UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) October 23, 2006 |
(Exact name of registrant as specified in its charter)
Delaware |
|
1-6887 |
|
99-0148992 |
(State of Incorporation) |
|
(Commission |
|
(IRS Employer |
130 Merchant Street, Honolulu, Hawaii |
|
96813 |
(Address of principal executive offices) |
|
(Zip Code) |
(Registrants telephone number, including area code) (808) 537-8430 |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))
On October 23, 2006, Bank of Hawaii Corporation announced its results of operations for the quarter ending September 30, 2006. The public announcement was made by means of a press release, the text of which is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
|
Exhibit No. |
|
|
|
99.1 |
|
October 23, 2006 Press Release |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date October 24, 2006 |
|
BANK OF HAWAII CORPORATION |
|
|
|
|
|
/s/ Cynthia G. Wyrick |
|
|
Cynthia G. Wyrick |
|
|
|
Exhibit 99.1
Bank of Hawaii Corporation Third Quarter 2006 Financial Results
HONOLULU, HI (October 23, 2006) Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.93 for the third quarter of 2006, up from $0.85 in the third quarter of 2005 and up from $0.73 in the second quarter of 2006. Net income for the third quarter of 2006 was $46.9 million, up $2.1 million from $44.8 million in the third quarter of 2005 and up $9.7 million from $37.2 million in the second quarter of 2006.
The return on average assets for the third quarter of 2006 was 1.81 percent, compared to 1.74 percent in the third quarter of 2005 and 1.47 percent in the second quarter of 2006. The return on average shareholders equity was 27.09 percent for the third quarter of 2006, up from 24.61 percent in the third quarter last year and up from 21.70 percent in the previous quarter.
Bank of Hawaii Corporation had another solid financial performance during the third quarter of 2006 despite a challenging rate environment, said Allan R. Landon, Chairman and CEO. Loan growth and asset quality were strong during the third quarter and we were able to stabilize net interest income and overall deposit levels.
For the nine months ended September 30, 2006, net income was $129.4 million, down $7.3 million compared to net income of $136.8 million for the same period last year. Diluted earnings per share were $2.53 for the nine month period in 2006, down from diluted earnings per share of $2.55 for the same period in 2005. Results for 2006 include a charge of $8.8 million, or $0.17 per diluted share, as a result of the May 2006 Tax Increase Prevention and Reconciliation Act (TIPRA), which repealed the exclusion from federal income taxation of a portion of the income from foreign sales corporations. Excluding the TIPRA adjustment, results for the nine months ended September 30, 2006 were $138.3 million, an increase of $1.5 million compared with the same period last year. Results for the nine month period in 2006 included a provision for credit losses of $7.6 million compared to a provision for credit losses of $3.0 million during the comparable period in 2005.
- more -
Bank of Hawaii Corporation Third Quarter 2006 Financial Results Page 2
The year-to-date return on average assets was 1.70 percent, down from 1.83 percent for the same period in 2005. The year-to-date return on average shareholders equity was 24.99 percent, up from 24.72 percent for the nine months ended September 30, 2005.
Net interest income, on a taxable equivalent basis, for the third quarter of 2006 was $100.5 million, down $1.6 million from $102.1 million in the third quarter of 2005 and up $0.5 million from $100.0 million in the second quarter of 2006. An analysis of the change in net interest income from the previous quarter is included in Table 6.
The net interest margin was 4.20 percent for the third quarter of 2006, a 10 basis point decrease from 4.30 percent in the third quarter of 2005 and a 5 basis point decrease from 4.25 percent in the second quarter of 2006. The decrease was primarily due to the effects of the inverted yield curve in the third quarter of 2006 and a continued shift in the funding mix.
Results for the third quarter of 2006 included a provision for credit losses of $2.8 million compared to $3.0 million in the third quarter of 2005 and $2.1 million in the second quarter of 2006.
Noninterest income was $56.9 million for the third quarter of 2006, an increase of $1.4 million or 2.5 percent compared to noninterest income of $55.5 million in the third quarter of 2005 and up $3.7 million or 6.9 percent compared to noninterest income of $53.2 million in the second quarter of 2006.
Noninterest expense was $79.8 million in the third quarter of 2006, down $4.8 million or 5.7 percent from noninterest expense of $84.6 million in the same quarter last year and up $1.1 million or 1.3 percent from $78.7 million in the prior quarter. An analysis of salary and benefit expenses is included in Table 7.
Asset quality remained strong during the third quarter of 2006. Non-performing assets were $5.4 million at the end of the quarter, down $2.8 million, or 34.0 percent, compared to $8.3 million at the end of the same quarter last year and essentially flat with the end of the previous quarter. The ratio of non-performing assets to total loans, foreclosed real estate, and other investments at September 30, 2006 was 0.08 percent, down from 0.13 percent at September 30, 2005 and unchanged from June 30, 2006.
- more -
Bank of Hawaii Corporation Third Quarter 2006 Financial Results Page 3
Non-accrual loans and leases were $5.0 million at September 30, 2006, down $2.2 million or 30.8 percent from $7.2 million at September 30, 2005 and down approximately $0.2 million, or 3.1 percent from $5.1 million at June 30, 2006. Non-accrual loans and leases as a percentage of total loans and leases at September 30, 2006 were 0.08 percent, down from 0.12 percent at September 30, 2005 and unchanged from June 30, 2006.
The allowance for loan and lease losses was $90.8 million at September 30, 2006, down $0.9 million from $91.7 million at September 30, 2005 and down $0.2 million from $91.0 million at June 30, 2006. The ratio of allowance for loan and lease losses to total loans was 1.40 percent at September 30, 2006, down from 1.48 percent at September 30, 2005 and down from 1.41 percent at June 30, 2006. The reserve for unfunded commitments at September 30, 2006 was $5.4 million, up from $4.5 million at September 30, 2005 and up from $5.1 million at June 30, 2006.
Credit exposure to the air transportation industry is summarized in Table 8.
Total assets were $10.37 billion at September 30, 2006, up $286 million from $10.09 billion at September 30, 2005 and up $46 million from $10.33 billion at June 30, 2006. Total loans and leases were $6.49 billion at September 30, 2006, up $287 million from $6.20 billion at September 30, 2005 and up $47 million from $6.44 billion at June 30, 2006. Commercial loans were $2.36 billion at September 30, 2006, up $170 million from $2.19 billion at September 30, 2005 and up $42 million from $2.32 billion at June 30, 2006. Consumer loans were $4.13 billion at September 30, 2006, up $116 million from $4.01 billion at September 30, 2005 and up $6 million from $4.13 billion at June 30, 2006.
Total deposits at September 30, 2006 were $7.69 billion, down $69 million from $7.76 billion at September 30, 2005 and down $79 million from $7.77 billion at June 30, 2006. Despite lower deposit balances, the total number of business and consumer deposit accounts increased compared to June 30, 2006 and September 30, 2005. Average total deposits were $7.73 billion during the third quarter of 2006, down $102 million from the same quarter last year and up $4 million from $7.73 billion during the previous quarter.
During the third quarter of 2006, the Company repurchased 950.0 thousand shares of common stock at a total cost of $46.6 million under its share repurchase program. The average cost was $49.03 per share repurchased. From the beginning of the share repurchase program in July 2001 through September 30, 2006, the Company repurchased a total of 42.1 million shares and returned over $1.4 billion to shareholders at an average cost of $34.22 per share. From October 1, 2006 through October 20, 2006, the Company has repurchased an additional 122.5 thousand shares of common stock at an average cost of $48.36 per share. Remaining buyback authority under the share repurchase program was $102.5 million at October 20, 2006.
- more -
Bank of Hawaii Corporation Third Quarter 2006 Financial Results Page 4
At September 30, 2006 the Tier 1 leverage ratio was 6.90 percent compared to 6.98 percent at September 30, 2005 and 7.09 percent at June 30, 2006.
The Companys Board of Directors has declared a quarterly cash dividend of $0.41 per share on the Companys outstanding shares. The dividend will be payable on December 14, 2006 to shareholders of record at the close of business on November 30, 2006.
The Companys previous earnings estimate of approximately $178 million in net income for the full year of 2006 remains unchanged. An analysis of credit quality is performed quarterly to determine the adequacy of the reserve for credit losses. This analysis determines the timing and amount of the provision for credit losses.
This news release contains, and other statements made by the Company in connection with this earnings release may contain, forward-looking statements concerning, among other things, the economic and business environment in our service area and elsewhere, credit quality, anticipated net income and other financial and business matters in future periods. Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate and actual results may differ materially from those projected for a variety of reasons, including, but not limited to: 1) unanticipated changes in business and economic conditions, the competitive environment, taxing authority interpretations, legislation in Hawaii and the other markets we serve, or the timing and interpretation of proposed accounting standards; 2) changes in our credit quality or risk profile that may increase or decrease the required level of reserve for credit losses; 3) changes in market interest rates that may affect our credit markets and ability to maintain our net interest margin; 4) unpredictable costs and other consequences of legal, tax or regulatory matters involving the Company; 5) changes to the amount and timing of our proposed equity repurchases; 6) real or threatened acts of war or terrorist activity affecting business conditions; and 7) adverse weather, public health, and other natural hazards or conditions impacting the Company and its customers operations. For further discussion of these and other risks and uncertainties that could cause actual results to differ materially from such forward-looking statements, please refer to the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2005 filed with the U.S. Securities and Exchange Commission. We do not undertake an obligation to update forward-looking statements to reflect later events or circumstances.
The Company will review its third quarter 2006 financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time). The presentation will be accessible via teleconference and via the Investor Relations link of Bank of Hawaii Corporations web site, www.boh.com. The conference call number is 800-299-7928 in the United States or 617-614-3926 for international callers. No passcode is required to access the call. A replay will be available for one week beginning Monday, October 23, 2006 by calling 888-286-8010 in the United States or 617-801-6888 internationally and entering the number 97074126 when prompted. A replay of the presentation will also be available via the Investor Relations link of the Companys web site.
- more -
Bank of Hawaii Corporation Third Quarter 2006 Financial Results Page 5
Bank of Hawaii Corporation is a regional financial services company serving businesses, consumers and governments in Hawaii, American Samoa and the West Pacific. The Companys principal subsidiary, Bank of Hawaii, was founded in 1897 and is the largest independent financial institution in Hawaii. For more information about Bank of Hawaii Corporation, see the Companys web site, www.boh.com.
# # # #
Bank of Hawaii Corporation and Subsidiaries |
|
|
Highlights (Unaudited) |
|
Table 1 |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||
(dollars in thousands, except per share amounts) |
|
2006 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
For the Period: |
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
$146,960 |
|
$140,769 |
|
$129,234 |
|
$423,132 |
|
$373,497 |
|
Net Interest Income |
|
100,350 |
|
99,856 |
|
101,960 |
|
302,408 |
|
303,657 |
|
Net Income |
|
46,920 |
|
37,176 |
|
44,829 |
|
129,446 |
|
136,780 |
|
Basic Earnings Per Share |
|
0.95 |
|
0.74 |
|
0.87 |
|
2.58 |
|
2.62 |
|
Diluted Earnings Per Share |
|
0.93 |
|
0.73 |
|
0.85 |
|
2.53 |
|
2.55 |
|
Dividends Declared Per Share |
|
0.37 |
|
0.37 |
|
0.33 |
|
1.11 |
|
0.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income to Average Total Assets (ROA) |
|
1.81% |
|
1.47% |
|
1.74% |
|
1.70% |
|
1.83% |
|
Net Income to Average Shareholders Equity (ROE) |
|
27.09 |
|
21.70 |
|
24.61 |
|
24.99 |
|
24.72 |
|
Net Interest Margin 1 |
|
4.20 |
|
4.25 |
|
4.30 |
|
4.29 |
|
4.36 |
|
Efficiency Ratio 2 |
|
50.75 |
|
51.45 |
|
53.72 |
|
51.47 |
|
52.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets |
|
$10,309,314 |
|
$10,169,341 |
|
$10,196,047 |
|
$10,190,904 |
|
$10,004,968 |
|
Average Loans and Leases |
|
6,470,862 |
|
6,317,623 |
|
6,170,302 |
|
6,324,454 |
|
6,087,629 |
|
Average Deposits |
|
7,731,993 |
|
7,728,227 |
|
7,833,638 |
|
7,734,242 |
|
7,756,789 |
|
Average Shareholders Equity |
|
687,172 |
|
687,083 |
|
722,758 |
|
692,643 |
|
739,721 |
|
Average Shareholders Equity to Average Assets |
|
6.67% |
|
6.76% |
|
7.09% |
|
6.80% |
|
7.39% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Price Per Share of Common Stock: |
|
|
|
|
|
|
|
|
|
|
|
Closing |
|
$48.16 |
|
$49.60 |
|
$49.22 |
|
$48.16 |
|
$49.22 |
|
High |
|
50.75 |
|
54.51 |
|
54.44 |
|
55.15 |
|
54.44 |
|
Low |
|
47.00 |
|
48.33 |
|
47.44 |
|
47.00 |
|
43.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
|
|
|
2006 |
|
2006 |
|
2005 3 |
|
At Period End: |
|
|
|
|
|
|
|
Net Loans and Leases |
|
$6,398,262 |
|
$6,350,590 |
|
$6,110,892 |
|
Total Assets |
|
10,371,215 |
|
10,325,190 |
|
10,085,235 |
|
Deposits |
|
7,687,123 |
|
7,766,033 |
|
7,756,586 |
|
Long-Term Debt |
|
265,268 |
|
242,749 |
|
242,692 |
|
Shareholders Equity |
|
683,472 |
|
666,728 |
|
696,311 |
|
|
|
|
|
|
|
|
|
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding |
|
1.40% |
|
1.41% |
|
1.48% |
|
Dividend Payout Ratio 4 |
|
38.95 |
|
50.00 |
|
37.93 |
|
Leverage Capital Ratio |
|
6.90 |
|
7.09 |
|
6.98 |
|
|
|
|
|
|
|
|
|
Book Value Per Common Share |
|
$13.72 |
|
$13.18 |
|
$13.58 |
|
|
|
|
|
|
|
|
|
Full-Time Equivalent Employees |
|
2,589 |
|
2,563 |
|
2,591 |
|
Branches and Offices |
|
86 |
|
86 |
|
85 |
|
|
|
|
|
|
|
|
|
1 The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.
2 The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).
3 Certain prior period information has been reclassified to conform to current presentation.
4 Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share for the quarter.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Consolidated Statements of Income (Unaudited) |
|
Table 2 |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||
|
2006 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
Interest and Fees on Loans and Leases1 |
|
$110,065 |
|
$104,388 |
|
$94,381 |
|
$313,824 |
|
$270,967 |
|
Income on Investment Securities - Available-for-Sale |
|
31,949 |
|
31,226 |
|
28,482 |
|
94,010 |
|
83,788 |
|
Income on Investment Securities - Held-to-Maturity |
|
4,558 |
|
4,658 |
|
5,109 |
|
13,973 |
|
16,461 |
|
Deposits |
|
50 |
|
55 |
|
57 |
|
148 |
|
116 |
|
Funds Sold |
|
66 |
|
170 |
|
935 |
|
361 |
|
1,175 |
|
Other |
|
272 |
|
272 |
|
270 |
|
816 |
|
990 |
|
Total Interest Income |
|
146,960 |
|
140,769 |
|
129,234 |
|
423,132 |
|
373,497 |
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
28,464 |
|
24,656 |
|
15,766 |
|
72,753 |
|
40,947 |
|
Securities Sold Under Agreements to Repurchase |
|
11,959 |
|
9,802 |
|
6,796 |
|
29,651 |
|
14,683 |
|
Funds Purchased |
|
2,270 |
|
2,652 |
|
901 |
|
6,815 |
|
2,785 |
|
Short-Term Borrowings |
|
82 |
|
73 |
|
50 |
|
212 |
|
127 |
|
Long-Term Debt |
|
3,835 |
|
3,730 |
|
3,761 |
|
11,293 |
|
11,298 |
|
Total Interest Expense |
|
46,610 |
|
40,913 |
|
27,274 |
|
120,724 |
|
69,840 |
|
Net Interest Income |
|
100,350 |
|
99,856 |
|
101,960 |
|
302,408 |
|
303,657 |
|
Provision for Credit Losses |
|
2,785 |
|
2,069 |
|
3,000 |
|
7,615 |
|
3,000 |
|
Net Interest Income After Provision for Credit Losses |
|
97,565 |
|
97,787 |
|
98,960 |
|
294,793 |
|
300,657 |
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
Trust and Asset Management |
|
14,406 |
|
14,537 |
|
14,052 |
|
43,791 |
|
42,732 |
|
Mortgage Banking |
|
2,394 |
|
2,569 |
|
2,618 |
|
7,950 |
|
7,802 |
|
Service Charges on Deposit Accounts |
|
10,723 |
|
9,695 |
|
10,046 |
|
30,550 |
|
29,794 |
|
Fees, Exchange, and Other Service Charges |
|
16,266 |
|
15,633 |
|
15,394 |
|
46,666 |
|
44,441 |
|
Investment Securities Gains, Net |
|
19 |
|
|
|
8 |
|
19 |
|
345 |
|
Insurance |
|
6,713 |
|
4,691 |
|
5,324 |
|
16,423 |
|
15,442 |
|
Other |
|
6,366 |
|
6,076 |
|
8,074 |
|
17,261 |
|
17,949 |
|
Total Noninterest Income |
|
56,887 |
|
53,201 |
|
55,516 |
|
162,660 |
|
158,505 |
|
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
Salaries and Benefits |
|
43,133 |
|
44,811 |
|
44,366 |
|
133,730 |
|
132,991 |
|
Net Occupancy |
|
9,998 |
|
9,376 |
|
9,896 |
|
29,017 |
|
28,630 |
|
Net Equipment |
|
5,285 |
|
4,802 |
|
5,335 |
|
15,115 |
|
16,183 |
|
Professional Fees |
|
2,638 |
|
2,589 |
|
5,689 |
|
5,665 |
|
11,645 |
|
Other |
|
18,751 |
|
17,164 |
|
19,310 |
|
55,838 |
|
55,014 |
|
Total Noninterest Expense |
|
79,805 |
|
78,742 |
|
84,596 |
|
239,365 |
|
244,463 |
|
Income Before Provision for Income Taxes |
|
74,647 |
|
72,246 |
|
69,880 |
|
218,088 |
|
214,699 |
|
Provision for Income Taxes |
|
27,727 |
|
35,070 |
|
25,051 |
|
88,642 |
|
77,919 |
|
Net Income |
|
$46,920 |
|
$37,176 |
|
$44,829 |
|
$129,446 |
|
$136,780 |
|
Basic Earnings Per Share |
|
$0.95 |
|
$0.74 |
|
$0.87 |
|
$2.58 |
|
$2.62 |
|
Diluted Earnings Per Share |
|
$0.93 |
|
$0.73 |
|
$0.85 |
|
$2.53 |
|
$2.55 |
|
Dividends Declared Per Share |
|
$0.37 |
|
$0.37 |
|
$0.33 |
|
$1.11 |
|
$0.99 |
|
Basic Weighted Average Shares |
|
49,586,947 |
|
50,181,817 |
|
51,385,840 |
|
50,180,280 |
|
52,221,345 |
|
Diluted Weighted Average Shares |
|
50,506,267 |
|
51,217,281 |
|
52,844,961 |
|
51,226,763 |
|
53,745,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank of Hawaii Corporation and Subsidiaries |
|
|
Consolidated Statements of Condition (Unaudited) |
|
Table 3 |
|
September 30, |
|
June 30, |
|
December 31, |
|
September 30, |
|
|
(dollars in thousands) |
|
2006 |
|
2006 |
|
2005 |
|
2005 |
|
Assets |
|
|
|
|
|
|
|
|
|
Interest-Bearing Deposits |
|
$5,238 |
|
$4,145 |
|
$4,893 |
|
$10,119 |
|
Funds Sold |
|
|
|
|
|
|
|
10,000 |
|
Investment Securities - Available-for-Sale |
|
|
|
|
|
|
|
|
|
Held in Portfolio |
|
1,973,719 |
|
2,177,220 |
|
2,333,417 |
|
2,381,462 |
|
Pledged as Collateral |
|
678,914 |
|
334,947 |
|
204,798 |
|
172,500 |
|
Investment Securities - Held-to-Maturity |
|
|
|
|
|
|
|
|
|
(Fair Value of $385,891; $408,203; $442,989; and $475,884) |
|
397,520 |
|
426,910 |
|
454,240 |
|
485,041 |
|
Loans Held for Sale |
|
15,336 |
|
15,506 |
|
17,915 |
|
18,095 |
|
Loans and Leases |
|
6,489,057 |
|
6,441,625 |
|
6,168,536 |
|
6,202,546 |
|
Allowance for Loan and Lease Losses |
|
(90,795) |
|
(91,035) |
|
(91,090) |
|
(91,654) |
|
Net Loans and Leases |
|
6,398,262 |
|
6,350,590 |
|
6,077,446 |
|
6,110,892 |
|
Total Earning Assets |
|
9,468,989 |
|
9,309,318 |
|
9,092,709 |
|
9,188,109 |
|
Cash and Noninterest-Bearing Deposits |
|
283,621 |
|
397,061 |
|
493,825 |
|
296,152 |
|
Premises and Equipment |
|
127,521 |
|
130,435 |
|
133,913 |
|
135,952 |
|
Customers Acceptances |
|
673 |
|
646 |
|
1,056 |
|
1,081 |
|
Accrued Interest Receivable |
|
49,339 |
|
45,343 |
|
43,033 |
|
40,898 |
|
Foreclosed Real Estate |
|
409 |
|
188 |
|
358 |
|
413 |
|
Mortgage Servicing Rights |
|
18,995 |
|
18,750 |
|
18,010 |
|
18,049 |
|
Goodwill |
|
34,959 |
|
34,959 |
|
34,959 |
|
34,959 |
|
Other Assets |
|
386,709 |
|
388,490 |
|
369,175 |
|
369,622 |
|
Total Assets |
|
$10,371,215 |
|
$10,325,190 |
|
$10,187,038 |
|
$10,085,235 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
Noninterest-Bearing Demand |
|
$1,879,644 |
|
$1,976,051 |
|
$2,134,916 |
|
$1,890,904 |
|
Interest-Bearing Demand |
|
1,608,774 |
|
1,602,914 |
|
1,678,454 |
|
1,716,306 |
|
Savings |
|
2,596,940 |
|
2,691,029 |
|
2,819,258 |
|
2,880,066 |
|
Time |
|
1,601,765 |
|
1,496,039 |
|
1,274,840 |
|
1,269,310 |
|
Total Deposits |
|
7,687,123 |
|
7,766,033 |
|
7,907,468 |
|
7,756,586 |
|
Funds Purchased |
|
160,600 |
|
353,700 |
|
268,110 |
|
172,365 |
|
Short-Term Borrowings |
|
11,290 |
|
12,100 |
|
9,447 |
|
8,537 |
|
Securities Sold Under Agreements to Repurchase |
|
1,099,260 |
|
835,563 |
|
609,380 |
|
756,407 |
|
Long-Term Debt |
|
265,268 |
|
242,749 |
|
242,703 |
|
242,692 |
|
Bankers Acceptances |
|
673 |
|
646 |
|
1,056 |
|
1,081 |
|
Retirement Benefits Payable |
|
72,651 |
|
72,192 |
|
71,116 |
|
67,136 |
|
Accrued Interest Payable |
|
18,659 |
|
13,023 |
|
10,910 |
|
9,416 |
|
Taxes Payable and Deferred Taxes |
|
280,611 |
|
274,146 |
|
269,094 |
|
276,678 |
|
Other Liabilities |
|
91,608 |
|
88,310 |
|
104,402 |
|
98,026 |
|
Total Liabilities |
|
9,687,743 |
|
9,658,462 |
|
9,493,686 |
|
9,388,924 |
|
Shareholders Equity |
|
|
|
|
|
|
|
|
|
Common Stock ($.01 par value); authorized 500,000,000 shares; issued / outstanding: September 2006 - 56,848,799 / 49,809,709; June 2006 - 56,855,346 / 50,570,697; December 2005 - 56,827,483 / 51,276,286; and September 2005 - 81,722,233 / 51,282,537 |
|
566 |
|
566 |
|
565 |
|
815 |
|
Capital Surplus |
|
471,908 |
|
469,461 |
|
473,338 |
|
463,084 |
|
Accumulated Other Comprehensive Loss |
|
(49,422) |
|
(76,204) |
|
(47,818) |
|
(34,697) |
|
Retained Earnings |
|
605,976 |
|
581,406 |
|
546,591 |
|
1,366,058 |
|
Deferred Stock Grants |
|
|
|
|
|
(11,080) |
|
(5,974) |
|
Treasury Stock, at Cost (Shares: September 2006 - 7,039,090; June 2006 - 6,284,649; December 2005 - 5,551,197; and September 2005 - 30,439,696) |
|
(345,556) |
|
(308,501) |
|
(268,244) |
|
(1,092,975) |
|
Total Shareholders Equity |
|
683,472 |
|
666,728 |
|
693,352 |
|
696,311 |
|
Total Liabilities and Shareholders Equity |
|
$10,371,215 |
|
$10,325,190 |
|
$10,187,038 |
|
$10,085,235 |
|
|
|
|
|
|
|
|
|
|
|
Bank of Hawaii Corporation and Subsidiaries |
|
|
Consolidated Statements of Shareholders Equity (Unaudited) |
|
Table 4 |
|
|
|
|
|
|
|
Accum. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compre- |
|
|
|
Deferred |
|
|
|
Compre- |
|
|
|
|
|
Common |
|
Capital |
|
hensive |
|
Retained |
|
Stock |
|
Treasury |
|
hensive |
|
(dollars in thousands) |
|
Total |
|
Stock |
|
Surplus |
|
Loss |
|
Earnings |
|
Grants |
|
Stock |
|
Income |
|
Balance at December 31, 2005 |
|
$693,352 |
|
$565 |
|
$473,338 |
|
$(47,818) |
|
$546,591 |
|
$(11,080) |
|
$(268,244) |
|
|
|
Comprehensive Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
129,446 |
|
|
|
|
|
|
|
129,446 |
|
|
|
|
|
$129,446 |
|
Other Comprehensive Income, Net of Tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Unrealized Gains and Losses on Investment Securities - Available-for-Sale |
|
(1,604) |
|
|
|
|
|
(1,604) |
|
|
|
|
|
|
|
(1,604) |
|
Total Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$127,842 |
|
Common Stock Issued under Share-Based Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plans and Related Tax Benefits (730,432 shares) |
|
30,766 |
|
1 |
|
(1,430) |
|
|
|
(13,764) |
|
11,080 |
|
34,879 |
|
|
|
Common Stock Repurchased (2,194,534 shares) |
|
(112,191) |
|
|
|
|
|
|
|
|
|
|
|
(112,191) |
|
|
|
Cash Dividends Paid |
|
(56,297) |
|
|
|
|
|
|
|
(56,297) |
|
|
|
|
|
|
|
Balance at September 30, 2006 |
|
$683,472 |
|
$566 |
|
$471,908 |
|
$(49,422) |
|
$605,976 |
|
$ |
|
$(345,556) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004 |
|
$814,834 |
|
$813 |
|
$450,998 |
|
$(12,917) |
|
$1,282,425 |
|
$(8,433) |
|
$(898,052) |
|
|
|
Comprehensive Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
136,780 |
|
|
|
|
|
|
|
136,780 |
|
|
|
|
|
$136,780 |
|
Other Comprehensive Income, Net of Tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Unrealized Gains and Losses on Investment Securities - Available-for-Sale |
|
(21,780) |
|
|
|
|
|
(21,780) |
|
|
|
|
|
|
|
(21,780) |
|
Total Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$115,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Issued under Share-Based Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plans and Related Tax Benefits (803,278 shares) |
|
33,268 |
|
2 |
|
12,086 |
|
|
|
(1,353) |
|
2,459 |
|
20,074 |
|
|
|
Common Stock Repurchased (4,478,932 shares) |
|
(214,997) |
|
|
|
|
|
|
|
|
|
|
|
(214,997) |
|
|
|
Cash Dividends Paid |
|
(51,794) |
|
|
|
|
|
|
|
(51,794) |
|
|
|
|
|
|
|
Balance at September 30, 2005 |
|
$696,311 |
|
$815 |
|
$463,084 |
|
$(34,697) |
|
$1,366,058 |
|
$(5,974) |
|
$(1,092,975) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank of Hawaii Corporation and Subsidiaries |
|
|
Consolidated Average Balances and Interest Rates - Taxable Equivalent Basis (Unaudited) |
|
Table 5 |
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||||||||||||
(dollars in millions) |
|
Average Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
||||
Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-Bearing Deposits |
|
$4.9 |
|
$0.1 |
|
4.12% |
|
$5.7 |
|
$0.1 |
|
3.82% |
|
$6.4 |
|
$0.1 |
|
3.55% |
|
$5.3 |
|
$0.1 |
|
3.74% |
|
||||
Funds Sold |
|
5.1 |
|
0.1 |
|
5.16 |
|
13.9 |
|
0.2 |
|
4.89 |
|
105.7 |
|
0.9 |
|
3.51 |
|
10.0 |
|
0.4 |
|
4.83 |
|
||||
Investment Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available-for-Sale |
|
2,583.0 |
|
32.1 |
|
4.97 |
|
2,564.2 |
|
31.4 |
|
4.90 |
|
2,574.2 |
|
28.6 |
|
4.44 |
|
2,578.9 |
|
94.5 |
|
4.89 |
|
||||
Held-to-Maturity |
|
413.3 |
|
4.5 |
|
4.41 |
|
429.5 |
|
4.6 |
|
4.34 |
|
507.5 |
|
5.1 |
|
4.03 |
|
428.7 |
|
14.0 |
|
4.35 |
|
||||
Loans Held for Sale |
|
8.1 |
|
0.1 |
|
6.43 |
|
8.9 |
|
0.1 |
|
6.25 |
|
17.0 |
|
0.3 |
|
5.82 |
|
9.6 |
|
0.5 |
|
6.21 |
|
||||
Loans and Leases 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial and Industrial |
|
1,024.3 |
|
19.3 |
|
7.46 |
|
967.5 |
|
17.6 |
|
7.29 |
|
992.9 |
|
15.9 |
|
6.37 |
|
975.0 |
|
53.0 |
|
7.27 |
|
||||
Construction |
|
232.2 |
|
4.9 |
|
8.30 |
|
176.7 |
|
3.5 |
|
8.08 |
|
164.5 |
|
2.7 |
|
6.42 |
|
184.2 |
|
11.2 |
|
8.16 |
|
||||
Commercial Mortgage |
|
614.0 |
|
10.5 |
|
6.77 |
|
598.8 |
|
9.9 |
|
6.66 |
|
560.2 |
|
8.4 |
|
5.95 |
|
595.1 |
|
29.6 |
|
6.65 |
|
||||
Residential Mortgage |
|
2,454.6 |
|
36.8 |
|
6.01 |
|
2,449.1 |
|
36.4 |
|
5.94 |
|
2,352.3 |
|
33.7 |
|
5.73 |
|
2,442.2 |
|
108.7 |
|
5.93 |
|
||||
Other Revolving Credit and Installment |
|
705.6 |
|
16.4 |
|
9.21 |
|
718.0 |
|
16.3 |
|
9.10 |
|
744.0 |
|
15.9 |
|
8.50 |
|
716.3 |
|
48.6 |
|
9.07 |
|
||||
Home Equity |
|
937.2 |
|
17.9 |
|
7.59 |
|
912.8 |
|
16.8 |
|
7.39 |
|
858.7 |
|
13.0 |
|
6.02 |
|
914.9 |
|
50.2 |
|
7.33 |
|
||||
Lease Financing |
|
503.0 |
|
4.1 |
|
3.27 |
|
494.7 |
|
3.7 |
|
2.99 |
|
497.7 |
|
4.5 |
|
3.58 |
|
496.8 |
|
12.0 |
|
3.23 |
|
||||
Total Loans and Leases |
|
6,470.9 |
|
109.9 |
|
6.76 |
|
6,317.6 |
|
104.2 |
|
6.61 |
|
6,170.3 |
|
94.1 |
|
6.07 |
|
6,324.5 |
|
313.3 |
|
6.62 |
|
||||
Other |
|
79.4 |
|
0.3 |
|
1.37 |
|
79.4 |
|
0.3 |
|
1.37 |
|
79.4 |
|
0.3 |
|
1.36 |
|
79.4 |
|
0.8 |
|
1.37 |
|
||||
Total Earning Assets 3 |
|
9,564.7 |
|
147.1 |
|
6.13 |
|
9,419.2 |
|
140.9 |
|
5.99 |
|
9,460.5 |
|
129.4 |
|
5.45 |
|
9,436.4 |
|
423.6 |
|
5.99 |
|
||||
Cash and Noninterest-Bearing Deposits |
|
296.5 |
|
|
|
|
|
304.3 |
|
|
|
|
|
316.1 |
|
|
|
|
|
310.7 |
|
|
|
|
|
||||
Other Assets |
|
448.1 |
|
|
|
|
|
445.8 |
|
|
|
|
|
419.4 |
|
|
|
|
|
443.8 |
|
|
|
|
|
||||
Total Assets |
|
$10,309.3 |
|
|
|
|
|
$10,169.3 |
|
|
|
|
|
$10,196.0 |
|
|
|
|
|
$10,190.9 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-Bearing Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-Bearing Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Demand |
|
$1,618.9 |
|
4.1 |
|
1.01 |
|
$1,611.7 |
|
3.9 |
|
0.97 |
|
$1,730.7 |
|
2.9 |
|
0.66 |
|
$1,628.3 |
|
11.4 |
|
0.93 |
|
||||
Savings |
|
2,641.4 |
|
10.6 |
|
1.59 |
|
2,699.0 |
|
9.4 |
|
1.39 |
|
2,890.2 |
|
5.3 |
|
0.73 |
|
2,698.5 |
|
27.1 |
|
1.34 |
|
||||
Time |
|
1,542.7 |
|
13.8 |
|
3.53 |
|
1,432.6 |
|
11.4 |
|
3.20 |
|
1,241.9 |
|
7.6 |
|
2.42 |
|
1,429.1 |
|
34.3 |
|
3.20 |
|
||||
Total Interest-Bearing Deposits |
|
5,803.0 |
|
28.5 |
|
1.95 |
|
5,743.3 |
|
24.7 |
|
1.72 |
|
5,862.8 |
|
15.8 |
|
1.07 |
|
5,755.9 |
|
72.8 |
|
1.69 |
|
||||
Short-Term Borrowings |
|
179.1 |
|
2.4 |
|
5.21 |
|
219.0 |
|
2.7 |
|
4.99 |
|
107.4 |
|
1.0 |
|
3.52 |
|
192.1 |
|
7.0 |
|
4.89 |
|
||||
Securities Sold Under Agreements to Repurchase |
|
1,005.8 |
|
11.9 |
|
4.69 |
|
855.9 |
|
9.8 |
|
4.57 |
|
845.8 |
|
6.7 |
|
3.18 |
|
878.8 |
|
29.6 |
|
4.49 |
|
||||
Long-Term Debt |
|
248.7 |
|
3.8 |
|
6.16 |
|
242.7 |
|
3.7 |
|
6.15 |
|
242.7 |
|
3.8 |
|
6.19 |
|
244.7 |
|
11.3 |
|
6.16 |
|
||||
Total Interest-Bearing Liabilities |
|
7,236.6 |
|
46.6 |
|
2.55 |
|
7,060.9 |
|
40.9 |
|
2.32 |
|
7,058.7 |
|
27.3 |
|
1.53 |
|
7,071.5 |
|
120.7 |
|
2.28 |
|
||||
Net Interest Income |
|
|
|
$100.5 |
|
|
|
|
|
$100.0 |
|
|
|
|
|
$102.1 |
|
|
|
|
|
$302.9 |
|
|
|
||||
Interest Rate Spread |
|
|
|
|
|
3.58% |
|
|
|
|
|
3.67% |
|
|
|
|
|
3.92% |
|
|
|
|
|
3.71% |
|
||||
Net Interest Margin |
|
|
|
|
|
4.20% |
|
|
|
|
|
4.25% |
|
|
|
|
|
4.30% |
|
|
|
|
|
4.29% |
|
||||
Noninterest-Bearing Demand Deposits |
|
1,929.0 |
|
|
|
|
|
1,984.9 |
|
|
|
|
|
1,970.8 |
|
|
|
|
|
1,978.3 |
|
|
|
|
|
||||
Other Liabilities |
|
456.5 |
|
|
|
|
|
436.4 |
|
|
|
|
|
443.7 |
|
|
|
|
|
448.5 |
|
|
|
|
|
||||
Shareholders Equity |
|
687.2 |
|
|
|
|
|
687.1 |
|
|
|
|
|
722.8 |
|
|
|
|
|
692.6 |
|
|
|
|
|
||||
Total Liabilities and Shareholders Equity |
|
$ |
10,309.3 |
|
|
|
|
|
$ |
10,169.3 |
|
|
|
|
|
$ |
10,196.0 |
|
|
|
|
|
$ |
10,190.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
1 Certain prior period information has been reclassified to conform to current presentation.
2 Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.
3 Interest income includes a taxable-equivalent basis adjustment based upon a statutory tax rate of 35%.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Analysis of Change in Net Interest Income - Taxable Equivalent Basis (Unaudited) |
|
Table 6 |
|
Three Months Ended September 30, 2006 Compared to June 30, 2006 |
|
|||||||
(dollars in millions) |
|
Volume 1 |
|
Rate 1 |
|
Time 1 |
|
Total |
|
Change in Interest Income: |
|
|
|
|
|
|
|
|
|
Funds Sold |
|
$(0.1) |
|
$ |
|
$ |
|
$(0.1) |
|
Investment Securities |
|
|
|
|
|
|
|
|
|
Available-for-Sale |
|
0.2 |
|
0.4 |
|
0.1 |
|
0.7 |
|
Held-to-Maturity |
|
(0.2) |
|
0.1 |
|
|
|
(0.1) |
|
Loans and Leases |
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
1.1 |
|
0.4 |
|
0.2 |
|
1.7 |
|
Construction |
|
1.2 |
|
0.2 |
|
|
|
1.4 |
|
Commercial Mortgage |
|
0.3 |
|
0.2 |
|
0.1 |
|
0.6 |
|
Residential Mortgage |
|
|
|
0.4 |
|
|
|
0.4 |
|
Other Revolving Credit and Installment |
|
(0.3) |
|
0.2 |
|
0.2 |
|
0.1 |
|
Home Equity |
|
0.4 |
|
0.5 |
|
0.2 |
|
1.1 |
|
Lease Financing |
|
0.1 |
|
0.3 |
|
|
|
0.4 |
|
Total Loans and Leases |
|
2.8 |
|
2.2 |
|
0.7 |
|
5.7 |
|
Total Change in Interest Income |
|
2.7 |
|
2.7 |
|
0.8 |
|
6.2 |
|
|
|
|
|
|
|
|
|
|
|
Change in Interest Expense: |
|
|
|
|
|
|
|
|
|
Interest-Bearing Deposits |
|
|
|
|
|
|
|
|
|
Demand |
|
|
|
0.2 |
|
|
|
0.2 |
|
Savings |
|
(0.2) |
|
1.3 |
|
0.1 |
|
1.2 |
|
Time |
|
0.9 |
|
1.3 |
|
0.2 |
|
2.4 |
|
Total Interest-Bearing Deposits |
|
0.7 |
|
2.8 |
|
0.3 |
|
3.8 |
|
Short-Term Borrowings |
|
(0.4) |
|
0.1 |
|
|
|
(0.3) |
|
Securities Sold Under Agreements to Repurchase |
|
1.7 |
|
0.3 |
|
0.1 |
|
2.1 |
|
Long-Term Debt |
|
0.1 |
|
|
|
|
|
0.1 |
|
Total Change in Interest Expense |
|
2.1 |
|
3.2 |
|
0.4 |
|
5.7 |
|
|
|
|
|
|
|
|
|
|
|
Change in Net Interest Income |
|
$0.6 |
|
$(0.5) |
|
$0.4 |
|
$0.5 |
|
|
|
|
|
|
|
|
|
|
|
1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume, rate or time for that category.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Salaries and Benefits (Unaudited) |
|
Table 7 |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||
(dollars in thousands) |
|
2006 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
Salaries |
|
$27,829 |
|
$27,727 |
|
$27,652 |
|
$82,280 |
|
$80,521 |
|
Incentive Compensation |
|
3,697 |
|
3,844 |
|
4,385 |
|
11,862 |
|
12,078 |
|
Share-Based Compensation |
|
1,211 |
|
1,631 |
|
1,855 |
|
4,323 |
|
5,398 |
|
Commission Expense |
|
1,721 |
|
1,833 |
|
1,864 |
|
5,476 |
|
6,397 |
|
Retirement and Other Benefits |
|
4,454 |
|
4,833 |
|
4,512 |
|
14,522 |
|
13,717 |
|
Payroll Taxes |
|
2,117 |
|
2,297 |
|
2,091 |
|
7,799 |
|
7,749 |
|
Medical, Dental, and Life Insurance |
|
1,620 |
|
2,185 |
|
1,805 |
|
5,966 |
|
5,859 |
|
Separation Expense |
|
484 |
|
461 |
|
202 |
|
1,502 |
|
1,272 |
|
Total Salaries and Benefits |
|
$43,133 |
|
$44,811 |
|
$44,366 |
|
$133,730 |
|
$132,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank of Hawaii Corporation and Subsidiaries |
|
|
Loan and Lease Portfolio Balances (Unaudited) |
|
Table 8 |
|
September 30, |
|
June 30, |
|
December 31, |
|
September 30, |
|
|
(dollars in thousands) |
|
2006 |
|
2006 1 |
|
2005 1 |
|
2005 1 |
|
Commercial |
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
$994,531 |
|
$1,008,618 |
|
$918,842 |
|
$975,688 |
|
Commercial Mortgage |
|
635,552 |
|
619,839 |
|
558,346 |
|
574,034 |
|
Construction |
|
238,995 |
|
212,490 |
|
153,682 |
|
170,030 |
|
Lease Financing |
|
489,183 |
|
475,549 |
|
470,155 |
|
468,378 |
|
Total Commercial |
|
2,358,261 |
|
2,316,496 |
|
2,101,025 |
|
2,188,130 |
|
Consumer |
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
2,464,240 |
|
2,457,867 |
|
2,417,523 |
|
2,370,391 |
|
Home Equity |
|
942,743 |
|
929,386 |
|
888,075 |
|
871,771 |
|
Other Revolving Credit and Installment |
|
701,759 |
|
714,617 |
|
736,364 |
|
745,149 |
|
Lease Financing |
|
22,054 |
|
23,259 |
|
25,549 |
|
27,105 |
|
Total Consumer |
|
4,130,796 |
|
4,125,129 |
|
4,067,511 |
|
4,014,416 |
|
Total Loans and Leases |
|
$6,489,057 |
|
$6,441,625 |
|
$6,168,536 |
|
$6,202,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air Transportation Credit Exposure 2 (Unaudited) |
|
|
|
September 30, 2006 |
|
June 30, 2006 |
|
Sept. 30, 2005 |
|
|||||
|
|
|
|
Unused |
|
Total |
|
Total |
|
Total |
|
(dollars in thousands) |
|
Outstanding |
|
Commitments |
|
Exposure |
|
Exposure |
|
Exposure |
|
Passenger Carriers Based In the United States |
|
$68,045 |
|
$ |
|
$68,045 |
|
$68,213 |
|
$70,678 |
|
Passenger Carriers Based Outside the United States |
|
19,475 |
|
|
|
19,475 |
|
19,542 |
|
21,573 |
|
Cargo Carriers |
|
13,240 |
|
|
|
13,240 |
|
13,240 |
|
13,240 |
|
Total Air Transportation Credit Exposure |
|
$100,760 |
|
$ |
|
$100,760 |
|
$100,995 |
|
$105,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Certain prior period information has been reclassified to conform to current presentation.
2 Exposure includes loans, leveraged leases and operating leases.
Bank of Hawaii Corporation and Subsidiaries |
|
|
|
||
Consolidated Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More (Unaudited) |
|
Table 9 |
|||
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
|
(dollars in thousands) |
|
2006 |
|
2006 |
|
2006 |
|
2005 1 |
|
2005 1 |
|
Non-Performing Assets |
|
|
|
|
|
|
|
|
|
|
|
Non-Accrual Loans and Leases |
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
$400 |
|
$227 |
|
$236 |
|
$212 |
|
$471 |
|
Commercial Mortgage |
|
44 |
|
48 |
|
52 |
|
130 |
|
1,617 |
|
Lease Financing |
|
|
|
|
|
|
|
|
|
4 |
|
Total Commercial |
|
444 |
|
275 |
|
288 |
|
342 |
|
2,092 |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
4,253 |
|
4,628 |
|
4,922 |
|
5,439 |
|
5,021 |
|
Home Equity |
|
254 |
|
204 |
|
38 |
|
39 |
|
41 |
|
Total Consumer |
|
4,507 |
|
4,832 |
|
4,960 |
|
5,478 |
|
5,062 |
|
Total Non-Accrual Loans and Leases |
|
4,951 |
|
5,107 |
|
5,248 |
|
5,820 |
|
7,154 |
|
Foreclosed Real Estate |
|
409 |
|
188 |
|
358 |
|
358 |
|
413 |
|
Other Investments |
|
82 |
|
82 |
|
300 |
|
300 |
|
683 |
|
Total Non-Performing Assets |
|
$5,442 |
|
$5,377 |
|
$5,906 |
|
$6,478 |
|
$8,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accruing Loans and Leases Past Due 90 Days or More |
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
$882 |
|
$1,157 |
|
$464 |
|
$1,132 |
|
$1,545 |
|
Home Equity |
|
62 |
|
86 |
|
85 |
|
185 |
|
83 |
|
Other Revolving Credit and Installment |
|
2,044 |
|
1,561 |
|
1,390 |
|
1,504 |
|
1,479 |
|
Lease Financing |
|
|
|
|
|
18 |
|
29 |
|
51 |
|
Total Accruing Loans and Leases Past Due 90 Days or More |
|
$2,988 |
|
$2,804 |
|
$1,957 |
|
$2,850 |
|
$3,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans and Leases |
|
$6,489,057 |
|
$6,441,625 |
|
$6,246,125 |
|
$6,168,536 |
|
$6,202,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases |
|
0.08% |
|
0.08% |
|
0.08% |
|
0.09% |
|
0.12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Non-Performing Assets to Total Loans and Leases, Foreclosed Real Estate and Other Investments |
|
0.08% |
|
0.08% |
|
0.09% |
|
0.11% |
|
0.13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases |
|
0.13% |
|
0.13% |
|
0.13% |
|
0.15% |
|
0.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to Quarter Changes in Non-Performing Assets |
|
|
|
|
|
|
|
|
|
|
|
Balance at Beginning of Quarter |
|
$5,377 |
|
$5,906 |
|
$6,478 |
|
$8,250 |
|
$10,920 |
|
Additions |
|
1,507 |
|
1,509 |
|
907 |
|
1,191 |
|
919 |
|
Reductions |
|
|
|
|
|
|
|
|
|
|
|
Payments |
|
(848) |
|
(1,347) |
|
(445) |
|
(2,345) |
|
(1,326) |
|
Return to Accrual |
|
(382) |
|
(260) |
|
(985) |
|
(231) |
|
(2,007) |
|
Sales of Foreclosed Assets |
|
(20) |
|
(99) |
|
|
|
(122) |
|
|
|
Charge-offs/Write-downs |
|
(192) |
|
(332) |
|
(49) |
|
(265) |
|
(256) |
|
Total Reductions |
|
(1,442) |
|
(2,038) |
|
(1,479) |
|
(2,963) |
|
(3,589) |
|
Balance at End of Quarter |
|
$5,442 |
|
$5,377 |
|
$5,906 |
|
$6,478 |
|
$8,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Certain prior period information has been reclassified to conform to current presentation.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Consolidated Reserve for Credit Losses (Unaudited) |
|
Table 10 |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||
(dollars in thousands) |
|
2006 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
Balance at Beginning of Period |
|
$96,167 |
|
$96,167 |
|
$106,163 |
|
$96,167 |
|
$113,596 |
|
Loans and Leases Charged-Off |
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
(593) |
|
(677) |
|
(620) |
|
(1,653) |
|
(1,775) |
|
Lease Financing |
|
|
|
|
|
(10,049) |
|
|
|
(10,049) |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
|
|
(29) |
|
(130) |
|
(39) |
|
(512) |
|
Home Equity |
|
(211) |
|
(86) |
|
(26) |
|
(438) |
|
(723) |
|
Other Revolving Credit and Installment |
|
(3,982) |
|
(4,467) |
|
(4,488) |
|
(12,703) |
|
(13,617) |
|
Lease Financing |
|
(18) |
|
|
|
(6) |
|
(30) |
|
(69) |
|
Total Loans and Leases Charged-Off |
|
(4,804) |
|
(5,259) |
|
(15,319) |
|
(14,863) |
|
(26,745) |
|
Recoveries on Loans and Leases Previously Charged-Off |
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
325 |
|
1,445 |
|
528 |
|
2,064 |
|
1,281 |
|
Commercial Mortgage |
|
84 |
|
335 |
|
146 |
|
509 |
|
240 |
|
Lease Financing |
|
1 |
|
|
|
|
|
1 |
|
162 |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
223 |
|
119 |
|
190 |
|
464 |
|
485 |
|
Home Equity |
|
120 |
|
127 |
|
130 |
|
308 |
|
315 |
|
Other Revolving Credit and Installment |
|
1,250 |
|
1,158 |
|
1,322 |
|
3,870 |
|
3,775 |
|
Lease Financing |
|
16 |
|
6 |
|
7 |
|
32 |
|
58 |
|
Total Recoveries on Loans and Leases Previously Charged-Off |
|
2,019 |
|
3,190 |
|
2,323 |
|
7,248 |
|
6,316 |
|
Net Loan and Lease Charge-Offs |
|
(2,785) |
|
(2,069) |
|
(12,996) |
|
(7,615) |
|
(20,429) |
|
Provision for Credit Losses |
|
2,785 |
|
2,069 |
|
3,000 |
|
7,615 |
|
3,000 |
|
Balance at End of Period 1 |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Components |
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan and Lease Losses |
|
$90,795 |
|
$91,035 |
|
$91,654 |
|
$90,795 |
|
$91,654 |
|
Reserve for Unfunded Commitments |
|
5,372 |
|
5,132 |
|
4,513 |
|
5,372 |
|
4,513 |
|
Total Reserve for Credit Losses |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
$96,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Loans and Leases Outstanding |
|
$6,470,862 |
|
$6,317,623 |
|
$6,170,302 |
|
$6,324,454 |
|
$6,087,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Net Loan and Lease Charge-Offs to Average Loans and Leases Outstanding (annualized) |
|
0.17% |
|
0.13% |
|
0.84% |
|
0.16% |
|
0.45% |
|
Ratio of Allowance for Loans and Lease Losses to Loans and Leases Outstanding |
|
1.40% |
|
1.41% |
|
1.48% |
|
1.40% |
|
1.48% |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Included in this analysis is activity related to the Companys reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Business Segment Selected Financial Information (Unaudited) |
|
Table 11a |
(dollars in thousands) |
|
Retail |
|
Commercial |
|
Investment |
|
Treasury |
|
Consolidated |
|
Three Months Ended September 30, 2006 |
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$59,397 |
|
$33,996 |
|
$4,293 |
|
$2,664 |
|
$100,350 |
|
Provision for Credit Losses |
|
2,609 |
|
480 |
|
|
|
(304) |
|
2,785 |
|
Net Interest Income After Provision for Credit Losses |
|
56,788 |
|
33,516 |
|
4,293 |
|
2,968 |
|
97,565 |
|
Noninterest Income |
|
25,243 |
|
11,929 |
|
17,344 |
|
2,371 |
|
56,887 |
|
Noninterest Expense |
|
(43,030) |
|
(19,739) |
|
(15,432) |
|
(1,604) |
|
(79,805) |
|
Income Before Provision for Income Taxes |
|
39,001 |
|
25,706 |
|
6,205 |
|
3,735 |
|
74,647 |
|
Provision for Income Taxes |
|
(14,430) |
|
(9,682) |
|
(2,296) |
|
(1,319) |
|
(27,727) |
|
Allocated Net Income |
|
24,571 |
|
16,024 |
|
3,909 |
|
2,416 |
|
46,920 |
|
Allowance Funding Value |
|
(202) |
|
(660) |
|
(9) |
|
871 |
|
|
|
Provision for Credit Losses |
|
2,609 |
|
480 |
|
|
|
(304) |
|
2,785 |
|
Economic Provision |
|
(3,105) |
|
(2,158) |
|
(98) |
|
|
|
(5,361) |
|
Tax Effect of Adjustments |
|
258 |
|
865 |
|
40 |
|
(210) |
|
953 |
|
Income Before Capital Charge |
|
24,131 |
|
14,551 |
|
3,842 |
|
2,773 |
|
45,297 |
|
Capital Charge |
|
(5,425) |
|
(3,914) |
|
(1,511) |
|
(8,048) |
|
(18,898) |
|
Net Income (Loss) After Capital Charge (NIACC) |
|
$18,706 |
|
$10,637 |
|
$2,331 |
|
$(5,275) |
|
$26,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RAROC (ROE for the Company) |
|
49% |
|
41% |
|
28% |
|
7% |
|
27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at September 30, 2006 |
|
$3,931,334 |
|
$2,692,163 |
|
$219,715 |
|
$3,528,003 |
|
$10,371,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2005 1 |
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$56,537 |
|
$34,602 |
|
$4,651 |
|
$6,170 |
|
$101,960 |
|
Provision for Credit Losses |
|
2,946 |
|
10,564 |
|
|
|
(10,510) |
|
3,000 |
|
Net Interest Income After Provision for Credit Losses |
|
53,591 |
|
24,038 |
|
4,651 |
|
16,680 |
|
98,960 |
|
Noninterest Income |
|
24,136 |
|
12,329 |
|
16,611 |
|
2,440 |
|
55,516 |
|
Noninterest Expense |
|
(43,068) |
|
(20,155) |
|
(19,002) |
|
(2,371) |
|
(84,596) |
|
Income Before Provision for Income Taxes |
|
34,659 |
|
16,212 |
|
2,260 |
|
16,749 |
|
69,880 |
|
Provision for Income Taxes |
|
(12,954) |
|
(5,974) |
|
(836) |
|
(5,287) |
|
(25,051) |
|
Allocated Net Income |
|
21,705 |
|
10,238 |
|
1,424 |
|
11,462 |
|
44,829 |
|
Allowance Funding Value |
|
(178) |
|
(586) |
|
(5) |
|
769 |
|
|
|
Provision for Credit Losses |
|
2,946 |
|
10,564 |
|
|
|
(10,510) |
|
3,000 |
|
Economic Provision |
|
(3,364) |
|
(2,409) |
|
(106) |
|
(1) |
|
(5,880) |
|
Tax Effect of Adjustments |
|
221 |
|
(2,800) |
|
41 |
|
3,604 |
|
1,066 |
|
Income Before Capital Charge |
|
21,330 |
|
15,007 |
|
1,354 |
|
5,324 |
|
43,015 |
|
Capital Charge |
|
(5,481) |
|
(4,529) |
|
(1,751) |
|
(8,114) |
|
(19,875) |
|
Net Income (Loss) After Capital Charge (NIACC) |
|
$15,849 |
|
$10,478 |
|
$(397) |
|
$(2,790) |
|
$23,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RAROC (ROE for the Company) |
|
42% |
|
36% |
|
8% |
|
16% |
|
25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at September 30, 2005 |
|
$3,830,473 |
|
$2,512,802 |
|
$209,222 |
|
$3,532,738 |
|
$10,085,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Certain prior period information has been reclassified to conform to current presentation.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Business Segment Selected Financial Information (Unaudited) |
|
Table 11b |
(dollars in thousands) |
|
Retail Banking |
|
Commercial Banking |
|
Investment Services Group |
|
Treasury and Other Corporate |
|
Consolidated Total |
|
Nine Months Ended September 30, 2006 |
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$175,788 |
|
$100,725 |
|
$13,175 |
|
$12,720 |
|
$302,408 |
|
Provision for Credit Losses |
|
6,965 |
|
1,218 |
|
999 |
|
(1,567) |
|
7,615 |
|
Net Interest Income After Provision for Credit Losses |
|
168,823 |
|
99,507 |
|
12,176 |
|
14,287 |
|
294,793 |
|
Noninterest Income |
|
74,149 |
|
28,242 |
|
52,651 |
|
7,618 |
|
162,660 |
|
Noninterest Expense |
|
(126,851) |
|
(58,892) |
|
(48,886) |
|
(4,736) |
|
(239,365) |
|
Income Before Provision for Income Taxes |
|
116,121 |
|
68,857 |
|
15,941 |
|
17,169 |
|
218,088 |
|
Provision for Income Taxes |
|
(42,965) |
|
(34,263) |
|
(5,889) |
|
(5,525) |
|
(88,642) |
|
Allocated Net Income |
|
73,156 |
|
34,594 |
|
10,052 |
|
11,644 |
|
129,446 |
|
Allowance Funding Value |
|
(589) |
|
(1,809) |
|
(25) |
|
2,423 |
|
|
|
Provision for Credit Losses |
|
6,965 |
|
1,218 |
|
999 |
|
(1,567) |
|
7,615 |
|
Economic Provision |
|
(9,341) |
|
(6,628) |
|
(286) |
|
(1) |
|
(16,256) |
|
Tax Effect of Adjustments |
|
1,097 |
|
2,671 |
|
(254) |
|
(316) |
|
3,198 |
|
Income Before Capital Charge |
|
71,288 |
|
30,046 |
|
10,486 |
|
12,183 |
|
124,003 |
|
Capital Charge |
|
(16,257) |
|
(12,282) |
|
(4,727) |
|
(23,893) |
|
(57,159) |
|
Net Income (Loss) After Capital Charge (NIACC) |
|
$55,031 |
|
$17,764 |
|
$5,759 |
|
$(11,710) |
|
$66,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RAROC (ROE for the Company) |
|
48% |
|
27% |
|
24% |
|
12% |
|
25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at September 30, 2006 |
|
$3,931,334 |
|
$2,692,163 |
|
$219,715 |
|
$3,528,003 |
|
$10,371,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2005 1 |
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$163,084 |
|
$102,305 |
|
$13,161 |
|
$25,107 |
|
$303,657 |
|
Provision for Credit Losses |
|
9,962 |
|
11,216 |
|
(1) |
|
(18,177) |
|
3,000 |
|
Net Interest Income After Provision for Credit Losses |
|
153,122 |
|
91,089 |
|
13,162 |
|
43,284 |
|
300,657 |
|
Noninterest Income |
|
70,742 |
|
29,285 |
|
51,493 |
|
6,985 |
|
158,505 |
|
Noninterest Expense |
|
(126,816) |
|
(58,457) |
|
(53,059) |
|
(6,131) |
|
(244,463) |
|
Income Before Provision for Income Taxes |
|
97,048 |
|
61,917 |
|
11,596 |
|
44,138 |
|
214,699 |
|
Provision for Income Taxes |
|
(35,908) |
|
(22,949) |
|
(4,290) |
|
(14,772) |
|
(77,919) |
|
Allocated Net Income |
|
61,140 |
|
38,968 |
|
7,306 |
|
29,366 |
|
136,780 |
|
Allowance Funding Value |
|
(509) |
|
(1,788) |
|
(17) |
|
2,314 |
|
|
|
Provision for Credit Losses |
|
9,962 |
|
11,216 |
|
(1) |
|
(18,177) |
|
3,000 |
|
Economic Provision |
|
(10,304) |
|
(7,295) |
|
(304) |
|
(2) |
|
(17,905) |
|
Tax Effect of Adjustments |
|
315 |
|
(789) |
|
119 |
|
5,871 |
|
5,516 |
|
Income Before Capital Charge |
|
60,604 |
|
40,312 |
|
7,103 |
|
19,372 |
|
127,391 |
|
Capital Charge |
|
(16,206) |
|
(13,443) |
|
(4,959) |
|
(26,436) |
|
(61,044) |
|
Net Income (Loss) After Capital Charge (NIACC) |
|
$44,398 |
|
$26,869 |
|
$2,144 |
|
$(7,064) |
|
$66,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RAROC (ROE for the Company) |
|
41% |
|
33% |
|
16% |
|
16% |
|
25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at September 30, 2005 |
|
$3,830,473 |
|
$2,512,802 |
|
$209,222 |
|
$3,532,738 |
|
$10,085,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Certain prior period information has been reclassified to conform to current presentation.
Bank of Hawaii Corporation and Subsidiaries |
|
|
Quarterly Summary of Selected Consolidated Financial Data (Unaudited) |
|
Table 12 |
|
Three Months Ended |
|
|||||||||
(dollars in thousands,except per share amounts) |
|
September 30, 2006 |
|
June 30, 2006 |
|
March 31, 2006 |
|
December 31, 2005 1 |
|
September 30, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
Interest and Fees on Loans and Leases |
|
$110,065 |
|
$104,388 |
|
$99,371 |
|
$97,697 |
|
$94,381 |
|
Income on Investment Securities - Available-for-Sale |
|
31,949 |
|
31,226 |
|
30,835 |
|
29,820 |
|
28,482 |
|
Income on Investment Securities - Held-to-Maturity |
|
4,558 |
|
4,658 |
|
4,757 |
|
4,899 |
|
5,109 |
|
Deposits |
|
50 |
|
55 |
|
43 |
|
103 |
|
57 |
|
Funds Sold |
|
66 |
|
170 |
|
125 |
|
154 |
|
935 |
|
Other |
|
272 |
|
272 |
|
272 |
|
272 |
|
270 |
|
Total Interest Income |
|
146,960 |
|
140,769 |
|
135,403 |
|
132,945 |
|
129,234 |
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
28,464 |
|
24,656 |
|
19,633 |
|
17,479 |
|
15,766 |
|
Securities Sold Under Agreements to Repurchase |
|
11,959 |
|
9,802 |
|
7,890 |
|
6,504 |
|
6,796 |
|
Funds Purchased |
|
2,270 |
|
2,652 |
|
1,893 |
|
1,730 |
|
901 |
|
Short-Term Borrowings |
|
82 |
|
73 |
|
57 |
|
61 |
|
50 |
|
Long-Term Debt |
|
3,835 |
|
3,730 |
|
3,728 |
|
3,715 |
|
3,761 |
|
Total Interest Expense |
|
46,610 |
|
40,913 |
|
33,201 |
|
29,489 |
|
27,274 |
|
Net Interest Income |
|
100,350 |
|
99,856 |
|
102,202 |
|
103,456 |
|
101,960 |
|
Provision for Credit Losses |
|
2,785 |
|
2,069 |
|
2,761 |
|
1,588 |
|
3,000 |
|
Net Interest Income After Provision for Credit Losses |
|
97,565 |
|
97,787 |
|
99,441 |
|
101,868 |
|
98,960 |
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
Trust and Asset Management |
|
14,406 |
|
14,537 |
|
14,848 |
|
14,098 |
|
14,052 |
|
Mortgage Banking |
|
2,394 |
|
2,569 |
|
2,987 |
|
2,597 |
|
2,618 |
|
Service Charges on Deposit Accounts |
|
10,723 |
|
9,695 |
|
10,132 |
|
10,151 |
|
10,046 |
|
Fees, Exchange, and Other Service Charges |
|
16,266 |
|
15,633 |
|
14,767 |
|
15,147 |
|
15,394 |
|
Investment Securities Gains (Losses), Net |
|
19 |
|
|
|
|
|
(4) |
|
8 |
|
Insurance |
|
6,713 |
|
4,691 |
|
5,019 |
|
4,201 |
|
5,324 |
|
Other |
|
6,366 |
|
6,076 |
|
4,819 |
|
4,619 |
|
8,074 |
|
Total Noninterest Income |
|
56,887 |
|
53,201 |
|
52,572 |
|
50,809 |
|
55,516 |
|
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
Salaries and Benefits |
|
43,133 |
|
44,811 |
|
45,786 |
|
43,319 |
|
44,366 |
|
Net Occupancy |
|
9,998 |
|
9,376 |
|
9,643 |
|
9,643 |
|
9,896 |
|
Net Equipment |
|
5,285 |
|
4,802 |
|
5,028 |
|
5,358 |
|
5,335 |
|
Professional Fees |
|
2,638 |
|
2,589 |
|
438 |
|
4,057 |
|
5,689 |
|
Other |
|
18,751 |
|
17,164 |
|
19,923 |
|
20,802 |
|
19,310 |
|
Total Noninterest Expense |
|
79,805 |
|
78,742 |
|
80,818 |
|
83,179 |
|
84,596 |
|
Income Before Provision for Income Taxes |
|
74,647 |
|
72,246 |
|
71,195 |
|
69,498 |
|
69,880 |
|
Provision for Income Taxes |
|
27,727 |
|
35,070 |
|
25,845 |
|
24,717 |
|
25,051 |
|
Net Income |
|
$46,920 |
|
$37,176 |
|
$45,350 |
|
$44,781 |
|
$44,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
|
$0.95 |
|
$0.74 |
|
$0.89 |
|
$0.88 |
|
$0.87 |
|
Diluted Earnings Per Share |
|
$0.93 |
|
$0.73 |
|
$0.87 |
|
$0.86 |
|
$0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Totals |
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$10,371,215 |
|
$10,325,190 |
|
$10,528,049 |
|
$10,187,038 |
|
$10,085,235 |
|
Net Loans and Leases |
|
6,398,262 |
|
6,350,590 |
|
6,155,061 |
|
6,077,446 |
|
6,110,892 |
|
Total Deposits |
|
7,687,123 |
|
7,766,033 |
|
8,147,101 |
|
7,907,468 |
|
7,756,586 |
|
Total Shareholders Equity |
|
683,472 |
|
666,728 |
|
681,078 |
|
693,352 |
|
696,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Ratios |
|
|
|
|
|
|
|
|
|
|
|
Net Income to Average Total Assets (ROA) |
|
1.81% |
|
1.47% |
|
1.82% |
|
1.76% |
|
1.74% |
|
Net Income to Average Shareholders Equity (ROE) |
|
27.09 |
|
21.70 |
|
26.13 |
|
25.19 |
|
24.61 |
|
Net Interest Margin 2 |
|
4.20 |
|
4.25 |
|
4.41 |
|
4.43 |
|
4.30 |
|
Efficiency Ratio 3 |
|
50.75 |
|
51.45 |
|
52.22 |
|
53.92 |
|
53.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Certain prior period information has been reclassified to conform to current presentation.
2 The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.
3 The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).