Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 10-Q
 
(Mark One)
 
ý             Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period
    ended March 31, 2015
 
or
 
o                 Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition
period from              to            
 
Commission File Number: 1-6887
 
BANK OF HAWAII CORPORATION
(Exact name of registrant as specified in its charter)

 	 	 	
Delaware	 	99-0148992	
(State of incorporation)	 	(I.R.S. Employer Identification No.)	
 	 	 	
130 Merchant Street, Honolulu, Hawaii	 	96813	
(Address of principal executive offices)	 	(Zip Code)	
 1-888-643-3888
(Registrant’s telephone number, including area code)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ý  No o
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ý  No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 	 	
Large accelerated filer x	Accelerated filer o	
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company o	
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o  No ý
 
As of April 14, 2015, there were 43,616,439 shares of common stock outstanding.

1

Table of Contents

Bank of Hawaii Corporation
Form 10-Q
Index

 	 	 	
 	 	Page	
 	 	 	
Part I - Financial Information	 	
 	 	 	
Item 1.	Financial Statements (Unaudited)	 	
 	 	 	
 	Consolidated Statements of Income –
Three months ended March 31, 2015 and 2014	2	
 	 	 	
 	Consolidated Statements of Comprehensive Income –
Three months ended March 31, 2015 and 2014	3	
 	 	 	
 	Consolidated Statements of Condition –
March 31, 2015 and December 31, 2014	4	
 	 	 	
 	Consolidated Statements of Shareholders’ Equity –
Three months ended March 31, 2015 and 2014	5	
 	 	 	
 	Consolidated Statements of Cash Flows –
Three months ended March 31, 2015 and 2014	6	
 	 	 	
 	Notes to Consolidated Financial Statements (Unaudited)	7	
 	 	 	
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	41	
 	 	 	
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	69	
 	 	 	
Item 4.	Controls and Procedures	69	
 	 	 	
Part II - Other Information	 	
 	 	 	
Item 1A.	Risk Factors	70	
 	 	 	
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	70	
 	 	 	
Item 6.	Exhibits	70	
 	 	 	
Signatures	 	71	

1

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Income (Unaudited)

 	Three Months Ended	
 	March 31,	
(dollars in thousands, except per share amounts)	2015	
 	 	2014	
 	
Interest Income	 	

Interest and Fees on Loans and Leases	$	70,961	
 	 	$	63,526	
 	
Income on Investment Securities	 	 	 	
Available-for-Sale	10,198	
 	 	10,760	
 	
Held-to-Maturity	24,407	
 	 	27,889	
 	
Deposits	3	
 	 	3	
 	
Funds Sold	259	
 	 	137	
 	
Other	302	
 	 	302	
 	
Total Interest Income	106,130	
 	 	102,617	
 	
Interest Expense	 	

Deposits	2,368	
 	 	2,358	
 	
Securities Sold Under Agreements to Repurchase	6,371	
 	 	6,397	
 	
Funds Purchased	3	
 	 	3	
 	
Other Debt	618	
 	 	626	
 	
Total Interest Expense	9,360	
 	 	9,384	
 	
Net Interest Income	96,770	
 	 	93,233	
 	
Provision for Credit Losses	—	
 	 	—	
 	
Net Interest Income After Provision for Credit Losses	96,770	
 	 	93,233	
 	
Noninterest Income	 	

Trust and Asset Management	12,180	
 	 	11,852	
 	
Mortgage Banking	1,693	
 	 	2,005	
 	
Service Charges on Deposit Accounts	8,537	
 	 	8,878	
 	
Fees, Exchange, and Other Service Charges	12,897	
 	 	12,939	
 	
Investment Securities Gains, Net	10,231	
 	 	2,160	
 	
Annuity and Insurance	2,044	
 	 	2,123	
 	
Bank-Owned Life Insurance	1,734	
 	 	1,602	
 	
Other	2,991	
 	 	3,209	
 	
Total Noninterest Income	52,307	
 	 	44,768	
 	
Noninterest Expense	 	

Salaries and Benefits	49,780	
 	 	46,897	
 	
Net Occupancy	9,333	
 	 	9,417	
 	
Net Equipment	5,288	
 	 	4,603	
 	
Data Processing	3,773	
 	 	3,649	
 	
Professional Fees	2,334	
 	 	2,260	
 	
FDIC Insurance	2,140	
 	 	2,076	
 	
Other	14,267	
 	 	14,645	
 	
Total Noninterest Expense	86,915	
 	 	83,547	
 	
Income Before Provision for Income Taxes	62,162	
 	 	54,454	
 	
Provision for Income Taxes	19,720	
 	 	15,862	
 	
Net Income	$	42,442	
 	 	$	38,592	
 	
Basic Earnings Per Share	$	0.98	
 	 	$	0.87	
 	
Diluted Earnings Per Share	$	0.97	
 	 	$	0.87	
 	
Dividends Declared Per Share	$	0.45	
 	 	$	0.45	
 	
Basic Weighted Average Shares	43,386,402	
 	 	44,193,267	
 	
Diluted Weighted Average Shares	43,597,504	
 	 	44,420,349	

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

2

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income (Unaudited)

 	 	Three Months Ended	
 	 	March 31,	
(dollars in thousands)	 	2015	
 	 	2014	
 	
Net Income	 	$	42,442	
 	 	$	38,592	
 	
Other Comprehensive Income, Net of Tax:	 	 	

Net Unrealized Gains on Investment Securities	 	5,294	
 	 	6,271	
 	
Defined Benefit Plans	 	220	
 	 	156	
 	
Total Other Comprehensive Income	 	5,514	
 	 	6,427	
 	
Comprehensive Income	 	$	47,956	
 	 	$	45,019	

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

3

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Condition (Unaudited)

(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Assets	 	

Interest-Bearing Deposits in Other Banks	$	3,383	
 	 	$	2,873	
 	
Funds Sold	620,331	
 	 	360,577	
 	
Investment Securities	 	

Available-for-Sale	2,271,186	
 	 	2,289,190	
 	
Held-to-Maturity (Fair Value of $4,378,007 and $4,504,495)	4,306,353	
 	 	4,466,679	
 	
Loans Held for Sale	1,951	
 	 	5,136	
 	
Loans and Leases	7,178,628	
 	 	6,897,589	
 	
Allowance for Loan and Lease Losses	(107,461	)	 	(108,688	)	
Net Loans and Leases	7,071,167	
 	 	6,788,901	
 	
Total Earning Assets	14,274,371	
 	 	13,913,356	
 	
Cash and Due From Banks	151,793	
 	 	172,126	
 	
Premises and Equipment, Net	109,223	
 	 	109,854	
 	
Accrued Interest Receivable	47,017	
 	 	44,654	
 	
Foreclosed Real Estate	2,095	
 	 	2,311	
 	
Mortgage Servicing Rights	23,643	
 	 	24,695	
 	
Goodwill	31,517	
 	 	31,517	
 	
Bank-Owned Life Insurance	264,228	
 	 	262,807	
 	
Other Assets	235,292	
 	 	225,888	
 	
Total Assets	$	15,139,179	
 	 	$	14,787,208	

Liabilities	 	

Deposits	 	

Noninterest-Bearing Demand	$	4,047,334	
 	 	$	3,832,943	
 	
Interest-Bearing Demand	2,608,664	
 	 	2,559,570	
 	
Savings	5,014,686	
 	 	4,806,575	
 	
Time	1,308,932	
 	 	1,434,001	
 	
Total Deposits	12,979,616	
 	 	12,633,089	
 	
Funds Purchased	8,459	
 	 	8,459	
 	
Securities Sold Under Agreements to Repurchase	672,329	
 	 	688,601	
 	
Other Debt	173,898	
 	 	173,912	
 	
Retirement Benefits Payable	55,197	
 	 	55,477	
 	
Accrued Interest Payable	5,836	
 	 	5,148	
 	
Taxes Payable and Deferred Taxes	46,987	
 	 	27,777	
 	
Other Liabilities	121,606	
 	 	139,659	
 	
Total Liabilities	14,063,928	
 	 	13,732,122	
 	
Shareholders’ Equity	 	

Common Stock ($.01 par value; authorized 500,000,000 shares;
issued / outstanding: March 31, 2015 - 57,733,267 / 43,652,628
and December 31, 2014 - 57,634,755 / 43,724,208)	575	
 	 	574	
 	
Capital Surplus	534,141	
 	 	531,932	
 	
Accumulated Other Comprehensive Loss	(21,172	)	 	(26,686	)	
Retained Earnings	1,257,341	
 	 	1,234,801	
 	
Treasury Stock, at Cost (Shares: March 31, 2015 - 14,080,639
and December 31, 2014 - 13,910,547)	(695,634	)	 	(685,535	)	
Total Shareholders’ Equity	1,075,251	
 	 	1,055,086	
 	
Total Liabilities and Shareholders’ Equity	$	15,139,179	
 	 	$	14,787,208	
 	
 The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

4

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Shareholders’ Equity (Unaudited)

(dollars in thousands)	Common
Shares Outstanding	
 	 	Common Stock	
 	 	Capital
Surplus	
 	 	Accum.
Other
Compre-
hensive
Income
(Loss)	
 	 	Retained Earnings	
 	 	Treasury Stock	
 	 	Total	
 	
Balance as of December 31, 2014	43,724,208	
 	 	$	574	
 	 	$	531,932	
 	 	$	(26,686	)	 	$	1,234,801	
 	 	$	(685,535	)	 	$	1,055,086	
 	
Net Income	—	
 	 	—	
 	 	—	
 	 	—	
 	 	42,442	
 	 	—	
 	 	42,442	
 	
Other Comprehensive Income	—	
 	 	—	
 	 	—	
 	 	5,514	
 	 	—	
 	 	—	
 	 	5,514	
 	
Share-Based Compensation	—	
 	 	—	
 	 	1,776	
 	 	—	
 	 	—	
 	 	—	
 	 	1,776	
 	
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits	155,646	
 	 	1	
 	 	433	
 	 	—	
 	 	(218	)	 	3,045	
 	 	3,261	
 	
Common Stock Repurchased	(227,226	)	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	(13,144	)	 	(13,144	)	
Cash Dividends Declared ($0.45 per share)	—	
 	 	—	
 	 	—	
 	 	—	
 	 	(19,684	)	 	—	
 	 	(19,684	)	
Balance as of March 31, 2015	43,652,628	
 	 	$	575	
 	 	$	534,141	
 	 	$	(21,172	)	 	$	1,257,341	
 	 	$	(695,634	)	 	$	1,075,251	

Balance as of December 31, 2013	44,490,385	
 	 	$	572	
 	 	$	522,505	
 	 	$	(31,823	)	 	$	1,151,754	
 	 	$	(631,032	)	 	$	1,011,976	
 	
Net Income	—	
 	 	—	
 	 	—	
 	 	—	
 	 	38,592	
 	 	—	
 	 	38,592	
 	
Other Comprehensive Income	—	
 	 	—	
 	 	—	
 	 	6,427	
 	 	—	
 	 	—	
 	 	6,427	
 	
Share-Based Compensation	—	
 	 	—	
 	 	1,808	
 	 	—	
 	 	—	
 	 	—	
 	 	1,808	
 	
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits	222,762	
 	 	1	
 	 	599	
 	 	—	
 	 	(205	)	 	4,063	
 	 	4,458	
 	
Common Stock Repurchased	(245,554	)	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	(14,284	)	 	(14,284	)	
Cash Dividends Declared ($0.45 per share)	—	
 	 	—	
 	 	—	
 	 	—	
 	 	(20,073	)	 	—	
 	 	(20,073	)	
Balance as of March 31, 2014	44,467,593	
 	 	$	573	
 	 	$	524,912	
 	 	$	(25,396	)	 	$	1,170,068	
 	 	$	(641,253	)	 	$	1,028,904	
 	
The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

5

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)

 	Three Months Ended	
 	March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	
Operating Activities	 	

Net Income	$	42,442	
 	 	$	38,592	
 	
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:	 	

Depreciation and Amortization	3,192	
 	 	3,085	
 	
Amortization of Deferred Loan and Lease Fees	(364	)	 	(482	)	
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net	12,740	
 	 	12,157	
 	
Share-Based Compensation	1,776	
 	 	1,808	
 	
Benefit Plan Contributions	(667	)	 	(326	)	
Deferred Income Taxes	1,287	
 	 	4,482	
 	
Net Gains on Sales of Loans and Leases	(748	)	 	(821	)	
Net Gains on Sales of Investment Securities	(10,231	)	 	(2,160	)	
Proceeds from Sales of Loans Held for Sale	10,509	
 	 	39,206	
 	
Originations of Loans Held for Sale	(6,946	)	 	(34,390	)	
Tax Benefits from Share-Based Compensation	(254	)	 	(353	)	
Net Change in Other Assets and Other Liabilities	(13,649	)	 	(11,557	)	
Net Cash Provided by Operating Activities	39,087	
 	 	49,241	

Investing Activities	 	

Investment Securities Available-for-Sale:	 	

Proceeds from Prepayments and Maturities	92,318	
 	 	82,737	
 	
Proceeds from Sales	10,298	
 	 	10,735	
 	
Purchases	(72,223	)	 	(31,268	)	
Investment Securities Held-to-Maturity:	 	

Proceeds from Prepayments and Maturities	184,163	
 	 	177,352	
 	
Purchases	(29,928	)	 	(216,533	)	
Net Change in Loans and Leases	(281,910	)	 	(116,377	)	
Premises and Equipment, Net	(2,561	)	 	(1,772	)	
Net Cash Used in Investing Activities	(99,843	)	 	(95,126	)	
 	 	 	 	
Financing Activities	 	

Net Change in Deposits	346,527	
 	 	129,817	
 	
Net Change in Short-Term Borrowings	(16,272	)	 	27,539	
 	
Tax Benefits from Share-Based Compensation	254	
 	 	353	
 	
Proceeds from Issuance of Common Stock	3,006	
 	 	4,105	
 	
Repurchase of Common Stock	(13,144	)	 	(14,284	)	
Cash Dividends Paid	(19,684	)	 	(20,073	)	
Net Cash Provided by Financing Activities	300,687	
 	 	127,457	

Net Change in Cash and Cash Equivalents	239,931	
 	 	81,572	
 	
Cash and Cash Equivalents at Beginning of Period	535,576	
 	 	463,746	
 	
Cash and Cash Equivalents at End of Period	$	775,507	
 	 	$	545,318	
 	
Supplemental Information	 	

Cash Paid for Interest	$	8,672	
 	 	$	8,512	
 	
Cash Paid for Income Taxes	1,776	
 	 	1,353	
 	
Non-Cash Investing Activities:	 	

Transfer from Loans to Foreclosed Real Estate	83	
 	 	982	

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

6

Table of Contents

Bank of Hawaii Corporation and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its subsidiaries (collectively, the “Company”) provide a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements.  In the opinion of management, the consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

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

These statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Accounting Standards Adopted in 2015

In January 2014, the FASB issued ASU No. 2014-01, "Accounting for Investments in Qualified Affordable Housing Projects."  ASU No. 2014-01 permits reporting entities to make an accounting policy election to account for their investments in qualified affordable housing projects using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense. This new guidance also requires new disclosures for all investors in these projects (see Note 5 to the Consolidated Financial Statements). The Company adopted ASU No. 2014-01 effective January 1, 2015. Upon adoption, the guidance must be applied retrospectively to all periods presented. However, entities that used the effective yield method to account for investments in these projects before adoption may continue to do so for these pre-existing investments. Prior to adoption of ASU No. 2014-01, the Company accounted for such investments using the effective yield method and continued to do so for these pre-existing investments after adopting ASU No. 2014-01. The Company expects future investments to meet the criteria required for the proportional amortization method and plans to make such an accounting policy election. There were no new investments made since the adoption of ASU No. 2014-01 on January 1, 2015, and therefore, the adoption of ASU No. 2014-01 did not have a material impact on the Company's Consolidated Financial Statements.

In January 2014, the FASB issued ASU No. 2014-04, "Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure."   The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either: (1) The creditor obtaining legal title to the residential real estate property upon completion of a foreclosure; or (2) The borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both: (1) The amount of foreclosed residential real estate property held by the creditor; and (2) The

7

Table of Contents

recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The Company adopted ASU No. 2014-04 effective January 1, 2015. The adoption of ASU No. 2014-04 did not have a material impact on the Company's Consolidated Financial Statements.

In June 2014, the FASB issued ASU No. 2014-11, "Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures."   The new guidance aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as repurchase financings with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The amendments in the ASU require a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The amendments in the ASU also require expanded disclosures about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings. The Company adopted the amendments in this ASU effective January 1, 2015. In addition, the expanded disclosures about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings is effective for the Company’s reporting period ending June 30, 2015. As of March 31, 2015, all of the Company's repurchase agreements were typical in nature (i.e., not repurchase-to-maturity transactions or repurchase agreements executed as a repurchase financing) and are accounted for as secured borrowings. As such, the adoption of ASU No. 2014-11 did not have a material impact on the Company's Consolidated Financial Statements.

In June 2014, the FASB issued ASU No. 2014-12, "Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period."   The amendments in the ASU require that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. A reporting entity should apply existing guidance in Topic 718, Compensation - Stock Compensation, as it relates to awards with performance conditions that affect vesting to account for such awards. The performance target should not be reflected in estimating the grant-date fair value of the award. However, compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The requisite service period ends when the employee can cease rendering service and still be eligible to vest in the award if the performance target is achieved. The Company adopted ASU No. 2014-12 effective January 1, 2015. Entities may apply the amendments in this ASU either: (1) prospectively to all awards granted or modified after the effective date; or (2) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new or modified awards thereafter. As of March 31, 2015, the Company did not have any share-based payment awards that included performance targets that could be achieved after the requisite service period. As such, the adoption of ASU No. 2014-12 did not have a material impact on the Company's Consolidated Financial Statements.

In August 2014, the FASB issued ASU No. 2014-14, “Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure.”   The objective of this guidance is to reduce diversity in practice related to how creditors classify government-guaranteed mortgage loans, including FHA or VA guaranteed loans, upon foreclosure. Some creditors reclassify those loans to real estate consistent with other foreclosed loans that do not have guarantees; others reclassify the loans to other receivables. The amendments in this guidance require that a mortgage loan be derecognized and that a separate other receivable be recognized upon foreclosure if the following conditions are met: (1) The loan has a government guarantee that is not separable from the loan before foreclosure; (2) At the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim; and (3) At the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. The Company adopted ASU No. 2014-14 effective January 1, 2015. The adoption of ASU No. 2014-14 did not have a material impact on the Company's Consolidated Financial Statements.

Accounting Standards Pending Adoption

In May 2014, the FASB and the International Accounting Standards Board (the "IASB") jointly issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under GAAP and

8

Table of Contents

International Financial Reporting Standards ("IFRS"). Previous revenue recognition guidance in GAAP comprised broad revenue recognition concepts together with numerous revenue requirements for particular industries or transactions, which sometimes resulted in different accounting for economically similar transactions. In contrast, IFRS provided limited revenue recognition guidance and, consequently, could be difficult to apply to complex transactions. Accordingly, the FASB and the IASB initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS that would: (1) Remove inconsistencies and weaknesses in revenue requirements; (2) Provide a more robust framework for addressing revenue issues; (3) Improve comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets; (4) Provide more useful information to users of financial statements through improved disclosure requirements; and (5) Simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer. To meet those objectives, the FASB issued ASU No. 2014-09,  "Revenue from Contracts with Customers."  The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies generally will be required to use more judgment and make more estimates than under current guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The standard is effective for public entities for interim and annual reporting periods beginning after December 15, 2016; early adoption is not permitted. For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. The Company is currently evaluating the provisions of ASU No. 2014-09 and will be closely monitoring developments and additional guidance to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.

In February 2015, the FASB issued ASU No. 2015-02, “Amendments to the Consolidation Analysis.”  This ASU affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (1) Modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”) or voting interest entities; (2) Eliminate the presumption that a general partner should consolidate a limited partnership; (3) Affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) Provide a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds. ASU No. 2015-02 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company is currently evaluating the provisions of ASU No. 2015-02 to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.

In April 2015, the FASB issued ASU No. 2015-05, “Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement.”   This ASU provides guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The new guidance does not change the accounting for a customer’s accounting for service contracts. ASU No. 2015-05 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company is currently evaluating the provisions of ASU No. 2015-05 to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.

9

Table of Contents

Note 2.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of March 31, 2015 and December 31, 2014 were as follows:

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
(dollars in thousands)	Amortized Cost	
 	 	Gross
Unrealized Gains	
 	 	Gross
Unrealized Losses	
 	 	Fair Value	
 	
March 31, 2015	 	

 	 	 	
 	
Available-for-Sale:	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	350,177	
 	 	$	5,610	
 	 	$	(136	)	 	$	355,651	
 	
Debt Securities Issued by States and Political Subdivisions	727,980	
 	 	25,068	
 	 	(580	)	 	752,468	
 	
Debt Securities Issued by Corporations	288,225	
 	 	665	
 	 	(2,945	)	 	285,945	
 	
Mortgage-Backed Securities:	 	

 	 	 	
 	
    Residential - Government Agencies	417,962	
 	 	10,325	
 	 	(896	)	 	427,391	
 	
    Residential - U.S. Government-Sponsored Enterprises	279,708	
 	 	3,866	
 	 	—	
 	 	283,574	
 	
    Commercial - Government Agencies	172,040	
 	 	—	
 	 	(5,883	)	 	166,157	
 	
Total Mortgage-Backed Securities	869,710	
 	 	14,191	
 	 	(6,779	)	 	877,122	
 	
Total	$	2,236,092	
 	 	$	45,534	
 	 	$	(10,440	)	 	$	2,271,186	
 	
Held-to-Maturity:	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	518,849	
 	 	$	4,592	
 	 	$	(69	)	 	$	523,372	
 	
Debt Securities Issued by States and Political Subdivisions	248,674	
 	 	16,435	
 	 	—	
 	 	265,109	
 	
Debt Securities Issued by Corporations	162,867	
 	 	1,948	
 	 	(913	)	 	163,902	
 	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	
 	
    Residential - Government Agencies	2,706,237	
 	 	50,307	
 	 	(10,118	)	 	2,746,426	
 	
    Residential - U.S. Government-Sponsored Enterprises	361,273	
 	 	6,145	
 	 	—	
 	 	367,418	
 	
    Commercial - Government Agencies	308,453	
 	 	4,052	
 	 	(725	)	 	311,780	
 	
Total Mortgage-Backed Securities	3,375,963	
 	 	60,504	
 	
 	(10,843	)	
 	3,425,624	
 	
Total	$	4,306,353	
 	 	$	83,479	
 	 	$	(11,825	)	 	$	4,378,007	

December 31, 2014	 	

 	 	 	
 	
Available-for-Sale:	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	325,365	
 	 	$	5,933	
 	 	$	(40	)	 	$	331,258	
 	
Debt Securities Issued by States and Political Subdivisions	723,474	
 	 	21,941	
 	 	(1,445	)	 	743,970	
 	
Debt Securities Issued by Corporations	298,272	
 	 	546	
 	 	(3,985	)	 	294,833	
 	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	
 	
    Residential - Government Agencies	452,493	
 	 	10,986	
 	 	(1,043	)	 	462,436	
 	
    Residential - U.S. Government-Sponsored Enterprises	276,390	
 	 	2,262	
 	 	(191	)	 	278,461	
 	
    Commercial - Government Agencies	186,813	
 	 	—	
 	 	(8,581	)	 	178,232	
 	
Total Mortgage-Backed Securities	915,696	
 	 	13,248	
 	 	(9,815	)	 	919,129	
 	
Total	$	2,262,807	
 	 	$	41,668	
 	 	$	(15,285	)	 	$	2,289,190	
 	
Held-to-Maturity:	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	498,767	
 	 	$	2,008	
 	 	$	(1,159	)	 	$	499,616	
 	
Debt Securities Issued by States and Political Subdivisions	249,559	
 	 	15,459	
 	 	—	
 	 	265,018	
 	
Debt Securities Issued by Corporations	166,686	
 	 	109	
 	 	(3,442	)	 	163,353	
 	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	
 	
    Residential - Government Agencies	2,862,369	
 	 	45,407	
 	 	(20,636	)	 	2,887,140	
 	
    Residential - U.S. Government-Sponsored Enterprises	379,365	
 	 	3,635	
 	 	(15	)	 	382,985	
 	
    Commercial - Government Agencies	309,933	
 	 	241	
 	 	(3,791	)	 	306,383	
 	
Total Mortgage-Backed Securities	3,551,667	
 	 	49,283	
 	 	(24,442	)	 	3,576,508	
 	
Total	$	4,466,679	
 	 	$	66,859	
 	 	$	(29,043	)	 	$	4,504,495	

10

Table of Contents

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of March 31, 2015.  Debt securities issued by government agencies (Small Business Administration securities) and mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

(dollars in thousands)	Amortized Cost	
 	 	Fair Value	
 	
Available-for-Sale:	 	

Due in One Year or Less	$	90,025	
 	 	$	90,886	
 	
Due After One Year Through Five Years	349,765	
 	 	351,442	
 	
Due After Five Years Through Ten Years	541,657	
 	 	554,898	
 	
Due After Ten Years	95,040	
 	 	102,294	
 	
 	1,076,487	
 	 	1,099,520	

Debt Securities Issued by Government Agencies	289,895	
 	 	294,544	
 	
Mortgage-Backed Securities:	 	

    Residential - Government Agencies	417,962	
 	 	427,391	
 	
    Residential - U.S. Government-Sponsored Enterprises	279,708	
 	 	283,574	
 	
    Commercial - Government Agencies	172,040	
 	 	166,157	
 	
Total Mortgage-Backed Securities	869,710	
 	 	877,122	
 	
Total	$	2,236,092	
 	 	$	2,271,186	

Held-to-Maturity:	 	

Due in One Year or Less	$	89,760	
 	 	$	90,447	
 	
Due After One Year Through Five Years	439,937	
 	 	444,139	
 	
Due After Five Years Through Ten Years	224,823	
 	 	232,586	
 	
Due After Ten Years	175,870	
 	 	185,211	
 	
 	930,390	
 	 	952,383	
 	
Mortgage-Backed Securities:	 	

    Residential - Government Agencies	2,706,237	
 	 	2,746,426	
 	
    Residential - U.S. Government-Sponsored Enterprises	361,273	
 	 	367,418	
 	
    Commercial - Government Agencies	308,453	
 	 	311,780	
 	
Total Mortgage-Backed Securities	3,375,963	
 	 	3,425,624	
 	
Total	$	4,306,353	
 	 	$	4,378,007	

Investment securities with carrying values of $2.6 billion and $2.8 billion as of March 31, 2015 and December 31, 2014, respectively, were pledged to secure deposits of governmental entities and securities sold under agreements to repurchase.

The table below presents the gains and losses from the sales of investment securities for the three months ended March 31, 2015 and 2014.

 	Three Months Ended
March 31,	
(dollars in thousands)	2015	
 	 	2014	
Gross Gains on Sales of Investment Securities	$	10,231	
 	 	$	2,160	
 	
Gross Losses on Sales of Investment Securities	—	
 	 	—	
 	
Net Gains on Sales of Investment Securities	$	10,231	
 	 	$	2,160	

11

Table of Contents

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

 	Less Than 12 Months	 	12 Months or Longer	 	Total	
(dollars in thousands)	Fair Value	
 	 	Gross Unrealized Losses	
 	 	Fair Value	
 	 	Gross Unrealized Losses	
 	 	Fair Value	
 	 	Gross Unrealized Losses	
 	
March 31, 2015	 	

 	 	 	

 	
Available-for-Sale:	 	 	 	 	 	 	 	 	 	 	 	
Debt Securities Issued by the U.S. Treasury
   and Government Agencies	$	30,513	
 	 	$	(106	)	 	$	5,335	
 	 	$	(30	)	 	$	35,848	
 	 	$	(136	)	
Debt Securities Issued by States
   and Political Subdivisions	98,931	
 	 	(580	)	 	—	
 	 	—	
 	 	98,931	
 	 	(580	)	
Debt Securities Issued by Corporations	24,260	
 	 	(740	)	 	167,931	
 	 	(2,205	)	 	192,191	
 	 	(2,945	)	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	 	

 	
 	
    Residential - Government Agencies	12,826	
 	 	(9	)	 	11,598	
 	 	(887	)	 	24,424	
 	 	(896	)	
    Commercial - Government Agencies	—	
 	 	—	
 	 	166,157	
 	 	(5,883	)	 	166,157	
 	 	(5,883	)	
Total Mortgage-Backed Securities	12,826	
 	 	(9	)	 	177,755	
 	 	(6,770	)	 	190,581	
 	 	(6,779	)	
Total	$	166,530	
 	 	$	(1,435	)	 	$	351,021	
 	 	$	(9,005	)	 	$	517,551	
 	 	$	(10,440	)	
Held-to-Maturity:	 	 	 	 	 	 	 	 	 	 	 	
Debt Securities Issued by the U.S. Treasury
   and Government Agencies	$	19,980	
 	 	$	(3	)	 	$	30,205	
 	 	$	(66	)	 	$	50,185	
 	 	$	(69	)	
Debt Securities Issued by Corporations	—	
 	 	—	
 	 	77,905	
 	 	(913	)	 	77,905	
 	 	(913	)	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	 	 	 	 	
    Residential - Government Agencies	331,511	
 	 	(1,507	)	 	502,727	
 	 	(8,611	)	 	834,238	
 	 	(10,118	)	
    Commercial - Government Agencies	—	
 	 	—	
 	 	103,151	
 	 	(725	)	 	103,151	
 	 	(725	)	
Total Mortgage-Backed Securities	331,511	
 	 	(1,507	)	 	605,878	
 	 	(9,336	)	 	937,389	
 	 	(10,843	)	
Total	$	351,491	
 	 	$	(1,510	)	 	$	713,988	
 	 	$	(10,315	)	 	$	1,065,479	
 	 	$	(11,825	)	
 	 	 	 	 	 	 	 	 	 	 	 	
December 31, 2014	 	

 	 	 	

 	
Available-for-Sale:	 	 	 	 	 	 	 	 	 	 	 	
Debt Securities Issued by the U.S. Treasury
     and Government Agencies	$	1,729	
 	 	$	(2	)	 	$	5,546	
 	 	$	(38	)	 	$	7,275	
 	 	$	(40	)	
Debt Securities Issued by States
     and Political Subdivisions	78,068	
 	 	(305	)	 	94,543	
 	 	(1,140	)	 	172,611	
 	 	(1,445	)	
Debt Securities Issued by Corporations	73,829	
 	 	(1,171	)	 	180,335	
 	 	(2,814	)	 	254,164	
 	 	(3,985	)	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	 	 	 	 	
     Residential - Government Agencies	3,025	
 	 	(8	)	 	12,215	
 	 	(1,035	)	 	15,240	
 	 	(1,043	)	
     Residential - U.S. Government-Sponsored Enterprises	103,824	
 	 	(191	)	 	—	
 	 	—	
 	 	103,824	
 	 	(191	)	
     Commercial - Government Agencies	—	
 	 	—	
 	 	178,232	
 	 	(8,581	)	 	178,232	
 	 	(8,581	)	
Total Mortgage-Backed Securities	106,849	
 	 	(199	)	 	190,447	
 	 	(9,616	)	 	297,296	
 	 	(9,815	)	
Total	$	260,475	
 	 	$	(1,677	)	 	$	470,871	
 	 	$	(13,608	)	 	$	731,346	
 	 	$	(15,285	)	
Held-to-Maturity:	 	 	 	 	 	 	 	 	 	 	 	
Debt Securities Issued by the U.S. Treasury
and Government Agencies	$	70,016	
 	 	$	(134	)	 	$	144,222	
 	 	$	(1,025	)	 	$	214,238	
 	 	$	(1,159	)	
Debt Securities Issued by Corporations	46,196	
 	 	(349	)	 	82,109	
 	 	(3,093	)	 	128,305	
 	 	(3,442	)	
Mortgage-Backed Securities:	 	 	 	 	 	 	 	 	 	 	 	
     Residential - Government Agencies	280,967	
 	 	(1,207	)	 	845,911	
 	 	(19,429	)	 	1,126,878	
 	 	(20,636	)	
     Residential - U.S. Government-Sponsored Enterprises	45,754	
 	 	(15	)	 	—	
 	 	—	
 	 	45,754	
 	 	(15	)	
     Commercial - Government Agencies	124,594	
 	 	(179	)	 	171,091	
 	 	(3,612	)	 	295,685	
 	 	(3,791	)	
Total Mortgage-Backed Securities	451,315	
 	 	(1,401	)	 	1,017,002	
 	 	(23,041	)	 	1,468,317	
 	 	(24,442	)	
Total	$	567,527	
 	 	$	(1,884	)	 	$	1,243,333	
 	 	$	(27,159	)	 	$	1,810,860	
 	 	$	(29,043	)	

12

Table of Contents

The Company does not believe that the investment securities that were in an unrealized loss position as of March 31, 2015, which were comprised of 119 securities, represent an other-than-temporary impairment.  Total gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.  As of March 31, 2015 and December 31, 2014, the gross unrealized losses reported for mortgage-backed securities were primarily related to investment securities issued by the Government National Mortgage Association. The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.

Interest income from taxable and non-taxable investment securities for the three months ended March 31, 2015 and 2014 were as follows:

 	Three Months Ended
March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	
Taxable	$	29,292	
 	 	$	33,427	
 	
Non-Taxable	5,313	
 	 	5,222	
 	
Total Interest Income from Investment Securities	$	34,605	
 	 	$	38,649	

As of March 31, 2015, included in the Company's investment securities portfolio were debt securities issued by political subdivisions within the State of Hawaii of $604.3 million, representing 59% of the total fair value of the Company's municipal debt securities. Of the entire Hawaii municipal bond portfolio, 91% were credit-rated Aa2 or better by Moody's while most of the remaining Hawaii municipal bonds were credit-rated A2 or better by at least one nationally recognized statistical rating organization. Approximately 77% of the Company's Hawaii municipal bond holdings were general obligation issuances. As of March 31, 2015, there were no other holdings of municipal debt securities that were issued by a single state or political subdivision which comprised more than 10% of the total fair value of the Company's municipal debt securities.

As of March 31, 2015, the carrying value of the Company’s Federal Home Loan Bank of Seattle ("FHLB Seattle") and Federal Reserve Bank stock was as follows:

(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Federal Home Loan Bank Stock	$	44,463	
 	 	$	47,075	
 	
Federal Reserve Bank Stock	19,419	
 	 	19,299	
 	
Total	$	63,882	
 	 	$	66,374	

These securities can only be redeemed or sold at their par value and only to the respective issuing government-supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than recognizing temporary declines in value.

On February 27, 2015, the FHLB Seattle and the Federal Home Loan Bank of Des Moines announced that the members of both banks have ratified the Merger Agreement approved by their boards of directors in September 2014. The combined bank will be headquartered in Des Moines and maintain a western regional office in Seattle. Pending certain closing conditions, the merger is anticipated to become effective by mid-year 2015. The merger is not expected to have a material impact on the Company's Consolidated Financial Statements or the Company's dealings with the combined bank.

Visa Class B Restricted Shares

In 2008, the Company received Visa Class B restricted shares as part of Visa’s initial public offering. These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A common shares. This conversion will not occur until the settlement of certain litigation which is indemnified by Visa members such as the Company. Visa funded an escrow account from its initial public offering to settle these litigation claims. Should this escrow account not be sufficient to cover these litigation claims, Visa is entitled to fund additional amounts to the escrow account by reducing each member bank's Class B conversion ratio to unrestricted Class A shares. As of March 31, 2015, the conversion ratio was 1.6483.

During the first quarter of 2015, the Company recorded a $10.1 million net gain on the sale of 95,000 Visa Class B shares. Concurrent with these sales, the Company entered into an agreement with the buyer that requires payment to the buyer in the

13

Table of Contents

event Visa further reduces the conversion ratio. Based on the existing transfer restriction and the uncertainty of the outcome of certain litigation relating to Visa, the remaining 297,814 Class B shares (490,887 Class A equivalents) that the Company owns are carried at a zero cost basis. The Company also contributed 4,700 Visa Class B restricted shares to the Bank of Hawaii Foundation during first quarter of 2015. The contribution had no impact on noninterest expense; however, the contribution favorably impacted our effective tax rate in 2015.

Note 3.    Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of March 31, 2015 and December 31, 2014:

 	 	 	 	 	 	 	 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Commercial	 	

Commercial and Industrial	$	1,141,408	
 	 	$	1,055,243	
 	
Commercial Mortgage	1,477,902	
 	 	1,437,513	
 	
Construction	111,381	
 	 	109,183	
 	
Lease Financing	224,419	
 	 	226,189	
 	
Total Commercial	2,955,110	
 	 	2,828,128	
 	
Consumer	 	

Residential Mortgage	2,699,434	
 	 	2,571,090	
 	
Home Equity	884,742	
 	 	866,688	
 	
Automobile	339,686	
 	 	323,848	
 	
Other 1	299,656	
 	 	307,835	
 	
Total Consumer	4,223,518	
 	 	4,069,461	
 	
Total Loans and Leases	$	7,178,628	
 	 	$	6,897,589	

1 	Comprised of other revolving credit, installment, and lease financing.	
Most of the Company's lending activity is with customers located in the State of Hawaii. A substantial portion of the Company's real estate loans are secured by real estate in Hawaii.

Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income were $0.5 million and $0.7 million for the three months March 31, 2015 and 2014, respectively.

14

Table of Contents

Allowance for Loan and Lease Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three months ended March 31, 2015 and 2014.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of March 31, 2015 and 2014.

 	 	 	 	 	 	 	 	 	 	 	 	
(dollars in thousands)	Commercial	
 	 	Consumer	
 	 	Total	
 	
Three Months Ended March 31, 2015	 	

 	
Allowance for Loan and Lease Losses:	 	

 	
Balance at Beginning of Period	$	64,551	
 	 	$	44,137	
 	 	$	108,688	
 	
Loans and Leases Charged-Off	(235	)	 	(3,853	)	 	(4,088	)	
Recoveries on Loans and Leases Previously Charged-Off	736	
 	 	2,125	
 	 	2,861	
 	
Net Loans and Leases Recovered (Charged-Off)	501	
 	 	(1,728	)	 	(1,227	)	
Provision for Credit Losses	782	
 	 	(782	)	 	—	
 	
Balance at End of Period	$	65,834	
 	 	$	41,627	
 	 	$	107,461	
 	
As of March 31, 2015	 	

 	
Allowance for Loan and Lease Losses:	 	

 	
Individually Evaluated for Impairment	$	2,212	
 	 	$	3,534	
 	 	$	5,746	
 	
Collectively Evaluated for Impairment	63,622	
 	 	38,093	
 	 	101,715	
 	
Total	$	65,834	
 	 	$	41,627	
 	 	$	107,461	
 	
Recorded Investment in Loans and Leases:	 	

 	
Individually Evaluated for Impairment	$	26,084	
 	 	$	39,453	
 	 	$	65,537	
 	
Collectively Evaluated for Impairment	2,929,026	
 	 	4,184,065	
 	 	7,113,091	
 	
Total	$	2,955,110	
 	 	$	4,223,518	
 	 	$	7,178,628	

Three Months Ended March 31, 2014	 	

 	
Allowance for Loan and Lease Losses:	 	

 	
Balance at Beginning of Period	$	71,446	
 	 	$	44,008	
 	 	$	115,454	
 	
Loans and Leases Charged-Off	(819	)	 	(3,219	)	 	(4,038	)	
Recoveries on Loans and Leases Previously Charged-Off	941	
 	 	1,769	
 	 	2,710	
 	
Net Loans and Leases Recovered (Charged-Off)	122	
 	 	(1,450	)	 	(1,328	)	
Provision for Credit Losses	(178	)	 	178	
 	 	—	
 	
Balance at End of Period	$	71,390	
 	 	$	42,736	
 	 	$	114,126	
 	
As of March 31, 2014	 	

 	
Allowance for Loan and Lease Losses:	 	

 	
Individually Evaluated for Impairment	$	8,903	
 	 	$	3,699	
 	 	$	12,602	
 	
Collectively Evaluated for Impairment	62,487	
 	 	39,037	
 	 	101,524	
 	
Total	$	71,390	
 	 	$	42,736	
 	 	$	114,126	
 	
Recorded Investment in Loans and Leases:	 	

 	
Individually Evaluated for Impairment	$	29,815	
 	 	$	37,780	
 	 	$	67,595	
 	
Collectively Evaluated for Impairment	2,542,348	
 	 	3,599,914	
 	 	6,142,262	
 	
Total	$	2,572,163	
 	 	$	3,637,694	
 	 	$	6,209,857	

15

Table of Contents

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:
 	 	
Pass:	Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement. Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.	

Special Mention:	Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease. The special mention credit quality indicator is not used for classes of loans and leases that are included in the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.	

Classified:	Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any. Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest. Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less. Home equity loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection, the first mortgage is with the Company, and the current combined loan-to-value ratio is 60% or less. Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classified for a period of up to six months following a loan modification. Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classified status. Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans and leases are not corrected in a timely manner.	

16

Table of Contents

The Company’s credit quality indicators are periodically updated on a case-by-case basis.  The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of March 31, 2015 and December 31, 2014.

 	March 31, 2015	
(dollars in thousands)	Commercial
and Industrial	
 	 	Commercial
Mortgage	
 	 	Construction	
 	 	Lease
Financing	
 	 	Total
Commercial	
 	
Pass	$	1,096,131	
 	 	$	1,400,719	
 	 	$	109,608	
 	 	$	223,942	
 	 	$	2,830,400	
 	
Special Mention	14,982	
 	 	33,841	
 	 	—	
 	 	91	
 	 	48,914	
 	
Classified	30,295	
 	 	43,342	
 	 	1,773	
 	 	386	
 	 	75,796	
 	
Total	$	1,141,408	
 	 	$	1,477,902	
 	 	$	111,381	
 	 	$	224,419	
 	 	$	2,955,110	

(dollars in thousands)	Residential
Mortgage	
 	 	Home
Equity	
 	 	Automobile	
 	 	Other 1	
 	 	Total
Consumer	
 	
Pass	$	2,684,218	
 	 	$	880,349	
 	 	$	339,149	
 	 	$	298,894	
 	 	$	4,202,610	
 	
Classified	15,216	
 	 	4,393	
 	 	537	
 	 	762	
 	 	20,908	
 	
Total	$	2,699,434	
 	 	$	884,742	
 	 	$	339,686	
 	 	$	299,656	
 	 	$	4,223,518	
 	
Total Recorded Investment in Loans and Leases	 	 	

 	 	$	7,178,628	

 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	December 31, 2014	
(dollars in thousands)	Commercial
and Industrial	
 	 	Commercial
Mortgage	
 	 	Construction	
 	 	Lease
Financing	
 	 	Total
Commercial	
 	
Pass	$	1,001,474	
 	 	$	1,358,812	
 	 	$	107,381	
 	 	$	225,783	
 	 	$	2,693,450	
 	
Special Mention	17,364	
 	 	45,082	
 	 	—	
 	 	17	
 	 	62,463	
 	
Classified	36,405	
 	 	33,619	
 	 	1,802	
 	 	389	
 	 	72,215	
 	
Total	$	1,055,243	
 	 	$	1,437,513	
 	 	$	109,183	
 	 	$	226,189	
 	 	$	2,828,128	

(dollars in thousands)	Residential
Mortgage	
 	 	Home
Equity	
 	 	Automobile	
 	 	Other 1	
 	 	Total
Consumer	
 	
Pass	$	2,556,140	
 	 	$	862,258	
 	 	$	323,232	
 	 	$	307,123	
 	 	$	4,048,753	
 	
Classified	14,950	
 	 	4,430	
 	 	616	
 	 	712	
 	 	20,708	
 	
Total	$	2,571,090	
 	 	$	866,688	
 	 	$	323,848	
 	 	$	307,835	
 	 	$	4,069,461	
 	
Total Recorded Investment in Loans and Leases	 	 	

 	 	$	6,897,589	

1 	Comprised of other revolving credit, installment, and lease financing.	

17

Table of Contents

Aging Analysis

The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of March 31, 2015 and December 31, 2014.

(dollars in thousands)	30 - 59
Days
Past Due	
 	 	60 - 89
Days
Past Due	
 	 	Past Due
90 Days
or More	
 	 	Non-
Accrual	
 	 	Total
Past Due and
Non-Accrual	
 	 	Current	
 	 	Total
Loans and
Leases	
 	 	Non-Accrual
Loans and
Leases that
are Current 2	
 	
As of March 31, 2015	 	

 	 	 	

 	 	 	

Commercial	 	

 	 	 	

 	 	 	

Commercial and Industrial	$	2,852	
 	 	$	180	
 	 	$	—	
 	 	$	8,641	
 	 	$	11,673	
 	 	$	1,129,735	
 	 	$	1,141,408	
 	 	$	7,402	
 	
Commercial Mortgage	1,126	
 	 	34	
 	 	—	
 	 	732	
 	 	1,892	
 	 	1,476,010	
 	 	1,477,902	
 	 	508	
 	
Construction	—	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	111,381	
 	 	111,381	
 	 	—	
 	
Lease Financing	—	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	224,419	
 	 	224,419	
 	 	—	
 	
Total Commercial	3,978	
 	 	214	
 	 	—	
 	 	9,373	
 	 	13,565	
 	 	2,941,545	
 	 	2,955,110	
 	 	7,910	
 	
Consumer	 	

 	 	 	

 	 	 	

Residential Mortgage	6,702	
 	 	2,208	
 	 	3,914	
 	 	14,344	
 	 	27,168	
 	 	2,672,266	
 	 	2,699,434	
 	 	1,515	
 	
Home Equity	3,804	
 	 	1,378	
 	 	2,425	
 	 	2,965	
 	 	10,572	
 	 	874,170	
 	 	884,742	
 	 	965	
 	
Automobile	6,126	
 	 	963	
 	 	537	
 	 	—	
 	 	7,626	
 	 	332,060	
 	 	339,686	
 	 	—	
 	
Other 1	2,122	
 	 	1,200	
 	 	1,078	
 	 	—	
 	 	4,400	
 	 	295,256	
 	 	299,656	
 	 	—	
 	
Total Consumer	18,754	
 	 	5,749	
 	 	7,954	
 	 	17,309	
 	 	49,766	
 	 	4,173,752	
 	 	4,223,518	
 	 	2,480	
 	
Total	$	22,732	
 	 	$	5,963	
 	 	$	7,954	
 	 	$	26,682	
 	 	$	63,331	
 	 	$	7,115,297	
 	 	$	7,178,628	
 	 	$	10,390	

As of December 31, 2014	 	

 	 	 	

 	 	 	

Commercial	 	

 	 	 	

 	 	 	

Commercial and Industrial	$	992	
 	 	$	356	
 	 	$	2	
 	 	$	9,088	
 	 	$	10,438	
 	 	$	1,044,805	
 	 	$	1,055,243	
 	 	$	7,819	
 	
Commercial Mortgage	458	
 	 	—	
 	 	—	
 	 	745	
 	 	1,203	
 	 	1,436,310	
 	 	1,437,513	
 	 	—	
 	
Construction	—	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	109,183	
 	 	109,183	
 	 	—	
 	
Lease Financing	—	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	226,189	
 	 	226,189	
 	 	—	
 	
Total Commercial	1,450	
 	 	356	
 	 	2	
 	 	9,833	
 	 	11,641	
 	 	2,816,487	
 	 	2,828,128	
 	 	7,819	
 	
Consumer	 	

 	 	 	

 	 	 	

Residential Mortgage	4,907	
 	 	2,107	
 	 	4,506	
 	 	14,841	
 	 	26,361	
 	 	2,544,729	
 	 	2,571,090	
 	 	632	
 	
Home Equity	3,461	
 	 	2,661	
 	 	2,596	
 	 	3,097	
 	 	11,815	
 	 	854,873	
 	 	866,688	
 	 	375	
 	
Automobile	7,862	
 	 	1,483	
 	 	616	
 	 	—	
 	 	9,961	
 	 	313,887	
 	 	323,848	
 	 	—	
 	
Other 1	2,416	
 	 	1,049	
 	 	941	
 	 	—	
 	 	4,406	
 	 	303,429	
 	 	307,835	
 	 	—	
 	
Total Consumer	18,646	
 	 	7,300	
 	 	8,659	
 	 	17,938	
 	 	52,543	
 	 	4,016,918	
 	 	4,069,461	
 	 	1,007	
 	
Total	$	20,096	
 	 	$	7,656	
 	 	$	8,661	
 	 	$	27,771	
 	 	$	64,184	
 	 	$	6,833,405	
 	 	$	6,897,589	
 	 	$	8,826	

1 	Comprised of other revolving credit, installment, and lease financing.	
 	 	
2 	Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.	

18

Table of Contents

Impaired Loans

The following presents by class, information related to impaired loans as of March 31, 2015 and December 31, 2014.

 	 	 	 	 	 	 	 	 	 	 	 	
(dollars in thousands)	Recorded
 Investment	
 	 	Unpaid
 Principal
 Balance	
 	 	Related 
Allowance for 
Loan Losses	
 	
March 31, 2015	 	

 	
Impaired Loans with No Related Allowance Recorded:	 	

 	
Commercial	 	

 	
Commercial and Industrial	$	11,798	
 	 	$	17,102	

 	
Commercial Mortgage	6,407	
 	 	6,407	

 	
Construction	1,668	
 	 	1,668	

 	
Total Commercial	19,873	
 	 	25,177	
 	 	—	
 	
Total Impaired Loans with No Related Allowance Recorded	$	19,873	
 	 	$	25,177	
 	 	$	—	

Impaired Loans with an Allowance Recorded:	 	

 	
Commercial	 	

 	
Commercial and Industrial	$	6,211	
 	 	$	12,811	
 	 	$	2,212	
 	
Total Commercial	6,211	
 	 	12,811	
 	 	2,212	
 	
Consumer	 	

 	
Residential Mortgage	31,725	
 	 	37,786	
 	 	3,408	
 	
Home Equity	1,203	
 	 	1,203	
 	 	18	
 	
Automobile	5,546	
 	 	5,546	
 	 	76	
 	
Other 1	979	
 	 	979	
 	 	32	
 	
Total Consumer	39,453	
 	 	45,514	
 	 	3,534	
 	
Total Impaired Loans with an Allowance Recorded	$	45,664	
 	 	$	58,325	
 	 	$	5,746	

Impaired Loans:	 	 	 	 	 	
Commercial	$	26,084	
 	 	$	37,988	
 	 	$	2,212	
 	
Consumer	39,453	
 	 	45,514	
 	 	3,534	
 	
Total Impaired Loans	$	65,537	
 	 	$	83,502	
 	 	$	5,746	

December 31, 2014	 	

 	
Impaired Loans with No Related Allowance Recorded:	 	

 	
Commercial	 	

 	
Commercial and Industrial	$	9,763	
 	 	$	15,013	
 	 	$	—	
 	
Commercial Mortgage	6,480	
 	 	6,480	
 	 	—	
 	
Construction	1,689	
 	 	1,689	
 	 	—	
 	
Total Commercial	17,932	
 	 	23,182	
 	 	—	
 	
Total Impaired Loans with No Related Allowance Recorded	$	17,932	
 	 	$	23,182	
 	 	$	—	

Impaired Loans with an Allowance Recorded:	 	

 	
Commercial	 	

 	
Commercial and Industrial	$	7,184	
 	 	$	13,784	
 	 	$	2,387	
 	
Total Commercial	7,184	
 	 	13,784	
 	 	2,387	
 	
Consumer	 	

 	
Residential Mortgage	32,331	
 	 	37,989	
 	 	3,445	
 	
Home Equity	1,012	
 	 	1,012	
 	 	16	
 	
Automobile	5,375	
 	 	5,375	
 	 	66	
 	
Other 1	913	
 	 	913	
 	 	34	
 	
Total Consumer	39,631	
 	 	45,289	
 	 	3,561	
 	
Total Impaired Loans with an Allowance Recorded	$	46,815	
 	 	$	59,073	
 	 	$	5,948	

Impaired Loans:	 	

 	
Commercial	$	25,116	
 	 	$	36,966	
 	 	$	2,387	
 	
Consumer	39,631	
 	 	45,289	
 	 	3,561	
 	
Total Impaired Loans	$	64,747	
 	 	$	82,255	
 	 	$	5,948	
 	
1 Comprised of other revolving credit and installment financing.

19

Table of Contents

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2015 and 2014.

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	Three Months Ended
March 31, 2015	 	Three Months Ended
March 31, 2014	
(dollars in thousands)	Average Recorded
Investment	
 	 	Interest Income
Recognized	
 	 	Average Recorded
Investment	
 	 	Interest Income
Recognized	
 	
Impaired Loans with No Related Allowance Recorded:	 	 	

 	
Commercial	 	

 	 	 	
 	
Commercial and Industrial	$	10,781	
 	 	$	98	
 	 	$	12,875	
 	 	$	92	
 	
Commercial Mortgage	6,444	
 	 	65	
 	 	11,036	
 	 	55	
 	
Construction	1,679	
 	 	27	
 	 	1,056	
 	 	16	
 	
Total Commercial	18,904	
 	 	190	
 	 	24,967	
 	 	163	
 	
Consumer	 	 	 	 	 	 	 	
Other 1	—	
 	 	—	
 	 	6	
 	 	—	
 	
Total Consumer	—	
 	 	—	
 	 	6	
 	 	—	
 	
Total Impaired Loans with No Related Allowance Recorded	$	18,904	
 	 	$	190	
 	 	$	24,973	
 	 	$	163	

Impaired Loans with an Allowance Recorded:	 	

 	 	 	
 	
Commercial	 	

 	 	 	
 	
Commercial and Industrial	$	6,698	
 	 	$	26	
 	 	$	9,176	
 	 	$	28	
 	
Total Commercial	6,698	
 	 	26	
 	 	9,176	
 	 	28	
 	
Consumer	 	

 	 	 	
 	
Residential Mortgage	32,028	
 	 	267	
 	 	31,841	
 	 	236	
 	
Home Equity	1,108	
 	 	8	
 	 	876	
 	 	5	
 	
Automobile	5,461	
 	 	104	
 	 	5,124	
 	 	107	
 	
Other 1	946	
 	 	22	
 	 	367	
 	 	8	
 	
Total Consumer	39,543	
 	 	401	
 	 	38,208	
 	 	356	
 	
Total Impaired Loans with an Allowance Recorded	$	46,241	
 	 	$	427	
 	 	$	47,384	
 	 	$	384	

Impaired Loans:	 	

 	 	 	
 	
Commercial	$	25,602	
 	 	$	216	
 	 	$	34,143	
 	 	$	191	
 	
Consumer	39,543	
 	 	401	
 	 	38,214	
 	 	356	
 	
Total Impaired Loans	$	65,145	
 	 	$	617	
 	 	$	72,357	
 	 	$	547	

1 	Comprised of other revolving credit and installment financing.	

For the three months ended March 31, 2015 and 2014, the amounts of interest income recognized by the Company within the periods that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrual status.  For the three months ended March 31, 2015 and 2014, the amount of interest income recognized using a cash-basis method of accounting during the periods that the loans were impaired was not material.

Modifications

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $61.8 million and $60.2 million as of March 31, 2015 and December 31, 2014, respectively.  There were no commitments to lend additional funds on loans modified in a TDR as of March 31, 2015 and December 31, 2014.

The Company offers various types of concessions when modifying a loan or lease. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial mortgage and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a co-borrower or guarantor. Construction loans modified in a TDR may also involve extending the interest-only payment period. Residential mortgage loans modified in a TDR generally include a lower interest rate and the loan being fully amortized for up to 40 years from the modification effective date. In some cases, the Company may forbear a portion of the unpaid principal balance with a balloon payment due upon maturity or pay-off of the loan. Land loans are also included in the class of residential mortgage loans. Land loans are typically structured as interest-only monthly payments with a balloon payment due at maturity. Land loans modification usually involved extending the interest-only monthly payments up to an additional five years with a balloon payment due at maturity, or re-amortizing the remaining balance over a period up to 360 months. Interest rates are not changed for land loan modifications. Home equity modifications are made infrequently and uniquely designed to meet the specific

20

Table of Contents

needs of each borrower. Automobile loans modified in a TDR are primarily comprised of loans where the Company has lowered monthly payments by extending the term.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of increasing the specific Allowance associated with the loan.  An Allowance for impaired consumer and commercial loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.

The following presents by class, information related to loans modified in a TDR during the three months ended March 31, 2015 and 2014.

 	Loans Modified as a TDR for the
Three Months Ended March 31, 2015	 	Loans Modified as a TDR for the
Three Months Ended March 31, 2014	
 	 	
 	 	Recorded	
 	 	Increase in	
 	 	 	
 	 	Recorded	
 	 	Increase in	
 	
Troubled Debt Restructurings	Number of	
 	 	Investment	
 	 	Allowance	
 	 	Number of	
 	 	Investment	
 	 	Allowance	
 	
(dollars in thousands)	Contracts	
 	(as of period end)1	 	(as of period end)	 	 	Contracts	
 	(as of period end)1	 	(as of period end)	 	
Commercial	 	

 	 	 	

 	
Commercial and Industrial	17	
 	 	$	2,687	
 	 	$	1	
 	 	18	
 	 	$	5,883	
 	 	$	120	
 	
Commercial Mortgage	1	
 	 	507	
 	 	—	
 	 	1	
 	 	365	
 	 	—	
 	
Total Commercial	18	
 	 	3,194	
 	 	1	
 	 	19	
 	 	6,248	
 	 	120	
 	
Consumer	 	

 	 	 	

 	
Residential Mortgage	5	
 	 	2,122	
 	 	61	
 	 	2	
 	 	733	
 	 	23	
 	
Home Equity	2	
 	 	203	
 	 	3	
 	 	1	
 	 	74	
 	 	1	
 	
Automobile	35	
 	 	780	
 	 	11	
 	 	37	
 	 	626	
 	 	9	
 	
Other 2	22	
 	 	151	
 	 	5	
 	 	10	
 	 	95	
 	 	3	
 	
Total Consumer	64	
 	 	3,256	
 	 	80	
 	 	50	
 	 	1,528	
 	 	36	
 	
Total	82	
 	 	$	6,450	
 	 	$	81	
 	 	69	
 	 	$	7,776	
 	 	$	156	

1 	The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.	
 	 	
2 	Comprised of other revolving credit and installment financing.	
The following presents by class, all loans modified in a TDR that defaulted during the three months ended March 31, 2015 and 2014, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

 	Three Months Ended
March 31, 2015	 	Three Months Ended
March 31, 2014	
TDRs that Defaulted During the Period,	 	
 	 	Recorded	
 	 	Recorded	 	
Within Twelve Months of their Modification Date	Number of	
 	 	Investment	
 	 	Number of	
 	 	Investment	
 	
(dollars in thousands)	Contracts	
 	 	(as of period end)1	
 	 	Contracts	
 	 	(as of period end)1	
 	
Consumer	 	

 	 	 	
 	
Residential Mortgage	1	
 	 	$	306	
 	 	2	
 	 	$	517	
 	
Automobile	7	
 	 	152	
 	 	4	
 	 	53	
 	
Other 2	8	
 	 	61	
 	 	3	
 	 	21	
 	
Total Consumer	16	
 	 	519	
 	 	9	
 	 	591	
 	
Total	16	
 	 	$	519	
 	 	9	
 	 	$	591	

1 	The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.	
 	 	
2 	Comprised of other revolving credit and installment financing.	
Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be increased, adjustments may be made in the allocation of the Allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.

Foreclosure Proceedings

Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $9.8 million as of March 31, 2015.

21

Table of Contents

Note 4.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $2.8 billion as of March 31, 2015 and $2.9 billion as of December 31, 2014.  Substantially all of these loans were originated by the Company and sold to third parties on a non-recourse basis with servicing rights retained.  These retained servicing rights are recorded as a servicing asset and are initially recorded at fair value (see Note 13 to the Consolidated Financial Statements for more information). Changes to the balance of mortgage servicing rights are recorded in mortgage banking income in the Company’s consolidated statements of income.

The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $1.9 million and $2.0 million for the three months ended March 31, 2015 and 2014.  Servicing income is recorded in mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three months ended March 31, 2015 and 2014, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

 	 	Three Months Ended
March 31,	
(dollars in thousands)	 	2015	
 	 	2014	
 	
Balance at Beginning of Period	 	$	2,604	
 	 	$	3,826	
 	
Change in Fair Value:	 	 	

Due to Change in Valuation Assumptions 1	 	(251	)	 	(349	)	
Due to Payoffs	 	(76	)	 	(96	)	
Total Changes in Fair Value of Mortgage Servicing Rights	 	(327	)	 	(445	)	
Balance at End of Period	 	$	2,277	
 	 	$	3,381	

1 	Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.	

For the three months ended March 31, 2015 and 2014, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method, net of valuation allowance, was as follows:

 	Three Months Ended
March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	
Balance at Beginning of Period	$	22,091	
 	 	$	24,297	
 	
Servicing Rights that Resulted From Asset Transfers	134	
 	 	354	
 	
Amortization	(839	)	 	(654	)	
Valuation Allowance Provision	(20	)	 	—	
 	
Balance at End of Period	$	21,366	
 	
 	$	23,997	

Valuation Allowance:	 	 	 	
Balance at Beginning of Period	$	(57	)	 	$	—	
 	
Valuation Allowance Provision	(20	)	 	—	
 	
Balance at End of Period	$	(77	)	
 	$	—	

Fair Value of Mortgage Servicing Rights Accounted for
 Under the Amortization Method	 	

Beginning of Period	$	22,837	
 	 	$	30,100	
 	
End of Period	$	21,431	
 	 	$	28,303	

22

Table of Contents

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of March 31, 2015 and December 31, 2014 were as follows:

 	March 31,
2015	
 	 	December 31, 2014	
 	
Weighted-Average Constant Prepayment Rate 1	12.96	%	 	11.62	%	
Weighted-Average Life (in years)	5.83	
 	 	6.28	
 	
Weighted-Average Note Rate	4.27	%	 	4.28	%	
Weighted-Average Discount Rate 2	10.32	%	 	10.61	%	
 	 	
1 	Represents annualized loan repayment rate assumption.	
 	 	
2 	Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.	
A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of March 31, 2015 and December 31, 2014 is presented in the following table.

(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Constant Prepayment Rate	 	

Decrease in fair value from 25 basis points (“bps”) adverse change	$	(236	)	 	$	(265	)	
Decrease in fair value from 50 bps adverse change	(467	)	 	(524	)	
Discount Rate	 	

Decrease in fair value from 25 bps adverse change	(224	)	 	(250	)	
Decrease in fair value from 50 bps adverse change	(445	)	 	(495	)	

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

Note 5. Affordable Housing Projects Tax Credit Partnerships

The Company makes certain equity investments in various limited partnerships that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (LIHTC) pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act. The primary activities of the limited partnerships include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.

The Company is a limited partner in each LIHTC Partnership. A separate unrelated third party is the general partner. Each limited partnership is managed by the general partner, who exercises full control over the affairs of the limited partnership. The general partner has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership. Duties entrusted to the general partner of each limited partnership include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to consent to certain transactions, the limited partner(s) may not participate in the operation, management, or control of the limited partnership’s business, transact any business in the limited partnership’s name or have any power to sign documents for or otherwise bind the limited partnership. In addition, the general partner may only be removed by the limited partner(s) in the event the general partner fails to comply with the terms of the agreement or is negligent in performing its duties.

The general partner of each limited partnership has both the power to direct the activities which most significantly affect the performance of each partnership and the obligation to absorb losses or the right to receive benefits that could be significant to the entities. Therefore, the Company has determined that it is not the primary beneficiary of any LIHTC partnership. The Company uses the effective yield method to account for its pre-2015 investments in these entities. Beginning January 1, 2015, any new investments that meet the requirements of the proportional amortization method will be recognized using the proportional amortization method. As of March 31, 2015, there are no investments accounted for under the proportional amortization method. The Company's net affordable housing tax credit investments and related unfunded commitments were $66.6 million and $68.5 million as of March 31, 2015 and December 31, 2014, respectively, and are included in other assets in the consolidated statements of condition.

23

Table of Contents

Unfunded Commitments

As of March 31, 2015, the expected payments for unfunded affordable housing commitments were as follows:

(dollars in thousands)	Amount	
 	
2015	$	12,426	
 	
2016	13,865	
 	
2017	471	
 	
2018	15	
 	
2019	75	
 	
Thereafter	68	
 	
Total Unfunded Commitments	$	26,920	

The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing for the three months ended March 31, 2015 and 2014.

 	Three Months Ended
March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	
Effective Yield Method	 	 	 	
Tax credits and other tax benefits recognized	$	3,389	
 	 	$	2,711	
 	
Amortization Expense in Provision for Income Taxes	1,893	
 	 	1,402	

There were no sales or impairment losses of LIHTC investments for the three months ended March 31, 2015 and 2014.

Note 6. Balance Sheet Offsetting

Interest Rate Swap Agreements (“Swap Agreements”)
The Company enters into swap agreements to facilitate the risk management strategies of a small number of commercial banking customers. The Company mitigates the risk of entering into these agreements by entering into equal and offsetting swap agreements with highly-rated third party financial institutions. The swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition (asset positions are included in other assets and liability positions are included in other liabilities). The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds. The Company had net liability positions with its financial institution counterparties totaling $16.2 million as of March 31, 2015 and December 31, 2014. The fair value of collateral posted by the Company for these net liability positions is shown in the table below. See Note 11 to the Consolidated Financial Statements for more information.
Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)
The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Company's consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts. As a result, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. In addition, as the Company does not enter into reverse repurchase agreements, there is no such offsetting to be done with the repurchase agreements.

The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., fails to make an interest payment to the counterparty). For private institution repurchase agreements, if the private institution counterparty were to default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt

24

Table of Contents

collection on the amount of collateral value in excess of the repurchase agreement fair value. The collateral is held by a third party financial institution in the counterparty's custodial account. The counterparty has the right to sell or repledge the investment securities. For government entity repurchase agreements, the collateral is held by the Company in a segregated custodial account under a tri-party agreement.

The following table presents the assets and liabilities subject to an enforceable master netting arrangement, or repurchase agreements, as of March 31, 2015 and December 31, 2014. The swap agreements we have with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.

 	 	(i)	 	(ii)	 	(iii) = (i)-(ii)	 	(iv)	 	(v) = (iii)-(iv)	 	
 	 	Gross Amounts
Recognized in the
Statements
 of Condition	 	 Gross Amounts
Offset in the
Statements
 of Condition	 	 Net Amounts
Presented in the
Statements
 of Condition	 	 Gross Amounts Not Offset in the Statements of Condition	 	 	 	
(dollars in thousands)	 	 	 	 	 	 	 	Netting
Adjustments
per Master
Netting
Arrangements	 	Fair Value of Collateral
Pledged 1	 	 Net Amount	 	 	 	 	 	 	 	 	 	
March 31, 2015	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest Rate Swap Agreements:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Institutional Counterparties	 	$	—	
 	 	$	—	
 	 	$	—	
 	 	$	—	
 	 	$	—	
 	 	$	—	

Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest Rate Swap Agreements:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Institutional Counterparties	 	16,185	
 	 	—	
 	 	16,185	
 	 	—	
 	 	—	
 	 	16,185	

Repurchase Agreements:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Private Institutions	 	600,000	
 	 	—	
 	 	600,000	
 	 	—	
 	 	600,000	
 	 	—	
 	 	 	 	 	 	 	 	 	 	
    Government Entities	 	72,329	
 	 	—	
 	 	72,329	
 	 	—	
 	 	72,329	
 	 	—	
 	 	 	 	 	 	 	 	 	 	
 	 	$	672,329	
 	 	$	—	
 	 	$	672,329	
 	 	$	—	
 	 	$	672,329	
 	 	$	—	

December 31, 2014	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest Rate Swap Agreements:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Institutional Counterparties	 	$	28	
 	 	$	—	
 	 	$	28	
 	 	$	28	
 	 	$	—	
 	 	$	—	

Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest Rate Swap Agreements:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Institutional Counterparties	 	16,268	
 	 	—	
 	 	16,268	
 	 	28	
 	 	—	
 	 	16,240	

 	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	
Repurchase Agreements:	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
    Private Institutions	 	600,000	
 	 	—	
 	 	600,000	
 	 	—	
 	 	600,000	
 	 	—	
 	 	 	 	 	 	 	 	 	 	
    Government Entities	 	88,601	
 	 	—	
 	 	88,601	
 	 	—	
 	 	88,601	
 	 	—	
 	 	 	 	 	 	 	 	 	 	
 	 	$	688,601	
 	 	$	—	
 	 	$	688,601	
 	 	$	—	
 	 	$	688,601	
 	 	$	—	
 	 	 	 	 	 	 	 	 	 	
1 The application of collateral cannot reduce the net amount below zero. Therefore, excess collateral is not reflected in this table. For repurchase agreements with private institutions, the fair value of investment securities pledged was $0.7 billion as of March 31, 2015 and December 31, 2014. For repurchase agreements with government entities, the investment securities pledged to each government entity collectively secure both deposits as well as repurchase agreements. The Company had government entity deposits totaling $1.2 billion and $1.3 billion as of March 31, 2015 and December 31, 2014, respectively. The investment securities pledged as of March 31, 2015 and December 31, 2014 had a fair value of $1.9 billion and $2.1 billion, respectively.

25

Table of Contents

Note 7.  Accumulated Other Comprehensive Income (Loss)

The following table presents the components of other comprehensive income (loss) for the three months ended March 31, 2015 and 2014:

(dollars in thousands)	Before Tax	
 	 	Tax Effect	
 	 	Net of Tax	
 	
Three Months Ended March 31, 2015	 	

 	
Net Unrealized Gains (Losses) on Investment Securities:	 	

 	
Net Unrealized Gains (Losses) Arising During the Period	$	8,711	
 	 	$	3,435	
 	 	$	5,276	
 	
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income:	 	 	 	 	 	
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities  1	30	
 	 	12	
 	 	18	
 	
Net Unrealized Gains (Losses) on Investment Securities	8,741	
 	 	3,447	
 	 	5,294	
 	
Defined Benefit Plans:	 	

 	
Amortization of Net Actuarial Losses (Gains)	443	
 	 	174	
 	 	269	
 	
Amortization of Prior Service Credit	(81	)	 	(32	)	 	(49	)	
Defined Benefit Plans, Net	362	
 	 	142	
 	 	220	
 	
Other Comprehensive Income (Loss)	$	9,103	
 	 	$	3,589	
 	 	$	5,514	

Three Months Ended March 31, 2014	 	

 	
Net Unrealized Gains (Losses) on Investment Securities:	 	

 	
Net Unrealized Gains (Losses) Arising During the Period	$	10,697	
 	 	$	4,224	
 	 	$	6,473	
 	
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income:	 	 	 	 	 	
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities  1	(333	)	 	(131	)	 	(202	)	
Net Unrealized Gains (Losses) on Investment Securities	10,364	
 	 	4,093	
 	 	6,271	
 	
Defined Benefit Plans:	 	

 	
Amortization of Net Actuarial Losses (Gains)	339	
 	 	134	
 	 	205	
 	
Amortization of Prior Service Credit	(81	)	 	(32	)	 	(49	)	
Defined Benefit Plans, Net	258	
 	 	102	
 	 	156	
 	
Other Comprehensive Income (Loss)	$	10,622	
 	 	$	4,195	
 	 	$	6,427	

1 	The amount relates to the amortization/accretion of unrealized net gains and losses related to the Company's reclassification of available-for-sale investment securities to the held-to-maturity category. The unrealized net gains/losses will be amortized/accreted over the remaining life of the investment securities as an adjustment of yield.	

The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax, for the three months ended March 31, 2015 and 2014:

(dollars in thousands)	 	Investment Securities-Available-for-Sale	
 	 	Investment Securities-Held-to-Maturity	
 	 	Defined Benefit Plans	
 	 	Accumulated Other Comprehensive Income (Loss)	
 	
Three Months Ended March 31, 2015	 	 	 	 	 	 	 	 	
Balance at Beginning of Period	 	$	15,984	
 	 	$	(8,555	)	 	$	(34,115	)	 	$	(26,686	)	
Other Comprehensive Income (Loss) Before Reclassifications	 	5,276	
 	 	—	
 	 	—	
 	 	5,276	
 	
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)	 	—	
 	 	18	
 	 	220	
 	 	238	
 	
Total Other Comprehensive Income (Loss)	 	5,276	
 	 	18	
 	 	220	
 	 	5,514	
 	
Balance at End of Period	 	$	21,260	
 	 	$	(8,537	)	 	$	(33,895	)	 	$	(21,172	)	
 	 	 	 	 	 	 	 	 	
Three Months Ended March 31, 2014	 	 	 	 	 	 	 	 	
Balance at Beginning of Period	 	$	(1,300	)	 	$	(8,129	)	 	$	(22,394	)	 	$	(31,823	)	
Other Comprehensive Income (Loss) Before Reclassifications	 	6,473	
 	 	—	
 	 	—	
 	 	6,473	
 	
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)	 	—	
 	 	(202	)	 	156	
 	 	(46	)	
Total Other Comprehensive Income (Loss)	 	6,473	
 	 	(202	)	 	156	
 	 	6,427	
 	
Balance at End of Period	 	$	5,173	
 	 	$	(8,331	)	 	$	(22,238	)	 	$	(25,396	)	

26

Table of Contents

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three months ended March 31, 2015 and 2014:

Details about Accumulated Other
Comprehensive Income (Loss) Components	Amount Reclassified from Accumulated Other Comprehensive Income (Loss) 1	 	Affected Line Item in the Statement Where Net Income Is Presented	
 	Three Months Ended March 31,	 	
(dollars in thousands)	2015	
 	2014	
 	 	
Amortization of Unrealized Holding Gains (Losses) on
     Investment Securities Held-to-Maturity	$	(30	)	$	333	
 	Interest Income	
 	12	
 	(131	)	Provision for Income Tax	
 	(18	)	202	
 	Net of Tax	
 	 	 	 	
Amortization of Defined Benefit Plan Items	 	 	 	
Prior Service Credit2	81	
 	81	
 	 	
Net Actuarial Losses2	(443	)	(339	)	 	
 	(362	)	(258	)	Total Before Tax	
 	142	
 	102	
 	Provision for Income Tax	
 	(220	)	(156	)	Net of Tax	
 	 	 	 	
Total Reclassifications for the Period	$	(238	)	$	46	
 	Net of Tax	
 	 	
1 	Amounts in parentheses indicate reductions to net income.	
 	 	
2 	These accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit cost and are included in Salaries and Benefits on the consolidated statements of income (see Note 10 for additional details).	

Note 8.  Earnings Per Share

There were no adjustments to net income, the numerator, for purposes of computing earnings per share. The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding for the three months ended March 31, 2015 and 2014:

 	Three Months Ended
March 31,	
 	2015	
 	 	2014	
Denominator for Basic Earnings Per Share	43,386,402	
 	 	44,193,267	
Dilutive Effect of Equity Based Awards	211,102	
 	 	227,082	
Denominator for Diluted Earnings Per Share	43,597,504	
 	 	44,420,349	
 	 	 	 	
Antidilutive Stock Options and Restricted Stock Outstanding	—	
 	 	862	

Note 9.  Business Segments

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury and Other.  The Company’s internal management accounting process measures the performance of these business segments. This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital.  This process is dynamic and requires certain allocations based on judgment and other subjective factors.  Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.  Previously reported results have been reclassified to conform to the current reporting structure.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis.  The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions.  Funds transfer pricing also serves to transfer interest rate risk to Treasury.  However, the

27

Table of Contents

other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

The provision for credit losses reflects the actual net charge-offs of the business segments.  The amount of the consolidated provision for loan and lease losses is based on the methodology that we use to estimate our consolidated Allowance.  The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.

Noninterest income and expense includes allocations from support units to business units.  These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.

The provision for income taxes is allocated to business segments using a 37% effective tax rate. However, the provision for income taxes for our Leasing business unit (included in the Commercial Banking segment) and Auto Leasing portfolio and Pacific Century Life Insurance business unit (both included in the Retail Banking segment) are assigned their actual effective tax rates due to the unique relationship that income taxes have with their products. The residual income tax expense or benefit to arrive at the consolidated effective tax rate is included in Treasury and Other.

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, small business loans and leases, and credit cards.  Deposit products include checking, savings, and time deposit accounts.  Retail Banking also offers retail insurance products.  Products and services from Retail Banking are delivered to customers through 74 branch locations and 456 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii and the Pacific Islands.  Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and provides merchant services to its small business customers.

Investment Services

Investment Services includes private banking, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust group assists individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios utilizing a variety of investment products. Institutional client services offers investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

Treasury and Other

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business.  This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, and short and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors.  The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

28

Table of Contents

Selected business segment financial information as of and for the three months ended March 31, 2015 and 2014 were as follows:

(dollars in thousands)	Retail Banking	
 	 	Commercial Banking	
 	 	Investment Services	
 	 	Treasury
and Other	
 	 	Consolidated Total	
 	
Three Months Ended March 31, 2015	 	

 	 	 	

 	
Net Interest Income	$	48,015	
 	 	$	35,927	
 	 	$	2,977	
 	 	$	9,851	
 	 	$	96,770	
 	
Provision for Credit Losses	1,723	
 	 	(464	)	 	(8	)	 	(1,251	)	 	—	
 	
Net Interest Income After Provision for Credit Losses	46,292	
 	 	36,391	
 	 	2,985	
 	 	11,102	
 	 	96,770	
 	
Noninterest Income	19,073	
 	 	5,599	
 	 	14,717	
 	 	12,918	
 	 	52,307	
 	
Noninterest Expense	(50,033	)	 	(18,188	)	 	(14,444	)	 	(4,250	)	 	(86,915	)	
Income Before Provision for Income Taxes	15,332	
 	 	23,802	
 	 	3,258	
 	 	19,770	
 	 	62,162	
 	
Provision for Income Taxes	(5,447	)	 	(8,402	)	 	(1,205	)	 	(4,666	)	 	(19,720	)	
Net Income	$	9,885	
 	 	$	15,400	
 	 	$	2,053	
 	 	$	15,104	
 	 	$	42,442	
 	
Total Assets as of March 31, 2015	$	4,239,641	
 	 	$	2,910,258	
 	 	$	188,399	
 	 	$	7,800,881	
 	 	$	15,139,179	

 	
 	
Three Months Ended March 31, 2014	 	

 	 	 	

 	
Net Interest Income	$	41,102	
 	 	$	28,237	
 	 	$	2,582	
 	 	$	21,312	
 	 	$	93,233	
 	
Provision for Credit Losses	1,456	
 	 	(61	)	 	(68	)	 	(1,327	)	 	—	
 	
Net Interest Income After Provision for Credit Losses	39,646	
 	 	28,298	
 	 	2,650	
 	 	22,639	
 	 	93,233	
 	
Noninterest Income	19,320	
 	 	6,260	
 	 	14,343	
 	 	4,845	
 	 	44,768	
 	
Noninterest Expense	(49,096	)	 	(17,418	)	 	(14,235	)	 	(2,798	)	 	(83,547	)	
Income Before Provision for Income Taxes	9,870	
 	 	17,140	
 	 	2,758	
 	 	24,686	
 	 	54,454	
 	
Provision for Income Taxes	(3,652	)	 	(5,879	)	 	(1,020	)	 	(5,311	)	 	(15,862	)	
Net Income	$	6,218	
 	 	$	11,261	
 	 	$	1,738	
 	 	$	19,375	
 	 	$	38,592	
 	
Total Assets as of March 31, 2014	$	3,679,909	
 	 	$	2,512,523	
 	 	$	183,381	
 	 	$	7,887,305	
 	 	$	14,263,118	

Note 10.  Pension Plans and Postretirement Benefit Plan
Components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan are presented in the following table for the three months ended March 31, 2015 and 2014.

 	Pension Benefits	 	Postretirement Benefits	
(dollars in thousands)	2015	
 	 	2014	
 	 	2015	
 	 	2014	
 	
Three Months Ended March 31,	 	

 	 	 	
 	
Service Cost	$	—	
 	 	$	—	
 	 	$	182	
 	 	$	157	
 	
Interest Cost	1,186	
 	 	1,242	
 	 	324	
 	 	348	
 	
Expected Return on Plan Assets	(1,304	)	 	(1,275	)	 	—	
 	 	—	
 	
Amortization of:	 	

 	 	 	
 	
Prior Service Credit	—	
 	 	—	
 	 	(81	)	 	(81	)	
Net Actuarial Losses (Gains)	443	
 	 	352	
 	 	—	
 	 	(13	)	
Net Periodic Benefit Cost	$	325	
 	 	$	319	
 	 	$	425	
 	 	$	411	

The net periodic benefit cost for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.  For the three months ended March 31, 2015, the Company contributed $0.1 million to the pension plans and $0.5 million to the postretirement benefit plan.  The Company expects to contribute $0.5 million to the pension plans and $1.4 million to the postretirement benefit plan for the year ending December 31, 2015.

29

Table of Contents

Note 11.  Derivative Financial Instruments

The notional amount and fair value of the Company's derivative financial instruments as of March 31, 2015 and December 31, 2014 were as follows:

 	 	March 31, 2015	 	 	December 31, 2014	
(dollars in thousands)	Notional Amount	 	 	Fair Value	
 	 	Notional Amount	 	 	Fair Value	
 	
Interest Rate Lock Commitments	 	$	4,967	
 	 	$	303	
 	 	 	$	2,354	
 	 	$	152	
 	
Forward Commitments	 	3,777	
 	 	(7	)	 	 	5,404	
 	 	(13	)	
Interest Rate Swap Agreements	 	 	 	 	 	 	 	 	 	
Receive Fixed/Pay Variable Swaps	 	175,728	
 	 	16,152	
 	 	 	183,283	
 	 	16,206	
 	
Pay Fixed/Receive Variable Swaps	 	175,728	
 	 	(16,185	)	 	 	183,283	
 	 	(16,240	)	
Foreign Exchange Contracts	 	144	
 	 	(110	)	 	 	44,240	
 	 	(345	)	

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of March 31, 2015 and December 31, 2014:

Derivative Financial Instruments	March 31, 2015	 	December 31, 2014	
Not Designated as Hedging Instruments 1	Asset	
 	 	Liability	
 	 	Asset	
 	 	Liability	
 	
(dollars in thousands)	Derivatives	
 	 	Derivatives	
 	 	Derivatives	
 	 	Derivatives	
 	
Interest Rate Lock Commitments	$	303	
 	 	$	—	
 	 	$	152	
 	 	$	—	
 	
Forward Commitments	1	
 	 	8	
 	 	—	
 	 	13	
 	
Interest Rate Swap Agreements	16,152	
 	 	16,185	
 	 	16,262	
 	 	16,296	
 	
Foreign Exchange Contracts	17	
 	 	127	
 	 	101	
 	 	446	
 	
Total	$	16,473	
 	 	$	16,320	
 	 	$	16,515	
 	 	$	16,755	

1 	Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.	

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains and losses recognized in the consolidated statements of income for the three months ended March 31, 2015 and 2014:

 	Location of	 	 	 	 	
Derivative Financial Instruments	Net Gains (Losses)	 	Three Months Ended	
Not Designated as Hedging Instruments	Recognized in the	 	March 31,	
(dollars in thousands)	Statements of Income	 	2015	
 	 	2014	
 	
Interest Rate Lock Commitments	Mortgage Banking	 	$	587	
 	 	$	1,101	
 	
Forward Commitments	Mortgage Banking	 	22	
 	 	(354	)	
Interest Rate Swap Agreements	Other Noninterest Income	 	—	
 	 	4	
 	
Foreign Exchange Contracts	Other Noninterest Income	 	649	
 	 	799	
 	
Total	 	 	$	1,258	
 	 	$	1,550	

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with the Bank's risk management activities and to accommodate the needs of the Bank's customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.

Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle transactions in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.

As of March 31, 2015 and December 31, 2014, the Company did not designate any derivative financial instruments as formal hedging relationships.  The Company’s free-standing derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, foreign exchange contracts, and conversion rate swap agreements.

30

Table of Contents

The Company enters into IRLCs for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate and within a specified period of time.  IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance.  Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan.  To mitigate this risk, the Company utilizes forward commitments as economic hedges against the potential decreases in the values of the loans held for sale.  IRLCs and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates the risk of entering into these agreements by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition. Fair value changes are recorded in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds.  See Note 6 to the Consolidated Financial Statements for more information.

The Company’s interest rate swap agreements with institutional counterparties contain credit-risk-related contingent features tied to the Company’s debt ratings or capitalization levels.  Under these provisions, if the Company’s debt rating falls below investment grade or if the Company’s capitalization levels fall below stipulated thresholds, certain counterparties may require immediate and ongoing collateralization on interest rate swaps in net liability positions, or may require immediate settlement of the contracts.  As of March 31, 2015, the Company’s debt ratings and capital levels were in excess of these minimum requirements.

The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.

Whenever the Company sells Visa Class B restricted shares, the Company enters into a conversion rate swap agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio of Class B into Class A unrestricted common shares.  In the event of Visa increasing the conversion ratio, the buyer would be required to make payment to the Company.  This conversion rate swap agreement is usually valued at zero (i.e., no contingent liability recorded) as a drop in the conversion ratio is deemed by the Company to be neither probable nor reasonably estimable.  However, in September 2014, Visa announced a reduction of the conversion ratio. As a result, the Company recorded a $0.1 million liability in September 2014 which represented the amount paid to the buyer in October 2014.  As of March 31, 2015, the conversion rate swap agreement was valued at zero as further reductions to the conversion ratio were deemed neither probable nor reasonably estimable by management. See Note 2 to the Consolidated Financial Statements for more information.

Note 12.  Commitments, Contingencies, and Guarantees
The Company’s credit commitments as of March 31, 2015 and December 31, 2014 were as follows:

(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Unfunded Commitments to Extend Credit	$	2,439,684	
 	 	$	2,388,432	
 	
Standby Letters of Credit	46,812	
 	 	48,157	
 	
Commercial Letters of Credit	17,327	
 	 	14,130	
 	
Total Credit Commitments	$	2,503,823	
 	 	$	2,450,719	

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

31

Table of Contents

Standby and Commercial Letters of Credit

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit, and generally holds cash or deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

Contingencies

The Company is subject to various pending and threatened legal proceedings arising out of the normal course of business or operations. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizing the most recent information available. On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated. Based on information currently available, management believes that the eventual outcome of these other actions against the Company will not be materially in excess of such amounts accrued by the Company. However, in the event of unexpected future developments, it is possible that the ultimate resolution of those matters may result in a loss that materially exceeds the reserves established by the Company.

Risks Related to Representation and Warranty Provisions

The Company sells residential mortgage loans in the secondary market primarily to the Federal National Mortgage Association ("Fannie Mae"). The Company also pools Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to the Government National Mortgage Corporation ("Ginnie Mae"). These pools of FHA-insured and VA-guaranteed residential mortgage loans are securitized by Ginnie Mae. The agreements under which the Company sells residential mortgage loans to Fannie Mae or Ginnie Mae and the insurance or guaranty agreements with FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters. As of March 31, 2015, the unpaid principal balance of residential mortgage loans sold by the Company was $2.7 billion. The agreements under which the Company sells residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, the Company may be obligated to repurchase residential mortgage loans or reimburse investors for losses incurred if a loan review reveals that underwriting and documentation standards were potentially not met. Upon receipt of a repurchase request, the Company works with investors or insurers to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor or insurer and to determine if a contractually required repurchase event has occurred. The Company manages the risk associated with potential repurchases or other forms of settlement through its underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards. For the three months ended March 31, 2015, there were no residential mortgage loans repurchased as a result of the representation and warranty provisions contained in these contracts. As of March 31, 2015, there was one pending repurchase request for $0.3 million related to representation and warranty provisions.

Risks Relating to Residential Mortgage Loan Servicing Activities

In addition to servicing loans in the Company's portfolio, substantially all of the loans the Company sells to investors are sold with servicing rights retained. The Company also services loans originated by other mortgage loan originators. As servicer, the Company's primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title, or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans or, to the extent consistent with the documents governing a securitization, consider alternatives to foreclosure, such as loan modifications or short sales. Each agreement under which the Company acts as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective servicing agreements. However, if the Company commits a material breach of obligations as servicer, the Company may be

32

Table of Contents

subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards vary by investor. These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company. Remedies could include repurchase of an affected loan. For the three months ended March 31, 2015, there were no loans repurchased related to loan servicing activities. As of March 31, 2015, there were no pending repurchase requests related to loan servicing activities.

Although to date repurchase requests related to representation and warranty provisions and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans. However, as of March 31, 2015, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases. As of March 31, 2015, 99% of the Company's residential mortgage loans serviced for investors were current. The Company maintains ongoing communications with investors and continues to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in the loans sold to investors.

Note 13.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:	Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and is used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.	
 	 	
Level 2:	Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.	
 	 	
Level 3:	Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.	
Management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities on a quarterly basis.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury.  As quoted prices were available, unadjusted, for identical securities in active markets, these securities were classified as Level 1 measurements.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies and government-sponsored enterprises.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party

33

Table of Contents

pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the Company’s third-party pricing service.  Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs to determine fair value.  As of March 31, 2015 and December 31, 2014, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.  On a quarterly basis, management also reviews a sample of securities priced by the Company’s third-party pricing service to review significant assumptions and valuation methodologies used.  Based on this review, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted.  The Company’s third-party pricing service has also established processes for us to submit inquiries regarding quoted prices.  Periodically, we will challenge the quoted prices provided by our third-party pricing service.  The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by us.  The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis.

Loans Held for Sale

The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believe market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, foreign exchange contracts, and Visa Class B to Class A shares conversion rate swap agreements.  The fair values of IRLCs are calculated based on the value of the underlying loan, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as the LIBOR swap curve, effective date, maturity date, notional amount, and stated interest rate.  In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified

34

Table of Contents

as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required. The fair value of the Visa Class B restricted shares to Class A unrestricted common shares conversion rate swap agreement represents the amount owed by the Company to the buyer of the Visa Class B shares as a result of a reduction of the conversion ratio subsequent to the sales dates. As of March 31, 2015 and December 31, 2014, the conversion rate swap agreement was valued at zero as reductions to the conversion ratio were neither probable nor reasonably estimable by management. This conversion rate swap agreement is classified as a Level 2 measurement. See Note 11 to the Consolidated Financial Statements for more information.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

35

Table of Contents

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of March 31, 2015 and December 31, 2014:

 	Quoted Prices
in Active
Markets for
Identical Assets
or Liabilities	
 	 	Significant
Other
Observable
Inputs	
 	 	Significant
Unobservable
Inputs	

(dollars in thousands)	(Level 1)	
 	 	(Level 2)	
 	 	(Level 3)	
 	 	Total	
 	
March 31, 2015	 	

 	 	 	
 	
Assets:	 	

 	 	 	
 	
Investment Securities Available-for-Sale	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury
      and Government Agencies	$	61,106	
 	 	$	294,545	
 	 	$	—	
 	 	$	355,651	
 	
Debt Securities Issued by States and Political Subdivisions	—	
 	 	752,468	
 	 	—	
 	 	752,468	
 	
Debt Securities Issued by Corporations	—	
 	 	285,945	
 	 	—	
 	 	285,945	
 	
Mortgage-Backed Securities:	 	

 	 	

  Residential - Government Agencies	—	
 	 	427,391	
 	 	—	
 	 	427,391	
 	
  Residential - U.S. Government-Sponsored Enterprises	—	
 	 	283,574	
 	 	—	
 	 	283,574	
 	
    Commercial - Government Agencies	—	
 	 	166,157	
 	 	—	
 	 	166,157	
 	
Total Mortgage-Backed Securities	—	
 	 	877,122	
 	 	—	
 	 	877,122	
 	
Total Investment Securities Available-for-Sale	61,106	
 	 	2,210,080	
 	
 	—	
 	 	2,271,186	
 	
Loans Held for Sale	—	
 	 	1,951	
 	 	—	
 	 	1,951	
 	
Mortgage Servicing Rights	—	
 	 	—	
 	 	2,277	
 	 	2,277	
 	
Other Assets	19,577	
 	 	—	
 	 	—	
 	 	19,577	
 	
Derivatives 1	—	
 	 	18	
 	 	16,455	
 	 	16,473	
 	
Total Assets Measured at Fair Value on a
Recurring Basis as of March 31, 2015	$	80,683	
 	 	$	2,212,049	
 	 	$	18,732	
 	 	$	2,311,464	

Liabilities:	 	

 	 	 	
 	
Derivatives 1	$	—	
 	 	$	135	
 	 	$	16,185	
 	 	$	16,320	
 	
Total Liabilities Measured at Fair Value on a
Recurring Basis as of March 31, 2015	$	—	
 	 	$	135	
 	
 	$	16,185	
 	 	$	16,320	

December 31, 2014	 	

 	 	 	
 	
Assets:	 	

 	 	 	
 	
Investment Securities Available-for-Sale	 	

 	 	 	
 	
Debt Securities Issued by the U.S. Treasury
      and Government Agencies	$	61,271	
 	 	$	269,987	
 	 	$	—	
 	 	$	331,258	
 	
Debt Securities Issued by States and Political Subdivisions	—	
 	 	743,970	
 	 	—	
 	 	743,970	
 	
Debt Securities Issued by Corporations	—	
 	 	294,833	
 	 	—	
 	 	294,833	
 	
Mortgage-Backed Securities:	 	

 	 	

  Residential - Government Agencies	—	
 	 	462,436	
 	 	—	
 	 	462,436	
 	
  Residential - U.S. Government-Sponsored Enterprises	—	
 	 	278,461	
 	 	—	
 	 	278,461	
 	
    Commercial - Government Agencies	—	
 	 	178,232	
 	 	—	
 	 	178,232	
 	
Total Mortgage-Backed Securities	—	
 	 	919,129	
 	
 	—	
 	
 	919,129	
 	
Total Investment Securities Available-for-Sale	61,271	
 	 	2,227,919	
 	
 	—	
 	 	2,289,190	
 	
Loans Held for Sale	—	
 	 	5,136	
 	 	—	
 	 	5,136	
 	
Mortgage Servicing Rights	—	
 	 	—	
 	 	2,604	
 	 	2,604	
 	
Other Assets	18,794	
 	 	—	
 	 	—	
 	 	18,794	
 	
Derivatives 1	—	
 	 	101	
 	 	16,414	
 	 	16,515	
 	
Total Assets Measured at Fair Value on a
Recurring Basis as of December 31, 2014	$	80,065	
 	 	$	2,233,156	
 	 	$	19,018	
 	 	$	2,332,239	

 	
 	
Liabilities:	 	

 	 	

Derivatives 1	$	—	
 	 	$	459	
 	 	$	16,296	
 	 	$	16,755	
 	
Total Liabilities Measured at Fair Value on a
Recurring Basis as of December 31, 2014	$	—	
 	 	$	459	
 	
 	$	16,296	
 	 	$	16,755	

1 	The fair value of each class of derivatives is shown in Note 11 to the Consolidated Financial Statements.	

36

Table of Contents

For the three months ended March 31, 2015 and 2014, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)	Mortgage
Servicing Rights 1	
 	 	Net Derivative
Assets and
Liabilities 2	
 	
Three Months Ended March 31, 2015	 	

Balance as of January 1, 2015	$	2,604	
 	 	$	118	
 	
Realized and Unrealized Net Gains (Losses):	 	

Included in Net Income	(327	)	 	587	
 	
Transfers to Loans Held for Sale	—	
 	 	(435	)	
Balance as of March 31, 2015	$	2,277	
 	 	$	270	
 	
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of March 31, 2015	$	(251	)	 	$	270	

Three Months Ended March 31, 2014	 	

Balance as of January 1, 2014	$	3,826	
 	 	$	379	
 	
Realized and Unrealized Net Gains (Losses):	 	

Included in Net Income	(445	)	 	1,104	
 	
Transfers to Loans Held for Sale	—	
 	 	(1,194	)	
Balance as of March 31, 2014	$	3,381	
 	 	$	289	
 	
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of March 31, 2014	$	(349	)	 	$	289	

1 	Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.	
 	 	
2 	Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.	
For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of March 31, 2015 and December 31, 2014, the significant unobservable inputs used in the fair value measurements were as follows:

 	 	 	 	Significant Unobservable Inputs
(weighted-average)	 	Fair Value	
(dollars in thousands)	 	Valuation
 Technique	 	Description	 	Mar. 31,
2015	
 	 	Dec. 31,
2014	
 	 	Mar. 31,
2015	
 	 	Dec. 31,
2014	
 	
Mortgage Servicing Rights	 	Discounted Cash Flow	 	Constant Prepayment Rate  1	 	12.96	%	 	11.62	%	 	$	23,708	
 	 	$	25,441	
 	
 	 	 	 	Discount Rate 2	 	10.32	%	 	10.61	%	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Net Derivative Assets and Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	
Interest Rate Lock Commitments	 	Pricing Model	 	Closing Ratio	 	93.42	%	 	93.85	%	 	$	303	
 	 	$	152	
 	
Interest Rate Swap Agreements	 	Discounted Cash Flow	 	Credit Factor	 	0.21	%	 	0.21	%	 	$	(33	)	 	$	(34	)	
 	 	
1 	Represents annualized loan repayment rate assumption.	
 	 	
2 	Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.	
The significant unobservable inputs used in the fair value measurement of the Company’s mortgage servicing rights are the weighted-average constant prepayment rate and weighted-average discount rate. Significant increases (decreases) in any of those inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.

The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company’s Treasury Division enters observable and unobservable inputs into the model to arrive at an estimated fair value.  To assess the reasonableness of the fair value measurement, the Treasury Division performs a back-test by applying the model to historical prepayment data.  The fair value and constant prepayment rate are also compared to forward-looking estimates to assess reasonableness.  The Treasury Division also compares the fair value of the Company’s mortgage servicing rights to a value calculated by an independent third party.  Discussions are held with members from the Treasury, Mortgage Banking, and Controllers Divisions, along with the independent third party to discuss and reconcile the fair value estimates and key assumptions used by the respective parties in arriving at those estimates.  A subcommittee of the Company’s Asset/Liability Management Committee is responsible for providing oversight over the valuation methodology and key assumptions.

37

Table of Contents

The significant unobservable input used in the fair value measurement of the Company’s IRLCs is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close.  Generally, the fair value of an IRLC is positive (negative) if the prevailing interest rate is lower (higher) than the IRLC rate.  Therefore, an increase in the closing ratio (i.e., higher percentage of loans are estimated to close) will increase the gain or loss.  The closing ratio is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock.  The closing ratio is computed by our secondary marketing system using historical data and the ratio is periodically reviewed by the Company’s Secondary Marketing Department of the Mortgage Banking Division for reasonableness.

The unobservable input used in the fair value measurement of the Company’s interest rate swap agreements is the credit factor.  This factor represents the risk that a counterparty is either unable or unwilling to settle a transaction in accordance with the underlying contractual terms.  A significant increase (decrease) in the credit factor could result in a significantly lower (higher) fair value measurement.  The credit factor is determined by the Treasury Division based on the risk rating assigned to each counterparty in which the Company holds a net asset position.  The Company’s Credit Policy Committee periodically reviews and approves the Expected Default Frequency of the Economic Capital Model for Credit Risk.  The Expected Default Frequency is used as the credit factor for interest rate swap agreements.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  The following table represents the assets measured at fair value on a nonrecurring basis as of March 31, 2015 and December 31, 2014.

 	 	 	 	 	 	 	 	 	 	
(dollars in thousands)	Fair Value
Hierarchy	 	Net Carrying
Amount	
 	 	Valuation
Allowance	
 	
March 31, 2015	 	 	 	 	 	
Mortgage Servicing Rights - amortization method	Level 3	 	$	21,366	
 	 	$	77	
 	
Foreclosed Real Estate	Level 3	 	2,095	
 	 	354	

December 31, 2014	 	 	 	 	 	
Mortgage Servicing Rights - amortization method	Level 3	 	$	22,091	
 	 	$	57	
 	
Foreclosed Real Estate	Level 3	 	2,311	
 	 	89	

The write-down of mortgage servicing rights was primarily due to changes in certain key assumptions used to estimate fair value. As previously mentioned, all of the Company's mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation. In addition, the Company's foreclosed real estate was reduced by an impairment charge related to the Company's revised fair value estimate, deemed a Level 3 measurement, of one commercial property based on a recent appraisal and management judgment.

Fair Value Option

The Company elected the fair value option for all residential mortgage loans held for sale originated on or after October 1, 2011.  This election allows for a more effective offset of the changes in fair values of the loans held for sale and the derivative financial instruments used to financially hedge them without having to apply complex hedge accounting requirements.  As noted above, the fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.

38

Table of Contents

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of March 31, 2015 and December 31, 2014.

(dollars in thousands)	Aggregate Fair Value	
 	 	Aggregate Unpaid Principal	 	 	Aggregate Fair Value
Less Aggregate
 Unpaid Principal	 	
March 31, 2015	 	

 	
Loans Held for Sale	$	1,951	
 	 	 	$	1,831	
 	 	 	$	120	

December 31, 2014	 	

 	
Loans Held for Sale	$	5,136	
 	 	 	$	4,740	
 	 	 	$	396	
 	
Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the three months ended March 31, 2015 and 2014, the net gains or losses from the change in fair value of the Company’s residential mortgage loans held for sale were not material.

Financial Instruments Not Recorded at Fair Value on a Recurring Basis

The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury as quoted prices were available, unadjusted, for identical securities in active markets.  If quoted prices were not available, fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

Loans

The fair value of the Company’s loans was estimated by discounting the expected future cash flows using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate and loan quality categories.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Time Deposits

The fair values of the Company’s time deposits were estimated using discounted cash flow analyses.  The discount rates used were based on rates currently offered for deposits with similar remaining maturities.  The fair values of the Company’s time deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Securities Sold Under Agreements to Repurchase

The fair value of the Company’s securities sold under agreements to repurchase was calculated using discounted cash flow analyses, applying discount rates currently offered for new agreements with similar remaining maturities and considering the Company’s non-performance risk.

Other Debt

The fair value of the Company’s other debt was calculated using a discounted cash flow approach and applying discount rates currently offered for new notes with similar remaining maturities and considering the Company’s non-performance risk.

39

Table of Contents

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments not recorded at fair value on a recurring basis as of March 31, 2015 and December 31, 2014.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

 	 	 	 	 	Fair Value Measurements	
 	Carrying	
 	 	 	 	Quoted Prices
 in Active
 Markets for
Identical
 Assets or
Liabilities	
 	 	Significant
Other
Observable
Inputs	
 	 	Significant
Unobservable
Inputs	
 	
(dollars in thousands)	Amount	
 	 	Fair Value	
 	 	(Level 1)	
 	 	(Level 2)	
 	 	(Level 3)	
 	
March 31, 2015	 	

 	 	 	

Financial Instruments - Assets	 	

 	 	 	

Investment Securities Held-to-Maturity	$	4,306,353	
 	 	$	4,378,007	
 	 	$	523,372	
 	 	$	3,854,635	
 	 	$	—	
 	
Loans1	6,825,344	
 	 	7,373,867	
 	 	—	
 	 	—	
 	 	7,373,867	

 	
 	 	 	 	 	 	 	
Financial Instruments - Liabilities	 	

 	 	 	

 	
Time Deposits	1,308,932	
 	 	1,312,619	
 	 	—	
 	 	1,312,619	
 	 	—	
 	
Securities Sold Under Agreements to Repurchase	672,329	
 	 	744,649	
 	 	—	
 	 	744,649	
 	 	—	
 	
Other Debt 2	163,005	
 	 	164,269	
 	 	—	
 	 	164,269	
 	 	—	

 	
 	 	 	 	 	 	 	
December 31, 2014	 	

 	 	 	

 	
Financial Instruments - Assets	 	

 	 	 	

 	
Investment Securities Held-to-Maturity	$	4,466,679	
 	 	$	4,504,495	
 	 	$	499,616	
 	 	$	4,004,879	
 	 	$	—	
 	
Loans1	6,542,719	
 	 	7,048,757	
 	 	—	
 	 	—	
 	 	7,048,757	

Financial Instruments - Liabilities	 	

 	 	 	

 	
Time Deposits	1,434,001	
 	 	1,437,064	
 	 	—	
 	 	1,437,064	
 	 	—	
 	
Securities Sold Under Agreements to Repurchase	688,601	
 	 	758,781	
 	 	—	
 	 	758,781	
 	 	—	
 	
Other Debt 2	163,005	
 	 	163,911	
 	 	—	
 	 	163,911	
 	 	—	

1 	Net of unearned income and the Allowance.	
 	 	
2 	Excludes capitalized lease obligations.	

40

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts and may include statements concerning, among other things, the anticipated economic and business environment in our service area and elsewhere, credit quality and other financial and business matters in future periods, our future results of operations and financial position, our business strategy and plans and our objectives and future operations. We also may make forward-looking statements in our other documents filed or furnished with the Securities and Exchange Commission. In addition, our senior management may make forward-looking statements orally to analysts, investors, representatives of the media and others.
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 because of a variety of risks and uncertainties, including, but not limited to: 1) general economic conditions either nationally, internationally, or locally may be different than expected, and particularly, any event that negatively impacts the tourism industry in Hawaii; 2) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally; 3) competitive pressures in the markets for financial services and products; 4) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the "Dodd-Frank Act"); 5) changes in fiscal and monetary policies of the markets in which we operate; 6) the increased cost of maintaining or the Company's ability to maintain adequate liquidity and capital, based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators; 7) actual or alleged conduct which could harm our reputation; 8) changes in accounting standards; 9) changes in tax laws or regulations or the interpretation of such laws and regulations; 10) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 11) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 12) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments; 13) any failure in or breach of our operational systems, information systems or infrastructure, or those of our merchants, third party vendors and other service providers; 14) any interruption or breach of security of our information systems resulting in failures or disruptions in customer account management, general ledger processing, and loan or deposit systems; 15) changes to the amount and timing of proposed common stock repurchases; and 16) natural disasters, public unrest or adverse weather, public health, and other conditions impacting us and our customers' operations. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements is included under the section entitled “Risk Factors” in Part II of this report and Part I of our Annual Report on Form 10-K for the year ended December 31, 2014, and subsequent periodic and current reports filed with the U.S. Securities and Exchange Commission (the “SEC”). Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not exclusive means of identifying such statements. We undertake no obligation to update forward-looking statements to reflect later events or circumstances.

Overview

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).

The Bank, directly and through its subsidiaries, provides a broad range of financial services and products to businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands.  References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiaries that are consolidated for financial reporting purposes.

Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders.
Hawaii Economy

General economic conditions in Hawaii remained positive during the first quarter of 2015 led by a strong tourism industry, expanding construction activity, relatively low unemployment, and rising real estate prices.  For the first two months of 2015, total visitor arrivals increased 0.8% while total visitor spending decreased 3.3% compared to the same period in 2014. Following another record level of tourism in 2014, the current level of visitor activity still reflects a healthy tourism industry despite the mixed year-to-date results. The statewide seasonally-adjusted unemployment rate was at 4.1% in February 2015, compared to 5.5% nationally. Real estate prices on Oahu continue to rise even as the number of sales declined mainly due to limited inventory of available properties on the market. For the first three months of 2015, the volume of single-family home

41

Table of Contents

sales on Oahu decreased 4.0%, while the volume of condominium sales on Oahu decreased 1.4% compared with the same period in 2014.  The median price of single-family home sales and condominium sales on Oahu increased 3.2% and 5.4%, respectively, for the first three months of 2015 compared to the same period in 2014. As of March 31, 2015, months of inventory of single-family homes and condominiums on Oahu remained low at 2.7 months and 3.4 months, respectively.

Earnings Summary

Net income for the first quarter of 2015 was $42.4 million, an increase of $3.9 million or 10% compared to the same period in 2014.  Diluted earnings per share was $0.97 for the first quarter of 2015, an increase of $0.10 or 11% compared to the same period in 2014.

Our higher earnings for the first quarter of 2015 were primarily due to the following:
 	 	
•	Net interest income for the first quarter of 2015 was $96.8 million, an increase of $3.5 million or 4% compared to the same period in 2014.  Our net interest margin was 2.81% in the first quarter of 2015, a decrease of 6 basis points compared to the same period in 2014. The decrease was primarily due to lower yields in our investment securities and loans, reflective of the current low interest rate environment.	
 	 	
•	Net gains on sales of investment securities totaled $10.2 million in the first quarter of 2015 compared to $2.2 million during the same period in 2014. The net gain in the first quarter of 2015 was primarily due to a $10.1 million gain on the sale of 95,000 Visa Class B shares. The net gain in the first quarter of 2014 was primarily due to a $2.0 million gain on the sale of 22,000 Visa Class B shares. The sale of Visa Class B shares was larger in the current quarter due to our new counterparty's minimum transaction requirement. We do not currently anticipate further sales of Visa Class B shares during 2015. The Company received these Class B shares in 2008 as part of Visa's initial public offering and are transferable only under limited circumstances until they can be converted to the publicly traded Class A shares. We also contributed to the Bank of Hawaii Foundation 4,700 and 5,500 Visa Class B shares during the first quarters of 2015 and 2014, respectively. These contributions had no impact on noninterest expense; however, these contributions favorably impacted our effective tax rate.	
These items were partially offset by the following:
 	 	
•	Salaries and benefits expense for the first quarter of 2015 was $49.8 million, an increase of $2.9 million or 6% compared to the same period in 2014 primarily due to a $1.4 million increase in separation expense and a $0.6 million increase in medical, dental, and life insurance expense. In addition, commission expense increased by $0.5 million primarily due to an increase in both loan origination and refinance activity.	
 	 	
•	Provision for income taxes for the first quarter of 2015 was $19.7 million, an increase of $3.9 million or 24% compared to the same period in 2014 primarily due to higher pretax income and a higher effective income tax rate mainly resulting from the release of reserves in the first quarter of 2014 due to a settlement with the State of Hawaii related to prior year tax issues.	
We continued our focus on maintaining a strong balance sheet during the first quarter of 2015, with adequate reserves for credit losses, and high levels of liquidity and capital. In particular:
 	 	
•	Total loans and leases were $7.2 billion as of March 31, 2015, an increase of $281.0 million or 4% from December 31, 2014 primarily due to growth in our commercial lending portfolio and residential mortgage portfolio.	
 	 	
•	The allowance for loan and lease losses (the “Allowance”) was $107.5 million as of March 31, 2015, a decrease of $1.2 million or 1% from December 31, 2014.  The Allowance represents 1.50% of total loans and leases outstanding as of March 31, 2015 and 1.58% of total loans and leases outstanding as of December 31, 2014. The decrease was commensurate with the Company's credit risk profile, loan portfolio growth and composition, and a healthy Hawaii economy.	
 	 	
•	As of March 31, 2015, the total carrying value of our investment securities portfolio was $6.6 billion, a decrease of $178.3 million or 3% compared to December 31, 2014. During the first three months of 2015, we continued to reduce our positions in mortgage-backed securities issued by Ginnie Mae. We re-invested these proceeds primarily into higher yielding loan products. In addition, we increased our holdings in Small Business Administration securities and U.S. Treasury notes.	
 	 	
•	Total deposits were $13.0 billion as of March 31, 2015, an increase of $346.5 million or 3% from December 31, 2014 primarily due to an increase in core deposits.	

42

Table of Contents
 	 	
•	Total shareholders’ equity was $1.1 billion as of March 31, 2015, an increase of $20.2 million or 2% from December 31, 2014.  We continued to return capital to our shareholders in the form of share repurchases and dividends.  During the first three months of 2015, we repurchased 227,226 shares of our common stock at a total cost of $13.1 million under our share repurchase program and from shares purchased from employees and/or directors in connection with stock swaps, income tax withholdings related to the vesting of restricted stock, and shares purchased for a deferred compensation plan. We also paid cash dividends of $19.7 million during the first three months of 2015.	

43

Table of Contents

Our financial highlights are presented in Table 1.

Financial Highlights	 	 	Table 1	
 	
 	Three Months Ended	
 	March 31,	
(dollars in thousands, except per share amounts)	2015	
 	 	2014	
 	
For the Period:	 	

Operating Results	 	

Net Interest Income	$	96,770	
 	 	$	93,233	
 	
Provision for Credit Losses	—	
 	 	—	
 	
Total Noninterest Income	52,307	
 	 	44,768	
 	
Total Noninterest Expense	86,915	
 	 	83,547	
 	
Net Income	42,442	
 	 	38,592	
 	
Basic Earnings Per Share	0.98	
 	 	0.87	
 	
Diluted Earnings Per Share	0.97	
 	 	0.87	
 	
Dividends Declared Per Share	0.45	
 	 	0.45	

Performance Ratios	 	

Return on Average Assets	1.15	%	 	1.12	%	
Return on Average Shareholders’ Equity	16.18	
 	 	15.15	
 	
Efficiency Ratio 1	58.30	
 	 	60.54	
 	
Net Interest Margin 2	2.81	
 	 	2.87	
 	
Dividend Payout Ratio 3	45.92	
 	 	51.72	
 	
Average Shareholders’ Equity to Average Assets	7.12	
 	 	7.36	

Average Balances	 	

Average Loans and Leases	$	7,053,061	
 	 	$	6,104,041	
 	
Average Assets	14,946,037	
 	 	14,033,949	
 	
Average Deposits	12,786,449	
 	 	11,814,548	
 	
Average Shareholders’ Equity	1,064,112	
 	 	1,033,413	

Market Price Per Share of Common Stock	 	

Closing	$	61.21	
 	 	$	60.61	
 	
High	62.58	
 	 	61.36	
 	
Low	53.90	
 	 	54.16	

 	March 31,
2015	
 	 	December 31,
2014	
 	
As of Period End:	 	

Balance Sheet Totals	 	

Loans and Leases	$	7,178,628	
 	 	$	6,897,589	
 	
Total Assets	15,139,179	
 	 	14,787,208	
 	
Total Deposits	12,979,616	
 	 	12,633,089	
 	
Other Debt	173,898	
 	 	173,912	
 	
Total Shareholders’ Equity	1,075,251	
 	 	1,055,086	

Asset Quality	 	

Non-Performing Assets	28,777	
 	 	30,082	
 	
Allowance for Loan and Lease Losses	$	107,461	
 	 	$	108,688	
 	
Allowance to Loans and Leases Outstanding	1.50	%	 	1.58	%	
 	 	 	 	
Capital Ratios	 	

Common Equity Tier 1 Capital Ratio 4	14.62	%	 	n/a	
Tier 1 Capital Ratio 4	14.62	
 	 	14.69	%	
Total Capital Ratio 4	15.87	
 	 	15.94	
 	
Tier 1 Leverage Ratio 4	7.17	
 	 	7.13	
 	
Total Shareholders’ Equity to Total Assets	7.10	
 	 	7.14	
 	
Tangible Common Equity to Tangible Assets 5	6.91	
 	 	6.94	
 	
Tangible Common Equity to Risk-Weighted Assets 4, 5	14.27	
 	 	14.46	

Non-Financial Data	 	

Full-Time Equivalent Employees	2,156	
 	 	2,161	
 	
Branches	74	
 	 	74	
 	
ATMs	456	
 	 	459	

1 	Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).	
 	 	
2 	Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.	
 	 	
3 	Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share.	
 	 	
4 	March 31, 2015 calculated under Basel III rules, which became effective January 1, 2015.	
 	 	
5 	Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures.  See the “Use of Non-GAAP Financial Measures” section below.	

44

Table of Contents

Use of Non-GAAP Financial Measures

The ratios “tangible common equity to tangible assets” and “tangible common equity to risk-weighted assets” are Non-GAAP financial measures.  The Company believes these measurements are useful for investors, regulators, management and others to evaluate capital adequacy relative to other financial institutions.  Although these Non-GAAP financial measures are frequently used by stakeholders in the evaluation of a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.  Table 2 provides a reconciliation of these Non-GAAP financial measures with their most closely related GAAP measures.

 	 	 	 	 	 	 	 	
GAAP to Non-GAAP Reconciliation	 	
 	 	Table 2	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Total Shareholders’ Equity	$	1,075,251	
 	 	$	1,055,086	
 	
Less: Goodwill	31,517	
 	 	31,517	
 	
Tangible Common Equity	$	1,043,734	
 	 	$	1,023,569	

Total Assets	$	15,139,179	
 	 	$	14,787,208	
 	
Less: Goodwill	31,517	
 	 	31,517	
 	
Tangible Assets	$	15,107,662	
 	 	$	14,755,691	
 	
Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements 1	$	7,313,682	
 	 	$	7,077,035	

Total Shareholders’ Equity to Total Assets	7.10	%	 	7.14	%	
Tangible Common Equity to Tangible Assets (Non-GAAP)	6.91	%	 	6.94	%	
 	 	 	 	
Tier 1 Capital Ratio 1	14.62	%	 	14.69	%	
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 1	14.27	%	 	14.46	%	
1 March 31, 2015 calculated under Basel III rules, which became effective January 1, 2015.

45

Table of Contents

Analysis of Statements of Income

Average balances, related income and expenses, and resulting yields and rates are presented in Table 3.  An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 4.  

 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Average Balances and Interest Rates - Taxable-Equivalent Basis	 	 	 	Table 3	 	
 	Three Months Ended	 	Three Months Ended	
 	March 31, 2015	 	March 31, 2014	
 	Average	
 	 	Income/	
 	 	Yield/	
 	 	Average	
 	 	Income/	
 	 	Yield/	
 	
(dollars in millions)	Balance	
 	 	Expense	
 	 	Rate	
 	 	Balance	
 	 	Expense	
 	 	Rate	
 	
Earning Assets	 	

 	 	 	 	 	 	 	
 	
Interest-Bearing Deposits in Other Banks	$	3.1	
 	 	$	—	
 	 	0.44	%	 	$	5.7	
 	 	$	—	
 	 	0.23	%	
Funds Sold	484.3	
 	 	0.2	
 	 	0.21	
 	 	270.5	
 	 	0.1	
 	 	0.20	
 	
Investment Securities	 	 	 	 	 	 	 	 	 	 	 	
Available-for-Sale	 	 	 	 	 	 	 	 	 	 	 	
  Taxable	1,560.8	
 	 	6.5	
 	 	1.67	
 	 	1,548.9	
 	 	7.2	
 	 	1.86	
 	
  Non-Taxable	723.3	
 	 	5.7	
 	 	3.16	
 	 	677.5	
 	 	5.5	
 	 	3.27	
 	
Held-to-Maturity	 	 	 	 	 	 	 	 	 	 	 	
       Taxable	4,140.9	
 	 	22.8	
 	 	2.21	
 	 	4,501.6	
 	 	26.3	
 	 	2.34	
 	
       Non-Taxable	249.1	
 	 	2.5	
 	 	3.94	
 	 	252.6	
 	 	2.5	
 	 	3.96	
 	
Total Investment Securities	6,674.1	
 	 	37.5	
 	 	2.25	
 	 	6,980.6	
 	 	41.5	
 	 	2.38	
 	
Loans Held for Sale	3.1	
 	 	—	
 	 	3.63	
 	 	4.2	
 	 	0.1	
 	 	4.68	
 	
Loans and Leases 1	 	 	 	 	 	 	 	 	 	 	 	
Commercial and Industrial	1,130.5	
 	 	8.9	
 	 	3.18	
 	 	923.8	
 	 	7.8	
 	 	3.41	
 	
Commercial Mortgage	1,449.5	
 	 	13.7	
 	 	3.83	
 	 	1,250.0	
 	 	12.7	
 	 	4.12	
 	
Construction	103.8	
 	 	1.1	
 	 	4.39	
 	 	97.3	
 	 	1.1	
 	 	4.43	
 	
Commercial Lease Financing	225.9	
 	 	1.9	
 	 	3.42	
 	 	245.8	
 	 	1.4	
 	 	2.33	
 	
Residential Mortgage	2,631.3	
 	 	27.5	
 	 	4.18	
 	 	2,286.9	
 	 	24.4	
 	 	4.27	
 	
Home Equity	878.5	
 	 	8.1	
 	 	3.72	
 	 	781.8	
 	 	7.6	
 	 	3.97	
 	
Automobile	331.5	
 	 	4.3	
 	 	5.25	
 	 	263.3	
 	 	3.5	
 	 	5.39	
 	
Other 2	302.1	
 	 	5.5	
 	 	7.36	
 	 	255.1	
 	 	5.0	
 	 	7.90	
 	
Total Loans and Leases	7,053.1	
 	 	71.0	
 	 	4.06	
 	 	6,104.0	
 	 	63.5	
 	 	4.19	
 	
Other	66.0	
 	 	0.3	
 	 	1.83	
 	 	76.8	
 	 	0.3	
 	 	1.57	
 	
Total Earning Assets 3	14,283.7	
 	 	109.0	
 	 	3.07	
 	 	13,441.8	
 	 	105.5	
 	 	3.16	
 	
Cash and Due From Banks	136.5	
 	 	 	 	 	 	142.5	
 	 	 	 	 	
Other Assets	525.8	
 	 	 	 	 	 	449.6	
 	 	 	 	 	
Total Assets	$	14,946.0	
 	 	 	 	 	 	$	14,033.9	

Interest-Bearing Liabilities	 	

 	 	 	 	 	 	 	
Interest-Bearing Deposits	 	 	 	 	 	 	 	 	 	 	 	
Demand	$	2,577.1	
 	 	$	0.2	
 	 	0.03	%	 	$	2,325.8	
 	 	$	0.2	
 	 	0.03	%	
Savings	4,941.0	
 	 	1.1	
 	 	0.09	
 	 	4,515.6	
 	 	1.0	
 	 	0.09	
 	
Time	1,378.3	
 	 	1.1	
 	 	0.33	
 	 	1,373.1	
 	 	1.2	
 	 	0.37	
 	
Total Interest-Bearing Deposits	8,896.4	
 	 	2.4	
 	 	0.11	
 	 	8,214.5	
 	 	2.4	
 	 	0.12	
 	
Short-Term Borrowings	8.5	
 	 	—	
 	 	0.14	
 	 	10.0	
 	 	—	
 	 	0.14	
 	
Securities Sold Under Agreements to Repurchase	678.0	
 	 	6.4	
 	 	3.76	
 	 	794.4	
 	 	6.4	
 	 	3.22	
 	
Other Debt	173.9	
 	 	0.6	
 	 	1.43	
 	 	174.7	
 	 	0.6	
 	 	1.44	
 	
Total Interest-Bearing Liabilities	9,756.8	
 	 	9.4	
 	 	0.39	
 	 	9,193.6	
 	 	9.4	
 	 	0.41	
 	
Net Interest Income	 	 	$	99.6	
 	 	 	 	 	 	$	96.1	
 	 	 	
Interest Rate Spread	 	 	 	 	2.68	%	 	 	 	 	 	2.75	%	
Net Interest Margin	 	 	 	 	2.81	%	 	 	 	 	 	2.87	%	
Noninterest-Bearing Demand Deposits	3,890.0	
 	 	 	 	 	 	3,600.0	
 	 	 	 	 	
Other Liabilities	235.1	
 	 	 	 	 	 	206.9	
 	 	 	 	 	
Shareholders’ Equity	1,064.1	
 	 	 	 	 	 	1,033.4	
 	 	 	 	 	
Total Liabilities and Shareholders’ Equity	$	14,946.0	
 	 	 	 	 	 	$	14,033.9	

1 	Non-performing loans and leases are included in the respective average loan and lease balances.  Income, if any, on such loans and leases is recognized on a cash basis.	
 	 	
2 	Comprised of other consumer revolving credit, installment, and consumer lease financing.	
 	 	
3 	Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $2.9 million and $2.8 million for the three months ended March 31, 2015 and 2014, respectively.	

46

Table of Contents

 	 	 	 	 	 	 	 	 	 	 	 	
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis	 	Table 4	
 	
 	Three Months Ended March 31, 2015	
 	Compared to March 31, 2014	
(dollars in millions)	Volume 1	
 	 	Rate 1	
 	 	Total	
 	
Change in Interest Income:	 	

 	
Funds Sold	$	0.1	
 	 	$	—	
 	 	$	0.1	
 	
Investment Securities	 	 	 	 	 	
 	
Available-for-Sale	 	 	 	 	

  Taxable	0.1	
 	 	(0.8	)	 	(0.7	)	
  Non-Taxable	0.4	
 	 	(0.2	)	 	0.2	
 	
Held-to-Maturity	 	 	 	 	

       Taxable	(2.1	)	 	(1.4	)	 	(3.5	)	
Total Investment Securities	(1.6	)	 	(2.4	)	 	(4.0	)	
Loans Held for Sale	(0.1	)	 	—	
 	 	(0.1	)	
Loans and Leases	 	 	 	 	

Commercial and Industrial	1.6	
 	 	(0.5	)	 	1.1	
 	
Commercial Mortgage	1.9	
 	 	(0.9	)	 	1.0	
 	
Construction	0.1	
 	 	(0.1	)	 	—	
 	
Commercial Lease Financing	(0.1	)	 	0.6	
 	 	0.5	
 	
Residential Mortgage	3.6	
 	 	(0.5	)	 	3.1	
 	
Home Equity	0.9	
 	 	(0.4	)	 	0.5	
 	
Automobile	0.9	
 	 	(0.1	)	 	0.8	
 	
Other 2	0.9	
 	 	(0.4	)	 	0.5	
 	
Total Loans and Leases	9.8	
 	 	(2.3	)	 	7.5	
 	
Total Change in Interest Income	8.2	
 	 	(4.7	)	 	3.5	

Change in Interest Expense:	 	 	 	 	 	
 	
Interest-Bearing Deposits	 	 	 	 	 	
 	
Savings	0.1	
 	 	—	
 	 	0.1	
 	
Time	—	
 	 	(0.1	)	 	(0.1	)	
Total Interest-Bearing Deposits	0.1	
 	 	(0.1	)	 	—	
 	
Securities Sold Under Agreements to Repurchase	(1.0	)	 	1.0	
 	 	—	
 	
Total Change in Interest Expense	(0.9	)	 	0.9	
 	 	—	

 	
 	
Change in Net Interest Income	$	9.1	
 	 	$	(5.6	)	 	$	3.5	

1 	The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.	
 	 	
2 	Comprised of other consumer revolving credit, installment, and consumer lease financing.	

Net Interest Income
Net interest income is affected by the size and mix of our balance sheet components as well as the spread between interest earned on assets and interest paid on liabilities.  Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.
Net interest income was $96.8 million in the first quarter of 2015, an increase of $3.5 million or 4% compared to the same period in 2014. On a taxable-equivalent basis, net interest income was $99.6 million in the first quarter of 2015, an increase of $3.5 million or 4% compared to the same period in 2014. Net interest margin was 2.81% for the first quarter of 2015, a decrease of six basis points compared to the same period in 2014. The lower margin in 2015 was primarily due to lower yields in our investment securities and loans, reflective of the current low interest rate environment.
Yields on our earning assets decreased by nine basis points in the first quarter of 2015 compared to the same period in 2014 primarily due to lower yields in our investment securities and loan portfolio. Yields on our investment securities portfolio decreased by 13 basis points in the first quarter of 2015 compared to the same period in 2014 partly due to slightly higher premium amortization and reinvestment into lower yielding securities due to the current low interest rate environment. Yields on our loans and leases decreased by 13 basis points, with lower yields in nearly every loan category, in the first quarter of 2015 compared to the same period in 2014 as a result of the current low interest rate environment. Yields on our commercial

47

Table of Contents

and industrial portfolio declined by 23 basis points and yields on our commercial mortgage portfolio decreased by 29 basis points in the first quarter of 2015 compared to the same period in 2014. Yields on our residential mortgage portfolio decreased by nine basis points in the first quarter of 2015 compared to the same period in 2014 primarily due to continued payoff activity of higher-rate mortgage loans and the addition to our portfolio of lower-rate mortgage loans. Partially offsetting the lower yields on our earning assets in the first quarter of 2015 compared to the same period in 2014 were slightly lower funding costs due to marginally lower rates paid on our time deposits. Rates on our securities sold under agreements to repurchase increased by 54 basis points in the first quarter of 2015 compared to the same period in 2014 primarily due to a decrease in funds from local government entities leaving the balance in our repurchase agreements consisting mainly of those with private entities which have longer terms at relatively higher interest rates.
Average balances of our earning assets increased by $841.9 million or 6% in the first quarter of 2015 compared to the same period in 2014 primarily due to an increase in the average balances of our funds sold and loans and leases. Average balance of our funds sold increased by $213.9 million in the first quarter of 2015 compared to the same period in 2014 primarily due to excess liquidity. Average balances of our loans and leases portfolio increased by $949.0 million in the first quarter of 2015 compared to the same period in 2014 primarily due to higher average balances in our commercial and industrial, commercial mortgage, and residential mortgage portfolios. The average balance of our commercial and industrial loan portfolio increased by $206.6 million due to an increase in corporate demand for funding. The average balance of our commercial mortgage portfolio increased by $199.5 million in the first quarter of 2015 compared to the same period in 2014 primarily due to increased demand from new and existing customers as the real estate market in Hawaii continued to improve. The average balance of our residential mortgage portfolio increased by $344.4 million in the first quarter of 2015 compared to the same period in 2014 primarily due to our decision to add more conforming saleable loans to our portfolio. Partially offsetting the increase in the average balances of our loans and leases portfolio was a $306.5 million decrease in the average balance of our total investment securities portfolio primarily due to the shift in the mix of our earning assets from investment securities to loans.
Average balances of our interest-bearing liabilities increased by $563.2 million or 6% in the first quarter of 2015 compared to the same period in 2014 primarily due to our efforts to grow our relationship checking and savings deposit products, which was partially offset by a $116.3 million decrease in the average balance of our securities sold under agreements to repurchase with local government entities.
Provision for Credit Losses

The provision for credit losses (the "Provision") reflects our judgment of the expense or benefit necessary to achieve the appropriate amount of the Allowance.  We maintain the Allowance at levels adequate to cover our estimate of probable credit losses as of the end of the reporting period.  The Allowance is determined through detailed quarterly analyses of the loan and lease portfolio.  The Allowance is based on our loss experience and changes in the economic environment, as well as an ongoing assessment of credit quality.  Additional factors that are considered in determining the amount of the Allowance are the level of net charge-offs, non-performing assets, risk rating migration, as well as changes in our portfolio size and composition. We recorded no Provision in the first quarter of 2015 or 2014. Our decision to not record a Provision was reflective of our evaluation as to the adequacy of the Allowance. For further discussion on the Allowance, see the “Corporate Risk Profile - Reserve for Credit Losses” section in Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A").

48

Table of Contents

Noninterest Income

Noninterest income increased by $7.5 million or 17% in the first quarter of 2015 compared to the same period in 2014.

Table 5 presents the components of noninterest income.

Noninterest Income	 	 	 	 	Table 5	
 	
 	Three Months Ended March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	 	Change	
 	
Trust and Asset Management	$	12,180	
 	 	$	11,852	
 	 	$	328	
 	
Mortgage Banking	1,693	
 	 	2,005	
 	 	(312	)	
Service Charges on Deposit Accounts	8,537	
 	 	8,878	
 	 	(341	)	
Fees, Exchange, and Other Service Charges	12,897	
 	 	12,939	
 	 	(42	)	
Investment Securities Gains, Net	10,231	
 	 	2,160	
 	 	8,071	
 	
Annuity and Insurance	2,044	
 	 	2,123	
 	 	(79	)	
Bank-Owned Life Insurance	1,734	
 	 	1,602	
 	 	132	
 	
Other Income	2,991	
 	 	3,209	
 	 	(218	)	
Total Noninterest Income	$	52,307	
 	 	$	44,768	
 	 	$	7,539	

Trust and asset management income is comprised of fees earned from the management and administration of trusts and other customer assets.  These fees are largely based upon the market value of the assets we manage and the fee rate charged to customers.  Total trust assets under administration were $10.3 billion and $10.2 billion as of March 31, 2015 and 2014, respectively.  Trust and asset management income increased by $0.3 million or 3% in the first quarter of 2015 compared to the same period in 2014 primarily due to market value increases and higher trust termination fees.

Mortgage banking income is highly influenced by mortgage interest rates, the housing market, and the amount of conforming saleable loans we keep in our portfolio.  Mortgage banking income decreased by $0.3 million or 16% in the first quarter of 2015 compared to the same period in 2014. This decrease was primarily due to our decision to add more conforming saleable loans to our portfolio which caused a reduction to our servicing income and our gains on sales of residential mortgage loans.

Service charges on deposit accounts decreased by $0.3 million or 4% in the first quarter of 2015 compared to the same period in 2014.  This decrease was primarily due to a $0.2 million decrease in account analysis fees combined with a $0.2 million decrease in overdraft fees.

Fees, exchange, and other service charges are primarily comprised of debit and credit card income, fees from ATMs, merchant service activity, and other loan fees and service charges.  Fees, exchange, and other service charges remained relatively unchanged in the first quarter of 2015 compared to the same period in 2014. Decreases in other loan fees ($0.5 million), merchant income ($0.3 million), and ATM fees ($0.2 million) were largely offset by a $0.8 million increase in commissions and fees related to our credit card business.

Net gains on sales of investment securities totaled $10.2 million in the first quarter of 2015 compared to $2.2 million during the same period in 2014. The net gain in the first quarter of 2015 was primarily due to a $10.1 million gain on the sale of 95,000 Visa Class B shares. The net gain in the first quarter of 2014 was primarily due to a $2.0 million gain on the sale of 22,000 Visa Class B shares. We received these Class B shares in 2008 as part of Visa's initial public offering. These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A shares. This conversion will not occur until the settlement of certain litigation which is indemnified by Visa members such as the Company. Visa funded an escrow account from its initial public offering to settle these litigation claims. Should this escrow account not be sufficient to cover these litigation claims, Visa is entitled to fund additional amounts to the escrow account by reducing each member bank's Class B conversion ratio to unrestricted Class A shares. Concurrent with the sale of these Visa Class B shares, we entered into an agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio. Based on the existing transfer restriction and the uncertainty of the covered litigation, the remaining 297,814 Visa Class B shares (490,887 Class A equivalent shares) that we own are carried at a zero cost basis. We also contributed to the Bank of Hawaii Foundation 4,700 and 5,500 Visa Class B shares during the first quarters of 2015 and 2014, respectively.

Bank-owned life insurance increased by $0.1 million or 8% in the first quarter of 2015 compared to the same periods in 2014.  This increase was primarily due to new policies purchased during the second quarter of 2014.

Other noninterest income decreased by $0.2 million or 7% in the first quarter of 2015 compared to the same period in 2014 primarily due to a slight decrease in income from foreign exchange contracts.

49

Table of Contents

Noninterest Expense

Noninterest expense increased by $3.4 million or 4% in the first quarter of 2015 compared to the same period in 2014.

Table 6 presents the components of noninterest expense.

Noninterest Expense	 	 	 	 	Table 6	
 	
 	Three Months Ended March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	 	Change	
 	
Salaries	$	27,914	
 	 	$	27,914	
 	 	$	—	
 	
Incentive Compensation	4,514	
 	 	4,231	
 	 	283	
 	
Share-Based Compensation	2,345	
 	 	1,969	
 	 	376	
 	
Commission Expense	1,592	
 	 	1,059	
 	 	533	
 	
Retirement and Other Benefits	4,731	
 	 	4,986	
 	 	(255	)	
Payroll Taxes	3,585	
 	 	3,568	
 	 	17	
 	
Medical, Dental, and Life Insurance	3,184	
 	 	2,621	
 	 	563	
 	
Separation Expense	1,915	
 	 	549	
 	 	1,366	
 	
Total Salaries and Benefits	49,780	
 	
 	46,897	
 	
 	2,883	
 	
Net Occupancy	9,333	
 	 	9,417	
 	 	(84	)	
Net Equipment	5,288	
 	 	4,603	
 	 	685	
 	
Data Processing	3,773	
 	 	3,649	
 	 	124	
 	
Professional Fees	2,334	
 	 	2,260	
 	 	74	
 	
FDIC Insurance	2,140	
 	 	2,076	
 	 	64	
 	
Other Expense:	 	 	 	 	
 	
Delivery and Postage Services	2,284	
 	 	2,368	
 	 	(84	)	
Mileage Program Travel	1,323	
 	 	1,399	
 	 	(76	)	
Merchant Transaction and Card Processing Fees	1,144	
 	 	1,109	
 	 	35	
 	
Advertising	1,084	
 	 	1,310	
 	 	(226	)	
Other	8,432	
 	 	8,459	
 	 	(27	)	
Total Other Expense	14,267	
 	 	14,645	
 	 	(378	)	
Total Noninterest Expense	$	86,915	
 	 	$	83,547	
 	 	$	3,368	

Salaries and benefits expense increased by $2.9 million or 6% in the first quarter of 2015 compared to the same period in 2014 primarily due to a $1.4 million increase in separation expense. Medical, dental, and life insurance expense increased by $0.6 million primarily due to higher medical claims in our self-insured plan. Commission expense increased by $0.5 million primarily due to an increase in both loan origination and refinance activity.

Net equipment expense increased by $0.7 million or 15% in the first quarter of 2015 compared to the same period in 2014. This increase was primarily due to a $0.5 million increase in software license fees and maintenance.

Other noninterest expense decreased by $0.4 million or 3% in the first quarter of 2015 compared to the same period in 2014. This decrease was primarily due to a $0.5 million decrease in operational losses, which include losses as a result of bank error, fraud, items processing, or theft. In addition, advertising expense decreased by $0.2 million. These decreases were partially offset by a $0.2 million increase in amortization expense related to our solar energy partnership investments.

Provision for Income Taxes

Table 7 presents our provision for income taxes and effective tax rates.

Provision for Income Taxes and Effective Tax Rates	 	 	Table 7	
 	
 	Three Months Ended
March 31,	
(dollars in thousands)	2015	
 	 	2014	
 	
Provision for Income Taxes	$	19,720	
 	 	$	15,862	
 	
Effective Tax Rates	31.72	%	 	29.13	%	

The provision for income taxes in the first quarter of 2015 was $3.9 million or 24% higher compared to the same period in 2014. The higher effective tax rate in the first quarter of 2015 was primarily due to a $1.2 million credit in the first quarter of

50

Table of Contents

2014 for the release of reserves due to a settlement with the State of Hawaii related to prior year tax issues. The effective tax rate in the first quarter of 2015 also increased due to higher pre-tax income compared to a fixed amount of tax credits.

Analysis of Statements of Condition

Investment Securities

The carrying value of our investment securities portfolio was $6.6 billion as of March 31, 2015, a decrease of $178.3 million or 3% compared to December 31, 2014. As of March 31, 2015, our investment securities portfolio was comprised of securities with an average base duration of approximately 3.2 years.

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and the level of interest rate risk to which we are exposed.  These evaluations may cause us to change the level of funds we deploy into investment securities, change the composition of our investment securities portfolio, and change the proportion of investments made into the available-for-sale and held-to-maturity investment categories.

During the first three months of 2015, we continued to reduce our positions in mortgage-backed securities issued by Ginnie Mae. We re-invested these proceeds primarily into higher yielding loan products. In addition, we increased our holdings in Small Business Administration securities and U.S. Treasury notes. Ginnie Mae mortgage-backed securities continue to be our largest concentration in our portfolio. As of March 31, 2015, our portfolio of Ginnie Mae mortgage-backed securities was primarily comprised of securities issued in 2008 or later. As of March 31, 2015, the credit ratings of these mortgage-backed securities were all AAA-rated, with a low probability of a change in ratings in the near future. As of March 31, 2015, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 2.7 years.

Gross unrealized gains in our investment securities portfolio were $129.0 million as of March 31, 2015 and $108.5 million as of December 31, 2014.  Gross unrealized losses on our temporarily impaired investment securities were $22.3 million as of March 31, 2015 and $44.3 million as of December 31, 2014.  This decrease in our gross unrealized loss positions on our temporarily impaired investment securities was primarily due to market interest rates declining during the first quarter of 2015. The gross unrealized loss positions were primarily related to mortgage-backed securities issued by Ginnie Mae and corporate bonds. See Note 2 to the Consolidated Financial Statements for more information.

As of March 31, 2015, included in our investment securities portfolio were debt securities issued by political subdivisions within the State of Hawaii of $604.3 million, representing 59% of the total fair value of the Company's municipal debt securities. Of the entire Hawaii municipal bond portfolio, 91% were credit-rated Aa2 or better by Moody's while most of the remaining Hawaii municipal bonds were credit-rated A2 or better by at least one nationally recognized statistical rating organization. Approximately 77% of our Hawaii municipal bond holdings were general obligation issuances. As of March 31, 2015, there were no other holdings of municipal debt securities that were issued by a single state or political subdivision which comprised more than 10% of the total fair value of our municipal debt securities.

51

Table of Contents

Loans and Leases

Table 8 presents the composition of our loan and lease portfolio by major categories.

 	 	 	 	 	 	 	 	
Loan and Lease Portfolio Balances	 	Table 8	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Commercial	 	

Commercial and Industrial	$	1,141,408	
 	 	$	1,055,243	
 	
Commercial Mortgage	1,477,902	
 	 	1,437,513	
 	
Construction	111,381	
 	 	109,183	
 	
Lease Financing	224,419	
 	 	226,189	
 	
Total Commercial	2,955,110	
 	 	2,828,128	
 	
Consumer	 	

Residential Mortgage	2,699,434	
 	 	2,571,090	
 	
Home Equity	884,742	
 	 	866,688	
 	
Automobile	339,686	
 	 	323,848	
 	
Other 1	299,656	
 	 	307,835	
 	
Total Consumer	4,223,518	
 	 	4,069,461	
 	
Total Loans and Leases	$	7,178,628	
 	 	$	6,897,589	

1 	Comprised of other revolving credit, installment, and lease financing.	

Total loans and leases as of March 31, 2015 increased by $281.0 million or 4% from December 31, 2014 due to growth in both our commercial and consumer lending portfolios.

Commercial loans and leases as of March 31, 2015 increased by $127.0 million or 4% from December 31, 2014.  Commercial and industrial loans increased by $86.2 million or 8% from December 31, 2014 due to an increase in corporate demand for funding. Commercial mortgage loans increased by $40.4 million or 3% from December 31, 2014 primarily due to increased demand from new and existing customers as the real estate economy in Hawaii continued to improve. Construction loans increased by $2.2 million or 2% from December 31, 2014 primarily due to increased activity in construction projects such as condominiums and low-income housing. Lease financing decreased by $1.8 million or 1% from December 31, 2014 primarily due to paydowns on a leveraged lease.

Consumer loans and leases as of March 31, 2015 increased by $154.1 million or 4% from December 31, 2014.  Residential mortgage loans increased by $128.3 million or 5% from December 31, 2014 primarily due to our decision to retain additional conforming saleable loans in our portfolio. Home equity loans increased by $18.1 million or 2% from December 31, 2014 primarily due to a successful campaign to increase new loan production. Automobile loans increased by $15.8 million or 5% from December 31, 2014 due to increased customer demand combined with market share gains. Other consumer loans decreased by $8.2 million or 3% from December 31, 2014 due primarily to payoffs of two large other revolving credits.

52

Table of Contents

Table 9 presents the composition of our loan and lease portfolio by geographic area and by major categories.

Geographic Distribution of Loan and Lease Portfolio	 	Table 9	
 	
(dollars in thousands)	Hawaii	
 	 	U.S. Mainland 1	
 	 	Guam	
 	 	Other Pacific Islands	
 	 	Foreign 2 	
 	 	Total	
 	
March 31, 2015	 	

 	 	 	

 	
Commercial	 	

 	 	 	

 	
Commercial and Industrial	$	1,020,761	
 	 	$	69,418	
 	 	$	50,153	
 	 	$	807	
 	 	$	269	
 	 	$	1,141,408	
 	
Commercial Mortgage	1,349,973	
 	 	30,078	
 	 	97,851	
 	 	—	
 	 	—	
 	 	1,477,902	
 	
Construction	111,381	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	111,381	
 	
Lease Financing	43,340	
 	 	175,185	
 	 	608	
 	 	—	
 	 	5,286	
 	 	224,419	
 	
Total Commercial	2,525,455	
 	 	274,681	
 	 	148,612	
 	 	807	
 	 	5,555	
 	 	2,955,110	
 	
Consumer	 	

 	 	 	

 	
Residential Mortgage	2,590,173	
 	 	—	
 	 	106,308	
 	 	2,953	
 	 	—	
 	 	2,699,434	
 	
Home Equity	849,160	
 	 	3,435	
 	 	30,491	
 	 	1,656	
 	 	—	
 	 	884,742	
 	
Automobile	261,352	
 	 	182	
 	 	72,782	
 	 	5,370	
 	 	—	
 	 	339,686	
 	
Other 3	223,399	
 	 	—	
 	 	36,064	
 	 	40,187	
 	 	6	
 	 	299,656	
 	
Total Consumer	3,924,084	
 	 	3,617	
 	 	245,645	
 	 	50,166	
 	 	6	
 	 	4,223,518	
 	
Total Loans and Leases	$	6,449,539	
 	 	$	278,298	
 	 	$	394,257	
 	 	$	50,973	
 	 	$	5,561	
 	 	$	7,178,628	

December 31, 2014	 	

 	 	 	

 	
Commercial	 	

 	 	 	

 	
Commercial and Industrial	$	935,258	
 	 	$	67,367	
 	 	$	50,699	
 	 	$	897	
 	 	$	1,022	
 	 	$	1,055,243	
 	
Commercial Mortgage	1,318,413	
 	 	27,060	
 	 	92,040	
 	 	—	
 	 	—	
 	 	1,437,513	
 	
Construction	109,183	
 	 	—	
 	 	—	
 	 	—	
 	 	—	
 	 	109,183	
 	
Lease Financing	44,238	
 	 	176,618	
 	 	647	
 	 	—	
 	 	4,686	
 	 	226,189	
 	
Total Commercial	2,407,092	
 	 	271,045	
 	 	143,386	
 	 	897	
 	 	5,708	
 	 	2,828,128	
 	
Consumer	 	

 	 	 	

 	
Residential Mortgage	2,460,353	
 	 	—	
 	 	107,714	
 	 	3,023	
 	 	—	
 	 	2,571,090	
 	
Home Equity	831,722	
 	 	3,909	
 	 	29,377	
 	 	1,680	
 	 	—	
 	 	866,688	
 	
Automobile	248,598	
 	 	285	
 	 	69,985	
 	 	4,980	
 	 	—	
 	 	323,848	
 	
Other 3	233,396	
 	 	—	
 	 	34,885	
 	 	39,547	
 	 	7	
 	 	307,835	
 	
Total Consumer	3,774,069	
 	 	4,194	
 	 	241,961	
 	 	49,230	
 	 	7	
 	 	4,069,461	
 	
Total Loans and Leases	$	6,181,161	
 	 	$	275,239	
 	 	$	385,347	
 	 	$	50,127	
 	 	$	5,715	
 	 	$	6,897,589	

1 	For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located.  For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.	
 	 	
2 	Loans and leases classified as Foreign represent those which are recorded in the Company’s international business units.	
 	 	
3 	Comprised of other revolving credit, installment, and lease financing.	

Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands.  Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes leveraged lease financing and participation in Shared National Credits.  Our consumer loan and lease portfolio includes limited lending activities on the U.S. Mainland.

Our Hawaii loan and lease portfolio increased by $268.4 million or 4% from December 31, 2014, reflective of a healthy Hawaii economy.

53

Table of Contents

Other Assets

Table 10 presents the major components of other assets.

Other Assets	 	
 	 	Table 10	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Federal Home Loan Bank and Federal Reserve Bank Stock	$	63,882	
 	 	$	66,374	
 	
Derivative Financial Instruments	16,473	
 	 	16,515	
 	
Low-Income Housing and Other Equity Investments	75,099	
 	 	77,495	
 	
Deferred Compensation Plan Assets	19,577	
 	 	18,794	
 	
Prepaid Expenses	10,390	
 	 	7,787	
 	
Accounts Receivable	23,618	
 	 	13,405	
 	
Other	26,253	
 	 	25,518	
 	
Total Other Assets	$	235,292	
 	 	$	225,888	

Other assets increased by $9.4 million or 4% from December 31, 2014. This increase was primarily due to a $10.2 million increase in accounts receivable balances due mainly to proceeds related to the sale of Visa Class B shares received in the second quarter of 2015. Also contributing to the increase was a $2.3 million increase in prepaid insurance and a $1.1 million increase in executive deferred compensation plan. This was partially offset by a $2.6 million redemption of a portion of our FHLB stock and a $2.4 million decrease mainly related to the amortization of low-income housing and solar energy partnership investments.

Deposits

Table 11 presents the composition of our deposits by major customer categories.

Deposits	 	
 	 	Table 11	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Consumer	$	6,220,391	
 	 	$	6,092,929	
 	
Commercial	5,444,814	
 	 	5,163,352	
 	
Public and Other	1,314,411	
 	 	1,376,808	
 	
Total Deposits	$	12,979,616	
 	 	$	12,633,089	

Total deposits were $13.0 billion as of March 31, 2015, an increase of $346.5 million or 3% from December 31, 2014. This increase was primarily due to a $281.5 million increase in commercial deposits, mainly reflecting core deposit growth. In addition, consumer deposits increased by $127.5 million, mainly reflecting core deposit growth primarily resulting from our efforts to grow our relationship checking and savings deposit products. These increases were partially offset by a $102.2 million decrease in public time deposits mainly due to maturing time deposits held by local government entities.

Table 12 presents the composition of our savings deposits.

Savings Deposits	 	
 	 	Table 12	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Money Market	$	1,895,925	
 	 	$	1,766,173	
 	
Regular Savings	3,118,761	
 	 	3,040,402	
 	
Total Savings Deposits	$	5,014,686	
 	 	$	4,806,575	

54

Table of Contents

Securities Sold Under Agreements to Repurchase

Table 13 presents the composition of our securities sold under agreements to repurchase.

Securities Sold Under Agreements to Repurchase	 	Table 13	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Government Entities	$	72,329	
 	 	$	88,601	
 	
Private Institutions	600,000	
 	 	600,000	
 	
Total Securities Sold Under Agreements to Repurchase	$	672,329	
 	 	$	688,601	

Securities sold under agreements to repurchase as of March 31, 2015 decreased by $16.3 million or 2% from December 31, 2014. As of March 31, 2015, the weighted-average maturity was 268 days for our repurchase agreements with government entities and 4.2 years for our repurchase agreements with private institutions. Some of our repurchase agreements with private institutions may be terminated at earlier specified dates by the private institution or in some cases by either the private institution or the Company. If all such agreements were to terminate at the earliest possible date, the weighted average maturity for our repurchase agreements with private institutions would decrease to 1.6 years.  As of March 31, 2015, the weighted-average interest rate for outstanding agreements with government entities and private institutions was 0.31% and 4.21%, respectively, with all rates being fixed. Each of our repurchase agreements is accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities. 

Other Debt

Table 14 presents the composition of our other debt.

Other Debt	 	 	Table 14	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Federal Home Loan Bank Advances	$	150,000	
 	 	$	150,000	
 	
Non-Recourse Debt	13,005	
 	 	13,005	
 	
Capital Lease Obligations	10,893	
 	 	10,907	
 	
Total	$	173,898	
 	 	$	173,912	

Other debt was $173.9 million as of March 31, 2015, relatively unchanged from December 31, 2014. This balance was mainly comprised of $150.0 million in FHLB advances with a stated interest rate of 0.60% and maturity dates in 2015 and 2016. These advances were primarily for asset/liability management purposes. As of March 31, 2015, our remaining unused line of credit with the FHLB was $747.5 million.

55

Table of Contents

Analysis of Business Segments

Our business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury and Other.

Table 15 summarizes net income from our business segments.  Additional information about segment performance is presented in Note 9 to the Consolidated Financial Statements.

Business Segment Net Income	 	 	 	Table 15	
 	
 	 	Three Months Ended
March 31,	
(dollars in thousands)	 	2015	
 	 	2014	
 	
Retail Banking	 	$	9,885	
 	 	$	6,218	
 	
Commercial Banking	 	15,400	
 	 	11,261	
 	
Investment Services	 	2,053	
 	 	1,738	
 	
Total	
 	27,338	
 	
 	19,217	
 	
Treasury and Other	 	15,104	
 	 	19,375	
 	
Consolidated Total	
 	$	42,442	
 	
 	$	38,592	

Retail Banking

Net income increased by $3.7 million or 59% in the first quarter of 2015 compared to the same period in 2014 primarily due to an increase in net interest income, partially offset by an increase in noninterest expense. The increase in net interest income was primarily due to higher volume in both the lending and deposit portfolios and partially due to higher earnings credits on the segment’s deposit portfolio. The increase in noninterest expense was primarily due to higher allocated expenses.

Commercial Banking

Net income increased by $4.1 million or 37% in the first quarter of 2015 compared to the same period in 2014 primarily due to an increase in net interest income and a decrease in the Provision. This was partially offset by a decrease in noninterest income and an increase in noninterest expense. The increase in net interest income was primarily due to higher volume in both the lending and deposit portfolios, and partially due to higher earnings credits on the segment’s deposit portfolio. The decrease in the Provision was due to higher net recoveries on loans and leases in the current period. The decrease in noninterest income was primarily due to lower nonrecurring loan fees. The increase in noninterest expense was primarily due to higher allocated expenses.

Investment Services

Net income increased by $0.3 million or 18% in the first quarter of 2015 compared to the same period in 2014 primarily due to increases in net interest income and noninterest income, partially offset by an increase in noninterest expense. The increase in net interest income was due to both higher volume and higher earnings credits on the segment’s deposit portfolio. The increase in noninterest income was primarily due to higher trust and asset management income primarily due to market value increases and higher trust termination fees. The increase in noninterest expense was primarily due to higher allocated expenses.

Treasury and Other

Net income decreased by $4.3 million or 22% in the first quarter of 2015 compared to the same period in 2014 primarily due to a decrease in net interest income and an increase in noninterest expense, partially offset by an increase in noninterest income.  The decrease in net interest income was primarily due to higher deposit funding costs and lower interest income from the investment securities portfolio resulting from a reduction in volume and lower associated yields. The increase in noninterest expense was due to higher separation expense. The increase in noninterest income was due to a $10.1 million net gain on sale of 95,000 Visa Class B shares.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury and Other provide a wide-range of support to the Company's other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

56

Table of Contents

Corporate Risk Profile

Credit Risk

As of March 31, 2015, our overall credit risk profile reflects a healthy Hawaii economy, with decreasing levels of non-performing assets and lower credit losses. The underlying risk profile of our lending portfolio continued to remain strong in the first quarter of 2015.

We actively manage exposures with deteriorating asset quality to reduce levels of potential loss exposure and closely monitor our reserves and capital to address both anticipated and unforeseen issues.  Risk management activities include detailed analysis of portfolio segments and stress tests of certain segments to ensure that reserve and capital levels are appropriate.  We perform frequent loan and lease-level risk monitoring and risk rating reviews, which provide opportunities for early interventions to allow for credit exits or restructuring, loan and lease sales, and voluntary workouts and liquidations.

57

Table of Contents

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

Table 16 presents information on non-performing assets (“NPAs”) and accruing loans and leases past due 90 days or more.

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More	 	 	Table 16	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Non-Performing Assets	 	

Non-Accrual Loans and Leases	 	

Commercial	 	

Commercial and Industrial	$	8,641	
 	 	$	9,088	
 	
Commercial Mortgage	732	
 	 	745	
 	
Total Commercial	9,373	
 	 	9,833	
 	
Consumer	 	 	 	
Residential Mortgage	14,344	
 	 	14,841	
 	
Home Equity	2,965	
 	 	3,097	
 	
Total Consumer	17,309	
 	 	17,938	
 	
Total Non-Accrual Loans and Leases	26,682	
 	 	27,771	
 	
Foreclosed Real Estate	2,095	
 	 	2,311	
 	
Total Non-Performing Assets	$	28,777	
 	 	$	30,082	

Accruing Loans and Leases Past Due 90 Days or More	 	 	 	
Commercial	 	 	 	
Commercial and Industrial	$	—	
 	 	$	2	
 	
Total Commercial	—	
 	 	2	
 	
Consumer	 	 	 	
Residential Mortgage	3,914	
 	 	4,506	
 	
Home Equity	2,425	
 	 	2,596	
 	
Automobile	537	
 	 	616	
 	
Other 1	1,078	
 	 	941	
 	
Total Consumer	7,954	
 	 	8,659	
 	
Total Accruing Loans and Leases Past Due 90 Days or More	$	7,954	
 	 	$	8,661	
 	
Restructured Loans on Accrual Status and Not Past Due 90 Days or More	$	46,639	
 	 	$	45,474	
 	
Total Loans and Leases	$	7,178,628	
 	 	$	6,897,589	
 	
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases	0.37	%	 	0.40	%	
Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate	0.40	%	 	0.44	%	
Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases
   and Commercial Foreclosed Real Estate	0.34	%	 	0.38	%	
Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases
   and Consumer Foreclosed Real Estate	0.44	%	 	0.47	%	
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days
   or More to Total Loans and Leases and Foreclosed Real Estate	0.51	%	 	0.56	%	
Changes in Non-Performing Assets	 	

Balance as of December 31, 2014	$	30,082	

Additions	621	

Reductions	 	 	 	
 	
Payments	(1,427	)	 	 	
 	
Return to Accrual Status	(187	)	 	 	
 	
Sales of Foreclosed Real Estate	(37	)	 	 	
 	
Charge-offs/Write-downs	(275	)	 	 	
 	
Total Reductions	(1,926	)	 	 	
 	
Balance as of March 31, 2015	$	28,777	

 	 	
1 	Comprised of other revolving credit, installment, and lease financing.	

58

Table of Contents

NPAs consist of non-accrual loans and leases, and foreclosed real estate.  Changes in the level of non-accrual loans and leases typically represent increases for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to foreclosed real estate, or are no longer classified as non-accrual because they have returned to accrual status.

Total NPAs were $28.8 million as of March 31, 2015, a decrease of $1.3 million or 4% from December 31, 2014.  The ratio of our NPAs to total loans and leases and foreclosed real estate was 0.40% as of March 31, 2015 and 0.44% as of December 31, 2014. The decrease was primarily due to a $0.5 million decrease in residential mortgage non-accrual loans and a $0.5 million reduction in commercial non-accrual loans due to payments.

Commercial and industrial non-accrual loans decreased by $0.4 million or 5% from December 31, 2014 due to paydowns. As of March 31, 2015, four commercial borrowers comprised 94% of the non-accrual balance in this category.  We have individually evaluated these four loans for impairment and have recorded partial charge-offs totaling $11.9 million on three of these loans.

Commercial mortgage non-accrual loans were relatively unchanged from December 31, 2014. We have individually evaluated the two remaining commercial mortgage non-accrual loans for impairment and have recorded no charge-offs.

The largest component of our NPAs continues to be residential mortgage loans. Residential mortgage non-accrual loans decreased by $0.5 million or 3% from December 31, 2014 primarily due to $0.7 million in paydowns, partially offset by $0.2 million in additions.  Residential mortgage non-accrual loans remain at elevated levels due mainly to the lengthy judiciary foreclosure process.  As of March 31, 2015, our residential mortgage non-accrual loans were comprised of 39 loans with a weighted average current LTV ratio of 66%.

Foreclosed real estate represents property acquired as the result of borrower defaults on loans.  Foreclosed real estate is recorded at fair value, less estimated selling costs, at the time of foreclosure.  On an ongoing basis, properties are appraised as required by market conditions and applicable regulations.  Foreclosed real estate decreased by $0.2 million or 9% from December 31, 2014.

Loans and Leases Past Due 90 Days or More and Still Accruing Interest

Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.  Loans and leases past due 90 days or more and still accruing interest were $8.0 million as of March 31, 2015, a $0.7 million or 8% decrease from December 31, 2014.  This decrease was primarily in our residential mortgage portfolio.

Impaired Loans

Impaired loans are defined as loans for which we believe it is probable we will not collect all amounts due according to the contractual terms of the loan agreement.  Included in impaired loans are all classes of commercial non-accruing loans (except lease financing and small business loans), all loans modified in a TDR (including accruing TDRs), and other loans where we believe that we will be unable to collect all amounts due according to the contractual terms of the loan agreement.  Impaired loans exclude lease financing and smaller balance homogeneous loans (consumer and small business non-accruing loans) that are collectively evaluated for impairment.  Impaired loans were $65.5 million as of March 31, 2015 and $64.7 million as of December 31, 2014, and had a related Allowance of $5.7 million as of March 31, 2015 and $5.9 million as of December 31, 2014.  As of March 31, 2015, we have recorded charge-offs of $18.0 million related to our total impaired loans.  Our impaired loans are considered in management's assessment of the overall adequacy of the Allowance.

59

Table of Contents

Table 17 presents information on loans with terms that have been modified in a TDR.

Loans Modified in a Troubled Debt Restructuring	 	 	Table 17	
 	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	
Commercial	 	 	 	
Commercial and Industrial	$	14,545	
 	 	$	13,176	
 	
Commercial Mortgage	6,183	
 	 	5,734	
 	
Construction	1,667	
 	 	1,689	
 	
Total Commercial	22,395	
 	 	20,599	
 	
Consumer	 	 	 	
Residential Mortgage	31,725	
 	 	32,331	
 	
Home Equity	1,203	
 	 	1,012	
 	
Automobile	5,546	
 	 	5,375	
 	
Other 1	979	
 	 	913	
 	
Total Consumer	39,453	
 	 	39,631	
 	
Total	$	61,848	
 	 	$	60,230	

 	 	
1 	Comprised of other revolving credit, installment, and lease financing.	

Loans modified in a TDR increased by $1.6 million or 3% from December 31, 2014. Residential mortgage loans remain our largest TDR loan class.

60

Table of Contents

Reserve for Credit Losses

Table 18 presents the activity in our reserve for credit losses.

Reserve for Credit Losses	 	 	 	 	Table 18	
 	
 	Three Months Ended	
 	March 31,	
 	 	December 31,	
 	 	March 31,	
 	
(dollars in thousands)	2015	
 	 	2014	
 	 	2014	
 	
Balance at Beginning of Period	$	114,575	
 	 	$	116,249	
 	 	$	121,521	
 	
Loans and Leases Charged-Off	 	 	 	 	 	
Commercial	 	 	 	 	 	
Commercial and Industrial	(235	)	 	(205	)	 	(819	)	
Consumer	 	 	 	 	 	
Residential Mortgage	(559	)	 	(97	)	 	(329	)	
Home Equity	(216	)	 	(293	)	 	(351	)	
Automobile	(1,428	)	 	(1,376	)	 	(917	)	
Other 1	(1,650	)	 	(1,772	)	 	(1,622	)	
Total Loans and Leases Charged-Off	(4,088	)	 	(3,743	)	 	(4,038	)	
Recoveries on Loans and Leases Previously Charged-Off	 	

Commercial	 	

Commercial and Industrial	646	
 	 	396	
 	 	920	
 	
Commercial Mortgage	14	
 	 	14	
 	 	14	
 	
Construction	8	
 	 	8	
 	 	5	
 	
Lease Financing	68	
 	 	4	
 	 	2	
 	
Consumer	 	 	 	 	 	
Residential Mortgage	342	
 	 	542	
 	 	272	
 	
Home Equity	881	
 	 	204	
 	 	551	
 	
Automobile	494	
 	 	467	
 	 	445	
 	
Other 1	408	
 	 	434	
 	 	501	
 	
Total Recoveries on Loans and Leases Previously Charged-Off	2,861	
 	 	2,069	
 	 	2,710	
 	
Net Loans and Leases Charged-Off	(1,227	)	 	(1,674	)	 	(1,328	)	
Provision for Credit Losses	—	
 	 	—	
 	 	—	
 	
Provision for Unfunded Commitments	—	
 	 	—	
 	 	(57	)	
Balance at End of Period 2	$	113,348	
 	 	$	114,575	
 	 	$	120,136	

Components	 	

Allowance for Loan and Lease Losses	$	107,461	
 	 	$	108,688	
 	 	$	114,126	
 	
Reserve for Unfunded Commitments	5,887	
 	 	5,887	
 	 	6,010	
 	
Total Reserve for Credit Losses	$	113,348	
 	 	$	114,575	
 	 	$	120,136	

Average Loans and Leases Outstanding	$	7,053,061	
 	 	$	6,746,332	
 	 	$	6,104,041	

Ratio of Net Loans and Leases Charged-Off to
   Average Loans and Leases Outstanding (annualized)	0.07	%	 	0.10	%	 	0.09	%	
Ratio of Allowance for Loan and Lease Losses to
   Loans and Leases Outstanding	1.50	%	 	1.58	%	 	1.84	%	
 	 	
1 	Comprised of other revolving credit, installment, and lease financing.	
 	 	
2 	Included in this analysis is activity related to the Company’s reserve for unfunded commitments, which is separately recorded in other liabilities in the consolidated statements of condition.	

We maintain a reserve for credit losses that consists of two components, the Allowance and a reserve for unfunded commitments (the “Unfunded Reserve”).  The reserve for credit losses provides for the risk of credit losses inherent in the loan and lease portfolio and is based on loss estimates derived from a comprehensive quarterly evaluation.  The evaluation reflects analyses of individual borrowers and historical loss experience, supplemented as necessary by credit judgment that considers observable trends, conditions, and other relevant environmental and economic factors.  The level of the Allowance is adjusted by recording an expense or recovery through the Provision.  The level of the Unfunded Reserve is adjusted by recording an expense or recovery in other noninterest expense.

61

Table of Contents

Allowance for Loan and Lease Losses

As of March 31, 2015, the Allowance was $107.5 million or 1.50% of total loans and leases outstanding, compared with an Allowance of $108.7 million or 1.58% of total loans and leases outstanding as of December 31, 2014.  The decrease in the Allowance was commensurate with the Company's strong credit risk profile and a healthy Hawaii economy.

Net charge-offs on loans and leases were $1.2 million or 0.07% of total average loans and leases, on an annualized basis, in the first quarter of 2015 compared to net charge-offs of $1.3 million or 0.09% of total average loans and leases, on an annualized basis, in the first quarter of 2014. All of our commercial portfolios were in net recovery positions in the first quarter of 2015. Net recoveries in our commercial portfolios were $0.5 million for the first three months of 2015 compared to $0.1 million for the same period in 2014. The favorable variance was primarily due to a recovery related to one commercial and industrial loan.  Net charge-offs in our consumer portfolios were $1.7 million for the first three months of 2015 compared to $1.5 million for the same period in 2014.

Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of March 31, 2015, based on our ongoing analysis of estimated probable credit losses, credit risk profiles, economic conditions, coverage ratios, and other relevant factors.

The Reserve for Unfunded Commitments

The Unfunded Reserve was $5.9 million as of March 31, 2015, unchanged from December 31, 2014. The process used to determine the Unfunded Reserve is consistent with the process for determining the Allowance, as adjusted for estimated funding probabilities.

62

Table of Contents

Market Risk
 
Market risk is the potential of loss arising from adverse changes in interest rates and prices.  We are exposed to market risk as a consequence of the normal course of conducting our business activities.  Our market risk management process involves measuring, monitoring, controlling, and mitigating risks that can significantly impact our statements of income and condition.  In this management process, market risks are balanced with expected returns in an effort to enhance earnings performance, while limiting volatility.

Our primary market risk exposure is interest rate risk.

Interest Rate Risk

The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity. The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates.  This interest rate risk arises primarily from our core business activities of extending loans and accepting deposits. Our investment securities portfolio is also subject to significant interest rate risk.  

Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and repricing characteristics of financial instruments. Our earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the U.S. and its agencies, particularly the Federal Reserve Bank (the “FRB”).  The monetary policies of the FRB can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on assets and paid for liabilities.

In managing interest rate risk, we, through the Asset/Liability Management Committee (“ALCO”), measure short and long-term sensitivities to changes in interest rates.  The ALCO, which is comprised of members of executive management, utilizes several techniques to manage interest rate risk, which include:
 	 	
•	adjusting the balance sheet mix or altering the interest rate characteristics of assets and liabilities;	
 	 	
•	changing product pricing strategies;	
 	 	
•	modifying characteristics of the investment securities portfolio; and	
 	 	
•	using derivative financial instruments.	

Our use of derivative financial instruments, as detailed in Note 11 to the Consolidated Financial Statements, has generally been limited.  This is due to natural on-balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities.  In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO.  We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures.  Expected movements in interest rates are also considered in managing interest rate risk.  Thus, as interest rates change, we may use different techniques to manage interest rate risk.

A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model that attempts to capture the dynamic nature of the balance sheet.  The model is used to estimate and measure the balance sheet sensitivity to changes in interest rates.  These estimates are based on assumptions about the behavior of loan and deposit pricing, repayment rates on mortgage-based assets, and principal amortization and maturities on other financial instruments.  The model’s analytics include the effects of standard prepayment options on mortgages and customer withdrawal options for deposits.  While such assumptions are inherently uncertain, we believe that our assumptions are reasonable. 

63

Table of Contents

We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates.  Table 19
presents, for the twelve months subsequent to March 31, 2015 and December 31, 2014, an estimate of the change in net interest income that would result from a gradual and immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario.  The base case scenario assumes the balance sheet and interest rates are generally unchanged.  Based on our net interest income simulation as of March 31, 2015, net interest income is expected to increase as interest rates rise. This is due in part to our strategy to maintain a relatively short investment portfolio duration. In addition, rising interest rates would drive higher rates on loans and induce a slower pace of premium amortization on certain securities within our investment portfolio. However, lower interest rates would likely cause a decline in net interest income as lower rates would lead to lower yields on loans and investment securities, as well as drive higher premium amortization on existing investment securities. Since deposit costs are already at low levels, lower interest rates are unlikely to significantly impact our funding costs. Based on our net interest income simulation as of March 31, 2015, net interest income sensitivity to changes in interest rates for the twelve months subsequent to March 31, 2015 was more sensitive compared to the sensitivity profile for the twelve months subsequent to December 31, 2014. The increase in sensitivity was partially due to changes in our balance sheet mix, including increases in funds sold, floating rate commercial loans, and core deposits.

 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net Interest Income Sensitivity Profile	 	 	 	Table 19	
 	
 	Impact on Future Annual Net Interest Income	
(dollars in thousands)	March 31, 2015	 	December 31, 2014	
Gradual Change in Interest Rates (basis points)	 	 	 	 	 	 	 	
 	
+200	$	10,993	
 	 	2.8	 %	 	$	7,934	
 	 	2.0	 %	
+100	5,399	
 	 	1.4	 %	 	3,740	
 	 	1.0	 %	
-100	(7,059	)	 	-1.8	 %	 	(6,528	)	 	-1.7	 %	
 	 	 	 	 	 	 	 	
Immediate Change in Interest Rates (basis points)	 	 	 	 	 	 	 	
+200	$	27,029	
 	 	6.9	 %	 	$	18,962	
 	 	4.8	 %	
+100	13,119	
 	 	3.3	 %	 	8,804	
 	 	2.2	 %	
-100	(22,309	)	 	-5.7	 %	 	(20,755	)	 	-5.3	 %	

To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated.  These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted for a period of time.  Conversely, if the yield curve should steepen, net interest income may increase.

Other Market Risks

In addition to interest rate risk, we are exposed to other forms of market risk in our normal business transactions.  Foreign currency and foreign exchange contracts expose us to a small degree of foreign currency risk.  These transactions are primarily executed on behalf of customers.  Our trust and asset management income are at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities.  Also, our share-based compensation expense is dependent on the fair value of our stock options, restricted stock units, and restricted stock at the date of grant.  The fair value of stock options, restricted stock units, and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.

Liquidity Risk Management

The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds.  Funding requirements are impacted by loan originations and refinancings, deposit balance changes, liability issuances and settlements, and off-balance sheet funding commitments.  We consider and comply with various regulatory guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity.  Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions.  The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change.  This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.

In an effort to satisfy our liquidity needs, we actively manage our assets and liabilities.  We have immediate liquid resources in cash which is primarily on deposit with the FRB. Potential sources of liquidity also include investment securities in our available-for-sale securities portfolio, and our ability to sell loans in the secondary market and to secure borrowings from the FRB and FHLB.  Our held-to-maturity securities, while not intended for sale, may also be utilized in repurchase agreements to

64

Table of Contents

obtain funding. Our core deposits have historically provided us with a long-term source of stable and relatively lower cost source of funding.  Additional funding is available through the issuance of long-term debt.

Maturities and payments on outstanding loans also provide a steady flow of funds. Additionally, as of March 31, 2015, investment securities with a carrying value of $180.7 million were due to contractually mature in one year or less. Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the FHLB and FRB. As of March 31, 2015, we could have borrowed an additional $747.5 million from the FHLB and an additional $647.6 million from the FRB based on the amount of collateral pledged.

We continued our focus on maintaining a strong liquidity position throughout the first three months of 2015.  As of March 31, 2015, cash and cash equivalents were $775.5 million, the carrying value of our available-for-sale investment securities was $2.3 billion, and total deposits were $13.0 billion.  As of March 31, 2015, we maintained our excess liquidity primarily in municipal bond holdings and mortgage-backed securities issued by Ginnie Mae. As of March 31, 2015, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 2.7 years.

Capital Management

We actively manage capital, commensurate with our risk profile, to enhance shareholder value. We also seek to maintain capital levels for the Company and the Bank at amounts in excess of the regulatory "well-capitalized" thresholds. Periodically, we may respond to market conditions by implementing changes to our overall balance sheet positioning to manage our capital position.

The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements could cause certain mandatory and discretionary actions by regulators that, if undertaken, would likely have a material effect on our financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures.  These measures were established by regulation intended to ensure capital adequacy.  As of March 31, 2015, the Company and the Bank were considered “well capitalized” under this regulatory framework.  The Company’s regulatory capital ratios are presented in Table 20 below.  There have been no conditions or events since March 31, 2015 that management believes have changed either the Company’s or the Bank’s capital classifications.

As of March 31, 2015, shareholders' equity was $1.1 billion, an increase of $20.2 million or 2% from December 31, 2014. For the first three months of 2015, net income of $42.4 million, common stock issuances of $3.3 million, shared-based compensation of $1.8 million and other comprehensive income of $5.5 million were partially offset by cash dividends paid of $19.7 million, and common stock repurchased of $13.1 million. In the first three months of 2015, included in the amount of common stock repurchased were 178,548 shares repurchased under our share repurchase program. These shares were repurchased at an average cost per share of $57.70 and a total cost of $10.3 million. From the beginning of our share repurchase program in July 2001 through March 31, 2015, we repurchased a total of 52.2 million shares of common stock and returned a total of $1.93 billion to our shareholders at an average cost of $37.03 per share. As of March 31, 2015, remaining buyback authority under our share repurchase program was $62.9 million. From April 1, 2015 through April 14, 2015, the Parent repurchased an additional 36,000 shares of common stock at an average cost of $61.46 per share for a total of $2.2 million.  Remaining buyback authority under our share repurchase program was $60.7 million as of April 14, 2015.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.

In April 2015, the Parent’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Parent’s outstanding shares.  The dividend will be payable on June 12, 2015 to shareholders of record at the close of business on May 29, 2015.

The final rules implementing the Basel Committee on Banking Supervision's (“BCBS”) capital guidelines for U.S. banks became effective for the Company on January 1, 2015, with full compliance with all of the final rule's requirements phased in over a multi-year schedule, to be fully phased-in by January 1, 2019. As of March 31, 2015, the Company's capital levels remained characterized as "well-capitalized" under the new rules. See the “Regulatory Initiatives Affecting the Banking Industry" section below for further discussion on Basel III.

We continue to evaluate the potential impact that regulatory rules may have on our liquidity and capital management strategies, including Basel III and those required under the Dodd-Frank Act. See the “Regulatory Initiatives Affecting the Banking Industry" section below for further discussion on the potential impact that these regulatory rules may have on our liquidity and capital requirements.

65

Table of Contents

Table 20 presents our regulatory capital and ratios as of March 31, 2015 and December 31, 2014.

Regulatory Capital and Ratios	 	 	Table 20	
(dollars in thousands)	March 31,
2015	
 	 	December 31,
2014	
 	 	
Regulatory Capital	 	 	 	 	
Shareholders’ Equity	$	1,075,251	
 	 	$	1,055,086	
 	 	
Less:	Goodwill 2	27,422	
 	 	31,517	
 	 	
 	Defined Benefit Plans Adjustment	(33,895	)	 	(34,115	)	 	
 	Net Unrealized Gains (Losses) on Investment Securities 3	12,723	
 	 	15,984	
 	 	
 	Other	(198	)	 	2,069	
 	 	
Common Equity Tier 1 Capital	1,069,199	
 	 	n/a	

Tier 1 Capital	1,069,199	
 	 	1,039,631	
 	 	
Allowable Reserve for Credit Losses	91,692	
 	 	88,785	
 	 	
Total Regulatory Capital 1	$	1,160,891	
 	 	$	1,128,416	

Risk-Weighted Assets 1	$	7,313,682	
 	 	$	7,077,035	

Key Regulatory Capital Ratios 1	 	

Common Equity Tier 1 Capital Ratio	14.62	
 	%	n/a	
 	%	
Tier 1 Capital Ratio	14.62	
 	 	14.69	
 	 	
Total Capital Ratio	15.87	
 	 	15.94	
 	 	
Tier 1 Leverage Ratio	7.17	
 	 	7.13	
 	 	
1 March 31, 2015 calculated under Basel III rules, which became effective January 1, 2015.
2 March 31, 2015 calculated net of deferred tax liabilities.
3 March 31, 2015 includes unrealized gains and losses related to the Company's reclassification of available-for-sale investment securities to the held-to-maturity category.

66

Table of Contents

Regulatory Initiatives Affecting the Banking Industry

Basel III

The FRB and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision's (“BCBS”) capital guidelines for U.S. banks. Under the final rules, minimum requirements will increase for both the quantity and quality of capital held by the Company. The rules include a new common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.5%, raise the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0%, require a minimum ratio of Total Capital to risk-weighted assets of 8.0%, and require a minimum Tier 1 leverage ratio of 4.0%. A new capital conservation buffer, comprised of common equity Tier 1 capital, is also established above the regulatory minimum capital requirements. This capital conservation buffer will be phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increase each subsequent year by an additional 0.625% until reaching its final level of 2.5% on January 1, 2019. Strict eligibility criteria for regulatory capital instruments were also implemented under the final rules. The final rules also revise the definition and calculation of Tier 1 capital, Total Capital, and risk-weighted assets.

The phase-in period for the final rules became effective for the Company on January 1, 2015, with full compliance with all of the final rules’ requirements phased in over a multi-year schedule, to be fully phased-in by January 1, 2019. As of March 31, 2015, the Company's capital levels remained characterized as "well-capitalized" under the new rules.

On September 3, 2014, the FRB, the FDIC, and the Office of the Comptroller of the Currency finalized the Liquidity Coverage Ratio (“LCR”), which would require banks to hold highly liquid assets relative to cash outflows over a 30-day period during a stressed scenario. The LCR will generally apply to banking organizations with over $50.0 billion in assets, and therefore, should not directly impact the Company.

The Company is mindful of the pending development of the net stable funding ratio and short-term wholesale funding requirements, and other potential liquidity risk management and reporting requirements. Management will continue to monitor these developments and their potential impact to the Company's liquidity requirements.

Stress Testing

The Dodd-Frank Act requires federal banking agencies to issue regulations that require banks with total consolidated assets of more than $10.0 billion to conduct and publish company-run annual stress tests to assess the potential impact of different scenarios on the consolidated earnings and capital of each bank and certain related items over a nine-quarter forward-looking planning horizon, taking into account all relevant exposures and activities. On October 9, 2012, the FRB published final rules implementing the stress testing requirements for banks, such as the Company, with total consolidated assets of more than $10.0 billion but less than $50.0 billion.  These rules set forth the timing and type of stress test activities, as well as rules governing controls, oversight and disclosure.

In March 2014, the FRB, OCC, and FDIC issued final supervisory guidance for these stress tests. This joint final supervisory guidance discusses supervisory expectations for stress test practices, provides examples of practices that would be consistent with those expectations, and offers additional details about stress test methodologies. It also emphasizes the importance of stress testing as an ongoing risk management practice.

We submitted our latest stress testing results, utilizing data as of September 30, 2014, to the FRB on March 31, 2015.  We are also required to make our first stress test-related public disclosure, utilizing data as of September 30, 2014, between June 15 and June 30, 2015.

Debit Card Interchange Fees

On July 31, 2013, a U.S. District Court judge declared invalid provisions of the rule issued by the FRB under the Durbin Amendment of the Dodd-Frank Act, regarding the amount of the debit card interchange fee cap and the network non-exclusivity provisions, which was effective October 1, 2011. The court ruled that the FRB, when determining the amount of the fee cap, erred in using criteria outside the scope Congress intended to determine the fee cap, thereby causing the fee cap to be set higher than warranted. The court also ruled that the Durbin Amendment required merchants to be given a choice between multiple unaffiliated networks (signature and PIN networks) for each debit card transaction, as opposed to the FRB’s rule allowing debit card networks and issuers to make only one network available for each type of debit transaction. In September 2013, the U.S. District Court judge agreed to the FRB’s request to leave the existing rules in place until an appeals court rules on the case.

67

Table of Contents

On March 21, 2014, a panel of the U.S. Court of Appeals for the District of Columbia (the "Court") overturned the U.S. District Court’s opinion. The Court concluded that the FRB “reasonably interpreted the Durbin Amendment” to allow issuers to recover certain costs that are incremental to the authorization, clearing, and settlement (“ACS”) costs. Finding that the FRB’s interpretation was reasonable, the Court then analyzed whether the FRB reasonably concluded that issuers could recover the four specific costs challenged by the merchants:  fixed ACS costs, network processing fees, fraud losses and transaction monitoring costs. The Court acknowledged that such a task was not “an exact science” and involved policy determinations in which the FRB had “expertise” as to which the FRB was entitled to “special deference.” The Court remanded one issue relating to recovery of fraud-monitoring costs back to the FRB, asking it to articulate a reasonable justification for determining that transaction monitoring costs fell outside of the costs associated with fraud prevention. The Court also rejected the merchants’ argument that the Durbin Amendment “unambiguously” required that there be multiple unaffiliated network routing options for each debit card transaction. The Court ruled that the FRB’s final rule does exactly what Congress contemplated, which is that under the rule, issuers and networks are prohibited from restricting the number of payment card networks on which an electronic debit transaction may be processed to only affiliated networks. On August 18, 2014, some of the trade associations and retailers filed an appeal with the U.S. Supreme Court seeking review of the decision of the Court. On January 20, 2015, the U.S. Supreme Court announced it would not hear retailers’ challenge to the FRB's debit card interchange fee rules. The U.S. Supreme Court's decision not to hear the case keeps intact the March 21, 2014 ruling by the Court. Management will continue to monitor the developments related to this matter and any potential impact on the Company's statements of income.

Operational Risk

Operational risk represents the risk of loss resulting from our operations, including, but not limited to, the risk of fraud by employees or persons outside the Company, errors relating to transaction processing and technology, failure to adhere to compliance requirements, and the risk of cyber security attacks.  We are also exposed to operational risk through our outsourcing arrangements, and the effect that changes in circumstances or capabilities of our outsourcing vendors can have on our ability to continue to perform operational functions necessary to our business.  The risk of loss also includes the potential legal actions that could arise as a result of an operational deficiency or as a result of noncompliance with applicable regulatory standards, adverse business decisions or their implementation, and customer attrition due to potential negative publicity. Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives.

Our Operating Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks facing the Company.  We have developed a framework that provides for a centralized operating risk management function through the ORC, supplemented by business unit responsibility for managing operational risks specific to their business units. Our internal audit department also validates the system of internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit and Risk Committee of the Board of Directors.

We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.  While our internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur.  On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to our systems of internal controls. 

Off-Balance Sheet Arrangements, Credit Commitments, and Contractual Obligations

Off-Balance Sheet Arrangements

We hold interests in several unconsolidated variable interest entities (“VIEs”).  These unconsolidated VIEs are primarily low-income housing partnerships and solar energy partnerships.  Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value. The primary beneficiary consolidates the VIE.  We have determined that the Company is not the primary beneficiary of these entities.  As a result, we do not consolidate these VIEs.

Credit Commitments and Contractual Obligations

Our credit commitments and contractual obligations have not changed materially since previously reported in our Annual Report on Form 10-K for the year ended December 31, 2014.

68

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

See the “Market Risk” section of MD&A.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2015.  The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2015.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2015 that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

69

Table of Contents

Part II - Other Information

Item 1A. Risk Factors

There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

The Parent’s repurchases of its common stock during the first quarter of 2015 were as follows:

Issuer Purchases of Equity Securities	 	 	 	 	

Period	Total Number of Shares Purchased   1	
 	 	Average Price Paid Per Share	
 	 	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	
 	 	Approximate Dollar Value
 of Shares that May Yet Be
 Purchased Under the
 Plans or Programs 2	 	
January 1 - 31, 2015	127,089	
 	 	$	56.27	
 	 	99,048	
 	 	 	$	67,681,665	
 	
February 1 - 28, 2015	71,192	
 	 	59.30	
 	 	69,500	
 	 	 	63,554,487	
 	
March 1 - 31, 2015	28,945	
 	 	61.15	
 	 	10,000	
 	 	 	62,944,109	
 	
Total	227,226	
 	 	$	57.84	
 	 	178,548	

1 	During the first quarter of 2015, 48,678 shares were purchased from employees and/or directors in connection with stock swaps, income tax withholdings related to the vesting of restricted stock, and shares purchased for a deferred compensation plan.  These shares were not purchased as part of the publicly announced program.  The shares were purchased at the closing price of the Parent’s common stock on the dates of purchase.	
 	 	
2 	The share repurchase program was first announced in July 2001.  As of March 31, 2015, $62.9 million remained of the total $2.0 billion total repurchase amount authorized by the Parent’s Board of Directors under the share repurchase program. The program has no set expiration or termination date.	

Item 6. Exhibits

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

70

Table of Contents

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date:	April 20, 2015	 	Bank of Hawaii Corporation	
 	 	 	 	
 	 	By:	/s/ Peter S. Ho	
 	 	 	Peter S. Ho	
 	 	 	Chairman of the Board,	
 	 	 	Chief Executive Officer, and	
 	 	 	President	
 	 	 	 	
 	 	By:	/s/ Kent T. Lucien	
 	 	 	Kent T. Lucien	
 	 	 	Chief Financial Officer	

71

Table of Contents

Exhibit Index

Exhibit Number	 	
 	 	
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002	
 	 	
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002	
 	 	
32	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	
 	 	
101	Interactive Data File	

72

Exhibit 31.1
 
Certification of Chief Executive Officer Pursuant to
Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended,
Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Peter S. Ho, certify that:
 	 	
1.	I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;	
 	 	
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;	
 	 	
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;	
 	 	
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:	
 	 	
a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;	
 	 	
b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;	
 	 	
c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and	
 	 	
d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and	
 	 	
5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit and risk committee of the registrant’s board of directors:	
 	 	
a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and	
 	 	
b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.	

 	 	 	
Date:	April 20, 2015	/s/ Peter S. Ho	
 	 	Peter S. Ho	
 	 	Chairman of the Board,	
 	 	Chief Executive Officer, and	
 	 	President	

Exhibit 31.2
 
Certification of Chief Financial Officer Pursuant to
Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended,
Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
I, Kent T. Lucien, certify that:
 	 	
1.	I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;	
 	 	
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;	
 	 	
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;	
 	 	
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:	
 	 	
a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;	
 	 	
b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;	
 	 	
c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and	
 	 	
d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and	
 	 	
5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit and risk committee of the registrant’s board of directors:	
 	 	
a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and	
 	 	
b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.	

 	 	 	
Date:	April 20, 2015	/s/ Kent T. Lucien	
 	 	Kent T. Lucien	
 	 	Chief Financial Officer	

Exhibit 32
 
Certification of Chief Executive Officer and Chief Financial Officer
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
 
We hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Quarterly Report on Form 10-Q of Bank of Hawaii Corporation (the "Company") for the quarter ended March 31, 2015 (the “Report”):
 	 	
•	fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and	
 	 	
•	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Bank of Hawaii Corporation.	

 	 	 	
Date:	April 20, 2015	/s/ Peter S. Ho	
 	 	Peter S. Ho	
 	 	Chairman of the Board,	
 	 	Chief Executive Officer, and	
 	 	President	

 	 	/s/ Kent T. Lucien	
 	 	Kent T. Lucien	
 	 	Chief Financial Officer	
A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.