UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report

(Date of earliest event reported)                                                                       October 22, 2007

 

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

1-6887

 

99-0148992

(State of Incorporation)

 

(Commission

 

(IRS Employer

 

 

File Number)

 

Identification No.)

 

130 Merchant Street, Honolulu, Hawaii

 

96813

(Address of principal executive offices)

 

(Zip Code)

 

(Registrant’s telephone number,

 

 

including area code)

 

(808) 537-8822

 

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

 

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))

 

 



 

Item 2.02.                                          Results of Operations and Financial Condition.

 

On October 22, 2007 Bank of Hawaii Corporation announced its results of operations for the quarter ending September 30, 2007. 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 Number

 

99.1                           October 22, 2007 Press Release

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Date: October 22, 2007

BANK OF HAWAII CORPORATION

 

 

 

 

By:     

/s/ Mark A. Rossi

 

 

Mark A. Rossi

 

Vice Chairman and Corporate Secretary

 

2


Exhibit 99.1

 

 

News Release

NYSE: BOH

 

 

 

 

Media Inquiries

Stafford Kiguchi

Telephone: 808-537-8580

Mobile: 808-265-6367

E-mail: skiguchi@boh.com

 

Investor/Analyst Inquiries

Cindy Wyrick

Telephone: 808-537-8430

E-mail: cwyrick@boh.com

 

Bank of Hawaii Corporation Third Quarter 2007 Financial Results

 

                    Net Income $47.8 Million or $0.96 Per Diluted Share

                    Board of Directors Raise Dividend to $0.44 Per Share

                    Board of Directors Increase Repurchase Authorization by $100 Million

 

FOR IMMEDIATE RELEASE
 

HONOLULU, HI (October 22, 2007) — Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.96 for the third quarter of 2007, up from $0.92 in the third quarter of 2006 and up from $0.95 in the second quarter of 2007. Net income for the third quarter of 2007 was $47.8 million, an increase of $0.9 million, or 1.8 percent from net income of $46.9 million in the third quarter of 2006 and up slightly from net income of $47.7 million in the second quarter of 2007.

 

The return on average assets for the third quarter of 2007 was 1.79 percent compared with 1.81 percent in the third quarter of 2006 and 1.84 percent in the second quarter of 2007. The return on average equity was 26.02 percent for the third quarter of 2007 compared with 27.09 percent in the third quarter last year and 26.30 percent in the previous quarter.

 

“The third quarter of 2007 reflects another quarter of solid financial performance for Bank of Hawaii Corporation,” said Allan R. Landon, Chairman and CEO.   “Our bank has performed well during this period of market turbulence. Bank of Hawaii remains well positioned to deliver superior results, even as growth becomes more challenging.”

 

For the nine months ended September 30, 2007, net income was $142.8 million, up $13.4 million or 10.3 percent compared to net income of $129.4 million for the same period last year. Diluted earnings per share were $2.86 for the nine-month period in 2007, up from diluted earnings per share of $2.52 for the nine-month period in 2006. The year-to-date return on average assets was 1.82 percent, up from 1.70 percent for the same period in 2006. The year-to-date return on average equity was 26.43 percent, up from 24.99 percent for the nine months ended September 30, 2006.

 

- more -

 

130 Merchant Street

PO Box 2900

Honolulu HI 96846-6000

Fax 808-537-8440

Website www.boh.com

 



 

Bank of Hawaii Corporation Third Quarter 2007 Financial Results

 

Financial Highlights

 

Net interest income, on a taxable equivalent basis, for the third quarter of 2007 was $98.8 million, down $1.7 million from net interest income of $100.5 million in the third quarter of 2006 and down $0.3 million compared to net interest income of $99.1 million in the second quarter of 2007. For the nine-month period ended September 30, 2007, net interest income was $296.3 million compared to $302.9 million for the same period in 2006. Analyses of the changes in net interest income are included in Tables 6a and 6b.

 

The net interest margin was 4.03 percent for the third quarter of 2007, a 17 basis point decrease from 4.20 percent in the third quarter of 2006 and a 9 basis point decrease from 4.12 percent in the second quarter of 2007.  For the nine months ended September 30, 2007, the net interest margin was 4.07 percent compared to 4.29 percent for the same nine months in 2006.

 

Results for the third quarter of 2007 included a provision for credit losses of $4.1 million compared to $2.8 million in the third quarter of 2006 and $3.4 million in the second quarter of 2007. For the nine months ended September 30, 2007, the provision for credit losses was $10.1 million compared to $7.6 million for the same nine months in 2006.

 

Noninterest income was $61.2 million for the third quarter of 2007, an increase of $4.4 million or 7.7 percent compared to $56.9 million in the third quarter of 2006 and up $3.2 million or 5.5 percent compared to $58.0 million in the second quarter of 2007. The increase compared to the previous year included improvements in trust and asset management fees, mortgage banking, service charges on deposits, and insurance.

 

Noninterest expense was $81.5 million in the third quarter of 2007, up $1.6 million or 2.1 percent from $79.8 million in the third quarter last year and up $1.6 million or 2.0 percent from the prior quarter. The efficiency ratio for the third quarter of 2007 was 50.97 percent compared with 50.75 percent in the same quarter last year and 50.88 percent in the previous quarter. For the nine months ended September 30, 2007, the efficiency ratio was 51.16 percent compared to 51.47 percent for the same period in 2006.

 

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury. Results are determined by the Company’s internal financial management reporting processes and organizational structure. Selected financial information for the business segments is included in Tables 11a and 11b.

 

Asset Quality

 

The Company’s overall asset quality continued to remain strong and stable throughout the third quarter of 2007. Non-performing assets were $4.3 million at the end of the third quarter of 2007, down $1.2 million compared to $5.4 million at the end of the same quarter last year and down $2.1 million, compared to $6.3 million at the end of the previous quarter. At September 30, 2007, the ratio of non-performing assets to total loans and leases, foreclosed real estate, and other investments was 0.06 percent, down from 0.08 percent at September 30, 2006 and down from 0.10 percent at June 30, 2007.

 

Non-accrual loans and leases were $4.2 million at September 30, 2007, down from $5.0 million at September 30, 2006 and down from $6.3 million at June 30, 2007. Non-accrual loans and leases as a percentage of total loans and leases at September 30, 2007 were 0.06 percent, compared to 0.08 percent at September 30, 2006 and 0.10 percent at June 30, 2007.

 

- more -

 

2



 

Bank of Hawaii Corporation Third Quarter 2007 Financial Results

 

Commercial nonperforming assets decreased to 0.007 percent of outstandings this quarter. The weighted average credit score for the largest consumer portfolio, residential mortgages, is 755 and 94% of the portfolio has a loan-to-value ratio of 80% or less. Delinquency rates in the mortgage portfolio are nominal. The second largest consumer portfolio, home equity, also reflects very strong quality with a weighted average credit score of 748 and an annualized loss rate of 0.08 percent.

 

Net charge-offs for the third quarter of 2007 were $4.1 million, or 0.25 percent annualized of total average loans and leases compared with net charge-offs of $2.8 million, or 0.17 percent annualized of total average loans and leases for the third quarter of 2006 and net charge-offs in the second quarter of 2007 of $3.4 million, or 0.21 percent annualized of total average loans and leases. Net charge-offs for the nine months ended September 30, 2007 were $10.1 million, or 0.21 percent annualized of total average loans and leases compared to $7.6 million, or 0.16 percent annualized of total average loans and leases for the same period last year. Details of the reserve for credit losses are summarized in Table 10.

 

The allowance for loan and lease losses was $91.0 million at September 30, 2007, up slightly from $90.8 million at September 30, 2006 and unchanged from June 30, 2007. The ratio of the allowance for loan and lease losses to total loans and leases was 1.38 percent at September 30, 2007, down slightly from 1.40 percent at September 30, 2006 and 1.39 percent at June 30, 2007.  The reserve for unfunded commitments at September 30, 2007 was $5.2 million, down from $5.4 million at September 30, 2006 and unchanged from June 30, 2007.

 

Other Financial Highlights

 

Total assets were $10.55 billion at September 30, 2007, up from $10.37 billion at September 30, 2006 and down from $10.72 billion at June 30, 2007. The decrease compared with the previous quarter is largely due to a reduction in funds sold and interest-bearing deposits. Total investment securities were $2.99 billion at September 30, 2007 and included $322.9 million in non-agency mortgage-backed securities. The non-agency securities all remain AAA-rated jumbo prime paper with an average original loan-to-value of 65 percent and were originated between 2003 and mid-2005. The market value at September 30, 2007 was $314.9 million. The non-agency holdings do not contain sub-prime or Alt-A collateral.

 

Total loans and leases were $6.60 billion at September 30, 2007, up from $6.49 billion at September 30, 2006 and up from $6.57 billion at June 30, 2007. Commercial loans increased to $2.43 billion at September 30, 2007, compared with $2.36 billion at September 30, 2006 and were essentially unchanged from June 30, 2007.  Consumer loans increased to $4.17 billion at September 30, 2007 compared with $4.13 billion at September 30, 2006 and $4.14 billion at June 30, 2007.

 

Total deposits at September 30, 2007 were $7.88 billion, up from $7.69 billion at September 30, 2006 and down from $8.31 billion at June 30, 2007.  The decrease in deposits compared to June 30, 2007 is largely due to short-term commercial deposits and public funds received near the end of the second quarter. Average total deposits during the third quarter of 2007 were $8.02 billion, up from $7.73 billion during the same quarter last year and up from $7.81 billion during the second quarter of 2007.

 

- more -

 

3



 

Bank of Hawaii Corporation Third Quarter 2007 Financial Results

 

During the third quarter of 2007, the Company repurchased 550.0 thousand shares of common stock at a total cost of $27.8 million under its share repurchase program. The average cost was $50.58 per share repurchased. From the beginning of the share repurchase program in July 2001 through September 30, 2007, the Company has repurchased 43.8 million shares and returned over $1.5 billion to shareholders at an average cost of $34.87 per share.

 

The Company’s Board of Directors has increased the authorization under the share repurchase program by an additional $100 million. This new authorization, combined with the previously announced authorizations of $1.55 billion, brings the total repurchase authority to $1.65 billion. From October 1, 2007 through October 19, 2007, the Company repurchased an additional 82.1 thousand shares of common stock at an average cost of $52.12 per share. Remaining buyback authority under the share repurchase program was $120.1 million at October 19, 2007.

 

At September 30, 2007, the Tier 1 leverage ratio was 6.95 percent compared to 6.90 percent at September 30, 2006 and 7.02 percent at June 30, 2007.

 

The Company’s Board of Directors has declared an increase in the quarterly cash dividend to $0.44 per share on the Company’s outstanding shares. The dividend will be payable on December 14, 2007 to shareholders of record at the close of business on November 30, 2007.

 

Conference Call Information

 

The Company will review its third quarter 2007 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 Corporation’s web site, www.boh.com. The conference call number is 866-271-5140 if calling within the United States or 617-213-8893 for international callers. No pass code number is required. A replay will be available for one week beginning Monday, October 22, 2007 by calling 888-286-8010 in the United States or 617-801-6888 internationally. Please enter the number 71861112 when prompted. A replay of the presentation will also be available via the Investor Relations link of the Company’s web site.

 

Forward-Looking Statements

 

This news release, and other statements made by the Company in connection with it may contain “forward-looking statements”, such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations.  Do not unduly rely on forward-looking statements.  Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation’s Annual Report on Form 10-K for the year ended December 31, 2006, which was filed with the U.S. Securities and Exchange Commission.  We do not promise to update forward-looking statements to reflect later events or circumstances.

 

Bank of Hawaii Corporation is a bank holding company providing a broad range of financial products and services to customers in Hawaii and the Pacific Islands (Guam, nearby islands and American Samoa). The Company’s principal subsidiary, Bank of Hawaii, was founded in 1897 and is the largest independent financial institution in Hawaii. For more information about Bank of Hawaii Corporation, see the Company’s web site, www.boh.com.

 

# # # #

 

4



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Financial Highlights (Unaudited)

 

Table 1

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2007

 

2007

 

2006 (1)

 

2007

 

2006 (1)

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

98,556

 

$

98,878

 

$

100,350

 

$

295,571

 

$

302,408

 

Total Noninterest Income

 

61,242

 

58,028

 

56,887

 

180,230

 

162,660

 

Net Income

 

47,779

 

47,729

 

46,920

 

142,843

 

129,446

 

Basic Earnings Per Share

 

0.98

 

0.97

 

0.94

 

2.90

 

2.57

 

Diluted Earnings Per Share

 

0.96

 

0.95

 

0.92

 

2.86

 

2.52

 

Dividends Declared Per Share

 

0.41

 

0.41

 

0.37

 

1.23

 

1.11

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.79

%

1.84

%

1.81

%

1.82

%

1.70

%

Net Income to Average Shareholders’ Equity

 

26.02

 

26.30

 

27.09

 

26.43

 

24.99

 

Net Interest Margin (2)

 

4.03

 

4.12

 

4.20

 

4.07

 

4.29

 

Operating Leverage (3)

 

1.65

 

0.13

 

4.19

 

2.97

 

3.68

 

Efficiency Ratio (4)

 

50.97

 

50.88

 

50.75

 

51.16

 

51.47

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

10,576,565

 

$

10,383,030

 

$

10,309,314

 

$

10,480,803

 

$

10,190,904

 

Average Loans and Leases

 

6,570,261

 

6,532,736

 

6,470,883

 

6,554,979

 

6,324,492

 

Average Deposits

 

8,015,594

 

7,810,089

 

7,731,993

 

7,916,061

 

7,734,242

 

Average Shareholders’ Equity

 

728,372

 

727,887

 

687,172

 

722,522

 

692,643

 

Average Shareholders’ Equity to Average Assets

 

6.89

%

7.01

%

6.67

%

6.89

%

6.80

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

Closing

 

$

52.85

 

$

51.64

 

$

48.16

 

$

52.85

 

$

48.16

 

High

 

55.84

 

55.00

 

50.75

 

55.84

 

55.15

 

Low

 

46.05

 

50.64

 

47.00

 

46.05

 

47.00

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

 

 

2007

 

2007

 

2006 (1)

 

2006 (1)

 

As of Period End:

 

 

 

 

 

 

 

 

 

Net Loans and Leases

 

$

6,508,917

 

$

6,475,128

 

$

6,532,169

 

$

6,398,262

 

Total Assets

 

10,549,595

 

10,722,568

 

10,571,815

 

10,371,215

 

Total Deposits

 

7,875,166

 

8,314,404

 

8,023,394

 

7,687,123

 

Long-Term Debt

 

235,350

 

260,329

 

260,288

 

265,268

 

Total Shareholders’ Equity

 

731,697

 

708,806

 

719,420

 

683,472

 

 

 

 

 

 

 

 

 

 

 

Non-Performing Assets

 

$

4,260

 

$

6,314

 

$

6,407

 

$

5,442

 

 

 

 

 

 

 

 

 

 

 

Allowance to Loans and Leases Outstanding

 

1.38

%

1.39

%

1.37

%

1.40

%

Dividend Payout Ratio (5)

 

41.84

 

42.27

 

39.81

 

39.36

 

Leverage Ratio

 

6.95

 

7.02

 

7.06

 

6.90

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

14.91

 

$

14.34

 

$

14.45

 

$

13.72

 

 

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

2,572

 

2,571

 

2,586

 

2,589

 

Branches and Offices

 

84

 

84

 

86

 

86

 

 


(1)

Certain prior period information has been reclassified to conform to currrent presentation. Basic earnings per share for the three and nine months ended September 30, 2006 was corrected from $0.95 and $2.58, respectively. Diluted earnings per share for the three and nine months ended September 30, 2006 was corrected from $0.93 and $2.53, respectively. Corrections were first reported in the fourth quarter of 2006.

 

 

(2)

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

 

 

(3)

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

 

 

(4)

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

 

 

(5)

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,

 

(dollars in thousands, except per share amounts)

 

2007

 

2007 (1)

 

2006 (2)

 

2007

 

2006 (2)

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

112,787

 

$

112,026

 

$

110,065

 

$

335,111

 

$

313,824

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Trading

 

1,114

 

1,357

 

 

4,089

 

 

Available-for-Sale

 

33,486

 

31,563

 

31,949

 

96,010

 

94,010

 

Held-to-Maturity

 

3,616

 

3,827

 

4,558

 

11,495

 

13,973

 

Deposits

 

1,086

 

96

 

50

 

1,240

 

148

 

Funds Sold

 

1,103

 

533

 

66

 

2,694

 

361

 

Other

 

364

 

364

 

272

 

1,061

 

816

 

Total Interest Income

 

153,556

 

149,766

 

146,960

 

451,700

 

423,132

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

37,613

 

33,701

 

28,464

 

104,689

 

72,753

 

Securities Sold Under Agreements to Repurchase

 

11,726

 

11,665

 

11,959

 

35,277

 

29,651

 

Funds Purchased

 

1,654

 

1,452

 

2,270

 

4,029

 

6,815

 

Short-Term Borrowings

 

87

 

91

 

82

 

265

 

212

 

Long-Term Debt

 

3,920

 

3,979

 

3,835

 

11,869

 

11,293

 

Total Interest Expense

 

55,000

 

50,888

 

46,610

 

156,129

 

120,724

 

Net Interest Income

 

98,556

 

98,878

 

100,350

 

295,571

 

302,408

 

Provision for Credit Losses

 

4,070

 

3,363

 

2,785

 

10,064

 

7,615

 

Net Interest Income After Provision for Credit Losses

 

94,486

 

95,515

 

97,565

 

285,507

 

294,793

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

15,146

 

16,135

 

14,406

 

47,114

 

43,791

 

Mortgage Banking

 

3,848

 

2,479

 

2,394

 

9,698

 

7,950

 

Service Charges on Deposit Accounts

 

11,919

 

11,072

 

10,723

 

33,958

 

30,550

 

Fees, Exchange, and Other Service Charges

 

16,465

 

16,556

 

16,266

 

49,082

 

46,666

 

Investment Securities Gains, Net

 

789

 

575

 

19

 

1,380

 

19

 

Insurance

 

7,446

 

4,887

 

6,713

 

18,548

 

16,423

 

Other

 

5,629

 

6,324

 

6,366

 

20,450

 

17,261

 

Total Noninterest Income

 

61,242

 

58,028

 

56,887

 

180,230

 

162,660

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

44,944

 

44,587

 

43,133

 

134,937

 

133,730

 

Net Occupancy

 

10,267

 

9,695

 

9,998

 

29,773

 

29,017

 

Net Equipment

 

4,871

 

4,871

 

5,285

 

14,529

 

15,115

 

Professional Fees

 

2,369

 

2,599

 

2,638

 

7,511

 

5,665

 

Other

 

18,999

 

18,080

 

18,751

 

56,655

 

55,838

 

Total Noninterest Expense

 

81,450

 

79,832

 

79,805

 

243,405

 

239,365

 

Income Before Provision for Income Taxes

 

74,278

 

73,711

 

74,647

 

222,332

 

218,088

 

Provision for Income Taxes

 

26,499

 

25,982

 

27,727

 

79,489

 

88,642

 

Net Income

 

$

47,779

 

$

47,729

 

$

46,920

 

$

142,843

 

$

129,446

 

Basic Earnings Per Share

 

$

0.98

 

$

0.97

 

$

0.94

 

$

2.90

 

$

2.57

 

Diluted Earnings Per Share

 

$

0.96

 

$

0.95

 

$

0.92

 

$

2.86

 

$

2.52

 

Dividends Declared Per Share

 

$

0.41

 

$

0.41

 

$

0.37

 

$

1.23

 

$

1.11

 

Basic Weighted Average Shares

 

48,913,293

 

49,276,820

 

49,960,617

 

49,204,295

 

50,407,013

 

Diluted Weighted Average Shares

 

49,663,049

 

50,077,219

 

50,879,937

 

50,001,594

 

51,453,496

 

 


(1)

Basic and diluted weighted average shares for the three months ended June 30, 2007 was corrected from 49,265,698 and 50,066,097, respectively.

 

 

(2)

Basic earnings per share for the three and nine months ended September 30, 2006 was corrected from $0.95 and $2.58, respectively.  Diluted earnings per share for the three and nine months ended September 30, 2006 was corrected from $0.93 and $2.53, respectively.  In addition, basic weighted average shares for the three and nine months ended September 30, 2006 was corrected from 49,586,947 and 50,180,280, respectively.  Diluted weighted average shares for the three and nine months ended September 30, 2006 was corrected from 50,506,267 and 51,226,763, respectively.  Corrections were first reported in the fourth quarter of 2006.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Condition (Unaudited)

 

Table 3

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2007

 

2007

 

2006

 

2006

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

35,471

 

$

130,732

 

$

4,990

 

$

5,238

 

Funds Sold

 

 

200,000

 

50,000

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

Trading

 

92,831

 

123,591

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

Portfolio

 

1,935,383

 

1,683,417

 

1,846,742

 

1,973,719

 

Pledged as Collateral

 

656,599

 

772,251

 

751,135

 

678,914

 

Held-to-Maturity (Fair Value of $299,191; $313,589; $360,719; and $385,891)

 

307,653

 

327,118

 

371,344

 

397,520

 

Loans Held for Sale

 

8,016

 

13,527

 

11,942

 

15,336

 

Loans and Leases

 

6,599,915

 

6,566,126

 

6,623,167

 

6,489,057

 

Allowance for Loan and Lease Losses

 

(90,998

)

(90,998

)

(90,998

)

(90,795

)

Net Loans and Leases

 

6,508,917

 

6,475,128

 

6,532,169

 

6,398,262

 

Total Earning Assets

 

9,544,870

 

9,725,764

 

9,568,322

 

9,468,989

 

Cash and Noninterest-Bearing Deposits

 

344,267

 

345,226

 

398,342

 

283,621

 

Premises and Equipment

 

120,318

 

122,929

 

125,925

 

127,521

 

Customers’ Acceptances

 

1,967

 

2,234

 

1,230

 

673

 

Accrued Interest Receivable

 

52,652

 

49,121

 

49,284

 

49,339

 

Foreclosed Real Estate

 

105

 

48

 

407

 

409

 

Mortgage Servicing Rights

 

28,407

 

29,112

 

19,437

 

18,995

 

Goodwill

 

34,959

 

34,959

 

34,959

 

34,959

 

Other Assets

 

422,050

 

413,175

 

373,909

 

386,709

 

Total Assets

 

$

10,549,595

 

$

10,722,568

 

$

10,571,815

 

$

10,371,215

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

1,894,933

 

$

1,896,335

 

$

1,993,794

 

$

1,879,644

 

Interest-Bearing Demand

 

1,530,982

 

1,755,646

 

1,642,375

 

1,608,774

 

Savings

 

2,711,169

 

2,923,168

 

2,690,846

 

2,596,940

 

Time

 

1,738,082

 

1,739,255

 

1,696,379

 

1,601,765

 

Total Deposits

 

7,875,166

 

8,314,404

 

8,023,394

 

7,687,123

 

Funds Purchased

 

191,900

 

90,650

 

60,140

 

160,600

 

Short-Term Borrowings

 

10,749

 

15,644

 

11,058

 

11,290

 

Securities Sold Under Agreements to Repurchase

 

1,087,511

 

910,302

 

1,047,824

 

1,099,260

 

Long-Term Debt

 

235,350

 

260,329

 

260,288

 

265,268

 

Banker’s Acceptances

 

1,967

 

2,234

 

1,230

 

673

 

Retirement Benefits Payable

 

41,125

 

43,892

 

48,309

 

72,651

 

Accrued Interest Payable

 

18,526

 

18,292

 

22,718

 

18,659

 

Taxes Payable and Deferred Taxes

 

271,089

 

277,516

 

277,202

 

280,611

 

Other Liabilities

 

84,515

 

80,499

 

100,232

 

91,608

 

Total Liabilities

 

9,817,898

 

10,013,762

 

9,852,395

 

9,687,743

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: September 2007 - 57,005,602 / 49,068,275; June 2007 - 56,927,022 / 49,440,204; December 2006 - 56,848,609 / 49,777,654; and September 2006 - 56,848,799 / 49,809,709)

 

567

 

566

 

566

 

566

 

Capital Surplus

 

482,586

 

480,389

 

475,178

 

471,908

 

Accumulated Other Comprehensive Loss

 

(28,359

)

(45,705

)

(39,084

)

(49,422

)

Retained Earnings

 

671,451

 

645,149

 

630,660

 

605,976

 

Treasury Stock, at Cost (Shares: September 2007 - 7,937,327; June 2007 - 7,486,818; December 2006 - 7,070,955; and September 2006 - 7,039,090)

 

(394,548

)

(371,593

)

(347,900

)

(345,556

)

Total Shareholders’ Equity

 

731,697

 

708,806

 

719,420

 

683,472

 

Total Liabilities and Shareholders’ Equity

 

$

10,549,595

 

$

10,722,568

 

$

10,571,815

 

$

10,371,215

 

 



 

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 as of December 31, 2006

 

$

719,420

 

$

566

 

$

475,178

 

$

(39,084

)

$

630,660

 

$

 

$

(347,900

)

 

 

Cumulative-Effect Adjustment of a Change in Accounting Principle,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

5,126

 

 

 

5,279

 

(153

)

 

 

 

 

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

 

(27,106

)

 

 

 

(27,106

)

 

 

 

 

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

 

(7,247

)

 

 

 

(7,247

)

 

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

142,843

 

 

 

 

142,843

 

 

 

$

142,843

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

4,809

 

 

 

4,809

 

 

 

 

4,809

 

Amortization of Prior Service Credit and Net Actuarial Loss

 

637

 

 

 

637

 

 

 

 

637

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

148,289

 

Share-Based Compensation

 

4,464

 

 

4,464

 

 

 

 

 

 

 

Tax Benefits related to Share-Based Compensation

 

2,624

 

 

2,624

 

 

 

 

 

 

 

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

 

16,321

 

1

 

320

 

 

(6,611

)

 

22,611

 

 

 

Common Stock Repurchased (1,335,305 shares)

 

(69,259

)

 

 

 

 

 

(69,259

)

 

 

Cash Dividends Paid

 

(60,935

)

 

 

 

(60,935

)

 

 

 

 

Balance as of September 30, 2007

 

$

731,697

 

$

567

 

$

482,586

 

$

(28,359

)

$

671,451

 

$

 

$

(394,548

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 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

 

Share-Based Compensation

 

4,017

 

 

4,017

 

 

 

 

 

 

 

Tax Benefits related to Share-Based Compensation

 

5,412

 

 

5,412

 

 

 

 

 

 

 

Common Stock Issued under Purchase and Equity Compensation Plans (730,432 shares)

 

21,337

 

1

 

(10,859

)

 

(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 as of September 30, 2006

 

$

683,472

 

$

566

 

$

471,908

 

$

(49,422

)

$

605,976

 

$

 

$

(345,556

)

 

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

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

 

Table 5a

 

 

 

Three Months Ended
September 30, 2007

 

Three Months Ended
June 30, 2007 (1)

 

Three Months Ended
September 30, 2006 (1)

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

79.8

 

$

1.1

 

5.35

%

$

8.0

 

$

0.1

 

4.83

%

$

4.9

 

$

0.1

 

4.12

%

Funds Sold

 

86.2

 

1.1

 

5.01

 

40.6

 

0.5

 

5.19

 

5.1

 

0.1

 

5.09

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

111.3

 

1.1

 

4.00

 

137.1

 

1.4

 

3.96

 

 

 

 

Available-for-Sale

 

2,556.7

 

33.7

 

5.28

 

2,486.9

 

31.8

 

5.11

 

2,583.0

 

32.1

 

4.97

 

Held-to-Maturity

 

318.0

 

3.6

 

4.55

 

339.3

 

3.8

 

4.51

 

413.3

 

4.5

 

4.41

 

Loans Held for Sale

 

7.3

 

0.1

 

6.78

 

13.6

 

0.2

 

6.34

 

8.1

 

0.1

 

6.45

 

Loans and Leases (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,048.9

 

19.7

 

7.45

 

1,053.3

 

19.5

 

7.43

 

1,024.3

 

19.3

 

7.46

 

Construction

 

262.2

 

5.3

 

8.00

 

253.8

 

5.0

 

7.93

 

232.2

 

4.9

 

8.30

 

Commercial Mortgage

 

627.6

 

10.8

 

6.82

 

620.0

 

10.6

 

6.85

 

614.0

 

10.5

 

6.77

 

Residential Mortgage

 

2,502.4

 

38.5

 

6.15

 

2,499.5

 

38.3

 

6.12

 

2,454.6

 

36.8

 

6.01

 

Other Revolving Credit and Installment

 

685.8

 

16.2

 

9.35

 

684.2

 

15.8

 

9.27

 

705.6

 

16.4

 

9.21

 

Home Equity

 

946.2

 

18.3

 

7.67

 

941.4

 

17.9

 

7.62

 

937.2

 

17.9

 

7.59

 

Lease Financing

 

497.2

 

3.9

 

3.15

 

480.5

 

4.7

 

3.92

 

503.0

 

4.1

 

3.27

 

Total Loans and Leases

 

6,570.3

 

112.7

 

6.82

 

6,532.7

 

111.8

 

6.86

 

6,470.9

 

109.9

 

6.76

 

Other

 

79.4

 

0.4

 

1.83

 

79.4

 

0.4

 

1.83

 

79.4

 

0.3

 

1.37

 

Total Earning Assets (3)

 

9,809.0

 

153.8

 

6.25

 

9,637.6

 

150.0

 

6.23

 

9,564.7

 

147.1

 

6.13

 

Cash and Noninterest-Bearing Deposits

 

285.3

 

 

 

 

 

275.3

 

 

 

 

 

296.5

 

 

 

 

 

Other Assets

 

482.3

 

 

 

 

 

470.1

 

 

 

 

 

448.1

 

 

 

 

 

Total Assets

 

$

10,576.6

 

 

 

 

 

$

10,383.0

 

 

 

 

 

$

10,309.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,557.7

 

4.0

 

1.01

 

$

1,581.0

 

4.1

 

1.03

 

$

1,618.9

 

4.1

 

1.01

 

Savings

 

2,837.5

 

15.9

 

2.23

 

2,627.8

 

12.6

 

1.93

 

2,641.4

 

10.6

 

1.59

 

Time

 

1,742.0

 

17.7

 

4.03

 

1,707.9

 

17.0

 

3.99

 

1,542.7

 

13.8

 

3.53

 

Total Interest-Bearing Deposits

 

6,137.2

 

37.6

 

2.43

 

5,916.7

 

33.7

 

2.28

 

5,803.0

 

28.5

 

1.95

 

Short-Term Borrowings

 

138.8

 

1.8

 

4.91

 

116.9

 

1.5

 

5.23

 

179.1

 

2.4

 

5.14

 

Securities Sold Under Agreements to Repurchase

 

1,016.5

 

11.7

 

4.54

 

1,040.6

 

11.7

 

4.46

 

1,005.8

 

11.9

 

4.69

 

Long-Term Debt

 

251.9

 

3.9

 

6.21

 

260.3

 

4.0

 

6.12

 

248.7

 

3.8

 

6.16

 

Total Interest-Bearing Liabilities

 

7,544.4

 

55.0

 

2.89

 

7,334.5

 

50.9

 

2.78

 

7,236.6

 

46.6

 

2.55

 

Net Interest Income

 

 

 

$

98.8

 

 

 

 

 

$

99.1

 

 

 

 

 

$

100.5

 

 

 

Interest Rate Spread

 

 

 

 

 

3.36

%

 

 

 

 

3.45

%

 

 

 

 

3.58

%

Net Interest Margin

 

 

 

 

 

4.03

%

 

 

 

 

4.12

%

 

 

 

 

4.20

%

Noninterest-Bearing Demand Deposits

 

1,878.4

 

 

 

 

 

1,893.4

 

 

 

 

 

1,929.0

 

 

 

 

 

Other Liabilities

 

425.4

 

 

 

 

 

427.2

 

 

 

 

 

456.5

 

 

 

 

 

Shareholders’ Equity

 

728.4

 

 

 

 

 

727.9

 

 

 

 

 

687.2

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,576.6

 

 

 

 

 

$

10,383.0

 

 

 

 

 

$

10,309.3

 

 

 

 

 

 


(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 taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $237,000, $236,000, and $173,000 for the three months ended September 30, 2007, June 30, 2007, and September 30, 2006, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

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

 

Table 5b

 

 

 

Nine Months Ended

 

Nine Months Ended

 

 

 

September 30, 2007

 

September 30, 2006 (1)

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

31.1

 

$

1.2

 

5.29

%

$

5.3

 

$

0.1

 

3.74

%

Funds Sold

 

69.3

 

2.7

 

5.12

 

10.0

 

0.4

 

4.77

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

136.6

 

4.1

 

3.99

 

 

 

 

Available-for-Sale

 

2,499.3

 

96.7

 

5.16

 

2,578.9

 

94.5

 

4.89

 

Held-to-Maturity

 

339.3

 

11.5

 

4.52

 

428.7

 

14.0

 

4.35

 

Loans Held for Sale

 

9.4

 

0.5

 

6.41

 

9.6

 

0.5

 

6.24

 

Loans and Leases (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,059.3

 

59.0

 

7.45

 

975.0

 

53.0

 

7.27

 

Construction

 

253.9

 

15.1

 

7.97

 

184.2

 

11.2

 

8.16

 

Commercial Mortgage

 

621.4

 

31.7

 

6.82

 

595.1

 

29.6

 

6.65

 

Residential Mortgage

 

2,499.5

 

114.9

 

6.13

 

2,442.2

 

108.7

 

5.93

 

Other Revolving Credit and Installment

 

690.8

 

47.9

 

9.27

 

716.3

 

48.6

 

9.07

 

Home Equity

 

943.3

 

53.9

 

7.64

 

914.9

 

50.2

 

7.33

 

Lease Financing

 

486.8

 

12.1

 

3.32

 

496.8

 

12.0

 

3.23

 

Total Loans and Leases

 

6,555.0

 

334.6

 

6.82

 

6,324.5

 

313.3

 

6.62

 

Other

 

79.4

 

1.1

 

1.78

 

79.4

 

0.8

 

1.37

 

Total Earning Assets (3)

 

9,719.4

 

452.4

 

6.21

 

9,436.4

 

423.6

 

5.99

 

Cash and Noninterest-Bearing Deposits

 

290.3

 

 

 

 

 

310.7

 

 

 

 

 

Other Assets

 

471.1

 

 

 

 

 

443.8

 

 

 

 

 

Total Assets

 

$

10,480.8

 

 

 

 

 

$

10,190.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,580.2

 

12.3

 

1.04

 

$

1,628.3

 

11.4

 

0.93

 

Savings

 

2,702.5

 

41.1

 

2.03

 

2,698.5

 

27.1

 

1.34

 

Time

 

1,727.3

 

51.3

 

3.97

 

1,429.1

 

34.3

 

3.20

 

Total Interest-Bearing Deposits

 

6,010.0

 

104.7

 

2.33

 

5,755.9

 

72.8

 

1.69

 

Short-Term Borrowings

 

112.0

 

4.3

 

5.06

 

192.1

 

7.0

 

4.83

 

Securities Sold Under Agreements to Repurchase

 

1,042.1

 

35.2

 

4.49

 

878.8

 

29.6

 

4.49

 

Long-Term Debt

 

257.5

 

11.9

 

6.15

 

244.7

 

11.3

 

6.16

 

Total Interest-Bearing Liabilities

 

7,421.6

 

156.1

 

2.81

 

7,071.5

 

120.7

 

2.28

 

Net Interest Income

 

 

 

$

296.3

 

 

 

 

 

$

302.9

 

 

 

Interest Rate Spread

 

 

 

 

 

3.40

%

 

 

 

 

3.71

%

Net Interest Margin

 

 

 

 

 

4.07

%

 

 

 

 

4.29

%

Noninterest-Bearing Demand Deposits

 

1,906.0

 

 

 

 

 

1,978.3

 

 

 

 

 

Other Liabilities

 

430.7

 

 

 

 

 

448.5

 

 

 

 

 

Shareholders’ Equity

 

722.5

 

 

 

 

 

692.6

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,480.8

 

 

 

 

 

$

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 taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $686,000 and $510,000 for the nine months ended September 30, 2007 and 2006, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

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

 

Table 6a

 

 

 

Three Months Ended September 30, 2007 compared to June 30, 2007

 

(dollars in millions)

 

Volume (1)

 

Rate (1)

 

Time (1)

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

1.0

 

$

 

$

 

$

1.0

 

Funds Sold

 

0.6

 

 

 

0.6

 

Investment Securities

 

 

 

 

 

 

 

 

 

Trading

 

(0.3

)

 

 

(0.3

)

Available-for-Sale

 

0.9

 

1.0

 

 

1.9

 

Held-to-Maturity

 

(0.2

)

 

 

(0.2

)

Loans Held for Sale

 

(0.1

)

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(0.1

)

0.1

 

0.2

 

0.2

 

Construction

 

0.2

 

 

0.1

 

0.3

 

Commercial Mortgage

 

0.1

 

 

0.1

 

0.2

 

Residential Mortgage

 

 

0.2

 

 

0.2

 

Other Revolving Credit and Installment

 

 

0.2

 

0.2

 

0.4

 

Home Equity

 

0.1

 

0.1

 

0.2

 

0.4

 

Lease Financing

 

0.2

 

(1.0

)

 

(0.8

)

Total Loans and Leases

 

0.5

 

(0.4

)

0.8

 

0.9

 

Total Change in Interest Income

 

2.4

 

0.6

 

0.8

 

3.8

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

(0.1

)

(0.1

)

0.1

 

(0.1

)

Savings

 

1.1

 

2.1

 

0.1

 

3.3

 

Time

 

0.3

 

0.2

 

0.2

 

0.7

 

Total Interest-Bearing Deposits

 

1.3

 

2.2

 

0.4

 

3.9

 

Short-Term Borrowings

 

0.3

 

(0.1

)

0.1

 

0.3

 

Securities Sold Under Agreements to Repurchase

 

(0.3

)

0.2

 

0.1

 

 

Long-Term Debt

 

(0.1

)

 

 

(0.1

)

Total Change in Interest Expense

 

1.2

 

2.3

 

0.6

 

4.1

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

1.2

 

$

(1.7

)

$

0.2

 

$

(0.3

)

 


(1)

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

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

 

Table 6b

 

 

 

Three Months Ended September 30, 2007 compared to September 30, 2006

 

(dollars in millions)

 

Volume (1)

 

Rate (1)

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

1.0

 

$

 

$

1.0

 

Funds Sold

 

1.0

 

 

1.0

 

Investment Securities

 

 

 

 

 

 

 

Trading

 

1.1

 

 

1.1

 

Available-for-Sale

 

(0.3

)

1.9

 

1.6

 

Held-to-Maturity

 

(1.0

)

0.1

 

(0.9

)

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

0.4

 

 

0.4

 

Construction

 

0.6

 

(0.2

)

0.4

 

Commercial Mortgage

 

0.2

 

0.1

 

0.3

 

Residential Mortgage

 

0.8

 

0.9

 

1.7

 

Other Revolving Credit and Installment

 

(0.4

)

0.2

 

(0.2

)

Home Equity

 

0.2

 

0.2

 

0.4

 

Lease Financing

 

(0.1

)

(0.1

)

(0.2

)

Total Loans and Leases

 

1.7

 

1.1

 

2.8

 

Other

 

 

0.1

 

0.1

 

Total Change in Interest Income

 

3.5

 

3.2

 

6.7

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Demand

 

(0.1

)

 

(0.1

)

Savings

 

0.8

 

4.5

 

5.3

 

Time

 

1.9

 

2.0

 

3.9

 

Total Interest-Bearing Deposits

 

2.6

 

6.5

 

9.1

 

Short-Term Borrowings

 

(0.5

)

(0.1

)

(0.6

)

Securities Sold Under Agreements to Repurchase

 

0.1

 

(0.3

)

(0.2

)

Long-Term Debt

 

0.1

 

 

0.1

 

Total Change in Interest Expense

 

2.3

 

6.1

 

8.4

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

1.2

 

$

(2.9

)

$

(1.7

)

 


(1)

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

 



 

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)

 

2007

 

2007

 

2006

 

2007

 

2006

 

Salaries

 

$

28,882

 

$

29,220

 

$

27,829

 

$

86,226

 

$

82,280

 

Incentive Compensation

 

4,364

 

3,794

 

3,697

 

11,777

 

11,862

 

Share-Based Compensation

 

1,601

 

1,333

 

1,211

 

4,161

 

4,323

 

Commission Expense

 

1,546

 

2,161

 

1,721

 

5,700

 

5,476

 

Retirement and Other Benefits

 

3,865

 

3,365

 

4,454

 

10,999

 

14,522

 

Payroll Taxes

 

2,116

 

2,247

 

2,117

 

7,885

 

7,799

 

Medical, Dental, and Life Insurance

 

2,324

 

2,263

 

1,620

 

6,825

 

5,966

 

Separation Expense

 

246

 

204

 

484

 

1,364

 

1,502

 

Total Salaries and Benefits

 

$

44,944

 

$

44,587

 

$

43,133

 

$

134,937

 

$

133,730

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Loan and Lease Portfolio Balances (Unaudited)

 

Table 8

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2007

 

2007

 

2007

 

2006

 

2006

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,065,258

 

$

1,065,155

 

$

1,042,174

 

$

1,093,392

 

$

994,531

 

Commercial Mortgage

 

627,058

 

619,668

 

611,784

 

611,334

 

635,552

 

Construction

 

254,062

 

261,478

 

245,951

 

249,263

 

238,995

 

Lease Financing

 

478,988

 

480,358

 

460,837

 

508,997

 

489,183

 

Total Commercial

 

2,425,366

 

2,426,659

 

2,360,746

 

2,462,986

 

2,358,261

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,510,584

 

2,505,073

 

2,495,141

 

2,493,110

 

2,464,240

 

Home Equity

 

953,713

 

938,261

 

938,135

 

944,873

 

942,743

 

Other Revolving Credit and Installment

 

693,058

 

677,750

 

693,132

 

700,896

 

701,759

 

Lease Financing

 

17,194

 

18,383

 

19,998

 

21,302

 

22,054

 

Total Consumer

 

4,174,549

 

4,139,467

 

4,146,406

 

4,160,181

 

4,130,796

 

Total Loans and Leases

 

$

6,599,915

 

$

6,566,126

 

$

6,507,152

 

$

6,623,167

 

$

6,489,057

 

 

Air Transportation Credit Exposure (1) (Unaudited)

 

 

 

September 30, 2007

 

June 30, 2007

 

Sept. 30, 2006

 

 

 

 

 

Unused

 

Total

 

Total

 

Total

 

(dollars in thousands)

 

Outstanding

 

Commitments

 

Exposure

 

Exposure

 

Exposure

 

Passenger Carriers Based In the United States

 

$

64,867

 

$

 

$

64,867

 

$

65,607

 

$

68,045

 

Passenger Carriers Based Outside the United States

 

19,162

 

 

19,162

 

19,246

 

19,475

 

Cargo Carriers

 

13,326

 

 

13,326

 

13,279

 

13,240

 

Total Air Transportation Credit Exposure

 

$

97,355

 

$

 

$

97,355

 

$

98,132

 

$

100,760

 

 


(1)

Exposure includes loans, leveraged leases and operating leases.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

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

 

Table 9

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2007

 

2007

 

2007

 

2006

 

2006

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

359

 

$

265

 

$

273

 

$

769

 

$

400

 

Commercial Mortgage

 

123

 

130

 

38

 

40

 

44

 

Lease Financing

 

 

914

 

 

31

 

 

Total Commercial

 

482

 

1,309

 

311

 

840

 

444

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

3,237

 

3,844

 

4,345

 

4,914

 

4,253

 

Home Equity

 

436

 

899

 

476

 

164

 

254

 

Other Revolving Credit and Installment

 

 

214

 

242

 

 

 

Total Consumer

 

3,673

 

4,957

 

5,063

 

5,078

 

4,507

 

Total Non-Accrual Loans and Leases

 

4,155

 

6,266

 

5,374

 

5,918

 

4,951

 

Foreclosed Real Estate

 

105

 

48

 

462

 

407

 

409

 

Other Investments

 

 

 

 

82

 

82

 

Total Non-Performing Assets

 

$

4,260

 

$

6,314

 

$

5,836

 

$

6,407

 

$

5,442

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Lease Financing

 

$

 

$

 

$

4

 

$

 

$

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

639

 

188

 

706

 

519

 

882

 

Home Equity

 

115

 

60

 

219

 

331

 

62

 

Other Revolving Credit and Installment

 

1,678

 

1,158

 

1,441

 

1,954

 

2,044

 

Lease Financing

 

 

 

10

 

10

 

 

Total Consumer

 

2,432

 

1,406

 

2,376

 

2,814

 

2,988

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

2,432

 

$

1,406

 

$

2,380

 

$

2,814

 

$

2,988

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

$

6,599,915

 

$

6,566,126

 

$

6,507,152

 

$

6,623,167

 

$

6,489,057

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.06

%

0.10

%

0.08

%

0.09

%

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.06

%

0.10

%

0.09

%

0.10

%

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.10

%

0.12

%

0.13

%

0.14

%

0.13

%

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Quarter

 

$

6,314

 

$

5,836

 

$

6,407

 

$

5,442

 

$

5,377

 

Additions

 

662

 

2,279

 

1,548

 

2,427

 

1,507

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(1,741

)

(804

)

(1,150

)

(255

)

(848

)

Return to Accrual Status

 

(787

)

(473

)

(435

)

(897

)

(382

)

Sales of Foreclosed Assets

 

(48

)

(326

)

(56

)

(112

)

(20

)

Charge-offs/Write-downs

 

(140

)

(198

)

(478

)

(198

)

(192

)

Total Reductions

 

(2,716

)

(1,801

)

(2,119

)

(1,462

)

(1,442

)

Balance at End of Quarter

 

$

4,260

 

$

6,314

 

$

5,836

 

$

6,407

 

$

5,442

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Reserve for Credit Losses (Unaudited)

 

Table 10

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2007

 

2007

 

2006 (1)

 

2007

 

2006 (1)

 

Balance at Beginning of Period

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(715

)

(738

)

(593

)

(2,258

)

(1,653

)

Lease Financing

 

(123

)

 

 

(145

)

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

(47

)

 

(47

)

(39

)

Home Equity

 

(422

)

(240

)

(211

)

(764

)

(438

)

Other Revolving Credit and Installment

 

(4,597

)

(4,195

)

(3,982

)

(14,506

)

(12,703

)

Lease Financing

 

(7

)

 

(18

)

(7

)

(30

)

Total Loans and Leases Charged-Off

 

(5,864

)

(5,220

)

(4,804

)

(17,727

)

(14,863

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

326

 

315

 

325

 

918

 

2,064

 

Commercial Mortgage

 

35

 

36

 

84

 

156

 

509

 

Lease Financing

 

2

 

6

 

1

 

2,089

 

1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

14

 

54

 

223

 

203

 

464

 

Home Equity

 

69

 

55

 

120

 

189

 

308

 

Other Revolving Credit and Installment

 

1,345

 

1,384

 

1,250

 

4,094

 

3,870

 

Lease Financing

 

3

 

7

 

16

 

14

 

32

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

1,794

 

1,857

 

2,019

 

7,663

 

7,248

 

Net Loans and Leases Charged-Off

 

(4,070

)

(3,363

)

(2,785

)

(10,064

)

(7,615

)

Provision for Credit Losses

 

4,070

 

3,363

 

2,785

 

10,064

 

7,615

 

Balance at End of Period (2)

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

90,998

 

$

90,998

 

$

90,795

 

$

90,998

 

$

90,795

 

Reserve for Unfunded Commitments

 

5,169

 

5,169

 

5,372

 

5,169

 

5,372

 

Total Reserve for Credit Losses

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

$

96,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

6,570,261

 

$

6,532,736

 

$

6,470,883

 

$

6,554,979

 

$

6,324,492

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Net Loans and Leases Charged-Off to

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding (annualized)

 

0.25

%

0.21

%

0.17

%

0.21

%

0.16

%

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

 

1.38

%

1.39

%

1.40

%

1.38

%

1.40

%

 


(1)

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

 

 

(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 (Unaudited).

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segment Selected Financial Information (Unaudited)

 

Table 11a

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Total

 

Treasury

 

Total

 

Three Months Ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

60,219

 

$

34,953

 

$

5,584

 

$

100,756

 

$

(2,200

)

$

98,556

 

Provision for Credit Losses

 

2,975

 

1,284

 

(1

)

4,258

 

(188

)

4,070

 

Net Interest Income (Loss) After Provision for Credit Losses

 

57,244

 

33,669

 

5,585

 

96,498

 

(2,012

)

94,486

 

Noninterest Income

 

26,600

 

10,928

 

18,328

 

55,856

 

5,386

 

61,242

 

Noninterest Expense

 

(43,304

)

(19,807

)

(17,046

)

(80,157

)

(1,293

)

(81,450

)

Income Before Provision for Income Taxes

 

40,540

 

24,790

 

6,867

 

72,197

 

2,081

 

74,278

 

Provision for Income Taxes

 

(15,000

)

(9,174

)

(2,541

)

(26,715

)

216

 

(26,499

)

Allocated Net Income

 

25,540

 

15,616

 

4,326

 

45,482

 

2,297

 

47,779

 

Allowance Funding Value

 

(258

)

(732

)

(11

)

(1,001

)

1,001

 

 

Provision for Credit Losses

 

2,975

 

1,284

 

(1

)

4,258

 

(188

)

4,070

 

Economic Provision

 

(3,032

)

(2,063

)

(88

)

(5,183

)

 

(5,183

)

Tax Effect of Adjustments

 

116

 

559

 

37

 

712

 

(300

)

412

 

Income Before Capital Charge

 

25,341

 

14,664

 

4,263

 

44,268

 

2,810

 

47,078

 

Capital Charge

 

(5,508

)

(3,944

)

(1,632

)

(11,084

)

(8,948

)

(20,032

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

19,833

 

$

10,720

 

$

2,631

 

$

33,184

 

$

(6,138

)

$

27,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

50

%

41

%

28

%

44

%

9

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2007

 

$

4,014,879

 

$

2,739,558

 

$

231,585

 

$

6,986,022

 

$

3,563,573

 

$

10,549,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2006 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

58,345

 

$

33,996

 

$

5,339

 

$

97,680

 

$

2,670

 

$

100,350

 

Provision for Credit Losses

 

2,609

 

480

 

 

3,089

 

(304

)

2,785

 

Net Interest Income After Provision for Credit Losses

 

55,736

 

33,516

 

5,339

 

94,591

 

2,974

 

97,565

 

Noninterest Income

 

25,243

 

11,929

 

17,344

 

54,516

 

2,371

 

56,887

 

Noninterest Expense

 

(43,030

)

(19,739

)

(15,432

)

(78,201

)

(1,604

)

(79,805

)

Income Before Provision for Income Taxes

 

37,949

 

25,706

 

7,251

 

70,906

 

3,741

 

74,647

 

Provision for Income Taxes

 

(14,039

)

(9,682

)

(2,683

)

(26,404

)

(1,323

)

(27,727

)

Allocated Net Income

 

23,910

 

16,024

 

4,568

 

44,502

 

2,418

 

46,920

 

Allowance Funding Value

 

(202

)

(660

)

(9

)

(871

)

871

 

 

Provision for Credit Losses

 

2,609

 

480

 

 

3,089

 

(304

)

2,785

 

Economic Provision

 

(3,105

)

(2,158

)

(98

)

(5,361

)

 

(5,361

)

Tax Effect of Adjustments

 

258

 

865

 

40

 

1,163

 

(210

)

953

 

Income Before Capital Charge

 

23,470

 

14,551

 

4,501

 

42,522

 

2,775

 

45,297

 

Capital Charge

 

(5,426

)

(3,914

)

(1,511

)

(10,851

)

(8,047

)

(18,898

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

18,044

 

$

10,637

 

$

2,990

 

$

31,671

 

$

(5,272

)

$

26,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

47

%

41

%

32

%

43

%

7

%

27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2006 (1)

 

$

3,931,999

 

$

2,692,163

 

$

219,715

 

$

6,843,877

 

$

3,527,338

 

$

10,371,215

 

 


(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

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Total

 

Treasury

 

Total

 

Nine Months Ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

176,902

 

$

104,028

 

$

16,661

 

$

297,591

 

$

(2,020

)

$

295,571

 

Provision for Credit Losses

 

8,867

 

1,409

 

(1

)

10,275

 

(211

)

10,064

 

Net Interest Income (Loss) After Provision for Credit Losses

 

168,035

 

102,619

 

16,662

 

287,316

 

(1,809

)

285,507

 

Noninterest Income

 

79,560

 

30,095

 

57,417

 

167,072

 

13,158

 

180,230

 

Noninterest Expense

 

(128,979

)

(60,330

)

(49,730

)

(239,039

)

(4,366

)

(243,405

)

Income Before Provision for Income Taxes

 

118,616

 

72,384

 

24,349

 

215,349

 

6,983

 

222,332

 

Provision for Income Taxes

 

(43,889

)

(26,614

)

(9,009

)

(79,512

)

23

 

(79,489

)

Allocated Net Income

 

74,727

 

45,770

 

15,340

 

135,837

 

7,006

 

142,843

 

Allowance Funding Value

 

(708

)

(2,163

)

(31

)

(2,902

)

2,902

 

 

Provision for Credit Losses

 

8,867

 

1,409

 

(1

)

10,275

 

(211

)

10,064

 

Economic Provision

 

(8,900

)

(6,327

)

(251

)

(15,478

)

(1

)

(15,479

)

Tax Effect of Adjustments

 

274

 

2,620

 

105

 

2,999

 

(995

)

2,004

 

Income Before Capital Charge

 

74,260

 

41,309

 

15,162

 

130,731

 

8,701

 

139,432

 

Capital Charge

 

(16,407

)

(11,957

)

(4,785

)

(33,149

)

(26,453

)

(59,602

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

57,853

 

$

29,352

 

$

10,377

 

$

97,582

 

$

(17,752

)

$

79,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

50

%

38

%

35

%

43

%

9

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2007

 

$

4,014,879

 

$

2,739,558

 

$

231,585

 

$

6,986,022

 

$

3,563,573

 

$

10,549,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2006 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

172,637

 

$

100,725

 

$

16,316

 

$

289,678

 

$

12,730

 

$

302,408

 

Provision for Credit Losses

 

6,965

 

1,218

 

999

 

9,182

 

(1,567

)

7,615

 

Net Interest Income After Provision for Credit Losses

 

165,672

 

99,507

 

15,317

 

280,496

 

14,297

 

294,793

 

Noninterest Income

 

74,149

 

28,242

 

52,651

 

155,042

 

7,618

 

162,660

 

Noninterest Expense

 

(126,851

)

(58,892

)

(48,886

)

(234,629

)

(4,736

)

(239,365

)

Income Before Provision for Income Taxes

 

112,970

 

68,857

 

19,082

 

200,909

 

17,179

 

218,088

 

Provision for Income Taxes

 

(41,797

)

(34,263

)

(7,051

)

(83,111

)

(5,531

)

(88,642

)

Allocated Net Income

 

71,173

 

34,594

 

12,031

 

117,798

 

11,648

 

129,446

 

Allowance Funding Value

 

(589

)

(1,809

)

(25

)

(2,423

)

2,423

 

 

Provision for Credit Losses

 

6,965

 

1,218

 

999

 

9,182

 

(1,567

)

7,615

 

Economic Provision

 

(9,341

)

(6,628

)

(286

)

(16,255

)

(1

)

(16,256

)

Tax Effect of Adjustments

 

1,097

 

2,671

 

(254

)

3,514

 

(316

)

3,198

 

Income Before Capital Charge

 

69,305

 

30,046

 

12,465

 

111,816

 

12,187

 

124,003

 

Capital Charge

 

(16,258

)

(12,282

)

(4,727

)

(33,267

)

(23,892

)

(57,159

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

53,047

 

$

17,764

 

$

7,738

 

$

78,549

 

$

(11,705

)

$

66,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

47

%

27

%

29

%

37

%

12

%

25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of September 30, 2006 (1)

 

$

3,931,999

 

$

2,692,163

 

$

219,715

 

$

6,843,877

 

$

3,527,338

 

$

10,371,215

 

 


(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

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2007

 

2007

 

2007

 

2006

 

2006 (1)

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

112,787

 

$

112,026

 

$

110,298

 

$

111,649

 

$

110,065

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Trading

 

1,114

 

1,357

 

1,618

 

 

 

Available-for-Sale

 

33,486

 

31,563

 

30,961

 

32,807

 

31,949

 

Held-to-Maturity

 

3,616

 

3,827

 

4,052

 

4,282

 

4,558

 

Deposits

 

1,086

 

96

 

58

 

63

 

50

 

Funds Sold

 

1,103

 

533

 

1,058

 

406

 

66

 

Other

 

364

 

364

 

333

 

333

 

272

 

Total Interest Income

 

153,556

 

149,766

 

148,378

 

149,540

 

146,960

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

37,613

 

33,701

 

33,375

 

30,924

 

28,464

 

Securities Sold Under Agreements to Repurchase

 

11,726

 

11,665

 

11,886

 

12,538

 

11,959

 

Funds Purchased

 

1,654

 

1,452

 

923

 

1,689

 

2,270

 

Short-Term Borrowings

 

87

 

91

 

87

 

106

 

82

 

Long-Term Debt

 

3,920

 

3,979

 

3,970

 

4,078

 

3,835

 

Total Interest Expense

 

55,000

 

50,888

 

50,241

 

49,335

 

46,610

 

Net Interest Income

 

98,556

 

98,878

 

98,137

 

100,205

 

100,350

 

Provision for Credit Losses

 

4,070

 

3,363

 

2,631

 

3,143

 

2,785

 

Net Interest Income After Provision for Credit Losses

 

94,486

 

95,515

 

95,506

 

97,062

 

97,565

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

15,146

 

16,135

 

15,833

 

14,949

 

14,406

 

Mortgage Banking

 

3,848

 

2,479

 

3,371

 

2,612

 

2,394

 

Service Charges on Deposit Accounts

 

11,919

 

11,072

 

10,967

 

11,206

 

10,723

 

Fees, Exchange, and Other Service Charges

 

16,465

 

16,556

 

16,061

 

15,775

 

16,266

 

Investment Securities Gains, Net

 

789

 

575

 

16

 

153

 

19

 

Insurance

 

7,446

 

4,887

 

6,215

 

3,965

 

6,713

 

Other

 

5,629

 

6,324

 

8,497

 

4,856

 

6,366

 

Total Noninterest Income

 

61,242

 

58,028

 

60,960

 

53,516

 

56,887

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

44,944

 

44,587

 

45,406

 

42,727

 

43,133

 

Net Occupancy

 

10,267

 

9,695

 

9,811

 

9,959

 

9,998

 

Net Equipment

 

4,871

 

4,871

 

4,787

 

5,012

 

5,285

 

Professional Fees

 

2,369

 

2,599

 

2,543

 

1,189

 

2,638

 

Other

 

18,999

 

18,080

 

19,576

 

22,710

 

18,751

 

Total Noninterest Expense

 

81,450

 

79,832

 

82,123

 

81,597

 

79,805

 

Income Before Provision for Income Taxes

 

74,278

 

73,711

 

74,343

 

68,981

 

74,647

 

Provision for Income Taxes

 

26,499

 

25,982

 

27,008

 

18,068

 

27,727

 

Net Income

 

$

47,779

 

$

47,729

 

$

47,335

 

$

50,913

 

$

46,920

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.98

 

$

0.97

 

$

0.96

 

$

1.03

 

$

0.94

 

Diluted Earnings Per Share

 

$

0.96

 

$

0.95

 

$

0.94

 

$

1.01

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

10,549,595

 

$

10,722,568

 

$

10,491,957

 

$

10,571,815

 

$

10,371,215

 

Net Loans and Leases

 

6,508,917

 

6,475,128

 

6,416,154

 

6,532,169

 

6,398,262

 

Total Deposits

 

7,875,166

 

8,314,404

 

7,952,937

 

8,023,394

 

7,687,123

 

Total Shareholders’ Equity

 

731,697

 

708,806

 

711,031

 

719,420

 

683,472

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.79

%

1.84

%

1.83

%

1.94

%

1.81

%

Net Income to Average Shareholders’ Equity

 

26.02

 

26.30

 

27.00

 

28.56

 

27.09

 

Net Interest Margin (2)

 

4.03

 

4.12

 

4.07

 

4.15

 

4.20

 

Efficiency Ratio (3)

 

50.97

 

50.88

 

51.62

 

53.08

 

50.75

 

 


(1)

Basic and diluted earnings per share for the three months ended September 30, 2006 was corrected from $0.95 and $0.93, respectively. Corrections were first reported in the fourth quarter of 2006.

 

 

(2)

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

 

 

(3)

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