,493

 

 

 

1,076

 

Total Consumer

 

 

9,592

 

 

 

8,885

 

 

 

8,521

 

 

 

8,406

 

 

 

6,010

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

9,592

 

 

$

8,885

 

 

$

8,521

 

 

$

8,406

 

 

$

6,091

 

Restructured Loans on Accrual Status

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Not Past Due 90 Days or More

 

$

58,650

 

 

$

59,713

 

 

$

61,425

 

 

$

63,103

 

 

$

46,178

 

Total Loans and Leases

 

$

11,793,608

 

 

$

11,805,370

 

 

$

11,352,780

 

 

$

10,990,892

 

 

$

10,881,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

0.14

%

 

 

0.17

%

 

 

0.16

%

 

 

0.16

%

 

 

0.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets to Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Foreclosed Real Estate

 

 

0.16

%

 

 

0.19

%

 

 

0.18

%

 

 

0.18

%

 

 

0.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Commercial Non-Performing Assets to Total Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Leases and Commercial Foreclosed Real Estate

 

 

0.18

%

 

 

0.18

%

 

 

0.21

%

 

 

0.24

%

 

 

0.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Consumer Non-Performing Assets to Total Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Leases and Consumer Foreclosed Real Estate

 

 

0.14

%

 

 

0.20

%

 

 

0.16

%

 

 

0.15

%

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

0.24

%

 

 

0.27

%

 

 

0.26

%

 

 

0.26

%

 

 

0.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Quarter

 

$

22,701

 

 

$

20,604

 

 

$

20,117

 

 

$

21,645

 

 

$

21,782

 

Additions

 

 

938

 

 

 

5,856

 

 

 

1,754

 

 

 

883

 

 

 

1,035

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

 

(3,729

)

 

 

(2,736

)

 

 

(315

)

 

 

(495

)

 

 

(984

)

Return to Accrual Status

 

 

(1,035

)

 

 

(822

)

 

 

(437

)

 

 

(1,673

)

 

 

-

 

Sales of Foreclosed Real Estate

 

 

(175

)

 

 

-

 

 

 

(231

)

 

 

(201

)

 

 

-

 

Charge-offs/Write-downs

 

 

(74

)

 

 

(201

)

 

 

(284

)

 

 

(42

)

 

 

(188

)

Total Reductions

 

 

(5,013

)

 

 

(3,759

)

 

 

(1,267

)

 

 

(2,411

)

 

 

(1,172

)

Balance at End of Quarter

 

$

18,626

 

 

$

22,701

 

 

$

20,604

 

 

$

20,117

 

 

$

21,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

(dollars in thousands)

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Balance at Beginning of Period

 

$

175,958

 

 

$

141,467

 

 

 

114,494

 

 

$

116,849

 

 

 

113,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CECL Adoption (Day 1) Impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,072

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

(171

)

 

 

(656

)

 

 

(239

)

 

 

(1,520

)

 

 

(815

)

Commercial Mortgage

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,616

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

-

 

 

 

(64

)

 

 

(7

)

 

 

(84

)

 

 

(62

)

Home Equity

 

 

(43

)

 

 

(273

)

 

 

(215

)

 

 

(316

)

 

 

(655

)

Automobile

 

 

(489

)

 

 

(3,114

)

 

 

(1,696

)

 

 

(6,103

)

 

 

(5,140

)

Other 1

 

 

(1,644

)

 

 

(4,176

)

 

 

(3,598

)

 

 

(9,784

)

 

 

(9,424

)

Total Loans and Leases Charged-Off

 

 

(2,347

)

 

 

(8,283

)

 

 

(5,755

)

 

 

(17,807

)

 

 

(17,712

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

231

 

 

 

1,524

 

 

 

318

 

 

 

2,044

 

 

 

1,220

 

Commercial Mortgage

 

 

-

 

 

 

-

 

 

 

-

 

 

 

40

 

 

 

-

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

414

 

 

 

118

 

 

 

649

 

 

 

795

 

 

 

1,228

 

Home Equity

 

 

727

 

 

 

321

 

 

 

428

 

 

 

2,024

 

 

 

1,762

 

Automobile

 

 

1,313

 

 

 

547

 

 

 

660

 

 

 

2,865

 

 

 

2,449

 

Other 1

 

 

1,119

 

 

 

662

 

 

 

714

 

 

 

2,645

 

 

 

2,046

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

 

3,804

 

 

 

3,172

 

 

 

2,769

 

 

 

10,413

 

 

 

8,705

 

Net Loans and Leases Recovered (Charged-Off)

 

 

1,457

 

 

 

(5,111

)

 

 

(2,986

)

 

 

(7,394

)

 

 

(9,007

)

Provision for Credit Losses

 

 

28,600

 

 

 

40,400

 

 

 

4,250

 

 

 

102,600

 

 

 

11,250

 

Provision for Unfunded Commitments

 

 

(202

)

 

 

(798

)

 

 

-

 

 

 

(1,170

)

 

 

-

 

Balance at End of Period 2

 

$

205,813

 

 

$

175,958

 

 

$

115,758

 

 

$

205,813

 

 

$

115,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses

 

$

203,496

 

 

 

173,439

 

 

 

108,936

 

 

$

203,496

 

 

 

108,936

 

Reserve for Unfunded Commitments

 

 

2,317

 

 

 

2,519

 

 

 

6,822

 

 

 

2,317

 

 

 

6,822

 

Total Reserve for Credit Losses

 

$

205,813

 

 

$

175,958

 

 

$

115,758

 

 

$

205,813

 

 

$

115,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

11,739,785

 

 

$

11,727,649

 

 

$

10,770,720

 

 

$

11,510,222

 

 

$

10,624,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Net Loans and Leases Charged-Off (Recovered) to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding (annualized)

 

 

(0.05

%)

 

 

0.18

%

 

 

0.11

%

 

 

0.09

%

 

 

0.11

%

Ratio of Allowance for Credit Losses to Loans and Leases Outstanding

 

 

1.73

%

 

 

1.47

%

 

 

1.00

%

 

 

1.73

%

 

 

1.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 13a

 

 

 

Consumer

 

 

Commercial

 

 

Treasury

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

 

Banking

 

 

and Other

 

 

Total

 

Three Months Ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

73,868

 

 

$

47,797

 

 

$

2,501

 

 

$

124,166

 

Provision for Credit Losses

 

 

(1,372

)

 

 

(85

)

 

 

30,057

 

 

 

28,600

 

Net Interest Income (Loss) After Provision for Credit Losses

 

 

75,240

 

 

 

47,882

 

 

 

(27,556

)

 

 

95,566

 

Noninterest Income

 

 

31,776

 

 

 

7,672

 

 

 

2,286

 

 

 

41,734

 

Noninterest Expense

 

 

(69,408

)

 

 

(15,430

)

 

 

(5,111

)

 

 

(89,949

)

Income (Loss) Before Income Taxes

 

 

37,608

 

 

 

40,124

 

 

 

(30,381

)

 

 

47,351

 

Provision for Income Taxes

 

 

(9,627

)

 

 

(9,784

)

 

 

9,900

 

 

 

(9,511

)

Net Income (Loss)

 

$

27,981

 

 

$

30,340

 

 

$

(20,481

)

 

$

37,840

 

Total Assets as of September 30, 2020

 

$

7,383,822

 

 

$

5,027,836

 

 

$

7,697,831

 

 

$

20,109,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

76,289

 

 

$

46,791

 

 

$

1,816

 

 

$

124,896

 

Provision for Credit Losses

 

 

3,116

 

 

 

(130

)

 

 

1,264

 

 

 

4,250

 

Net Interest Income After Provision for Credit Losses

 

 

73,173

 

 

 

46,921

 

 

 

552

 

 

 

120,646

 

Noninterest Income

 

 

36,627

 

 

 

8,739

 

 

 

1,141

 

 

 

46,507

 

Noninterest Expense

 

 

(75,198

)

 

 

(21,330

)

 

 

(3,821

)

 

 

(100,349

)

Income (Loss) Before Income Taxes

 

 

34,602

 

 

 

34,330

 

 

 

(2,128

)

 

 

66,804

 

Provision for Income Taxes

 

 

(8,506

)

 

 

(8,560

)

 

 

2,314

 

 

 

(14,752

)

Net Income

 

$

26,096

 

 

$

25,770

 

 

$

186

 

 

$

52,052

 

Total Assets as of September 30, 2019 1

 

$

6,993,290

 

 

$

4,145,717

 

 

$

6,533,133

 

 

$

17,672,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 


 

 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

Business Segments Selected Financial Information

 

 

Table 13b

 

 

 

Consumer

 

 

Commercial

 

 

Treasury

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

 

Banking

 

 

and Other

 

 

Total

 

Nine Months Ended September 30, 2020 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

221,003

 

 

$

144,253

 

 

$

11,567

 

 

$

376,823

 

Provision for Credit Losses

 

 

8,215

 

 

 

(819

)

 

 

95,204

 

 

 

102,600

 

Net Interest Income (Loss) After Provision for Credit Losses

 

 

212,788

 

 

 

145,072

 

 

 

(83,637

)

 

 

274,223

 

Noninterest Income

 

 

93,309

 

 

 

26,483

 

 

 

19,359

 

 

 

139,151

 

Noninterest Expense

 

 

(210,744

)

 

 

(47,552

)

 

 

(16,857

)

 

 

(275,153

)

Income (Loss) Before Income Taxes

 

 

95,353

 

 

 

124,003

 

 

 

(81,135

)

 

 

138,221

 

Provision for Income Taxes

 

 

(24,235

)

 

 

(30,278

)

 

 

27,782

 

 

 

(26,731

)

Net Income (Loss)

 

$

71,118

 

 

$

93,725

 

 

$

(53,353

)

 

$

111,490

 

Total Assets as of September 30, 2020

 

$

7,383,822

 

 

$

5,027,836

 

 

$

7,697,831

 

 

$

20,109,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

229,704

 

 

$

139,784

 

 

$

4,342

 

 

$

373,830

 

Provision for Credit Losses

 

 

7,866

 

 

 

1,141

 

 

 

2,243

 

 

 

11,250

 

Net Interest Income After Provision for Credit Losses

 

 

221,838

 

 

 

138,643

 

 

 

2,099

 

 

 

362,580

 

Noninterest Income

 

 

107,072

 

 

 

22,738

 

 

 

5,826

 

 

 

135,636

 

Noninterest Expense

 

 

(213,168

)

 

 

(63,545

)

 

 

(9,418

)

 

 

(286,131

)

Income Before Income Taxes

 

 

115,742

 

 

 

97,836

 

 

 

(1,493

)

 

 

212,085

 

Provision for Income Taxes

 

 

(28,745

)

 

 

(22,507

)

 

 

6,937

 

 

 

(44,315

)

Net Income

 

$

86,997

 

 

$

75,329

 

 

$

5,444

 

 

$

167,770

 

Total Assets as of September 30, 2019 1

 

$

6,993,290

 

 

$

4,145,717

 

 

$

6,533,133

 

 

$

17,672,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

(dollars in thousands, except per share amounts)

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

103,189

 

 

$

107,628

 

 

$

108,210

 

 

$

109,223

 

 

$

110,877

 

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

14,558

 

 

 

14,576

 

 

 

16,711

 

 

 

16,158

 

 

 

17,512

 

 

Held-to-Maturity

 

 

15,967

 

 

 

16,723

 

 

 

19,252

 

 

 

18,750

 

 

 

18,796

 

 

Deposits

 

 

3

 

 

 

1

 

 

 

9

 

 

 

8

 

 

 

9

 

 

Funds Sold

 

 

149

 

 

 

92

 

 

 

546

 

 

 

723

 

 

 

656

 

 

Other

 

 

151

 

 

 

125

 

 

 

218

 

 

 

239

 

 

 

233

 

 

Total Interest Income

 

 

134,017

 

 

 

139,145

 

 

 

144,946

 

 

 

145,101

 

 

 

148,083

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,891

 

 

 

7,954

 

 

 

14,260

 

 

 

16,407

 

 

 

18,055

 

 

Securities Sold Under Agreements to Repurchase

 

 

3,622

 

 

 

4,020

 

 

 

4,025

 

 

 

4,071

 

 

 

4,257

 

 

Funds Purchased

 

 

-

 

 

 

18

 

 

 

72

 

 

 

25

 

 

 

146

 

 

Short-Term Borrowings

 

 

1

 

 

 

22

 

 

 

39

 

 

 

-

 

 

 

1

 

 

Other Debt

 

 

337

 

 

 

440

 

 

 

584

 

 

 

713

 

 

 

728

 

 

Total Interest Expense

 

 

9,851

 

 

 

12,454

 

 

 

18,980

 

 

 

21,216

 

 

 

23,187

 

 

Net Interest Income

 

 

124,166

 

 

 

126,691

 

 

 

125,966

 

 

 

123,885

 

 

 

124,896

 

 

Provision for Credit Losses

 

 

28,600

 

 

 

40,400

 

 

 

33,600

 

 

 

4,750

 

 

 

4,250

 

 

Net Interest Income After Provision for Credit Losses

 

 

95,566

 

 

 

86,291

 

 

 

92,366

 

 

 

119,135

 

 

 

120,646

 

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

10,752

 

 

 

10,550

 

 

 

10,915

 

 

 

11,157

 

 

 

10,930

 

 

Mortgage Banking

 

 

4,047

 

 

 

4,278

 

 

 

2,695

 

 

 

3,199

 

 

 

4,864

 

 

Service Charges on Deposit Accounts

 

 

6,027

 

 

 

5,097

 

 

 

7,451

 

 

 

7,835

 

 

 

7,592

 

 

Fees, Exchange, and Other Service Charges

 

 

12,296

 

 

 

9,417

 

 

 

13,200

 

 

 

14,533

 

 

 

14,900

 

 

Investment Securities Gains (Losses), Net

 

 

(1,121

)

 

 

13,216

 

 

 

(970

)

 

 

(906

)

 

 

(1,469

)

 

Annuity and Insurance

 

 

881

 

 

 

883

 

 

 

928

 

 

 

1,272

 

 

 

1,278

 

 

Bank-Owned Life Insurance

 

 

1,806

 

 

 

1,649

 

 

 

1,580

 

 

 

1,879

 

 

 

1,647

 

 

Other

 

 

7,046

 

 

 

6,178

 

 

 

10,350

 

 

 

8,733

 

 

 

6,765

 

 

Total Noninterest Income

 

 

41,734

 

 

 

51,268

 

 

 

46,149

 

 

 

47,702

 

 

 

46,507

 

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

51,951

 

 

 

50,715

 

 

 

54,463

 

 

 

51,664

 

 

 

54,345

 

 

Net Occupancy

 

 

7,281

 

 

 

8,761

 

 

 

8,955

 

 

 

8,824

 

 

 

8,803

 

 

Net Equipment

 

 

9,223

 

 

 

8,195

 

 

 

8,456

 

 

 

7,930

 

 

 

7,637

 

 

Data Processing

 

 

4,691

 

 

 

4,416

 

 

 

4,788

 

 

 

4,828

 

 

 

4,676

 

 

Professional Fees

 

 

2,743

 

 

 

3,061

 

 

 

3,208

 

 

 

3,257

 

 

 

2,184

 

 

FDIC Insurance

 

 

1,282

 

 

 

1,558

 

 

 

1,456

 

 

 

1,376

 

 

 

1,257

 

 

Other

 

 

12,778

 

 

 

12,186

 

 

 

14,986

 

 

 

15,217

 

 

 

21,447

 

 

Total Noninterest Expense

 

 

89,949

 

 

 

88,892

 

 

 

96,312

 

 

 

93,096

 

 

 

100,349

 

 

Income Before Provision for Income Taxes

 

 

47,351

 

 

 

48,667

 

 

 

42,203

 

 

 

73,741

 

 

 

66,804

 

 

Provision for Income Taxes

 

 

9,511

 

 

 

9,759

 

 

 

7,461

 

 

 

15,598

 

 

 

14,752

 

 

Net Income

 

$

37,840

 

 

$

38,908

 

 

$

34,742

 

 

$

58,143

 

 

$

52,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.95

 

 

$

0.98

 

 

$

0.88

 

 

$

1.46

 

 

$

1.30

 

 

Diluted Earnings Per Share

 

$

0.95

 

 

$

0.98

 

 

$

0.87

 

 

$

1.45

 

 

$

1.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

$

11,793,608

 

 

$

11,805,370

 

 

$

11,352,780

 

 

$

10,990,892

 

 

$

10,881,298

 

 

Total Assets

 

 

20,109,489

 

 

 

19,769,942

 

 

 

18,542,233

 

 

 

18,095,496

 

 

 

17,672,140

 

 

Total Deposits

 

 

17,738,883

 

 

 

17,423,155

 

 

 

16,055,361

 

 

 

15,784,482

 

 

 

15,340,752

 

 

Total Shareholders' Equity

 

 

1,361,739

 

 

 

1,352,082

 

 

 

1,327,929

 

 

 

1,286,832

 

 

 

1,291,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

 

0.76

 

%

 

0.82

 

%

 

0.77

 

%

 

1.29

 

%

 

1.17

 

%

Return on Average Shareholders' Equity

 

 

11.01

 

 

 

11.58

 

 

 

10.64

 

 

 

17.84

 

 

 

16.02

 

 

Efficiency Ratio 1

 

 

54.22

 

 

 

49.95

 

 

 

55.96

 

 

 

54.26

 

 

 

58.55

 

 

Net Interest Margin 2

 

 

2.67

 

 

 

2.83

 

 

 

2.96

 

 

 

2.95

 

 

 

3.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Eight Months

Ended

 

 

 

 

 

Year Ended

($ in millions; jobs in thousands)

August 31, 2020

 

 

 

 

 

December 31, 2019

December 31, 2018

Hawaii Economic Trends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State General Fund Revenues 1

$

4,406.3

 

 

(11.1

)

%

$

7,316.5

 

 

 

5.5

 

%

$

6,933.1

 

 

 

6.9

 

%

General Excise and Use Tax Revenue 1

$

2,118.7

 

 

(13.3

)

%

$

3,602.2

 

 

 

5.1

 

%

$

3,426.5

 

 

 

2.3

 

%

Jobs 2

 

557.2

 

 

 

 

 

 

648.9

 

 

 

 

 

 

 

649.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

August 31,

 

 

December 31,

(spot rates)

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

2018

Unemployment 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statewide, seasonally adjusted

 

 

 

 

 

 

 

 

 

 

 

 

12.5

 

%

 

2.7

 

%

 

2.6

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oahu

 

 

 

 

 

 

 

 

 

 

 

 

10.6

 

 

 

2.1

 

 

 

2.2

 

 

Island of Hawaii

 

 

 

 

 

 

 

 

 

 

 

 

11.8

 

 

 

2.8

 

 

 

2.9

 

 

Maui

 

 

 

 

 

 

 

 

 

 

 

 

20.7

 

 

 

2.2

 

 

 

2.2

 

 

Kauai

 

 

 

 

 

 

 

 

 

 

 

 

17.8

 

 

 

2.4

 

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

(percentage change, except months of inventory)

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Housing Trends (Single Family Oahu) 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Median Home Price

 

 

 

 

 

 

 

 

3.3

 

%

 

(0.1

)

%

 

4.6

 

%

 

2.7

 

%

Home Sales Volume (units)

 

 

 

 

 

 

 

 

(1.4

)

%

 

3.9

 

%

 

(7.7

)

%

 

6.3

 

%

Months of Inventory

 

 

 

 

 

 

 

 

1.9

 

 

 

2.5

 

 

 

2.8

 

 

 

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Visitor Arrivals,

 

 

Percentage Change

(in thousands)

 

 

 

 

 

 

 

Not Seasonally Adjusted

 

 

from Previous Year

Tourism 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

August 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

22.3

 

 

 

 

 

 

 

(97.6

)

 

   July 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

22.6

 

 

 

 

 

 

 

(97.7

)

 

   June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

17.1

 

 

 

 

 

 

 

(98.2

)

 

   May 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

9.1

 

 

 

 

 

 

 

(98.9

)

 

   April 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

4.6

 

 

 

 

 

 

 

(99.5

)

 

   March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

434.9

 

 

 

 

 

 

 

(53.7

)

 

   February 29, 2020

 

 

 

 

 

 

 

 

 

 

 

 

828.1

 

 

 

 

 

 

 

5.8

 

 

   January 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

862.6

 

 

 

 

 

 

 

5.1

 

 

   December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

954.3

 

 

 

 

 

 

 

6.0

 

 

   November 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

811.4

 

 

 

 

 

 

 

4.2

 

 

   October 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

800.4

 

 

 

 

 

 

 

4.8

 

 

   September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

741.3

 

 

 

 

 

 

 

3.5

 

 

   August 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

926.4

 

 

 

 

 

 

 

9.6

 

 

   July 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

995.2

 

 

 

 

 

 

 

5.9

 

 

   June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

951.6

 

 

 

 

 

 

 

6.1

 

 

   May 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

841.4

 

 

 

 

 

 

 

4.6

 

 

   April 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

856.3

 

 

 

 

 

 

 

6.6

 

 

   March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

939.1

 

 

 

 

 

 

 

3.9

 

 

   February 28, 2019

 

 

 

 

 

 

 

 

 

 

 

 

782.7

 

 

 

 

 

 

 

0.5

 

 

   January 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

820.6

 

 

 

 

 

 

 

3.0

 

 

   December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

900.2

 

 

 

 

 

 

 

2.3

 

 

   November 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

778.5

 

 

 

 

 

 

 

3.9

 

 

   October 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

763.7

 

 

 

 

 

 

 

3.5

 

 

   September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

716.1

 

 

 

 

 

 

 

2.2

 

 

   August 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

845.1

 

 

 

 

 

 

 

3.2

 

 

   July 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

939.4

 

 

 

 

 

 

 

5.3

 

 

   June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

897.1

 

 

 

 

 

 

 

7.3

 

 

   May 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

804.1

 

 

 

 

 

 

 

7.0

 

 

   April 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

803.0

 

 

 

 

 

 

 

6.6

 

 

   March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

903.6

 

 

 

 

 

 

 

12.5

 

 

   February 28, 2018

 

 

 

 

 

 

 

 

 

 

 

 

778.6

 

 

 

 

 

 

 

10.3

 

 

   January 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

796.5

 

 

 

 

 

 

 

5.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1  Source:  Hawaii Department of Business, Economic Development & Tourism

2  Source:  U. S. Bureau of Labor Statistics

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

 

 

boh-ex992_144.pptx.htm

Slide 1

Bank of Hawaii Corporation Third Quarter 2020 Financial Results October 26, 2020 Exhibit 99.2

Slide 2

2020 Unemployment Source: UHERO Base Case as of 9/25/20 Hawaii Unemployment Rate Experience & Forecast BAR CHART

Slide 3

Economic Forecast Source: UHERO Forecast Updates Hawaii Unemployment Rate Line Chart

Slide 4

Economic Forecast Personal Income Source: UHERO Forecast Updates BAR CHARTS Real GDP

Slide 5

Hawaii Real Estate Market Oahu Market Indicators – 2020 vs 2019 SINGLE FAMILY HOMES 2020 YTD 2019 YTD % Sep 2020 Sep 2019 % Closed Sales 2,735 2,774 -1.4% 391 347 12.7% Median Sales Price (000s) $811 $785 3.3% $880 $777 13.3% Median Days on Market 17 23 -26.1% 9 29 -69.0% Months of Inventory 1.9 3.5 -45.7% 1.9 3.5 -45.7% CONDOMINIUMS 2020 YTD 2019 YTD % Sep 2020 Sep 2019 % Closed Sales 3,305 4,074 -18.9% 456 466 -2.1% Median Sales Price (000s) $430 $425 1.2% $445 $445 0.0% Median Days on Market 28 26 7.7% 21 27 -22.2% Months of Inventory 4.0 3.9 2.6% 4.0 3.9 2.6% Source: Honolulu Board of Realtors, compiled from MLS data

Slide 6

Daily Arrivals Source: Hawaii Tourism Authority Trans-Pacific Passenger Arrivals in Thousands BAR CHART

Slide 7

COVID-19 Cases Source: USAFacts STATES / TERRITORIES WITH LOWEST CASES IN LAST 7 DAYS PER 100,000 Vermont 13 Maine 16 Hawaii 38 New Hampshire 42 Washington, D.C. 52 Oregon 54 New York 54 California 58 Washington 60 Maryland 71 United States 128 Source: NY Times as of 10/21/2020 Hawaii New COVID-19 Cases (7-Day Average) Line Chart

Slide 8

Strong Credit Metrics Continued Stable Loan Growth Strong Deposit Growth Well Managed Funding Costs Strong Liquidity Solid Capital Levels Well Positioned

Slide 9

Credit Overview

Slide 10

40% Commercial 67% Real Estate Secured Wtd Avg LTV 55% 66% w/ BOH ≥ 10 yrs Avg Balance $0.5 MM CRE C&I Residential Mortgage Home Equity Auto Leasing Other Construction 60% Consumer 83% Real Estate Secured Wtd Avg LTV 56% 56% w/ BOH ≥ 10 yrs 76% of Portfolio Secured with Quality Real Estate with Combined Weighted Average Loan to Value of 56% Note: Excludes $544 MM in PPP loan balances Loan Portfolio Excluding PPP 12% 36% 14% 6% 4% 24% 2% 1%

Slide 11

Credit Quality $ in millions Net Charge-offs Nonperforming Assets Delinquencies Criticized Bar Charts

Slide 12

Portfolio 12/31/2019 CECL adoption impact 1Q20 Build 3/31/2020 2Q20 Build 6/30/2020 3Q20 Build 9/30/2020 Consumer 36.2 17.1 16.9 70.2 30.7 100.9 22.3 123.2 Commercial 73.8 (18.8) 13.0 68.0 4.5 72.5 7.8 80.3 Total 110.0 (1.7) 29.9 138.2 35.2 173.4 30.1 203.5 Coverage 1.00% -0.01% 0.23% 1.22% 0.25% 1.47% 0.26% 1.73% Coverage excluding PPP 1.00% -0.01% 0.23% 1.22% 0.31% 1.53% 0.27% 1.80% Third Quarter 2020 Reserve Build $ in millions

Slide 13

Customer Relief Update Deferrals & Extensions as of 9/30/20 $1,528 million (13.0%) Consumer 5.9% Outstandings Commercial 7.1% Outstandings Total Modifications 13.0% Outstandings Pie charts

Slide 14

Weekly Payment Deferrals Granted 16,778 Accounts as of September 30th Deceleration in Activity Since Peak in April 99% decline since peak Customer Relief Update $ in millions Line Charts

Slide 15

Customer Relief Update $1,013 Million (8.6%) Deferrals & Extensions as of 10/23/20 Consumer 4.5% Outstandings Commercial 4.1% Outstandings Total Modifications 8.6% Outstandings Pie charts

Slide 16

Customer Relief Update 45% Decline from June 30, 2020 8.6% 15.7% 13.0% Deferrals and Extension Timeline Bar Chart

Slide 17

69% Secured with 61% Weighted Average LTV as of 9/30/20 60% Wtd Avg LTV 780 Wtd Avg FICO 3% <700 FICO/>70% LTV 65% Wtd Avg CLTV 752 Wtd Avg FICO 10% <700 FICO/>70% LTV 675 Wtd Avg FICO 42% ≥ 700 FICO 719 Wtd Avg FICO 64% ≥ 700 FICO Consumer Customer Relief * Indirect excludes recourse loans ($23MM) **Other includes Direct Installment loans and Auto Lease. Origination FICO used for Auto Lease. $668 million (5.7%) Bar Chart

Slide 18

85% Secured with 51% Weighted Average LTV as of 9/30/20 51% Wtd Avg LTV 81% ≤ 65% LTV $3.6MM Avg Loan 45% Wtd Avg LTV 48% ≤ 65% LTV $2.1MM Avg Loan $0.3MM Avg Loan Commercial Customer Relief $837 million (7.1%) Bar Chart

Slide 19

all others Lodging` retail retail lodging High Risk Industries $1,456 million (12%) / $1,305 million (11%) Excluding PPP Retail Balance Growth (Q3 V Q2) Lodging Balance Growth (Q3 V Q2) Restaurant/Entertainment Balance Growth (Q3 V Q2) Bar Charts Pie chart

Slide 20

Retail $648 million (5%) - Excluding PPP 91% Real Estate Secured 55% Wtd Avg LTV Average Exposure $3.4 MM Largest Exposure $40 MM 66% of Portfolio has an LTV ≤ 65% 96.9% is Secured or has Essential Anchor 0.9% Unsecured and Deferred 99.95% Secured or Paying Interest Real Estate Secured Secured 91% Unsecured 9% Deferred % Secured Yes No Total 27.2% 64.1% 91.3% 0.9% 7.7% 8.7% 28.2% 71.8% 100.0% Secured LTV Distribution Bar chart

Slide 21

Lodging $503 million (4%) - Excluding PPP 78% Real Estate Secured 51% Wtd Avg LTV Average Exposure $8.9 MM Largest Exposure $40 MM 79% of Portfolio has an LTV ≤ 65% 93% of Unsecured Outstandings to Global Hotel and Timeshare Brands 5.3% Unsecured and Deferred 95.1% Secured or Paying Interest Real Estate Secured Secured 78% Unsecured 22% Deferred % Secured Yes No Total 47.4% 30.3% 77.8% 5.3% 16.9% 22.2% 52.8% 47.2% 100.0% Secured LTV Distribution Bar chart

Slide 22

Restaurant/Entertainment $154 million (1%) - Excluding PPP 38% Real Estate Secured 64% Wtd Avg LTV Average Exposure $1.6 MM Largest Exposure $25.7 MM 47% of Portfolio has an LTV ≤ 65% $32.9 MM Unsecured and Deferred Average Exposure $0.5 MM 98.8% Secured or Paying Interest Real Estate Secured Secured 38% Unsecured 62% Deferred % Secured Yes No Total 9.6% 28.4% 38.0% 21.3% 40.6% 62.0% 30.9% 69.1% 100.0% Secured LTV Distribution Bar Chart

Slide 23

Financial Overview

Slide 24

Stable Net Interest Income $ in millions Note: Q2 2020 includes $2.9MM interest recovery Net Interest Income Steady Despite Sharply Lower Interest Rates and Margin Pressure Line Chart

Slide 25

Long History of Deposit Growth History of Deposit Growth by Segment $ in millions CAGR: 6.18% Line Chart

Slide 26

Deposit Rate Trends Well-Managed Deposit Rates and Funding Costs Remain Low $ in millions Line Chart

Slide 27

Ample Liquidity to Fund Continued Growth Loan to Deposit Ratio Compared with Peers Strong Liquidity Note: S&P Regional Bank Index excluding banks greater than $50 B Line Chart

Slide 28

Investment Portfolio & Duration $ in millions Investment Securities Portfolio Consists of High-Quality Securities Highly liquid and pledgeable Secure and reliable cash flows Duration (yrs) AFS 3.59 HTM 3.49 Total 3.54 Premium Amortization $9.1 Moody’s Rating AAA 96% AA 1% A 3% Total Investment Portfolio Bar Chart

Slide 29

Long History of Stable Loan Growth History of Loan Growth by Segment $ in millions CAGR: 8.47% Bar Chart

Slide 30

Disciplined Expense Management $ in millions Source: UHERO, Inflation (Honolulu CPI) NIE CAGR: 0.8% Average Inflation: 1.9% Long Term Disciplined Expense Management Bar Chart

Slide 31

Reserve and Capital Build $ in millions Note: Dividend amount shown is pre-tax YTD 2020 Bar Chart

Slide 32

Growth in Risk-Based Capital, Well in Excess of Required Minimums Fortress Capital Position Improving Tier 1 Capital CET 1 Total Capital Bar Chart

Slide 33

Financial Summary $ in millions, except per share amounts 3Q 2020 2Q 2020 3Q 2019 ∆ 2Q 2020 ∆ 3Q 2019 Net Interest Income $ 124.2 $ 126.7 $ 124.9 $ (2.5) $ (0.7) Noninterest Income 41.7 51.3 46.5 (9.5) (4.8) Total Revenue 165.9 178.0 171.4 (12.1) (5.5) Noninterest Expense 89.9 88.9 100.3 1.1 (10.4) Operating Income 76.0 89.1 71.1 (13.1) 4.9 Credit Provision 28.6 40.4 4.3 (11.8) 24.4 Income Taxes 9.5 9.8 14.8 (0.2) (5.2) Net Income $ 37.8 $ 38.9 $ 52.1 $ (1.1) $ (14.2)       Diluted EPS $ 0.95 $ 0.98 $ 1.29 $ (0.03) $ (0.34) End of Period Balances Investment Portfolio 6,389 6,003 5,541 6.4% 15.3% Loans & Leases 11,794 11,805 10,881 -0.1% 8.4% Total Deposits 17,739 17,423 15,341 1.8% 15.6% Shareholders’ Equity 1,362 1,352 1,291 0.7% 5.4% Note: Numbers may not add up due to rounding

Slide 34

Performance Metrics 3Q 2020 2Q 2020 3Q 2019 ∆ 2Q 2020 ∆ 3Q 2019 Return on Assets 0.76% 0.82% 1.17% -0.06% -0.41% Return on Equity 11.01% 11.58% 16.02% -0.57% -5.01% Net Interest Margin 2.67% 2.83% 3.01% -0.16% -0.34% Efficiency Ratio 54.2% 50.0% 58.5% 4.3% -4.3% Note: Numbers may not add up due to rounding

Slide 35

Bank of Hawaii Corporation Third Quarter 2020 Financial Results October 26, 2020

Slide 36

APPENDIX

Slide 37

Residential Mortgage Current LTV Residential Mortgage – Current LTV Bar Chart

Slide 38

Residential Mortgage Monitoring FICO Residential Mortgage – Monitoring FICO Bar Chart

Slide 39

Home Equity Current CLTV Home Equity – Current CLTV Bar Chart

Slide 40

Home Equity Monitoring FICO Home Equity – Monitoring FICO Bar Chart

Slide 41

Automobile DTI Automobile – DTI Bar Chart

Slide 42

Automobile Monitoring FICO Automobile – Monitoring FICO Bar Chart

Slide 43

Other Consumer Delinquency Status Other Consumer - Delinquency Status Bar Chart

Slide 44

Other Consumer Monitoring FICO Other Consumer - Monitoring FICO Bar Chart

Slide 45

Commercial & Industrial Leveraged vs Other Commercial & Industrial - Leveraged Leveraged 3% Other 97%

Slide 46

Commercial Mortgage Current LTV Commercial Mortgage - Current LTV Bar Chart

Slide 47

Commercial Mortgage Detail Current LTV CM Industrial - Current LTV CM Multi Family - Current LTV CM Retail - Current LTV CM Lodging - Current LTV Bar Charts

Slide 48

Construction Current LTV Construction - Current LTV Bar Chart

Slide 49

Lease Financing Leveraged vs Non-Leveraged Lease Financing - Leveraged vs Non-Leveraged Leveraged 22% Non-Leveraged 78%

Slide 50

As of September 30, 2020 Solid Base of Core Customers and Core Deposits 90% Core Consumer and Commercial Customers 90% Core Checking and Savings Deposits Strong Mix of Deposits Public Funds 10% Commercial 40% Consumer 50% Time 10% Savings 38% Checking 52%

Slide 51

Disciplined Capital Management $ in millions Bar Chart

Slide 52

Note: Historical dividends adjusted for stock splits. YTD 2020 dividend annualized. Financial Crisis Recession Recession Long and Unbroken History of Dividends Unbroken History of Dividends Line Chart

Slide 53

History of Deposit Growth by Product $ in millions Bar Chart