BANK OF HAWAII CORP (BOH)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=46195. Latest filing source: 0000046195-26-000015.
Informational only - descriptive public-record data, not investment advice.
Business
Read BOH's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read BOH's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 887,823,000 | USD | 2025 | 2026-02-24 |
| Net income | 205,902,000 | USD | 2025 | 2026-02-24 |
| Assets | 24,176,364,000 | USD | 2025 | 2026-02-24 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-24. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000046195.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2010 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457,900,000 | 503,794,000 | 550,173,000 | 587,397,000 | 546,424,000 | 526,716,000 | 597,366,000 | 810,375,000 | 863,751,000 | 887,823,000 | ||
| Net income | 181,461,000 | 184,672,000 | 219,602,000 | 225,913,000 | 153,804,000 | 253,372,000 | 225,804,000 | 171,202,000 | 149,994,000 | 205,902,000 | ||
| Diluted EPS | 4.23 | 4.33 | 5.23 | 5.56 | 3.86 | 6.25 | 5.48 | 4.14 | 3.46 | 4.63 | ||
| Operating cash flow | 200,254,000 | 175,145,000 | 317,922,000 | 234,238,000 | 146,416,000 | 377,151,000 | 332,960,000 | 138,766,000 | 170,941,000 | 218,338,000 | ||
| Capital expenditures | 35,300,000 | 53,900,000 | 33,287,000 | 22,372,000 | 28,761,000 | 9,402,000 | 9,679,000 | 34,055,000 | ||||
| Dividends paid | 81,157,000 | 87,066,000 | 98,496,000 | 105,478,000 | 107,434,000 | 110,633,000 | 112,557,000 | 111,795,000 | 112,313,000 | 112,956,000 | ||
| Share buybacks | 61,807,000 | 47,076,000 | 91,988,000 | 137,649,000 | 18,006,000 | 31,258,000 | 55,063,000 | 9,854,000 | 0.00 | 5,001,000 | ||
| Assets | 16,492,367,000 | 17,089,052,000 | 17,143,974,000 | 18,095,496,000 | 20,603,651,000 | 22,784,941,000 | 23,606,877,000 | 23,733,296,000 | 23,601,114,000 | 24,176,364,000 | ||
| Liabilities | 15,330,830,000 | 15,857,184,000 | 15,875,774,000 | 16,808,664,000 | 19,229,144,000 | 21,173,330,000 | 22,289,882,000 | 22,319,054,000 | 21,933,340,000 | 22,325,152,000 | ||
| Stockholders' equity | 1,161,537,000 | 1,231,868,000 | 1,268,200,000 | 1,286,832,000 | 1,374,507,000 | 1,611,611,000 | 1,316,995,000 | 1,414,242,000 | 1,667,774,000 | 1,851,212,000 | ||
| Cash and cash equivalents | 755,721,000 | 879,607,000 | 447,851,000 | 525,969,000 | 558,658,000 | 560,434,000 | 401,767,000 | 1,000,944,000 | 763,571,000 | 946,520,000 | ||
| Free cash flow | 282,622,000 | 180,338,000 | 113,129,000 | 354,779,000 | 304,199,000 | 129,364,000 | 161,262,000 | 184,283,000 |
Ratios
| Metric | 2010 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 39.63% | 36.66% | 39.92% | 38.46% | 28.15% | 48.10% | 37.80% | 21.13% | 17.37% | 23.19% | ||
| Return on equity | 15.62% | 14.99% | 17.32% | 17.56% | 11.19% | 15.72% | 17.15% | 12.11% | 8.99% | 11.12% | ||
| Return on assets | 1.10% | 1.08% | 1.28% | 1.25% | 0.75% | 1.11% | 0.96% | 0.72% | 0.64% | 0.85% | ||
| Liabilities / equity | 13.20 | 12.87 | 12.52 | 13.06 | 13.99 | 13.14 | 16.92 | 15.78 | 13.15 | 12.06 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000046195-26-000015; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000046195-26-000015; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000046195-26-000015; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000046195-26-000015; filed 2026-02-24. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-28. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000046195.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 1.28 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.14 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 1.12 | reported discrete quarter | ||
| 2023-Q3 | 2023-06-30 | 46,061,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 211,945,000 | 1.17 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 210,347,000 | 30,396,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 210,356,000 | 36,391,000 | 0.87 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 36,391,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 213,530,000 | 0.81 | reported discrete quarter | |
| 2024-Q3 | 2024-09-30 | 220,648,000 | 40,358,000 | 0.93 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 219,217,000 | 39,162,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 214,286,000 | 43,985,000 | 0.97 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 218,535,000 | 47,637,000 | 1.06 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 227,708,000 | 53,345,000 | 1.20 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 227,294,000 | 60,935,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 222,207,000 | 57,432,000 | 1.30 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 226,116,000 | 63,799,000 | 1.47 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000046195-26-000056; filed 2026-07-28. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000046195-26-000056; filed 2026-07-28. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000046195-26-000056; filed 2026-07-28. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000046195-26-000056.
Item 2. Management’s Discussion and Analysis (“MD&A”) of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our financial results for the second quarter of 2026, including comparisons of year-to-year performance, trends, and updates from the Company’s most recent 10-K filing. Discussion and analysis of our 2025 fiscal year, as well as the year-to-year comparison between fiscal years 2025 and 2024, are included in Part II, Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on February 24, 2026.
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. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We also may make forward-looking statements in our other documents filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). In addition, our senior management may provide forward-looking statements orally to analysts, investors, representatives of the media and others. Given these risks and uncertainties, you should not place undue reliance on any forward-looking statement as a prediction of our actual results.
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 due to global economic conditions and a variety of risks and uncertainties, including, but not limited to: (1) Our business is sensitive to regional business and economic conditions, in particular those of Hawaiʻi, Guam and other Pacific Islands; (2) Our loan portfolio is largely secured by real estate, and a downturn in the real estate market may adversely affect our results of operations; (3) Significant changes to the size, structure, powers and operations of the federal government, the effects of any prolonged shutdown of the federal government, changes to U.S. economic policies, and uncertainties regarding the potential for these changes may cause economic disruptions that could, in turn, adversely impact our business, results of operations and financial condition; (4) A sustained period of high inflation could pose a risk to local economies and the financial performance of the Bank; (5) Climate change and the governmental responses to it could have a material adverse impact on the Bank and its customers; (6) Disruptions, instability and failures in the banking industry may negatively impact us; (7) Any reduction in defense spending by the federal government in the state of Hawaiʻi could adversely impact the economy in Hawaiʻi and the Pacific Islands; (8) Changes in interest rates could adversely impact our results of operations and capital; (9) Our allowance for credit losses may prove to be insufficient to absorb losses or appropriately reflect, at any given time, the inherent risk of loss in our loan portfolio; (10) Consumer protection initiatives and court decisions related to the foreclosure process affect our remedies as a creditor; (11) Changes in the capital markets could materially affect the level of assets under management and the demand for our other fee-based services; (12) The Parent’s liquidity is dependent on dividends from the Bank; (13) There can be no assurance that the Parent will continue to declare cash dividends; (14) Fiscal and monetary policy changes may significantly impact our profitability and liquidity; (15) Legislation and regulatory initiatives affecting the financial services industry, including new interpretations, restrictions and requirements, could detrimentally affect the Company’s business; (16) Changes in income tax laws and interpretations, or in accounting standards, could materially affect our financial condition or results of operations; (17) A failure in or breach of our operational systems, information systems, or infrastructure, or those of our third-party vendors and other service providers, may result in financial losses, loss of customers, or damage to our reputation; (18) An interruption or breach in security of our information systems or those related to merchants and third-party vendors, including as a result of cyber-attacks, could disrupt our business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, or result in financial losses; (19) Our mortgage banking income may experience significant volatility; (20) Our mortgage loan servicing business may be impacted if we do not meet our obligations, or if servicing standards change; (21) Risks related to representation and warranty provisions may impact our mortgage loan servicing business; (22) Risks relating to residential mortgage loan servicing activities may adversely affect our results; (23) The requirement to record certain assets and liabilities at fair value may adversely affect our financial results (24) Natural disasters and adverse weather in Hawaiʻi and the Pacific Islands may negatively affect real estate property values and our operations (25) Competition may adversely affect our business; (26) Our future performance will depend on our ability to respond timely to technological change; (27) The development and use of AI present risks and challenges that may adversely impact our business; (28) Negative public opinion could damage our reputation and adversely impact our earnings and liquidity (29) We are subject to certain litigation, and our expenses related to this litigation may adversely affect our results; (30) Our performance depends on attracting and retaining key employees and skilled personnel to operate our business
43
Table of Contents
effectively; (31) The soundness of other financial institutions may adversely impact our financial condition or results of operations; and (32) We have experienced increases in FDIC insurance assessments.
The risks and uncertainties that could cause actual results to differ materially from our historical experience and our expectations and projections include but are not limited to those described in Item 1A. “Risk Factors,” Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in our most recent Annual Report on Form 10-K and in subsequent SEC filings. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
Investor Announcements
Investors and others should note that the Company intends to announce financial and other information to the Company’s investors using the Company’s investor relations website at https://ir.boh.com, social media channels, press releases, and public conference calls and webcasts, all for purposes of complying with the Company’s disclosure obligations under Regulation FD. Accordingly, investors should monitor these channels, as information is updated, and new information is posted.
Critical Accounting Estimates
Our Unaudited Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. Application of GAAP requires us to make estimates that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting estimates are not considered by management to be critical accounting estimates. Critical accounting estimates are those estimates made in accordance with GAAP that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. In determining which accounting estimates are critical accounting estimates, we consider, among other things, whether the application of GAAP requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and whether it is likely that materially different results would be reported under different conditions or different assumptions. The accounting estimates that we believe are most critical in preparing our Consolidated Financial Statements are presented in the section titled “Critical Accounting Estimates” in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025. There have been no significant changes in the Company’s application of critical accounting estimates since December 31, 2025.
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawai‘i, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on delivering strong financial results while maintaining prudent risk and capital management strategies and affirming our commitment to support our local communities.
Hawai‘i Economy
Hawai‘i’s near-term economic outlook has weakened due to the Iran war's impact on oil prices, which is expected to raise inflation, increase travel costs, and slow growth in key visitor source markets. Jet fuel prices have roughly doubled recently, resulting in significant transpacific airfare increases and prompting some airline capacity reductions. Japanese travel demand remains constrained by the historically weak yen. Despite these challenges, total visitor arrivals are projected to increase modestly in 2026, although growth is expected to slow in 2027. Hawai‘i’s labor market remains stable but stagnant. Statewide payroll growth was flat through the second quarter of 2026 and there was a slight contraction in the labor force. Construction continues to be a bright spot, supported by federal projects, Maui wildfire rebuilding efforts, and development of the New Aloha Stadium Entertainment District. The real estate market remains soft, with slow resale activity and declining condominium prices.
44
Table of Contents
For the first six months of 2026, the median price of single-family home sales on Oahu increased by 2.6% while the median price of condominiums increased by 1.5% compared to the same period in 2025. The volume of single-family homes sales on Oahu increased 3.9% and condominium sales decreased 2.3% compared to the same period in 2025. Inventory of single-family homes and condominiums on Oahu was 3.2 months and 7.0 months, respectively, for the second quarter of 2026.
Earnings Summary
Net income for the second qu
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2025 and 2024 financial results, including comparisons of year-to-year performance between these years. Discussion and analysis of our 2023 fiscal year, as well as the year-to-year comparison between fiscal 2024 and 2023, are included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 4, 2025.
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. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We also may make forward-looking statements in our other documents filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). In addition, our senior management may provide forward-looking statements orally to analysts, investors, representatives of the media and others. Given these risks and uncertainties, you should not place undue reliance on any forward-looking statement as a prediction of our actual results.
24
Table of Contents
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) Our business is sensitive to regional business and economic conditions, in particular those of Hawaiʻi, Guam and other Pacific Islands; (2) Our loan portfolio is largely secured by real estate, and a downturn in the real estate market may adversely affect our results of operations; (3) Significant changes to the size, structure, powers and operations of the federal government, the effects of any prolonged shutdown of the federal government, changes to U.S. economic policies, and uncertainties regarding the potential for these changes may cause economic disruptions that could, in turn, adversely impact our business, results of operations and financial condition; (4) A sustained period of high inflation could pose a risk to local economies and the financial performance of the Bank; (5) Climate change and the governmental responses to it could have a material adverse impact on the Bank and its customers; (6) Disruptions, instability and failures in the banking industry may negatively impact us; (7) Any reduction in defense spending by the federal government in the state of Hawaiʻi could adversely impact the economy in Hawaiʻi and the Pacific Islands; (8) Changes in interest rates could adversely impact our results of operations and capital; (9) Our allowance for credit losses may prove to be insufficient to absorb losses or appropriately reflect, at any given time, the inherent risk of loss in our loan portfolio; (10) Consumer protection initiatives and court decisions related to the foreclosure process affect our remedies as a creditor; (11) Changes in the capital markets could materially affect the level of assets under management and the demand for our other fee-based services; (12) The Parent’s liquidity is dependent on dividends from the Bank; (13) There can be no assurance that the Parent will continue to declare cash dividends; (14) Fiscal and monetary policy changes may significantly impact our profitability and liquidity; (15) Legislation and regulatory initiatives affecting the financial services industry, including new interpretations, restrictions and requirements, could detrimentally affect the Company’s business; (16) Changes in income tax laws and interpretations, or in accounting standards, could materially affect our financial condition or results of operations; (17) A failure in or breach of our operational systems, information systems, or infrastructure, or those of our third-party vendors and other service providers, may result in financial losses, loss of customers, or damage to our reputation; (18) An interruption or breach in security of our information systems or those related to merchants and third-party vendors, including as a result of cyber-attacks, could disrupt our business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, or result in financial losses; (19) Our mortgage banking income may experience significant volatility; (20) Our mortgage loan servicing business may be impacted if we do not meet our obligations, or if servicing standards change; (21) Risks related to representation and warranty provisions may impact our mortgage loan servicing business; (22) Risks relating to residential mortgage loan servicing activities may adversely affect our results; (23) The requirement to record certain assets and liabilities at fair value may adversely affect our financial results (24) Natural disasters and adverse weather in Hawaiʻi and the Pacific Islands may negatively affect real estate property values and our operations (25) Competition may adversely affect our business; (26) Our future performance will depend on our ability to respond timely to technological change; (27) The development and use of AI present risks and challenges that may adversely impact our business; (28) Negative public opinion could damage our reputation and adversely impact our earnings and liquidity (29) We are subject to certain litigation, and our expenses related to this litigation may adversely affect our results; (30) Our performance depends on attracting and retaining key employees and skilled personnel to operate our business effectively; (31) The soundness of other financial institutions may adversely impact our financial condition or results of operations; and (32) We have experienced increases in FDIC insurance assessments.
The risks and uncertainties that could cause actual results to differ materially from our historical experience and our expectations and projections include but are not limited to those described in Item 1A. “Risk Factors,” Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in this Annual Report on Form 10-K and in subsequent SEC filings. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
Critical Accounting Estimates
Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 1 in Item 8. “Notes to Consolidated Financial Statements.” Application of GAAP requires us to make estimates that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting estimates are not considered by management to be critical accounting estimates. Critical accounting estimates are those estimates made in accordance with GAAP that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. In determining which accounting estimates are critical accounting estimates we consider, among other things, whether the
25
Table of Contents
application of GAAP requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and whether it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting estimates that we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes. Additional information is presented in Note 1 in Item 8. “Notes to Consolidated Financial Statements.”
Reserve for Credit Losses
A consequence of lending activities is that we may incur credit losses. The amount of such losses will vary depending upon the risk characteristics of the loan and lease portfolio as affected by economic conditions.
The reserve for credit losses consists of the allowance for credit losses (the “Allowance”) and the reserve for unfunded commitments (the “Unfunded Reserve”). Accounting estimates related to the reserve for credit losses are considered to be critical as these estimates involve considerable subjective judgment and estimation by management. These estimates are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans and leases, the Allowance is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the Unfunded Reserve is a liability account, calculated in accordance with ASC 326, reported as a component of other liabilities in our consolidated statements of condition.
The estimate of expected credit losses is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period from which historical experience was used. These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, and the uncertainty of other events (local, national and global). The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancelable by the Company.
The historical loss experience for the commercial portfolio segment is primarily determined by using a Cohort method. This method pools loans and leases into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate. The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment.
The historical loss experience for the consumer portfolio segment is primarily determined by using a Vintage method. This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originated in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment. The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior. For example, we sub-segment residential mortgages by geography and home equity by lien position.
We also consider qualitative adjustments to the quantitative baseline such as the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used. Relevant factors include, but are not limited to, concentrations of credit risk, such as geography, industry, real estate property type; and economic trends and conditions, such as Hawaiʻi unemployment, real estate prices and market conditions, and visitor arrivals. We also consider changes in underwriting standards, and levels and trends in delinquencies and criticized loans and leases.
We also incorporate a reasonable and supportable (“R&S”) loss forecast period, which is currently one year, to account for the effect of forecasted economic conditions and other factors on the performance of the loan portfolios, which could differ from historical loss experience. We also perform asset quality reviews which include a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline. After the one-year R&S loss
26
Table of Contents
forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan.
The company utilizes the University of Hawaiʻi Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events. The forecast includes various economic variables for Hawaiʻi such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other forecast tools for broader U.S. economic variables such as interest rates, and apply any overlays to the R&S loss forecast as relevant.
The reserve for credit losses is generally sensitive to economic conditions and assumptions given the impact for potential losses for the consumer portfolio and risk rating migration for the commercial portfolio. For the consumer portfolio, as an example, an increase in the forecasted Hawaiʻi unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers. For the Allowance at December 31, 2025, a 25-basis point increase in the forecasted Hawaiʻi unemployment rates would have increased the qualitative component of the Allowance for consumer loans by an estimated $1.2 million. For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing and expected financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating. For the Allowance at December 31, 2025, a 50-basis point increase in the percentage of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $2.1 million. This sensitivity analysis is hypothetical and provided only to indicate the potential impact changes in economic conditions and assumptions may have on the Allowance estimate. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. Future draws are based on historical averages of utilization rates (i.e., the likelihood of draws taken). To estimate future draws on unfunded balances, current utilization rates are compared to historical utilization rates. If current utilization rates are below historical utilization rates, the rate difference is applied to the committed balance to estimate the future draw. Expected loss rates are estimated using the loss rates calculated for the corresponding loan category in the Allowance. For the commercial portfolio, the historical loss rates were calculated utilizing the Cohort methodology, while the consumer portfolio utilized the Vintage methodology.
Fair Value Measurements
Fair value is 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. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgment may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy defines Level 1 valuations as those based on quoted prices, unadjusted, for identical instruments traded in active markets. Level 2 valuations are those based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market. Level 3 valuations are based on model-based techniques that use at least one significant assumption not observable in the market, or significant management judgment or estimation, some of which may be internally developed.
Financial assets that are recorded at fair value on a recurring basis include available-for-sale investment securities, loans held for sale, mortgage servicing rights, investments related to deferred compensation arrangements, and derivative financial instruments. As of December 31, 2025 and 2024, $3.6 billion or 15% and $2.9 billion or 12%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third-party pricing service. These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial
27
Table of Contents
instruments. As of December 31, 2025 and 2024, $107.2 million and $154.1 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
As of December 31, 2025 and 2024, Level 3 financial assets recorded at fair value on a recurring basis were $0.6 million and $0.7 million, respectively, or less than 1% of our total assets, and were comprised primarily of mortgage servicing rights and derivative financial instruments. As of December 31, 2025 and 2024, there were no Level 3 financial liabilities recorded at fair value on a recurring basis.
We also use third-party pricing services to assist our management in determining the value of securities. Our third-party pricing service makes no representations or warranties that the pricing data provided to us is complete or free from errors, omissions, or defects. As a result, we have processes in place to monitor and periodically review the information provided to us by our third-party pricing service such as: 1) Our third-party pricing service provides us with documentation by asset class of inputs and methodologies used to value securities. We review this documentation to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy. This documentation is periodically updated by our third-party pricing service. Accordingly, transfers of securities within the fair value hierarchy are made if deemed necessary. 2) On a quarterly basis, management also selects a sample of securities priced by the Company’s third-party pricing service and reviews the significant assumptions and valuation methodologies used by the pricing service with respect to those securities. The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate. Periodically, based on these reviews, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted. 3) On a quarterly basis, management reviews the pricing information received from our third-party pricing service. This review process includes a comparison to a second source. 4) Our 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. Our third-party pricing service will review the inputs to the evaluation in light of the new market data presented by us. Our third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. Generally, we do not adjust the price from the third-party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third-party pricing service’s control environment.
See Note 20 in Item 8. “Notes to Consolidated Financial Statements” for more information on our fair value measurements.
Income Taxes
We determine our liabilities for income taxes based on current tax regulations and interpretations in tax jurisdictions where our income is subject to taxation. Currently, we file tax returns for federal, five state and local domestic jurisdictions, and three foreign jurisdictions. In estimating income taxes payable or receivable, we assess the relative merits and risks of the appropriate tax treatment considering statutory, judicial, and regulatory guidance in the context of each tax position. Accordingly, previously estimated liabilities are regularly reevaluated and adjusted through the provision for income taxes. Changes in the estimate of income taxes payable or receivable occur periodically due to changes in tax rates, interpretations of tax law, the status of examinations being conducted by various taxing authorities, and newly enacted statutory, judicial and regulatory guidance that impact the relative merits and risks of each tax position. These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our consolidated statements of income and condition.
Management’s determination of the realization of net deferred tax assets is based upon management’s judgment of various future events and uncertainties, including the timing, character and amount of future income, as well as the implementation of various tax planning strategies to maximize realization of the deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. As of December 31, 2025 and 2024, we carried a valuation allowance of $13.3 million and $9.7 million, respectively, related to our deferred tax assets established in connection with our low-income housing investments.
We are also required to record a liability, referred to as an unrecognized tax benefit (“UTB”), for the entire amount of benefit taken in a prior or future income tax return when we determine that a tax position has a less than 50% likelihood of being accepted by the taxing authority. As of December 31, 2025 and 2024, our liabilities for UTBs were $3.5 million and $5.3 million, respectively.
28
Table of Contents
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawaiʻi, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
Hawaiʻi Economy
As of December 31, 2025, Hawai‘i’s economy faces a challenging environment though conditions have been less severe than earlier anticipated. Tourism continues to soften, with declines in the U.S. mainland market and ongoing weakness in international arrivals, despite modest gains from Japan and Maui’s gradual recovery. Construction remains a key source of stability, supported by major federal contracts and infrastructure projects helping to offset weakness in other sectors. The recent increase in the state minimum wage has boosted incomes for lower-wage workers, however, inflationary pressures continue to build as tariff costs pass through to consumer prices. Federal employment reductions and the 2025 government shutdown have added strain, yet Hawai‘i’s unemployment rate remains low relative to national levels. Hawai‘i’s unemployment rate was 2.2% in December 2025, which was below the U.S. unemployment rate of 4.4%.
The median price of single-family home and condominium sales on Oahu increased by 3.5% and decreased by 1.5%, respectively, in 2025 compared to the prior year. The volume of single-family homes sales on Oahu increased 3.5% and condominium sales decreased 1.1% in 2025 compared to the prior year. Inventory of single-family homes and condominiums on Oahu was 2.6 months and 5.9 months, respectively, for December 2025.
Earnings Summary
Net income for 2025 was $205.9 million, an increase of $55.9 million, or 37.3%, compared to the prior year. Diluted earnings per common share were $4.63 in 2025, an increase of $1.17, or 33.8%, compared to the prior year. Our return on average assets was 0.87% in 2025, an increase of 23 basis points from 2024, and our return on average shareholders’ equity was 11.86% in 2025, compared to 9.78% in the prior year.
•The return on average common equity for 2025 was 13.29% compared to 10.85% for the prior year.
•Net interest income was $537.5 million in 2025, an increase of $71.0 million compared to the prior year.
•Net interest margin was 2.45% in 2025, an increase of 29 basis points from the prior year.
•Noninterest income was $179.1 million in 2025, an increase of 3.8% from the prior year, which included an $18.1 million gain related to the sale of our merchant services portfolio partially offset by a $16.8 million loss on the sale of investments in connection with the repositioning of our investment securities portfolio.
•Noninterest expense was $443.1 million in 2025, an increase of 3.0% compared to the prior year.
•The effective tax rate for 2025 was 21.41% compared with 24.19% for the prior year.
•Total non-performing assets were $14.2 million as of December 31, 2025, a decrease of $5.1 million from the prior year. The ratio of non-performing assets to total loans and leases and foreclosed real estate was 0.10% at December 31, 2025, a decrease of 4 basis points from the prior year.
•Net loan and lease charge-offs in 2025 were $13.7 million or 10 basis points of total average loans and leases outstanding. Net loan and lease charge-offs in 2025 were comprised of charge-offs of $19.0 million partially offset by recoveries of $5.3 million. Compared to 2024, net loan and lease charge-offs increased by $0.8 million or 1 basis point on total average loans and leases outstanding.
•The allowance for credit losses on loans and leases was $146.8 million as of December 31, 2025, an increase of $1.8 million from the prior year. The ratio of the allowance for credit losses to total loans and leases outstanding was 1.04% at December 31, 2025, down 2 basis points from the prior year.
29
Table of Contents
•Total assets were $24.2 billion as of December 31, 2025, an increase of 2.4% from the prior year.
•The investment securities portfolio was $7.8 billion as of December 31, 2025, an increase of $0.4 billion or 6.1% from the prior year. The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises. Floating rate securities represented 18.1% of the investment securities portfolio as of December 31, 2025, compared to 16.5% as of December 31, 2024.
•Total loans and leases were $14.1 billion as of both December 31, 2025 and 2024.
•Total deposits were $21.2 billion as of December 31, 2025, an increase of 2.7% from the prior year.
•Total shareholders’ equity was $1.9 billion as of December 31, 2025, an increase of 11.0% from the prior year.
•During 2025, we repurchased 76,547 shares of common stock at a total cost of $5.0 million under the share repurchase program. Total remaining buyback authority under the share repurchase program was $121.0 million as of December 31, 2025.
•We maintained a quarterly dividend of $0.70 per common share throughout 2025 and 2024.
30
Table of Contents
Analysis of Consolidated Statements of Income
Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1. An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.
| Average Balances and Interest Rates – Taxable-Equivalent Basis 1 | Table 1 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||||||
| (dollars in millions) | Average Balance | Income/Expense 2 | Yield/Rate | Average Balance | Income/Expense 2 | Yield/Rate | |||||||||||
| Earning Assets | |||||||||||||||||
| Cash and Cash Equivalents | $ | 551.4 | $ | 23.4 | 4.24 | % | $ | 594.1 | $ | 30.7 | 5.17 | % | |||||
| Investment Securities | |||||||||||||||||
| Available-for-Sale | |||||||||||||||||
| Taxable | 3,076.5 | 112.7 | 3.66 | 2,433.8 | 89.3 | 3.67 | |||||||||||
| Non-Taxable | 28.3 | 1.7 | 5.83 | 9.2 | 0.6 | 6.05 | |||||||||||
| Held-to-Maturity | |||||||||||||||||
| Taxable | 4,409.2 | 77.8 | 1.77 | 4,783.5 | 84.9 | 1.78 | |||||||||||
| Non-Taxable | 33.9 | 0.7 | 2.10 | 34.5 | 0.7 | 2.10 | |||||||||||
| Total Investment Securities | 7,547.9 | 192.9 | 2.56 | 7,261.0 | 175.5 | 2.42 | |||||||||||
| Loans Held for Sale | 2.1 | 0.2 | 5.78 | 2.9 | 0.2 | 6.05 | |||||||||||
| Loans and Leases 3 | |||||||||||||||||
| Commercial Mortgage | 4,045.5 | 215.7 | 5.33 | 3,763.6 | 205.9 | 5.47 | |||||||||||
| Commercial and Industrial | 1,640.2 | 82.5 | 5.03 | 1,679.8 | 89.2 | 5.31 | |||||||||||
| Construction | 341.1 | 24.6 | 7.21 | 333.4 | 25.6 | 7.66 | |||||||||||
| Commercial Lease Financing | 91.8 | 3.7 | 4.05 | 65.1 | 1.7 | 2.68 | |||||||||||
| Residential Mortgage | 4,650.5 | 184.6 | 3.97 | 4,614.8 | 182.4 | 3.95 | |||||||||||
| Home Equity | 2,136.8 | 94.0 | 4.40 | 2,217.5 | 87.8 | 3.96 | |||||||||||
| Automobile | 720.4 | 37.9 | 5.26 | 803.6 | 37.0 | 4.61 | |||||||||||
| Other | 400.1 | 30.2 | 7.55 | 391.1 | 27.4 | 7.01 | |||||||||||
| Total Loans and Leases | 14,026.4 | 673.2 | 4.80 | 13,868.9 | 657.0 | 4.74 | |||||||||||
| Other | 69.5 | 4.5 | 6.47 | 63.2 | 4.2 | 6.66 | |||||||||||
| Total Earning Assets | 22,197.3 | 894.2 | 4.03 | 21,790.1 | 867.6 | 3.98 | |||||||||||
| Non-Earning Assets | 1,601.2 | 1,572.6 | |||||||||||||||
| Total Assets | $ | 23,798.5 | $ | 23,362.7 | |||||||||||||
| Interest-Bearing Liabilities | |||||||||||||||||
| Interest-Bearing Deposits | |||||||||||||||||
| Demand | $ | 3,739.3 | $ | 29.7 | 0.79 | % | $ | 3,745.9 | $ | 33.2 | 0.89 | % | |||||
| Savings | 8,674.1 | 190.2 | 2.19 | 8,362.3 | 209.7 | 2.51 | |||||||||||
| Time | 3,029.6 | 104.3 | 3.44 | 3,042.3 | 125.9 | 4.14 | |||||||||||
| Total Interest-Bearing Deposits | 15,443.0 | 324.2 | 2.10 | 15,150.5 | 368.8 | 2.43 | |||||||||||
| Securities Sold Under Agreements to Repurchase | 56.6 | 2.2 | 3.94 | 118.2 | 4.6 | 3.90 | |||||||||||
| Other Debt | 563.2 | 23.9 | 4.23 | 560.4 | 23.8 | 4.25 | |||||||||||
| Total Interest-Bearing Liabilities | 16,062.8 | 350.3 | 2.18 | 15,829.1 | 397.2 | 2.51 | |||||||||||
| Net Interest Income | $ | 543.9 | $ | 470.4 | |||||||||||||
| Interest Rate Spread | 1.85 | 1.47 | |||||||||||||||
| Net Interest Margin | 2.45 | 2.16 | |||||||||||||||
| Noninterest-Bearing Demand Deposits | 5,412.9 | 5,385.8 | |||||||||||||||
| Other Liabilities | 586.7 | 614.6 | |||||||||||||||
| Shareholders’ Equity | 1,736.1 | 1,533.2 | |||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 23,798.5 | $ | 23,362.7 |
1.Due to rounding, the amounts presented in this schedule may not tie to other amounts presented elsewhere in this report.
2.Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $6.4 million and $3.8 million for the years ended December 31, 2025, and 2024, respectively.
3.Non-performing loans and leases are included in the respective average loan and lease balances.
31
Table of Contents
| Analysis of Change in Net Interest Income – Taxable-Equivalent Basis | Table 2 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2025 Compared to 2024 | ||||||||||
| (dollars in millions) | Volume 1 | Rate 1 | Total | |||||||
| Change in Interest Income: | ||||||||||
| Cash and Cash Equivalents | $ | (2.1) | $ | (5.2) | $ | (7.3) | ||||
| Investment Securities | ||||||||||
| Available-for-Sale | ||||||||||
| Taxable | 23.6 | (0.1) | 23.5 | |||||||
| Non-Taxable | 1.1 | 0.0 | 1.1 | |||||||
| Held-to-Maturity | ||||||||||
| Taxable | (6.6) | (0.5) | (7.1) | |||||||
| Non-Taxable | (0.1) | — | (0.1) | |||||||
| Total Investment Securities | 18.0 | (0.6) | 17.4 | |||||||
| Loans Held for Sale | (0.1) | 0.0 | (0.1) | |||||||
| Loans and Leases | ||||||||||
| Commercial Mortgage | 15.1 | (5.3) | 9.8 | |||||||
| Commercial and Industrial | (2.1) | (4.6) | (6.7) | |||||||
| Construction | 0.6 | (1.6) | (1.0) | |||||||
| Commercial Lease Financing | 1.6 | 0.4 | 2.0 | |||||||
| Residential Mortgage | 1.4 | 0.9 | 2.3 | |||||||
| Home Equity | (3.3) | 9.5 | 6.2 | |||||||
| Automobile | (4.0) | 4.9 | 0.9 | |||||||
| Other | 0.6 | 2.2 | 2.8 | |||||||
| Total Loans and Leases | 9.9 | 6.4 | 16.3 | |||||||
| Other | 0.4 | (0.1) | 0.3 | |||||||
| Total Change in Interest Income | 26.1 | 0.5 | 26.6 | |||||||
| Change in Interest Expense: | ||||||||||
| Interest-Bearing Deposits | ||||||||||
| Demand | (0.1) | (3.4) | (3.5) | |||||||
| Savings | 7.6 | (27.0) | (19.4) | |||||||
| Time | (0.5) | (21.1) | (21.6) | |||||||
| Total Interest-Bearing Deposits | 7.0 | (51.5) | (44.5) | |||||||
| Securities Sold Under Agreements to Repurchase | (2.4) | 0.0 | (2.4) | |||||||
| Other Debt | 0.1 | (0.1) | 0.0 | |||||||
| Total Change in Interest Expense | 4.7 | (51.6) | (46.9) | |||||||
| Change in Net Interest Income | $ | 21.4 | $ | 52.1 | $ | 73.5 |
1.The change in interest income or expense due to both rate and volume has been allocated between the factors in proportion to the relationship of the absolute dollar amounts of the change in each.
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.
The average balances of our earning assets increased by $407.2 million or 2% in 2025 compared to the prior year, primarily due to increases in the average balances of available-for-sale (“AFS”) investment securities and commercial mortgage loans. Yields on our investment securities portfolio increased by 14 basis points, primarily due to the
32
Table of Contents
amortization of lower yielding investments being reinvested into new investments at higher interest rates. This increase was partially offset by lower income earned from interest rate swaps that hedge a portion of our AFS securities portfolio. Yields on our loan and lease portfolio increased by 6 basis points due to higher rates on home equity lines and automobile loans originated, partially offset by the payoffs of higher yielding commercial mortgage and commercial and industrial loans, and the impact of lower rates on our floating rate commercial loans.
The average balances of our interest-bearing liabilities increased by $233.7 million or 1% in 2025 compared to the prior year due to an increase in savings deposits. As compared to the same period last year, the cost of our interest-bearing liabilities decreased by 33 basis points during the year ended December 31, 2025, primarily due to a decrease in the prevailing interest rate environment, which was driven by 175 basis points of interest rate cuts by the Federal Open Market Committee from September 2024 through December 2025.
Noninterest Income
Table 3 presents the major components of noninterest income for 2025 and 2024.
| Noninterest Income | Table 3 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| (dollars in thousands) | 2025 | 2024 | Dollar Change | Percent Change | ||||||||||||
| Fees, Exchange, and Other Service Charges | $ | 56,337 | $ | 57,236 | $ | (899) | (1.6) | % | ||||||||
| Trust and Asset Management | 49,319 | 47,485 | 1,834 | 3.9 | ||||||||||||
| Service Charges on Deposit Accounts | 33,582 | 32,430 | 1,152 | 3.6 | ||||||||||||
| Bank-Owned Life Insurance | 14,764 | 13,568 | 1,196 | 8.8 | ||||||||||||
| Annuity and Insurance | 5,211 | 5,436 | (225) | (4.1) | ||||||||||||
| Mortgage Banking | 3,660 | 4,109 | (449) | (10.9) | ||||||||||||
| Investment Securities Losses, Net | (23,395) | (7,507) | (15,888) | (211.6) | ||||||||||||
| Other Income | 39,612 | 19,772 | 19,840 | 100.3 | ||||||||||||
| Total Noninterest Income | $ | 179,090 | $ | 172,529 | $ | 6,561 | 3.8 | % |
Fees, exchange, and other service charges decreased by $0.9 million or 1.6% in 2025 compared to the prior year, primarily due to the sale of our merchant services portfolio in October 2025 partially offset by an increase in fees generated from our commercial mortgage portfolio. The noninterest income generated from our merchant services portfolio during the years ended December 31, 2025 and 2024 was $8.7 million and $11.3 million, respectively.
Investment securities losses increased by $15.9 million or 211.6% in 2025 compared to the prior year, primarily due to a $16.8 million realized loss on the sale of certain securities in connection with the repositioning of $208.4 million AFS securities during the quarter ended December 31, 2025.
Other income increased by $19.8 million or 100.3% in 2025 compared to the prior year. The increase was primarily due to a one-time gain of $18.1 million as we sold the economic interests of our merchant services portfolio during the quarter ended December 31, 2025.
33
Table of Contents
Noninterest Expense
Table 4 presents the major components of noninterest expense for 2025 and 2024.
| Noninterest Expense | Table 4 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| (dollars in thousands) | 2025 | 2024 | Dollar Change | Percent Change | ||||||||||
| Salaries | $ | 158,229 | $ | 154,538 | $ | 3,691 | 2.4 | % | ||||||
| Incentive Compensation | 19,455 | 15,708 | 3,747 | 23.9 | ||||||||||
| Retirement and Other Benefits | 17,228 | 15,408 | 1,820 | 11.8 | ||||||||||
| Share-Based Compensation | 15,527 | 13,667 | 1,860 | 13.6 | ||||||||||
| Medical, Dental, and Life Insurance | 15,971 | 14,900 | 1,071 | 7.2 | ||||||||||
| Payroll Taxes | 13,502 | 13,232 | 270 | 2.0 | ||||||||||
| Separation Expense | 3,688 | 1,536 | 2,152 | 140.1 | ||||||||||
| Commission Expense | 5,172 | 3,575 | 1,597 | 44.7 | ||||||||||
| Total Salaries and Benefits | 248,772 | 232,564 | 16,208 | 7.0 | ||||||||||
| Net Occupancy | 42,019 | 42,084 | (65) | (0.2) | ||||||||||
| Net Equipment | 40,501 | 40,886 | (385) | (0.9) | ||||||||||
| Data Processing | 21,985 | 19,540 | 2,445 | 12.5 | ||||||||||
| Professional Fees | 16,231 | 19,319 | (3,088) | (16.0) | ||||||||||
| FDIC Insurance | 11,168 | 17,850 | (6,682) | (37.4) | ||||||||||
| Other Expense: | ||||||||||||||
| Advertising | 8,502 | 7,842 | 660 | 8.4 | ||||||||||
| Merchant Transaction and Card Processing Fees | 5,297 | 6,772 | (1,475) | (21.8) | ||||||||||
| Delivery and Postage Services | 6,782 | 6,865 | (83) | (1.2) | ||||||||||
| Mileage Program Travel | 4,197 | 4,268 | (71) | (1.7) | ||||||||||
| Broker’s Charges | 2,420 | 2,002 | 418 | 20.9 | ||||||||||
| Other | 35,273 | 30,116 | 5,157 | 17.1 | ||||||||||
| Total Other Expense | 62,471 | 57,865 | 4,606 | 8.0 | ||||||||||
| Total Noninterest Expense | $ | 443,147 | $ | 430,108 | $ | 33,853 | 7.9 | % |
Total salaries and benefits expense increased by $16.2 million or 7.0% in 2025 compared to the prior year primarily due to increases in base salaries, which is generally attributable to increases in merit, incentive compensation attributed to our improved financial performance during the year, and separation expense.
Data processing expense increased by $2.4 million or 12.5% in 2025 compared to the prior year primarily due to an increase in data services fees related to the additional costs incurred in connection with outsourcing.
Professional fees expense decreased by $3.1 million or 16.0% in 2025 compared to the prior year primarily due to a decrease in consulting and outsourcing costs incurred.
FDIC insurance expense decreased by $6.7 million or 37.4% in 2025 compared to the prior year, primarily due to a partial reduction of the FDIC special assessment in 2025.
Total other expense increased by $4.6 million or 8.0% in 2025 compared to the prior year primarily due to a $1.1 million donation to the Bank of Hawaii Foundation, and an increase in pension and post-retirement expenses, telephone charges, travel expenses, and broker’s charges, partially offset by a decrease in merchant transactions and card processing fees.
34
Table of Contents
Income Taxes
Table 5 presents our provision for income taxes and effective tax rates for 2025 and 2024:
| Provision for Income Taxes and Effective Tax Rates | Table 5 | ||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Provision for Income Taxes | Effective Tax Rates | |||||
| 2025 | $ | 56,080 | 21.41 | % | |||
| 2024 | $ | 47,857 | 24.19 | % |
The provision for income taxes was $56.1 million in 2025, an increase of $8.2 million compared to the prior year. The effective tax rate for 2025 was 21.41%, a decrease from 24.19% for the prior year. The lower effective tax rate in 2025 compared to the prior year was primarily due to a decrease in nondeductible compensation, and increases in tax benefits related to low-income housing investments, as well as a change in discrete items.
In July 2025, the One Big Beautiful Bill Act (“OBBBA”) was enacted, permanently extending several tax provisions originally introduced under the 2017 Tax Cuts and Jobs Act that were set to expire at the end of 2025. The OBBBA also introduced changes to certain U.S. corporate tax rules, most of which take effect in 2026. We have evaluated the impact of the OBBBA and do not expect any material changes to our effective tax rate or results of operations.
Analysis of Business Segments
Our business segments are Consumer Banking, Commercial Banking, and Treasury and Other. Table 6 summarizes net income from our business segments for 2025 and 2024. Additional information about segment performance is presented in Note 12 in Item 8. “Notes to Consolidated Financial Statements.”
| Business Segment Net Income | Table 6 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| (dollars in thousands) | 2025 | 2024 | Dollar Change | Percent Change | ||||||||||
| Consumer Banking | $ | 118,400 | $ | 129,502 | $ | (11,102) | (9) | % | ||||||
| Commercial Banking | 142,120 | 119,423 | 22,697 | 19 | ||||||||||
| Total | 260,520 | 248,925 | 11,595 | 5 | ||||||||||
| Treasury and Other | (54,618) | (98,931) | 44,313 | 45 | ||||||||||
| Consolidated Total | $ | 205,902 | $ | 149,994 | $ | 55,908 | 37 | % |
Consumer Banking
Net income decreased by $11.1 million or 9% in 2025 compared to the prior year, primarily due to an increase in noninterest expense and a decrease in net interest income. This was partially offset by an increase in noninterest income. Noninterest expense increased by $9.7 million or 3%, primarily due to higher salaries and benefits expenses, mobile and online banking platform costs, operational losses, card production costs, temporary service expenses, and allocated administrative and support unit costs. Net interest income decreased by $7.2 million or 2%, primarily due to lower deposit spreads on higher deposit balances. Noninterest income increased by $1.4 million or 1%, primarily due to increases in trust and asset management income, monthly service fees, overdraft fees, and credit card commissions, partially offset by a decrease in mortgage banking income.
Commercial Banking
Net income increased by $22.7 million or 19% in 2025 compared to the prior year, primarily due to an increase in net interest income and noninterest income, and a decrease in noninterest expense. Net interest income increased by $13.6 million or 6%, primarily due to an increase in loan balances, primarily in commercial mortgages, as well as a net increase in allocated interest income related to increases in balances and spreads on interest-bearing and savings deposits, partially offset by a decline in noninterest-bearing deposit balances and allocated interest income. Noninterest income increased by $18.3 million or 64%, primarily due to a one-time payment on the sale of the Bank’s merchant services portfolio in the fourth quarter, higher customer derivative program revenue, loan and commitment fees, analyzed deposit account fees and a one-time gain on sale of leased assets, partially offset by a reduction in merchant revenues and terminal rentals due to the sale of the portfolio. Noninterest expense decreased by $0.6 million or 1%, primarily due to lower merchant transaction
35
Table of Contents
processing fees, salaries and benefits, occupancy and equipment expenses, and fewer operational losses in the period, partially offset by increases in data processing, professional services, and allocated administrative, support unit and branch expenses.
Treasury and Other
Net loss decreased by $44.3 million or 45% in 2025 compared to the prior year, primarily due to a decrease in net interest expense, partially offset by a decrease in noninterest income and an increase in noninterest expense. Net interest expense decreased by $64.5 million or 97%, primarily due to lower funding costs and an increase in interest income from higher asset yields. Noninterest income decreased by $13.1 million or 143%, primarily due to a loss on sale of $208.4 million of investment securities in conjunction with the fourth quarter portfolio repositioning transaction, partially offset by increases in other income and bank-owned life insurance income. The provision for credit losses and income taxes in this business segment represents the residual amounts to arrive at the total amount for the Company.
Analysis of Consolidated Statements of Condition
Cash and Cash Equivalents
Cash and cash equivalents were $946.5 million as of December 31, 2025, an increase of $182.9 million or 24.0% from the prior year. The increase was primarily due to a net increase in deposits partially offset by an increase in our investment portfolio.
Investment Securities
The carrying value of our investment securities portfolio was $7.8 billion and $7.3 billion as of December 31, 2025 and 2024, respectively. The increase was primarily due to the purchase of $1.3 billion in available-for-sale investment securities during the year ended December 31, 2025, of which $392.9 million were floating rate securities. The increase was partially offset by the amortization of existing securities.
36
Table of Contents
Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
| Maturities and Average Yield on Securities | Table 7 | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 1 Year or Less | Weighted Average Yield | After 1 Year - 5 Years | Weighted Average Yield | After 5 Years - 10 Years | Weighted Average Yield | Over 10 Years | Weighted Average Yield | Total | Weighted Average Yield | Fair Value | ||||||||||||||||||||||||||
| As of December 31, 2025 | |||||||||||||||||||||||||||||||||||||
| Available-for-Sale 1 | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | 70.4 | 1.1 | % | $ | 77.8 | 2.9 | % | $ | 73.2 | 4.8 | % | $ | — | — | % | $ | 221.3 | 2.9 | % | $ | 218.3 | |||||||||||||||
| Debt Securities Issued by States and Political Subdivisions | 0.3 | 2.1 | 47.3 | 2.0 | 24.7 | 2.1 | — | — | 72.3 | 2.0 | 66.3 | ||||||||||||||||||||||||||
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | 0.8 | 2.1 | — | — | — | — | — | — | 0.8 | 2.1 | 0.8 | ||||||||||||||||||||||||||
| Debt Securities Issued by Corporations | 60.0 | 3.8 | 601.6 | 4.0 | 90.8 | 3.0 | — | — | 752.4 | 3.8 | 735.6 | ||||||||||||||||||||||||||
| Collateralized Mortgage Obligations 2: | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 0.8 | 1.1 | 636.5 | 4.7 | 927.1 | 3.3 | — | — | 1,564.4 | 3.9 | 1,488.5 | ||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | — | — | 180.9 | 4.5 | 38.9 | 2.3 | 129.8 | 3.2 | 349.6 | 3.8 | 329.8 | ||||||||||||||||||||||||||
| Commercial - Non-Agency | — | — | 60.6 | 5.4 | — | — | — | — | 60.6 | 5.4 | 60.6 | ||||||||||||||||||||||||||
| Total Collateralized Mortgage Obligations | 0.8 | 1.1 | 878.0 | 4.7 | 966.0 | 3.2 | 129.8 | 3.2 | 1,974.6 | 3.9 | 1,878.9 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 5.1 | 1.4 | 182.4 | 1.4 | 447.9 | 4.5 | — | — | 635.4 | 3.6 | 610.8 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 5.1 | 1.4 | 182.4 | 1.4 | 447.9 | 4.5 | — | — | 635.4 | 3.6 | 610.8 | ||||||||||||||||||||||||||
| Total Available-for-Sale | $ | 137.4 | 2.3 | % | $ | 1,787.1 | 4.0 | % | $ | 1,602.6 | 3.6 | % | $ | 129.8 | 5.0 | % | $ | 3,656.8 | 3.7 | % | $ | 3,510.7 | |||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | — | — | % | $ | 74.8 | 1.3 | % | $ | 49.6 | 1.5 | % | $ | — | — | % | $ | 124.5 | 1.4 | % | $ | 115.8 | |||||||||||||||
| Debt Securities Issued by Corporations | — | — | — | — | 10.2 | 1.6 | — | — | 10.2 | 1.6 | 8.7 | ||||||||||||||||||||||||||
| Collateralized Mortgage Obligations 2: | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 7.7 | 2.9 | 82.5 | 2.1 | 1,905.6 | 1.4 | — | — | 1,995.8 | 1.4 | 1,715.8 | ||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | 1.7 | 2.7 | 86.0 | 1.4 | 141.8 | 1.7 | 177.5 | 1.4 | 407.0 | 1.5 | 328.9 | ||||||||||||||||||||||||||
| Total Collateralized Mortgage Obligations | 9.4 | 2.9 | 168.5 | 1.8 | 2,047.4 | 1.4 | 177.5 | 1.4 | 2,402.8 | 1.4 | 2,044.7 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | — | 6.7 | 87.4 | 2.7 | 1,610.8 | 2.1 | — | — | 1,698.2 | 2.2 | 1,474.5 | ||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | — | — | — | — | 10.0 | 1.8 | — | — | 10.0 | 1.8 | 8.3 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | — | 6.7 | 87.4 | 2.7 | 1,620.8 | 2.1 | — | 1,708.2 | 2.2 | 1,482.8 | |||||||||||||||||||||||||||
| Total Held-to-Maturity | $ | 9.4 | 2.9 | % | $ | 330.7 | 1.9 | % | $ | 3,728.1 | 1.7 | % | $ | 177.5 | 1.4 | % | $ | 4,245.7 | 1.7 | % | $ | 3,652.0 | |||||||||||||||
| Total Investment Securities | |||||||||||||||||||||||||||||||||||||
| As of December 31, 2025 | $ | 146.8 | $ | 2,117.8 | $ | 5,330.6 | $ | 307.3 | $ | 7,902.5 | $ | 7,162.6 | |||||||||||||||||||||||||
| As of December 31, 2024 | $ | 62.3 | $ | 2,295.6 | $ | 5,177.2 | $ | 30.8 | $ | 7,565.9 | $ | 6,510.4 |
1Weighted-average yields on investment securities available-for-sale are based on amortized cost.
2Information for mortgage-backed securities, collateralized mortgage obligations, and small business administration securities reflect weighted average life, including anticipated future prepayments.
We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and level of interest rate risk to which we are exposed. These evaluations may cause us to change the level of funds deployed 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.
Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac continue to be the largest concentrations in the portfolio. As of December 31, 2025, the issuers of these securities carry credit ratings equivalent to those of the U.S. Government, reflecting the explicit and/or implicit guarantees provided, and have a long history of zero credit loss.
37
Table of Contents
Gross unrealized gains in our investment securities portfolio were $12.0 million and $1.3 million as of December 31, 2025 and 2024, respectively. Gross unrealized losses in the investment securities portfolio were $751.9 million and $1.1 billion as of December 31, 2025 and 2024, respectively. The decrease in gross unrealized losses was primarily due to a decrease in prevailing interest rates year over year. In addition, the Company recognized $16.8 million of gross losses on sales of AFS securities during the fourth quarter of 2025 as part of a repositioning of the Company’s AFS securities portfolio.
As of December 31, 2025, we had the intent and ability to hold these securities and do not expect to be required to sell them before recovering their amortized cost basis, which may occur at maturity. See Note 2 in Item 8. “Notes to Consolidated Financial Statements” for more information.
The Company’s corporate debt securities as of December 31, 2025, had a fair value of $744.3 million. Of this total, $8.7 million was fully guaranteed by the U.S. government. Of the remaining $735.6 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization.
Loans and Leases
Table 8 presents the composition of our loan and lease portfolio by major categories.
| Loans and Leases | Table 8 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||
| (dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||||||
| Commercial | ||||||||||||||||||
| Commercial Mortgage | $ | 4,205,791 | $ | 4,020,622 | $ | 3,749,016 | $ | 3,725,542 | $ | 3,152,130 | ||||||||
| Commercial and Industrial | 1,584,245 | 1,705,133 | 1,664,068 | 1,408,645 | 1,488,700 | |||||||||||||
| Construction | 208,584 | 308,898 | 304,463 | 260,825 | 220,254 | |||||||||||||
| Lease Financing | 88,303 | 90,756 | 59,939 | 69,491 | 105,108 | |||||||||||||
| Total Commercial | 6,086,923 | 6,125,409 | 5,777,486 | 5,464,503 | 4,966,192 | |||||||||||||
| Consumer | ||||||||||||||||||
| Residential Mortgage | 4,775,502 | 4,628,283 | 4,684,171 | 4,653,072 | 4,309,602 | |||||||||||||
| Home Equity | 2,114,809 | 2,165,514 | 2,264,827 | 2,225,950 | 1,836,588 | |||||||||||||
| Automobile | 690,376 | 764,146 | 837,830 | 870,396 | 736,565 | |||||||||||||
| Other | 414,440 | 392,628 | 400,712 | 432,499 | 410,129 | |||||||||||||
| Total Consumer | 7,995,127 | 7,950,571 | 8,187,540 | 8,181,917 | 7,292,884 | |||||||||||||
| Total Loans and Leases | $ | 14,082,050 | $ | 14,075,980 | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 |
Commercial loans and leases were $6.1 billion as of December 31, 2025, a decrease of $38.5 million or 0.6% from the prior year, primarily due to our commercial and industrial and construction portfolios amortizing and paying down at a faster rate than new loan production.
Consumer loans and leases were $8.0 billion as of December 31, 2025, an increase of $44.6 million or 0.6% from the prior year, primarily due to higher new loan originations within our residential mortgages.
Loans and Leases - Commercial
The commercial loan and lease portfolio is comprised of commercial mortgages, commercial and industrial loans, construction loans, and lease financing. Commercial mortgage and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaiʻi. Commercial mortgage loans are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. Commercial properties are well diversified among property types, with primary concentrations in multi-family, industrial, retail and lodging. The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business.
38
Table of Contents
Table 9 presents an additional breakdown of the Company’s commercial mortgage portfolio.
| Commercial Mortgage Breakdown | Table 9 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | ||||||||||||||
| (dollars in thousands) | Amount | Percent of Total | % Owner Occupied | Amount | Percent of Total | % Owner Occupied | |||||||||
| Multi-family | $ | 1,203,151 | 29 | % | — | % | $ | 1,025,247 | 25 | % | — | % | |||
| Industrial | 776,260 | 18 | 38 | 724,645 | 18 | 42 | |||||||||
| Retail | 696,492 | 17 | 3 | 704,780 | 18 | 3 | |||||||||
| Lodging | 649,196 | 15 | — | 676,350 | 17 | — | |||||||||
| Office | 336,144 | 8 | 22 | 371,474 | 9 | 20 | |||||||||
| Other 1 | 544,548 | 13 | 23 | 518,126 | 13 | 26 | |||||||||
| Total Commercial Mortgage | $ | 4,205,791 | 100 | % | 12 | % | $ | 4,020,622 | 100 | % | 13 | % |
1.Amount includes unamortized loan origination fees.
Commercial and industrial loans are made primarily to corporations, middle market, and small businesses for the purpose of financing equipment acquisitions, expansion, working capital, and other general business purposes. Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category. Lease financing consists of sales-type leases used by commercial customers to finance capital purchases. Although our primary market is Hawaiʻi, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaiʻi or are associated with a Hawaiʻi customer relationship.
Loans and Leases - Consumer
The consumer loan and lease portfolio is comprised of residential mortgage loans, home equity lines and loans, indirect auto loans, and other consumer loans including direct installment loans and indirect auto leases. These products are generally offered in the geographic markets we serve. Our residential mortgage loan portfolio is primarily comprised of fixed-rate loans concentrated in Hawaiʻi. We also offer a variety of home equity lines and loans, which are primarily secured by first lien mortgages on residential property of the borrower. Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans and leases on an indirect basis through selected dealerships. Direct installment loans are generally unsecured and are primarily used for personal expenses or for debt consolidation.
See Note 3 in Item 8. “Notes to Consolidated Financial Statements” and the “Corporate Risk Profile – Credit Risk” section of Item 7. MD&A for more information on our loan and lease portfolio.
39
Table of Contents
Table 10 presents the geographic distribution of our loan and lease portfolio.
| Geographic Distribution of Loan and Lease Portfolio | Table 10 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Hawai‘i | U.S. Mainland 1 | Guam | Other Pacific Islands | Total | ||||||||||
| December 31, 2025 | |||||||||||||||
| Commercial | |||||||||||||||
| Commercial Mortgage | $ | 3,788,244 | $ | 244,812 | $ | 172,315 | $ | 420 | $ | 4,205,791 | |||||
| Commercial and Industrial | 1,370,467 | 135,563 | 63,498 | 14,717 | 1,584,245 | ||||||||||
| Construction | 208,584 | — | — | — | 208,584 | ||||||||||
| Lease Financing | 88,027 | — | 276 | — | 88,303 | ||||||||||
| Total Commercial | 5,455,322 | 380,375 | 236,089 | 15,137 | 6,086,923 | ||||||||||
| Consumer | |||||||||||||||
| Residential Mortgage | 4,699,089 | 5,388 | 70,767 | 258 | 4,775,502 | ||||||||||
| Home Equity | 2,070,246 | 37 | 44,526 | — | 2,114,809 | ||||||||||
| Automobile | 548,585 | — | 112,084 | 29,707 | 690,376 | ||||||||||
| Other | 358,190 | — | 54,030 | 2,220 | 414,440 | ||||||||||
| Total Consumer | 7,676,110 | 5,425 | 281,407 | 32,185 | 7,995,127 | ||||||||||
| Total Loans and Leases | $ | 13,131,432 | $ | 385,800 | $ | 517,496 | $ | 47,322 | $ | 14,082,050 | |||||
| Percentage of Total Loans and Leases | 93 | % | 3 | % | 4 | % | 0 | % | 100 | % | |||||
| December 31, 2024 | |||||||||||||||
| Commercial | |||||||||||||||
| Commercial Mortgage | $ | 3,534,658 | $ | 297,758 | $ | 187,777 | $ | 429 | $ | 4,020,622 | |||||
| Commercial and Industrial | 1,493,386 | 139,968 | 62,824 | 8,955 | 1,705,133 | ||||||||||
| Construction | 308,898 | — | — | — | 308,898 | ||||||||||
| Lease Financing | 90,260 | — | 496 | — | 90,756 | ||||||||||
| Total Commercial | 5,427,202 | 437,726 | 251,097 | 9,384 | 6,125,409 | ||||||||||
| Consumer | |||||||||||||||
| Residential Mortgage | 4,553,553 | 5,469 | 68,932 | 329 | 4,628,283 | ||||||||||
| Home Equity | 2,119,548 | 41 | 45,925 | — | 2,165,514 | ||||||||||
| Automobile | 601,359 | — | 125,331 | 37,456 | 764,146 | ||||||||||
| Other | 336,718 | — | 47,279 | 8,631 | 392,628 | ||||||||||
| Total Consumer | 7,611,178 | 5,510 | 287,467 | 46,416 | 7,950,571 | ||||||||||
| Total Loans and Leases | $ | 13,038,380 | $ | 443,236 | $ | 538,564 | $ | 55,800 | $ | 14,075,980 | |||||
| Percentage of Total Loans and Leases | 93 | % | 3 | % | 4 | % | 0 | % | 100 | % |
1For 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.
Our commercial and consumer lending activities are concentrated primarily in Hawai‘i and the West Pacific. Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes participation in shared national credits for customers whose operations and assets extend beyond Hawai‘i.
40
Table of Contents
Table 11 presents a maturity distribution for selected loan categories.
| Maturities for Selected Loan Categories 1 | Table 11 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||||||||||||||||||
| (dollars in thousands) | Due in One Year or Less | Due After One to Five Years | Due After Five to Ten Years | Due After Ten to Fifteen Years | Due After Fifteen Years | Total | Variable Rate Loans 2 | Fixed Rate Loans | ||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||||||
| Commercial Mortgage | $ | 771,543 | $ | 1,558,569 | $ | 1,506,443 | $ | 183,123 | $ | 186,113 | $ | 4,205,791 | $ | 2,836,479 | $ | 1,369,312 | ||||||||||||||
| Commercial and Industrial | 298,962 | 478,569 | 398,585 | 166,334 | 241,795 | 1,584,245 | 1,171,971 | 412,274 | ||||||||||||||||||||||
| Construction | 91,375 | 16,393 | 39,834 | — | 60,982 | 208,584 | 168,538 | 40,046 | ||||||||||||||||||||||
| Lease Financing | 6,136 | 46,900 | 11,566 | 23,701 | — | 88,303 | — | 88,303 | ||||||||||||||||||||||
| Total Commercial | 1,168,016 | 2,100,431 | 1,956,428 | 373,158 | 488,890 | 6,086,923 | 4,176,988 | 1,909,935 | ||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||||||||
| Residential Mortgage | 889 | 27,280 | 122,556 | 218,007 | 4,406,770 | 4,775,502 | 839,290 | 3,936,212 | ||||||||||||||||||||||
| Home Equity | 3,007 | 7,697 | 80,601 | 335,662 | 1,687,842 | 2,114,809 | 1,111,382 | 1,003,427 | ||||||||||||||||||||||
| Automobile | 12,503 | 468,069 | 209,804 | — | — | 690,376 | — | 690,376 | ||||||||||||||||||||||
| Other | 37,689 | 255,601 | 121,150 | — | — | 414,440 | 32,551 | 381,889 | ||||||||||||||||||||||
| Total Consumer | 54,088 | 758,647 | 534,111 | 553,669 | 6,094,612 | 7,995,127 | 1,983,223 | 6,011,904 | ||||||||||||||||||||||
| Total Loans and Leases | $ | 1,222,104 | $ | 2,859,078 | $ | 2,490,539 | $ | 926,827 | $ | 6,583,502 | $ | 14,082,050 | $ | 6,160,211 | $ | 7,921,839 |
1.Based on contractual maturities.
2.Amount includes adjustable rate loans of $2.4 billion that are still in their fixed rate period.
Goodwill
Goodwill was $31.5 million as of December 31, 2025, and 2024. As of December 31, 2025, based on our qualitative assessment, there were no reporting units where we concluded that the fair value of a reporting unit was less than its carrying amount, including goodwill. See Note 1 in Item 8. “Notes to Consolidated Financial Statements” for more information on our goodwill impairment policy.
Other Assets
Other assets were $632.0 million as of December 31, 2025, a decrease of $104.9 million or 14% from the prior year. The fair value of derivative financial instruments decreased by $61.9 million or 38.3% due to changes in interest rates from December 2024 to December 2025, decreasing the valuation of customer swaps and fair value hedges. Deferred tax assets and tax receivable decreased by $34.1 million or 20% primarily due to temporary book-to-tax differences related to unrealized losses on investment securities. See Note 6 in Item 8. “Notes to Consolidated Financial Statements” for more information on the composition of our other assets.
Deposits
Table 12 presents the components of our deposits by major customer categories as of December 31, 2025, and 2024.
| Deposits | Table 12 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | Dollar Change | Percent Change | |||||||||||
| Consumer | $ | 10,466,617 | $ | 10,397,777 | $ | 68,840 | 0.7 | % | |||||||
| Commercial | 8,597,265 | 8,299,590 | 297,675 | 3.6 | |||||||||||
| Public and Other | 2,124,613 | 1,935,670 | 188,943 | 9.8 | |||||||||||
| Total Deposits | $ | 21,188,495 | $ | 20,633,037 | $ | 555,458 | 2.7 | % |
Total deposits were $21.2 billion as of December 31, 2025, an increase of $555.5 million or 2.7% from the prior year. Consumer deposits increased by $68.8 million due to increases of $185.2 million in savings deposits and $47.2 million in noninterest-bearing deposits, partially offset by a decrease of $163.6 million in time deposits and interest-bearing demand deposits. Commercial deposits increased by $297.7 million primarily from an increase of $349.2 million in noninterest-bearing deposits, interest-bearing demand deposits, and time deposits, partially offset by a decrease of $51.5 million in savings. Public and other deposits increased by $188.9 million due to an increase of $242.5 million in savings and $158.6
41
Table of Contents
million in interest-bearing demand deposits, partially offset by a decrease of $201.8 million in time deposits and $10.4 million in noninterest-bearing deposits.
Table 13 presents the components of our savings deposits as of December 31, 2025, and 2024.
| Savings Deposits | Table 13 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | Dollar Change | Percent Change | |||||||||||
| Regular Savings | $ | 5,383,975 | $ | 4,934,869 | $ | 449,106 | 9.1 | % | |||||||
| Money Market | 3,357,115 | 3,430,047 | (72,932) | (2.1) | |||||||||||
| Total Savings Deposits | $ | 8,741,090 | $ | 8,364,916 | $ | 376,174 | 4.5 | % |
The increase in Regular Savings was primarily due to increases in public deposits of $242.5 million, consumer deposits of $200.9 million, and commercial deposits of $5.7 million. The decrease in Money Market was primarily due to decreases in commercial deposits of $57.2 million and consumer deposits of $15.7 million.
Table 14 presents the maturity distribution of the estimated uninsured time deposits as of December 31, 2025, and 2024.
| Maturity Distribution of Estimated Uninsured Time Deposits | Table 14 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
| Remaining maturity: | ||||||
| Three months or less | $ | 613,444 | $ | 635,812 | ||
| After three through six months | 396,599 | 365,354 | ||||
| After six through twelve months | 320,938 | 524,286 | ||||
| After twelve months | 86,151 | 102,795 | ||||
| Total | $ | 1,417,132 | $ | 1,628,247 |
Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits.
Securities Sold Under Agreements to Repurchase
Securities sold under agreements to repurchase were $50.0 million and $100.0 million as of December 31, 2025 and December 31, 2024, respectively. In February 2025, a private institution exercised its right to call on a repurchase agreement with a balance of $50.0 million, resulting in its termination. As of December 31, 2025, our remaining repurchase agreement was at a fixed interest rate of 3.89% with a remaining maturity of 3.9 years. Our repurchase agreement was accounted for as a collateralized financing arrangement (i.e., a secured borrowing) and not as a sale and subsequent repurchase of securities. Our remaining repurchase agreement with a private institution may be terminated at earlier specified dates by either the private institution or the Company. See Note 8 in Item 8. “Notes to Consolidated Statements” for more information.
Other Debt
Other debt was $558.2 million and $558.3 million as of December 31, 2025 and 2024, respectively. As of December 31, 2025, our available capacity under our line of credit with the FHLB was $2.1 billion. The FHLB borrowing capacity is secured by residential real estate loan collateral.
42
Table of Contents
Pension and Postretirement Plan Obligations
Retirement benefits payable was $20.1 million as of December 31, 2025, a decrease of $3.6 million from the prior year. Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflects the long-term nature of the obligations and the investment horizon of the plan assets.
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year. Table 15 presents a sensitivity analysis of a 25-basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations:
| Discount Rate Sensitivity Analysis | Table 15 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact of | ||||||||||||||||||||
| Base Discount Rate | Discount Rate 25 Basis Point Increase | Discount Rate 25 Basis Point Decrease | ||||||||||||||||||
| (dollars in thousands) | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | ||||||||||||||
| 2025 Net Periodic Benefit Cost | 5.67 | % | 5.74 | % | $ | 16 | $ | (49) | $ | (20) | $ | 49 | ||||||||
| Benefit Plan Obligations as of December 31, 2025 | 5.40 | % | 5.62 | % | (1,361) | (574) | 1,387 | 588 | ||||||||||||
| Estimated 2026 Net Periodic Benefit Cost | 5.40 | % | 5.62 | % | 19 | (49) | (23) | 49 |
See Note 13 in Item 8. “Notes to the Consolidated Financial Statements” for more information on our pension and postretirement benefit plans.
Contractual Obligations
The Company has various contractual obligations that affect its cash flows and liquidity. Our non-cancelable operating leases and finance lease obligations are primarily related to branch premises, equipment, and a portion of the Company’s headquarters’ building with lease terms extending through 2052. Purchase obligations arise from agreements to purchase goods or services that are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan. Actual contributions may differ from these estimates. Additional information regarding material contractual obligations is presented in Note 8, Note 13, Note 17, Note 19, and Note 22 in Item 8. “Notes to Consolidated Financial Statements.”
Foreign Activities
Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments, and any other monetary assets which are denominated in dollars or other non-local currency. As of December 31, 2025 and 2024, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets.
Corporate Risk Profile
Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management, and operational risk.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to
43
Table of Contents
well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits, and other guidelines deemed necessary and prudent. Portfolio exposures at the obligor, industry, product, and/or geographic location levels are actively monitored to manage concentration risk. Furthermore, credit risk management includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards. This includes understanding and evaluating our customers’ borrowing needs and capacity to repay, in conjunction with specific risks in their line of business, economic factors, character and history.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to equipment and vehicles. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant. A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved. In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or guarantor’s creditworthiness.
Within our commercial and industrial loan portfolio are loans made to non-depository financial institutions (“NDFIs”). NDFIs encompass a wide range of financial entities that provide services similar to those of traditional banking institutions, but do not accept deposits from the general public and are not regulated by the federal banking agencies. As of December 31, 2025 and 2024, total loans to NDFIs were $80.8 million and $136.0 million, representing less than 1.0% of total loans and leases in both years.
Commercial mortgages and construction loans are offered to real estate investors, developers, builders, and owner-occupants primarily domiciled in Hawaiʻi. These loans are secured by first mortgages on real estate at loan-to-value (“LTV”) ratios deemed appropriate based on the property type, location, overall quality, and sponsorship. Generally, these LTV ratios do not exceed 75% based on regulatory-compliant appraisals that we obtain for the underlying properties. Commercial properties are well diversified among property types, with primary concentrations in multi-family, industrial, retail and lodging. Commercial mortgage and construction loans are substantially secured by properties located in Hawaiʻi.
Commercial mortgage loans are underwritten based on the economic fundamentals of the property and the creditworthiness of the borrower. In evaluating a proposed commercial mortgage loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt servicing requirement. The debt service coverage ratio normally is not less than 125% and it is computed after deducting for a vacancy factor and property expenses as appropriate. In addition, a personal guarantee of the loan or a portion thereof is sometimes required from the principal(s) of the borrower. We typically require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property. In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
We offer a variety of first lien and second lien mortgage loans to consumers within our markets with first lien residential mortgages comprising our largest loan category. Residential mortgage loans are secured by a primary residence, or a secondary residence or investor property and are underwritten to assess the credit risks and financial capacity and repayment ability of the applicant. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios or debt-service coverage ratios (“DSCR”), liquidity, and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer variable rate mortgage loans with interest rates that are subject to change every six months after the third, fifth, seventh, or tenth year, depending on the product and are based on the Secured Overnight Financing Rate (“SOFR”). Variable rate mortgage loans are underwritten at fully indexed interest rates. We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients.
44
Table of Contents
Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property. The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 80% of the value of the collateral property for primary residence and up to 75% of the value of the collateral property for secondary residence or investor at the time of origination. We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios or DSCR, liquidity and credit scores. Maximum line and loan amounts and LTVs are determined by collateral value and customer segment.
Automobile lending activities include loans and leases secured by new or used automobiles, and leases secured by new automobiles. We originate automobile loans on an indirect basis through selected dealerships in Hawaiʻi, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaiʻi. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the automobile collateral to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured.
45
Table of Contents
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
Table 16 presents a five-year history of non-performing assets 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 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||
| (dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||
| Non-Performing Assets | |||||||||||||||
| Non-Accrual Loans and Leases | |||||||||||||||
| Commercial | |||||||||||||||
| Commercial Mortgage | $ | 2,085 | $ | 2,450 | $ | 2,884 | $ | 3,309 | $ | 8,205 | |||||
| Commercial and Industrial | 1,940 | 4,627 | 39 | 37 | 243 | ||||||||||
| Total Commercial | 4,025 | 7,077 | 2,923 | 3,346 | 8,448 | ||||||||||
| Consumer | |||||||||||||||
| Residential Mortgage | 5,382 | 5,052 | 2,935 | 4,239 | 3,305 | ||||||||||
| Home Equity | 4,469 | 4,514 | 3,791 | 4,022 | 4,881 | ||||||||||
| Total Consumer | 9,851 | 9,566 | 6,726 | 8,261 | 8,186 | ||||||||||
| Total Non-Accrual Loans and Leases | 13,876 | 16,643 | 9,649 | 11,607 | 16,634 | ||||||||||
| Foreclosed Real Estate | 295 | 2,657 | 2,098 | 1,040 | 2,332 | ||||||||||
| Total Non-Performing Assets | $ | 14,171 | $ | 19,300 | $ | 11,747 | $ | 12,647 | $ | 18,966 | |||||
| Accruing Loans and Leases Past Due 90 Days or More | |||||||||||||||
| Consumer | |||||||||||||||
| Residential Mortgage | $ | 8,834 | $ | 3,984 | $ | 3,814 | $ | 2,429 | $ | 3,159 | |||||
| Home Equity | 2,152 | 2,845 | 1,734 | 1,673 | 3,456 | ||||||||||
| Automobile | 520 | 776 | 399 | 589 | 729 | ||||||||||
| Other | 753 | 677 | 648 | 683 | 426 | ||||||||||
| Total Consumer | 12,259 | 8,282 | 6,595 | 5,374 | 7,770 | ||||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 12,259 | $ | 8,282 | $ | 6,595 | $ | 5,374 | $ | 7,770 | |||||
| Total Loans and Leases | $ | 14,082,050 | $ | 14,075,980 | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 | |||||
| Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.10% | 0.12% | 0.07% | 0.09% | 0.14% | ||||||||||
| Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate | 0.10% | 0.14% | 0.08% | 0.09% | 0.15% | ||||||||||
| Ratio of Non-Performing Assets to Total Assets | 0.06% | 0.08% | 0.05% | 0.05% | 0.08% | ||||||||||
| Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate | 0.07% | 0.12% | 0.05% | 0.06% | 0.17% | ||||||||||
| Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate | 0.13% | 0.15% | 0.11% | 0.11% | 0.14% | ||||||||||
| 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 | 0.19% | 0.20% | 0.13% | 0.13% | 0.22% |
Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2025:
| (dollars in thousands) | Table 17 | ||
|---|---|---|---|
| Balance at Beginning of Year | $ | 19,300 | |
| Additions1 | 9,298 | ||
| Reductions | |||
| Payments | (6,071) | ||
| Return to Accrual Status | (2,356) | ||
| Sales of Foreclosed Real Estate | (2,868) | ||
| Charge-offs/Write-downs1 | (3,132) | ||
| Total Reductions | (14,427) | ||
| Balance at End of Year | $ | 14,171 |
1.Excludes loans that are fully charged off and placed on non-accrual status during the same period.
46
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 are caused by 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.
Non-accrual loans and leases as of December 31, 2025 were $13.9 million, a decrease of $2.8 million or 17% from prior year. As of December 31, 2025, our residential mortgage non-accrual loans of $5.4 million were comprised of 18 loans with a weighted average current loan-to-value ratio of 69%. As of December 31, 2025, our home equity non-accrual loans of $4.5 million were comprised of 55 loans with a weighted average current loan-to-value ratio of 52%.
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 was $0.3 million as of December 31, 2025 compared to $2.7 million as of December 31, 2024.
If interest due on the balances of all non-accrual loans as of December 31, 2025 had been accrued under the original terms, approximately $1.0 million in additional total interest income would have been recognized in 2025.
Loans and Leases Past Due 90 Days or More and Still Accruing Interest
Loans and leases past due 90 days or more and still accruing interest were $12.3 million as of December 31, 2025, a $4.0 million or 48% increase from prior year. The increase was primarily in our residential mortgage portfolio. This category includes loans and leases that are well-secured and in the process of collection, as well as loans and leases that have not reached the specified past due status to be placed on non-accrual.
47
Table of Contents
Reserve for Credit Losses
The reserve for credit losses consists of the Allowance and the Unfunded Reserve. Table 18 presents the activity in the Company’s reserve for credit losses for the years ended December 31:
| Reserve for Credit Losses | Table 18 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||
| Balance at Beginning of Period | $ | 150,649 | $ | 152,429 | $ | 151,247 | $ | 164,297 | $ | 221,303 | ||||
| Loans and Leases Charged-Off | ||||||||||||||
| Commercial | ||||||||||||||
| Commercial and Industrial | (3,107) | (2,609) | (987) | (925) | (1,117) | |||||||||
| Consumer | ||||||||||||||
| Residential Mortgage | — | (385) | (6) | (80) | (316) | |||||||||
| Home Equity | (423) | (701) | (82) | (100) | (417) | |||||||||
| Automobile | (6,026) | (5,342) | (5,247) | (4,652) | (4,939) | |||||||||
| Other | (9,465) | (10,099) | (8,645) | (7,585) | (10,530) | |||||||||
| Total Loans and Leases Charged-Off | (19,021) | (19,136) | (14,967) | (13,342) | (17,319) | |||||||||
| Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||||
| Commercial | ||||||||||||||
| Commercial and Industrial | 345 | 832 | 350 | 552 | 506 | |||||||||
| Consumer | ||||||||||||||
| Residential Mortgage | 91 | 303 | 489 | 1,193 | 2,467 | |||||||||
| Home Equity | 573 | 792 | 1,073 | 1,500 | 1,666 | |||||||||
| Automobile | 2,266 | 2,168 | 2,782 | 2,276 | 3,510 | |||||||||
| Other | 2,000 | 2,111 | 2,455 | 2,702 | 3,205 | |||||||||
| Total Recoveries on Loans and Leases | 5,275 | 6,206 | 7,149 | 8,223 | 11,354 | |||||||||
| Net Charged-Off - Loans and Leases | (13,746) | (12,930) | (7,818) | (5,119) | (5,965) | |||||||||
| Net Charged-Off - Accrued Interest Receivable | — | — | — | (131) | (541) | |||||||||
| Provision for Credit Losses 1 | ||||||||||||||
| Loans and Leases | 11,984 | 15,055 | 9,782 | (8,263) | (52,466) | |||||||||
| Accrued Interest Receivable 2 | — | — | — | (283) | (1,745) | |||||||||
| Unfunded Commitments 3 | (484) | (3,905) | (782) | 746 | 3,711 | |||||||||
| Total Provision for Credit Losses | 11,500 | 11,150 | 9,000 | (7,800) | (50,500) | |||||||||
| Balance at End of Period | $ | 148,403 | $ | 150,649 | $ | 152,429 | $ | 151,247 | $ | 164,297 | ||||
| Components | ||||||||||||||
| Allowance for Credit Losses - Loans and Leases | $ | 146,766 | $ | 148,528 | $ | 146,403 | $ | 144,439 | $ | 157,821 | ||||
| Allowance for Credit Losses - Accrued Interest Receivable 2 | — | — | — | — | 414 | |||||||||
| Reserve for Unfunded Commitments 3 | 1,637 | 2,121 | 6,026 | 6,808 | 6,062 | |||||||||
| Total Reserve for Credit Losses | $ | 148,403 | $ | 150,649 | $ | 152,429 | $ | 151,247 | $ | 164,297 | ||||
| Average Loans and Leases Outstanding | $ | 14,026,427 | $ | 13,868,916 | $ | 13,851,551 | $ | 12,896,510 | $ | 12,023,669 | ||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.10 | % | 0.09 | % | 0.06 | % | 0.04 | % | 0.05 | % | ||||
| Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 4 | 1.04 | % | 1.06 | % | 1.05 | % | 1.06 | % | 1.29 | % |
1.Certain prior period information has been reclassified to conform to current presentations.
2.On December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted. The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses. In 2022, the reserve on accrued interest receivable was fully released.
3.The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. The offsetting provision was recorded in provision for credit losses in the consolidated statements of income.
4.The numerator comprises the Allowance for Credit Losses - Loans and Leases.
48
Table of Contents
Allowance for Credit Losses
Table 19 and 20 presents the allocation of the Allowance by loan and lease category.
| Allocation of Allowance for Credit Losses | Table 19 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||
| (dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||||||
| Commercial | ||||||||||||||||||
| Commercial Mortgage | $ | 50,244 | $ | 43,745 | $ | 32,646 | $ | 32,588 | $ | 29,997 | ||||||||
| Commercial and Industrial | 23,834 | 32,840 | 34,036 | 24,283 | 27,650 | |||||||||||||
| Construction | 3,876 | 5,315 | 5,090 | 4,223 | 4,311 | |||||||||||||
| Lease Financing | 1,589 | 2,000 | 2,302 | 2,806 | 2,992 | |||||||||||||
| Total Commercial | 79,543 | 83,900 | 74,074 | 63,900 | 64,950 | |||||||||||||
| Consumer | ||||||||||||||||||
| Residential Mortgage | 13,979 | 15,685 | 19,452 | 17,079 | 20,721 | |||||||||||||
| Home Equity | 13,261 | 12,130 | 14,317 | 16,654 | 18,924 | |||||||||||||
| Automobile | 16,398 | 17,116 | 18,799 | 21,566 | 25,018 | |||||||||||||
| Other | 23,585 | 19,697 | 19,761 | 25,240 | 28,208 | |||||||||||||
| Total Consumer | 67,223 | 64,628 | 72,329 | 80,539 | 92,871 | |||||||||||||
| Total Allocation of Allowance for Credit Losses | $ | 146,766 | $ | 148,528 | $ | 146,403 | $ | 144,439 | $ | 157,821 |
| Allocation of Allowance as Percent of Loan or Lease Category | Table 20 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||||||
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||||||
| Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | |||||||||||||||
| Commercial | ||||||||||||||||||||||||
| Commercial Mortgage | 1.19 | % | 29.87 | % | 1.09 | % | 28.56 | % | 0.87 | % | 26.85 | % | 0.87 | % | 27.30 | % | 0.95 | % | 25.71 | % | ||||
| Commercial and Industrial | 1.50 | 11.25 | 1.93 | 12.11 | 2.05 | 11.91 | 1.72 | 10.32 | 1.86 | 12.14 | ||||||||||||||
| Construction | 1.86 | 1.48 | 1.72 | 2.19 | 1.67 | 2.18 | 1.62 | 1.91 | 1.96 | 1.80 | ||||||||||||||
| Lease Financing | 1.80 | 0.63 | 2.20 | 0.64 | 3.84 | 0.43 | 4.04 | 0.51 | 2.85 | 0.86 | ||||||||||||||
| Total Commercial | 1.31 | 43.22 | 1.37 | 43.52 | 1.28 | 41.37 | 1.17 | 40.04 | 1.31 | 40.51 | ||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Residential Mortgage | 0.29 | 33.91 | 0.34 | 32.88 | 0.42 | 33.55 | 0.37 | 34.10 | 0.48 | 35.15 | ||||||||||||||
| Home Equity | 0.63 | 15.02 | 0.56 | 15.38 | 0.63 | 16.22 | 0.75 | 16.31 | 1.03 | 14.98 | ||||||||||||||
| Automobile | 2.38 | 4.90 | 2.24 | 5.43 | 2.24 | 6.00 | 2.48 | 6.38 | 3.40 | 6.01 | ||||||||||||||
| Other | 5.69 | 2.94 | 5.02 | 2.79 | 4.93 | 2.86 | 5.84 | 3.17 | 6.88 | 3.35 | ||||||||||||||
| Total Consumer | 0.84 | 56.78 | 0.81 | 56.48 | 0.88 | 58.63 | 0.98 | 59.96 | 1.27 | 59.49 | ||||||||||||||
| Total | 1.04 | % | 100.00 | % | 1.06 | % | 100.00 | % | 1.05 | % | 100.00 | % | 1.06 | % | 100.00 | % | 1.29 | % | 100.00 | % |
Allowance for Credit Losses (the “Allowance”)
As of December 31, 2025, the Allowance was $146.8 million or 1.04% of total loans and leases outstanding compared with an Allowance of $148.5 million or 1.06% of total loans and leases outstanding as of December 31, 2024. The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was stable compared with the prior year.
Net charge-offs of loans and leases were $13.7 million or 0.10% of total average loans and leases in 2025 compared to $12.9 million or 0.09% of total average loans and leases in the prior year. Net charge-offs in our consumer portfolios were $11.0 million in 2025 compared to $11.2 million in the prior year. Net charge-offs in our commercial portfolios were $2.8 million in 2025 compared to $1.8 million in the prior year.
49
Table of Contents
The allocation of the Allowance to our commercial portfolio segment decreased by $4.4 million or 5% from the prior year. This decrease was primarily due to reductions in the Allowance of $9.0 million allocated to the commercial and industrial portfolio and $1.4 million allocated to the construction portfolio, partially offset by an increase in the Allowance of $6.5 million allocated to the commercial mortgage portfolio. The net decrease is primarily due to a decline in specific reserves, as well as a lower qualitative adjustment driven by improved Maui conditions and improved outlook for certain commercial borrowers.
The allocation of the Allowance to our consumer portfolio segment increased by $2.6 million or 4% from the prior year. This increase was primarily due to increases in the Allowance of $3.9 million allocated to the other portfolio and $1.1 million allocated to the home equity portfolio partially offset by a decrease in the Allowance of $1.7 million allocated to the residential mortgage portfolio. The net increase was primarily due to a weaker forecasted economic outlook.
See Note 3 in Item 8. “Notes to Consolidated Financial Statements” for more information on the Allowance and credit quality indicators.
Reserve for Unfunded Commitments
The Unfunded Reserve was $1.6 million as of December 31, 2025, and $2.1 million as of December 31, 2024, a decrease of $0.5 million, which was primarily due to lower unfunded commitments in our construction loan portfolio.
Provision for Credit Losses
The provision for credit losses was $11.5 million for the year ended December 31, 2025 compared to $11.2 million in the prior year. The increase in the provision was due to a higher provision for the Allowance for loans and leases, partially offset by a lower provision for the Unfunded Reserve.
Other Credit Risks
In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $66.3 million as of December 31, 2025, and $63.9 million as of December 31, 2024. We also maintained investments in corporate bonds with a carrying value of $745.9 million as of December 31, 2025, and $682.2 million as of December 31, 2024. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations. This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity.
Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 16 in Item 8. “Notes to Consolidated Financial Statements” for more information.
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, and mitigating risks that can significantly impact our consolidated statements of income and condition. In this management process, we balance market risks with expected returns to enhance earnings performance while managing volatility to an acceptable level.
Our primary market risk exposure is interest rate risk.
Interest Rate Risk
The objective of our interest rate risk management process is to optimize net interest income while operating within acceptable limits. This involves balancing expected returns with potential earnings and price volatility due to changes in interest rates over short-term, medium-term, and long-term time horizons, while 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 interest rates. This interest rate risk arises primarily from our core business activities of extending loans, holding the securities portfolio, and accepting deposits.
50
Table of Contents
We utilize two management guidelines to measure our interest rate risk exposure: 1) net interest income (“NII”) sensitivity, and 2) economic value of equity (“EVE”) sensitivity. NII and EVE sensitivities measure the estimated percentage change in forward looking net-interest income and economic value, respectively, under instantaneous parallel shocks of the yield curve ranging from -400 basis points to +400 basis points. We measure NII sensitivity over two successive 12-month periods to evaluate interest rate risk over short-term and medium-term time horizons. EVE sensitivity, which captures the present value of all on and off-balance sheet positions, measures interest rate risk over a long-term time horizon. The results are measured relative to established limits and early warning indicators that ensure that fluctuation in income and valuation in both up and down rate shocks remain within levels approved by the Asset and Liability Management Committee (“ALCO”) and the Board of Directors. While we recognize that instantaneous parallel shocks of the entire yield curve are unrealistic, we believe that the application of immediate shocks provides us with a sufficient range of sensitivities to frame our risk exposures. We pay particular attention to the rate shock sensitivities within the range of +/-200 basis points, as we believe this range represents the highest probability of rate movements that could occur in the near to medium term. For the year ended December 31, 2025, we remained within applicable guidelines for such scenarios.
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, including mix and duration, of the investment securities portfolio; and
•using derivative financial instruments.
Changes in interest rates may have a material impact on earnings and valuation due to balance sheet cash flow, maturity structure and repricing frequency. The investment portfolio and loan portfolios have significant repricing volumes and cash flows from maturities and paydowns, providing opportunities to redeploy funds in order to respond to changes in the rate environment. These assets are primarily funded by deposit balances, which generally have an indeterminate life. Historically, our deposit base consists primarily of core consumer and commercial deposit relationships. While we strive to position our balance sheet to organically reduce volatility in earnings and valuation, primarily through our funding and investment portfolio positioning, as well as product pricing strategies, we have also established a hedging program designed to allow us to adjust the duration of our earning assets synthetically. As of December 31, 2025, our hedging program consisted primarily of pay-fixed interest rate swaps. As interest rates change, we may use different instruments to manage interest rate risk, including caps, floors, swaptions and other commonly utilized derivative instruments. See Note 16 in Item 8. “Notes to Consolidated Financial Statements.”
A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model. This model attempts to capture the dynamic nature of assets and liabilities in various interest rate environments. It estimates and measures our balance sheet sensitivity to changes in interest rates. Given the structure of our balance sheet, model results are particularly sensitive to changes in prepayment rates on mortgage-related assets and the repricing behavior of interest-bearing deposits. We utilize a model to estimate the prepayment behavior of our mortgage-related assets, which considers the characteristics of the underlying mortgage loans, including rate (used to gauge refinance incentive), seasoning or age, and seasonality. The model’s forecasted results are regularly tested against historical prepayment behavior and is, in the ordinary course, recalibrated if the difference between actual and projected prepayments exceed established guidelines. Separate models are utilized to project interest-bearing deposit repricing behavior in various interest rate environments. These models were developed based upon our historical repricing behavior over several interest rate cycles. The models’ forecast results are periodically tested against historical pricing and have been and may continue to be recalibrated.
We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates. Table 21A presents, for the twelve months subsequent to December 31, 2025 and 2024, 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 a static balance sheet and generally unchanged interest rates.
51
Table of Contents
| Net Interest Income Sensitivity Profile | Table 21A | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Future Annual Net Interest Income | ||||||||||||||
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||
| +400 | $ | 32,646 | 5.2 | % | $ | 31,028 | 5.6 | % | ||||||
| +300 | 27,489 | 4.4 | 25,281 | 4.6 | ||||||||||
| +200 | 20,696 | 3.3 | 18,783 | 3.4 | ||||||||||
| +100 | 11,458 | 1.8 | 10,393 | 1.9 | ||||||||||
| -100 | (8,525) | (1.4) | (13,029) | (2.3) | ||||||||||
| -200 | (20,383) | (3.3) | (27,883) | (5.0) | ||||||||||
| -300 | (48,664) | (7.8) | (43,536) | (7.8) | ||||||||||
| -400 | (86,935) | (13.9) | (65,753) | (11.8) |
Based on our net interest income simulation as of December 31, 2025, net interest income is expected to increase as interest rates rise. Rising interest rates drive higher income from floating rate loans, investment securities and interest rate swaps, as well as higher reinvestment yields on cash flows. Conversely, declining interest rates cause floating rate loans and investment yields to fall, income on interest rate swaps to decline and cash flows to be reinvested at lower rates. In addition, deposits are assumed to reprice lower than 100% beta, causing interest expense to change less rapidly than market rate changes.
Compared with prior year, NII sensitivity over the next 12 months at December 31, 2025 generally increased in dollar amount, but decreased as a percentage of base. This shift in sensitivity profile was due to several factors including: higher base NII in 2025, an $800 million reduction in active pay-fixed swaps, the implementation of new deposit pricing models with asymmetric beta to rising and falling rate scenarios, and deposit rates hitting floors in the -300 and -400 basis points shock at current lower rate levels.
To analyze the impact of changes in interest rates more realistically, we also simulate non-parallel interest rate scenarios. These scenarios help to isolate the sensitivity of earnings to various points on the yield curve. Based upon our interest rate simulations, the Company is exposed to movements in both the short and long-end of the yield curve. A movement higher or lower in the short-end of the yield curve would lead to floating-rate assets immediately repricing, while liability funding would react on a lag. Thus, net interest income may decrease from the base case in the near term if short-term rates were to decrease, although would benefit if short-term rates were to increase and liabilities maintained their ability to lag market rate increases. A movement higher or lower in the long end of the yield curve would lead to assets repricing over time given ongoing cash flows from maturities and prepayments of investment securities and loans. Net interest income may decrease from the base case should long-term rates decline from their current levels, although would benefit if long-term rates were to increase.
The following table presents an estimate of the change in EVE that would result from an immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Similar to the
52
Table of Contents
sensitivity profile above, the base case scenario assumes the consolidated statements of condition and interest rates are generally unchanged.
| Economic Value of Equity Sensitivity Profile | Table 21B | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Economic Value of Equity | ||||||||||||||
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||
| +400 | $ | (676,020) | (21.0) | % | $ | (1,032,211) | (29.1) | % | ||||||
| +300 | (519,819) | (16.2) | (763,479) | (21.5) | ||||||||||
| +200 | (353,098) | (11.0) | (496,443) | (14.0) | ||||||||||
| +100 | (177,928) | (5.5) | (238,689) | (6.7) | ||||||||||
| -100 | 196,634 | 6.1 | 177,198 | 5.0 | ||||||||||
| -200 | 356,504 | 11.1 | 274,546 | 7.7 | ||||||||||
| -300 | 315,375 | 9.8 | 294,363 | 8.3 | ||||||||||
| -400 | 106,004 | 3.3 | (99,219) | (2.8) |
Compared to December 31, 2024, EVE sensitivity decreased in the rising rate scenarios and increased in the falling rate scenarios. We implemented new deposit pricing and attrition models during the period, which updated the repricing beta and average life assumptions, and lowered deposit account duration compared to the prior deposit models. This is partially offset by a reduction in the notional balance of active pay-fixed interest rate swaps. These factors resulted in generally lower liability duration, partially offset by higher asset duration, resulting in improved EVE modeling results.
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 holdings expose us to a small degree of foreign currency risk. 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 restricted stock units and restricted stock at the date of grant. The fair value of 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 factors such as loan originations and refinancings, changes in deposit balances, liability issuances and settlements, and off-balance sheet funding commitments. We adhere to various regulatory guidelines regarding required liquidity levels and regularly 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.
We maintain access to ample sources of readily available contingent liquidity. As of December 31, 2025, we had pledged loans and investment securities to the Federal Reserve Discount Window and had remaining borrowing capacity of $7.7 billion. We are also a member of the Federal Home Loan Bank (“FHLB”) of Des Moines. As of December 31, 2025, we had pledged loans to the FHLB and had remaining borrowing capacity of $2.1 billion.
In addition, we utilize our investment securities portfolio as collateral to secure deposits of public entities as well as repurchase agreements with private institution counterparties. The high-quality nature of our investment securities portfolio, which consists primarily of government and agency securities, facilitates the use of these assets for pledging purposes.
Other sources of liquidity also include investment securities in our available-for-sale securities portfolio and our ability to sell loans in the secondary market. Our core deposits have historically provided us with a long-term source of stable and low-cost source of funding. Additional funding is also available through the issuance of long-term debt or equity.
53
Table of Contents
General market and economic conditions will impact our ability to borrow funds from external sources, as well as the cost of such borrowing both in terms of rate as well as haircuts on collateral pledged to support such borrowings. Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2025, we believe we have sufficient access to various forms of liquidity that would alleviate the need to liquidate these investment securities and realize the losses.
We continued our focus on maintaining a strong liquidity position. As of December 31, 2025, cash and cash equivalents were $0.9 billion, the carrying value of our available-for-sale investment securities was $3.5 billion, and total deposits were $21.2 billion. As of December 31, 2025, our available-for-sale investment securities portfolio had an average remaining duration of approximately 3.01 years, excluding the impact from our interest rate swaps.
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 and the Division of Financial Institutions, an agency of the State of Hawai‘i Department of Commerce and Consumer Affairs. 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. The Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures intended to ensure capital adequacy. As of December 31, 2025, the Company’s capital levels met the “well-capitalized” requirement under regulatory guidelines. There have been no conditions or events since December 31, 2025, that management believes have changed either the Company’s or the Bank’s capital classifications. The Company’s regulatory capital ratios are presented in Table 22 below.
54
Table of Contents
Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
| Shareholders’ Equity and Regulatory Capital | Table 22 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
| Change in Shareholders’ Equity | |||||||||||||||||||
| Net Income | $ | 205,902 | $ | 149,994 | $ | 171,202 | $ | 225,804 | $ | 253,372 | |||||||||
| Cash Dividends Paid on Common Shares | (112,956) | (112,313) | (111,795) | (112,557) | (110,633) | ||||||||||||||
| Cash Dividends Paid on Preferred Shares | (21,077) | (12,644) | (7,877) | (7,877) | (2,975) | ||||||||||||||
| Dividend Reinvestment Program | 4,106 | 4,246 | 4,535 | 4,680 | 4,835 | ||||||||||||||
| Preferred Stock Issued, Net | — | 160,614 | — | — | 175,487 | ||||||||||||||
| Common Stock Repurchased Under Share Repurchase Program | (5,001) | — | (9,854) | (49,842) | (27,339) | ||||||||||||||
| Equity Compensation Plan Common Stock Repurchases | (3,773) | (5,302) | (4,436) | (5,221) | (3,919) | ||||||||||||||
| Other 1 | 116,237 | 68,937 | 55,472 | (349,603) | (51,724) | ||||||||||||||
| Increase (Decrease) in Shareholders’ Equity | $ | 183,438 | $ | 253,532 | $ | 97,247 | $ | (294,616) | $ | 237,104 | |||||||||
| Regulatory Capital | |||||||||||||||||||
| Total Common Shareholders’ Equity | $ | 1,506,212 | $ | 1,322,774 | $ | 1,238,756 | $ | 1,141,508 | $ | 1,436,124 | |||||||||
| Adjustments: | |||||||||||||||||||
| CECL Transitional Amount | — | 2,375 | 4,749 | 7,124 | 9,498 | ||||||||||||||
| Goodwill, Net of Deferred Tax Liabilities | (28,746) | (28,746) | (28,746) | (28,746) | (28,747) | ||||||||||||||
| Deferred Tax Assets from Tax Credit Carryforwards | (2,191) | — | — | — | — | ||||||||||||||
| Postretirement Benefit Liability Adjustments | 20,253 | 23,396 | 23,261 | 25,078 | 33,496 | ||||||||||||||
| Net Unrealized Losses on Investment Securities, Net of Tax 2 | 224,185 | 319,993 | 373,427 | 409,579 | 32,886 | ||||||||||||||
| Other | 9,097 | 9,097 | 198 | 198 | 198 | ||||||||||||||
| Common Equity Tier 1 Capital | 1,728,810 | 1,648,889 | 1,611,645 | 1,554,741 | 1,483,455 | ||||||||||||||
| Preferred Stock, Net of Issuance Cost | 336,101 | 336,101 | 175,487 | 175,487 | 175,487 | ||||||||||||||
| Tier 1 Capital | 2,064,911 | 1,984,990 | 1,787,132 | 1,730,228 | 1,658,942 | ||||||||||||||
| Allowable Reserve for Credit Losses | 148,404 | 148,634 | 148,400 | 145,202 | 153,001 | ||||||||||||||
| Total Regulatory Capital | $ | 2,213,315 | $ | 2,133,624 | $ | 1,935,532 | $ | 1,875,430 | $ | 1,811,943 | |||||||||
| Risk-Weighted Assets | $ | 14,246,238 | $ | 14,225,908 | $ | 14,226,780 | $ | 14,238,798 | $ | 12,236,805 | |||||||||
| Key Regulatory Capital Ratios | |||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 12.14 | % | 11.59 | % | 11.33 | % | 10.92 | % | 12.12 | % | |||||||||
| Tier 1 Capital Ratio | 14.49 | 13.95 | 12.56 | 12.15 | 13.56 | ||||||||||||||
| Total Capital Ratio | 15.54 | 15.00 | 13.60 | 13.17 | 14.81 | ||||||||||||||
| Tier 1 Leverage Ratio | 8.57 | 8.31 | 7.51 | 7.37 | 7.32 |
1.Includes unrealized gains and losses on investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation and related tax impact.
2.Includes unrealized gains and losses related to the Company’s reclassification of AFS investment securities to the HTM category.
Shareholders’ Equity
As of December 31, 2025, shareholders’ equity was $1.9 billion, an increase of $183.4 million or 11.0% from the prior year. For 2025, the increase was attributed to net income of $205.9 million, other comprehensive income of $99.0 million, share-based compensation of $16.2 million, and common stock issuances of $5.1 million offset by cash dividends of $113.0 million paid on common stock shares, cash dividends of $21.1 million paid on preferred stock shares, common stock repurchased under share repurchase program of $5.0 million, and common stock repurchases related to taxes withheld for share based compensation of $3.8 million.
55
Table of Contents
In 2025, we repurchased 76,547 shares of common stock at a total cost of $5.0 million under our share repurchase program. Remaining buyback authority was $121.0 million as of December 31, 2025. 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 January 2026, the Parent’s Board of Directors declared a quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share and its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series B, of $20.00 per share, equivalent to $0.5000 per depositary share. The dividends on the Series A Preferred Stock and Series B Preferred Stock were paid on February 2, 2026, to shareholders of record at the close of business on January 16, 2026.
In January 2026, the Parent’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares. The dividend will be payable on March 13, 2026, to shareholders of record at the close of business on February 27, 2026.
Regulatory Initiatives Affecting the Banking Industry
Basel III
Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company. The Basel III capital standards substantially revised the risk-based capital requirements applicable to bank holding companies and their depository institution subsidiaries, including the definitions and the components of Tier 1 capital and Total Capital, the method of evaluating risk-weighted assets, institution of a capital conservation buffer, and other matters affecting regulatory capital ratios. Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.
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, which were fully implemented on January 1, 2019. As of December 31, 2025, the Company’s capital levels remained characterized as “well-capitalized.”
Management continues to monitor regulatory developments and their potential impact to the Company’s capital and liquidity requirements.
Stress Testing
Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run. Bank holding companies with total assets of less than $100 billion, such as the Company, are no longer subject to company-run stress testing requirements in section 165(i)(2) of the Dodd-Frank Act, including publishing a summary of results. At this time, the Company continues to run internal stress tests as a component of our comprehensive risk management and capital planning process.
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 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 Operational Risk and Compliance Committee (the “ORC”) provides oversight and assesses the most significant operational risks including cybersecurity 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
56
Table of Contents
internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit 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.
Guarantees
We pool FHA insured and VA guaranteed residential mortgage loans for sale to Ginnie Mae. We also sell residential mortgage loans in the secondary market to Fannie Mae. The agreements under which we sell residential mortgage loans to Ginnie Mae or Fannie Mae and the insurance or guaranty agreements with the FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse the respective investor if it is found that required documents were not delivered or were defective.
We also service substantially all of the loans we sell to investors in the secondary market. Each agreement under which we act as servicer generally specifies a standard of responsibility for our actions and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-25-031193.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2024 and 2023 financial results, including comparisons of year-to-year performance between these years. Discussion and analysis of our 2022 fiscal year, as well as the year-to-year comparison between fiscal 2023 and 2022, are included in Part II, Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 29, 2024.
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. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We also may make forward-looking statements in our other documents filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). In addition, our senior management may provide forward-looking statements orally to analysts, investors, representatives of the media and others. Given these risks and uncertainties, you should not place undue reliance on any forward-looking statement as a prediction of our actual results.
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) Our business is sensitive to regional business and economic conditions, in particular those of Hawaiʻi, Guam and other Pacific Islands; (2) Our loan portfolio is largely secured by real estate, and a downturn in the real estate market may adversely affect our results of operations; (3) A sustained period of high inflation could pose a risk to local economies and the financial performance of the Bank; (4) Climate change and the governmental responses to it could have a material adverse impact on the Bank and its customers; (5) Disruptions, instability and failures in the banking industry may negatively impact us; (6) Any reduction in defense spending by the federal government in the state of Hawaiʻi could adversely impact the economy in Hawaiʻi and the Pacific Islands; (7) Changes in interest rates could adversely impact our results of operations and capital; (8) Our allowance for credit losses may prove to be insufficient to absorb losses or appropriately reflect, at any given time, the inherent risk of loss in our loan portfolio; (9) Consumer protection initiatives and court decisions related to the foreclosure process affect our remedies as a creditor; (10) Changes in the capital markets could materially affect the level of assets under management and the demand for our other fee-based services; (11) The Parent’s liquidity is dependent on dividends from the Bank; (12) There can be no assurance that the Parent will continue to declare cash dividends; (13) Fiscal and monetary policy changes may significantly impact our profitability and liquidity; (14) Legislation and regulatory initiatives affecting the financial services industry, including new interpretations, restrictions and requirements, could detrimentally affect the Company’s business; (15) Changes in income tax laws and interpretations, or in accounting standards, could materially affect our financial condition or results of operations; (16) A failure in or breach of our operational systems, information systems, or infrastructure, or those of our third party vendors and other service providers, may result in financial losses, loss of customers, or damage to our reputation; (17) An interruption or breach in security of our information systems or those related to merchants and third party vendors, including as a result of cyber-attacks, could disrupt our business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, or result in financial losses; (18) Our mortgage banking income may experience significant volatility; (19) Our mortgage loan servicing business may be impacted if we do not meet our obligations, or if servicing standards change; (20) Risks related to representation and warranty provisions may impact our mortgage loan servicing business; (21) Risks relating to residential mortgage loan servicing activities may adversely affect our results; (22) The requirement to record certain assets and liabilities at fair value may adversely affect our financial results (23) Natural disasters and adverse weather in Hawaiʻi and the Pacific Islands may negatively affect real estate property values and our operations (24) Competition may adversely affect our business; (25) Our future performance will depend on our ability to respond timely to technological change; (26) Negative public opinion could damage our reputation and adversely impact our earnings and liquidity (27) We are subject to certain litigation, and our expenses related to this litigation may adversely affect our results; (28) Our performance depends on attracting and retaining key employees and skilled personnel to operate our business effectively; (29) The soundness of other financial institutions may adversely impact our financial condition or results of operations; and (30) We have experienced increases in FDIC insurance assessments.
The risks and uncertainties that could cause actual results to differ materially from our historical experience and our expectations and projections include but are not limited to those described in Item 1A. “Risk Factors,” Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in our most recent Annual Report on Form 10-K and in subsequent SEC filings. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on
22
Table of Contents
which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
Critical Accounting Estimates
Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 2 in Item 8. “Notes to Consolidated Financial Statements.” Application of GAAP requires us to make estimates that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting estimates are not considered by management to be critical accounting estimates. Critical accounting estimates are those estimates made in accordance with GAAP that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. In determining which accounting estimates are critical accounting estimates we consider, among other things, whether the application of GAAP requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and whether it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting estimates that we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes. Additional information is presented in Note 2 in Item 8. “Notes to Consolidated Financial Statements.”
Reserve for Credit Losses
A consequence of lending activities is that we may incur credit losses. The amount of such losses will vary depending upon the risk characteristics of the loan and lease portfolio as affected by economic conditions.
The reserve for credit losses consists of the allowance for credit losses (the “Allowance”) and the reserve for unfunded commitments (the “Unfunded Reserve”). Accounting estimates related to the reserve for credit losses are considered to be critical as these estimates involve considerable subjective judgment and estimation by management. These estimates are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans and leases, the Allowance is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the Unfunded Reserve is a liability account, calculated in accordance with ASC 326, reported as a component of other liabilities in our consolidated statements of condition.
The estimate of expected credit losses is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period from which historical experience was used. These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, and the uncertainty of other events (local, national and global). The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancelable by the Company.
The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method. This method pools loans and leases into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate. The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment.
The historical loss experience for the consumer portfolio segment is primarily determined using a Vintage method. This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originate in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment. The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior. For example, we sub-segment residential mortgages by geography and home equity by lien position.
23
Table of Contents
We also consider qualitative adjustments to the quantitative baseline such as the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used. Relevant factors include, but are not limited to, concentrations of credit risk, such as geography, industry, real estate property type; and economic trends and conditions, such as Hawaiʻi unemployment, real estate prices and market conditions, and visitor arrivals. We also consider changes in underwriting standards, and levels and trends in delinquencies and criticized loans and leases.
We also incorporate a reasonable and supportable (“R&S”) loss forecast period, which is currently one year, to account for the effect of forecasted economic conditions and other factors on the performance of the loan portfolios, which could differ from historical loss experience. We also perform asset quality reviews which includes a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline. After the one-year R&S loss forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan.
The company utilizes the University of Hawaiʻi Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events. The forecast includes various economic variables for Hawaiʻi such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other forecast tools for broader U.S. economic variables such as interest rates, as well as to apply any overlays to the forecast.
The reserve for credit losses is generally sensitive to economic conditions and assumptions given the impact for potential losses for the consumer portfolio and risk rating migration for the commercial portfolio. For the consumer portfolio, as an example, an increase in the forecasted Hawaiʻi unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers. For the Allowance at December 31, 2024, a 25 basis point increase in the forecasted Hawaiʻi unemployment rates would have increased the quantitative component of the Allowance for consumer loans by an estimated $1.4 million. For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing and expected financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating. For the Allowance at December 31, 2024, a 50 basis point increase in the percentage of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $2.0 million. This sensitivity analysis is hypothetical and provided only to indicate the potential impact changes in economic conditions and assumptions may have on the Allowance estimate. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. Future draws are based on historical averages of utilization rates (i.e., the likelihood of draws taken). To estimate future draws on unfunded balances, current utilization rates are compared to historical utilization rates. If current utilization rates are below historical utilization rates, the rate difference is applied to the committed balance to estimate the future draw. Expected loss rates are estimated using the loss rates calculated for the corresponding loan category in the Allowance. For the commercial portfolio, the historical loss rates were calculated utilizing the Cohort methodology, while the consumer portfolio utilized the Vintage methodology.
Fair Value Measurements
Fair value is 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. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgment may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy defines Level 1 valuations as those based on quoted prices, unadjusted, for identical instruments traded in active markets. Level 2 valuations are those based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market. Level 3 valuations are based on model-based techniques that use at least one significant assumption not observable in the market, or significant management judgment or estimation, some of which may be internally developed.
24
Table of Contents
Financial assets that are recorded at fair value on a recurring basis include available-for-sale investment securities, loans held for sale, mortgage servicing rights, investments related to deferred compensation arrangements, and derivative financial instruments. As of December 31, 2024 and 2023, $2.9 billion or 12% and $2.5 billion or 11%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third party pricing service. These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2024, and 2023, $154.1 million and $143.9 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
As of December 31, 2024 and 2023, Level 3 financial assets recorded at fair value on a recurring basis were $0.7 million and $0.8 million, respectively, or less than 1% of our total assets, and were comprised primarily of mortgage servicing rights and derivative financial instruments. As of December 31, 2024 and 2023, there were no Level 3 financial liabilities recorded at fair value on a recurring basis.
We also use third party pricing services to assist our management in determining the value of securities. Our third party pricing service makes no representations or warranties that the pricing data provided to us is complete or free from errors, omissions, or defects. As a result, we have processes in place to monitor and periodically review the information provided to us by our third party pricing service such as: 1) Our third party pricing service provides us with documentation by asset class of inputs and methodologies used to value securities. We review this documentation to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy. This documentation is periodically updated by our third party pricing service. Accordingly, transfers of securities within the fair value hierarchy are made if deemed necessary. 2) On a quarterly basis, management also selects a sample of securities priced by the Company’s third party pricing service and reviews the significant assumptions and valuation methodologies used by the pricing service with respect to those securities. The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate. Periodically, based on these reviews, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted. 3) On a quarterly basis, management reviews the pricing information received from our third party pricing service. This review process includes a comparison to a second source. 4) Our 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. Our third party pricing service will review the inputs to the evaluation in light of the new market data presented by us. Our third party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. Generally, we do not adjust the price from the third party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third party pricing service’s control environment.
See Note 21 in Item 8. “Notes to Consolidated Financial Statements” for more information on our fair value measurements.
Income Taxes
We determine our liabilities for income taxes based on current tax regulations and interpretations in tax jurisdictions where our income is subject to taxation. Currently, we file tax returns for federal, five state and local domestic jurisdictions, and three foreign jurisdictions. In estimating income taxes payable or receivable, we assess the relative merits and risks of the appropriate tax treatment considering statutory, judicial, and regulatory guidance in the context of each tax position. Accordingly, previously estimated liabilities are regularly reevaluated and adjusted through the provision for income taxes. Changes in the estimate of income taxes payable or receivable occur periodically due to changes in tax rates, interpretations of tax law, the status of examinations being conducted by various taxing authorities, and newly enacted statutory, judicial and regulatory guidance that impact the relative merits and risks of each tax position. These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our consolidated statements of income and condition.
Management's determination of the realization of net deferred tax assets is based upon management's judgment of various future events and uncertainties, including the timing, character and amount of future income, as well as the implementation of various tax planning strategies to maximize realization of the deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. As of December 31, 2024 and 2023, we carried a valuation allowance of $9.7 million and $6.7 million, respectively, related to our deferred tax assets established in connection with our low-income housing investments.
25
Table of Contents
We are also required to record a liability, referred to as an unrecognized tax benefit (“UTB”), for the entire amount of benefit taken in a prior or future income tax return when we determine that a tax position has a less than 50% likelihood of being accepted by the taxing authority. As of December 31, 2024 and 2023, our liabilities for UTBs were $5.3 million and $3.7 million, respectively.
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawaiʻi, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
Hawaiʻi Economy
Global economic conditions remain broadly favorable for the local economy. The Maui economy continues its gradual post-wildfire recovery while the visitor industry for the rest of the Hawaiʻi is expected to operate at a high level. Due to the weak yen, the Japanese visitor market continues to recover slowly. Considering the ongoing recovery efforts on Maui and weaker Japanese yen, visitor arrivals to Hawaiʻi are expected to have moderate growth in 2025.
The economic environment in Hawaiʻi remained stable with the unemployment rate slightly increasing from 2.9% in December 2023 to 3.0% in December 2024, which was below the U.S. unemployment rate of 4.1%. For the State overall, job growth is expected to expand in 2025 with the main drivers in construction, real estate, and the continued recovery of tourism.
The volume of single-family home sales on Oahu increased 9.1% in 2024 compared to the prior year, while the volume of condominium sales on Oahu decreased 2.5% in 2024 compared to the prior year. The median price of single-family home sales and condominium sales on Oahu increased by 4.8% and 1.3%, respectively, in 2024 compared to the prior year.
Earnings Summary
Net income for 2024 was $150.0 million, a decrease of $21.2 million or 12% compared to the prior year. Diluted earnings per common share were $3.46 in 2024, a decrease of $0.68 or 16% compared to the prior year. Our return on average assets was 0.64% in 2024, a decrease of 7 basis points from 2023, and our return on average shareholders’ equity was 9.78% in 2024, compared to 12.63% in the prior year.
•
The return on average common equity for 2024 was 10.85% compared to 13.89% for the prior year.
•
Net interest income was $466.6 million in 2024, a decrease of $30.4 million compared to the prior year. The decrease was primarily due to higher funding costs, partially offset by higher earning asset yields. The net interest margin was 2.16% in 2024, a decrease of 8 basis points from the prior year.
•
Noninterest income was $172.5 million in 2024, a decrease of 2% from the prior year.
•
Noninterest expense was $430.1 million in 2024, a decrease of 1.7% compared to the prior year.
•
The effective tax rate for 2024 was 24.19% compared with 24.62% for the prior year.
•
Total non-performing assets were $19.3 million as of December 31, 2024, an increase of $7.6 million from the prior year. The ratio of non-performing assets to total loans and leases and foreclosed real estate was 0.14% at December 31, 2024, an increase of 6 basis points from the prior year.
•
Net loan and lease charge-offs in 2024 were $12.9 million or 9 basis points of total average loans and leases outstanding. Net loan and lease charge-offs in 2024 were comprised of charge-offs of $15.0 million partially offset by recoveries of $7.2 million. Compared to 2023, net loan and lease charge-offs increased by $2.7 million or 2 basis points on total average loans and leases outstanding.
•
The allowance for credit losses on loans and leases was $148.5 million as of December 31, 2024, an increase of $2.1 million from the prior year. The ratio of the allowance for credit losses to total loans and leases outstanding was 1.06% at December 31, 2024, up 1 basis point from the prior year.
•
Total assets were $23.6 billion as of December 31, 2024, a decrease of 0.6% from the prior year.
26
Table of Contents
•
The investment securities portfolio was $7.3 billion as of December 31, 2024, a decrease of $0.1 billion or 1% from the prior year. The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises. In 2024, we purchased $470.8 million of investment securities, the majority of which were floating rate securities.
•
Total loans and leases were $14.1 billion as of December 31, 2024, an increase of 1% from the prior year.
•
Total deposits were $20.6 billion as of December 31, 2024, a decrease of 2% from the prior year.
•
Total shareholders’ equity was $1.7 billion as of December 31, 2024, an increase of 18% from the prior year due to the issuance of Series B Preferred Stock in the second quarter of 2024.
•
No shares of common stock were repurchased under the share repurchase program in 2024. Total remaining buyback authority under the share repurchase program was $126.0 million as of December 31, 2024.
•
The Company’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Company’s outstanding common shares. The dividend will be payable on March 14, 2025 to shareholders of record at the close of business on February 28, 2025.
27
Table of Contents
Analysis of Consolidated Statements of Income
Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1. An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.
| Average Balances and Interest Rates – Taxable-Equivalent Basis 1 | Table 1 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||||||||
| (dollars in millions) | Average Balance | Income/ Expense 2 | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||
| Cash and Cash Equivalents | $ | 594.1 | $ | 30.7 | 5.17 | % | $ | 543.9 | $ | 28.4 | 5.22 | % | ||||||||||||
| Investment Securities | ||||||||||||||||||||||||
| Available-for-Sale | ||||||||||||||||||||||||
| Taxable | 2,433.8 | 89.3 | 3.67 | 2,631.0 | 93.4 | 3.55 | ||||||||||||||||||
| Non-Taxable | 9.2 | 0.6 | 6.05 | 6.1 | 0.2 | 4.06 | ||||||||||||||||||
| Held-to-Maturity | ||||||||||||||||||||||||
| Taxable | 4,783.5 | 84.9 | 1.78 | 5,173.9 | 92.2 | 1.78 | ||||||||||||||||||
| Non-Taxable | 34.5 | 0.7 | 2.10 | 35.1 | 0.7 | 2.10 | ||||||||||||||||||
| Total Investment Securities | 7,261.0 | 175.5 | 2.42 | 7,846.1 | 186.5 | 2.38 | ||||||||||||||||||
| Loans Held for Sale | 2.9 | 0.2 | 6.05 | 3.0 | 0.2 | 6.16 | ||||||||||||||||||
| Loans and Leases 3 | ||||||||||||||||||||||||
| Commercial Mortgage | 3,763.6 | 205.9 | 5.47 | 3,776.2 | 197.0 | 5.22 | ||||||||||||||||||
| Commercial and Industrial | 1,679.8 | 89.2 | 5.31 | 1,511.2 | 74.2 | 4.91 | ||||||||||||||||||
| Construction | 333.4 | 25.6 | 7.66 | 262.1 | 16.0 | 6.09 | ||||||||||||||||||
| Commercial Lease Financing | 65.1 | 1.7 | 2.68 | 63.7 | 0.8 | 1.30 | ||||||||||||||||||
| Residential Mortgage | 4,614.8 | 182.4 | 3.95 | 4,690.5 | 168.9 | 3.60 | ||||||||||||||||||
| Home Equity | 2,217.5 | 87.8 | 3.96 | 2,268.0 | 78.2 | 3.45 | ||||||||||||||||||
| Automobile | 803.6 | 37.0 | 4.61 | 866.1 | 31.8 | 3.67 | ||||||||||||||||||
| Other | 391.1 | 27.4 | 7.01 | 413.8 | 25.3 | 6.12 | ||||||||||||||||||
| Total Loans and Leases | 13,868.9 | 657.0 | 4.74 | 13,851.6 | 592.2 | 4.28 | ||||||||||||||||||
| Other | 63.2 | 4.2 | 6.66 | 78.3 | 5.1 | 6.51 | ||||||||||||||||||
| Total Earning Assets 2 | 21,790.1 | 867.6 | 3.98 | 22,322.9 | 812.4 | 3.64 | ||||||||||||||||||
| Non-Earning Assets | 1,572.6 | 1,631.3 | ||||||||||||||||||||||
| Total Assets | $ | 23,362.7 | $ | 23,954.2 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-Bearing Deposits | ||||||||||||||||||||||||
| Demand | 3,745.9 | 33.2 | 0.89 | 3,978.7 | 27.0 | 0.68 | ||||||||||||||||||
| Savings | 8,362.3 | 209.7 | 2.51 | 8,018.4 | 137.4 | 1.71 | ||||||||||||||||||
| Time | 3,042.3 | 125.9 | 4.14 | 2,424.8 | 86.4 | 3.56 | ||||||||||||||||||
| Total Interest-Bearing Deposits | 15,150.5 | 368.8 | 2.43 | 14,421.9 | 250.8 | 1.74 | ||||||||||||||||||
| Funds Purchased | 0.8 | 0.0 | 5.46 | 18.5 | 0.9 | 4.79 | ||||||||||||||||||
| Short-Term Borrowings | 0.0 | 0.0 | 5.25 | 114.0 | 5.7 | 5.01 | ||||||||||||||||||
| Securities Sold Under Agreements to Repurchase | 118.2 | 4.6 | 3.90 | 530.9 | 16.3 | 3.07 | ||||||||||||||||||
| Other Debt | 559.6 | 23.8 | 4.24 | 921.8 | 39.7 | 4.30 | ||||||||||||||||||
| Total Interest-Bearing Liabilities | 15,829.1 | 397.2 | 2.51 | 16,007.1 | 313.4 | 1.96 | ||||||||||||||||||
| Net Interest Income | $ | 470.4 | $ | 499.0 | ||||||||||||||||||||
| Interest Rate Spread | 1.47 | % | 1.68 | % | ||||||||||||||||||||
| Net Interest Margin | 2.16 | % | 2.24 | % | ||||||||||||||||||||
| Noninterest-Bearing Demand Deposits | 5,385.8 | 5,990.5 | ||||||||||||||||||||||
| Other Liabilities | 614.6 | 601.1 | ||||||||||||||||||||||
| Shareholders’ Equity | 1,533.2 | 1,355.5 | ||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 23,362.7 | $ | 23,954.2 |
1.
Due to rounding, the amounts presented in this schedule may not tie to other amounts presented elsewhere in this report.
2.
Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $3.8 million and $2.0 million for the years ended December 31, 2024, and 2023, respectively.
3.
Non-performing loans and leases are included in the respective average loan and lease balances.
28
Table of Contents
| Analysis of Change in Net Interest Income – Taxable-Equivalent Basis | Table 2 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 Compared to 2023 | ||||||||||||
| (dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Cash and Cash Equivalents | $ | 2.6 | $ | (0.3 | ) | $ | 2.3 | |||||
| Investment Securities | ||||||||||||
| Available-for-Sale | ||||||||||||
| Taxable | (7.2 | ) | 3.1 | (4.1 | ) | |||||||
| Non-Taxable | 0.2 | 0.2 | 0.4 | |||||||||
| Held-to-Maturity | ||||||||||||
| Taxable | (6.9 | ) | (0.4 | ) | (7.3 | ) | ||||||
| Non-Taxable | (0.0 | ) | — | (0.0 | ) | |||||||
| Total Investment Securities | (13.9 | ) | 2.9 | (11.0 | ) | |||||||
| Loans Held for Sale | (0.0 | ) | (0.0 | ) | (0.0 | ) | ||||||
| Loans and Leases | ||||||||||||
| Commercial Mortgage | (0.6 | ) | 9.5 | 8.9 | ||||||||
| Commercial and Industrial | 8.9 | 6.1 | 15.0 | |||||||||
| Construction | 4.9 | 4.7 | 9.6 | |||||||||
| Commercial Lease Financing | 0.2 | 0.7 | 0.9 | |||||||||
| Residential Mortgage | (2.7 | ) | 16.2 | 13.5 | ||||||||
| Home Equity | (1.8 | ) | 11.4 | 9.6 | ||||||||
| Automobile | (2.5 | ) | 7.7 | 5.2 | ||||||||
| Other | (1.4 | ) | 3.5 | 2.1 | ||||||||
| Total Loans and Leases | 5.0 | 59.8 | 64.8 | |||||||||
| Other | (1.0 | ) | 0.1 | (0.9 | ) | |||||||
| Total Change in Interest Income | (7.3 | ) | 62.5 | 55.2 | ||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Demand | (1.7 | ) | 7.9 | 6.2 | ||||||||
| Savings | 6.2 | 66.1 | 72.3 | |||||||||
| Time | 24.2 | 15.3 | 39.5 | |||||||||
| Total Interest-Bearing Deposits | 28.7 | 89.3 | 118.0 | |||||||||
| Funds Purchased | (1.0 | ) | 0.1 | (0.9 | ) | |||||||
| Short-Term Borrowings | (6.0 | ) | 0.3 | (5.7 | ) | |||||||
| Securities Sold Under Agreements to Repurchase | (15.2 | ) | 3.5 | (11.7 | ) | |||||||
| Other Debt | (15.4 | ) | (0.5 | ) | (15.9 | ) | ||||||
| Total Change in Interest Expense | (8.9 | ) | 92.7 | 83.8 | ||||||||
| Change in Net Interest Income | $ | 1.6 | $ | (30.2 | ) | $ | (28.6 | ) |
1.
The change in interest income or expense due to both rate and volume has been allocated between the factors in proportion to the relationship of the absolute dollar amounts of the change in each.
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.
The average balances of our earning assets decreased by $532.8 million or 2% in 2024 compared to the prior year, primarily due to cashflows from the portfolio being used to reduce our interest-bearing liabilities. Yields on our investment securities portfolio increased by 4 basis points, primarily due to income earned from interest rate swaps that hedge a portion of our AFS securities portfolio partially offset by the impact of a portion of our corporate bonds portfolio converting from fixed-rate securities to lower floating-rate securities in the fourth quarter of 2023. Yields on our loan and lease portfolio increased by 46 basis points due to yield increases on our floating rate loan portfolio, higher rates on loans originated during the period, and income earned from interest rate swaps that hedge a portion of our residential mortgage portfolio.
The average balances of our interest-bearing liabilities decreased by $178.0 million or 1% in 2024 compared to the prior year due to the termination of $1.2 billion in FHLB advances during the third quarter of 2023 and the termination of $625.0 million in repurchase agreements ($575.0 million in the third quarter of 2023 and $50.0 million in the second quarter of 2024). This
29
Table of Contents
decrease was partially offset by an increase in our interest-bearing deposits. The cost of our interest-bearing liabilities in 2024 increased by 55 basis points compared to the prior year, primarily driven by customer migration from non-interest bearing and low yield deposit accounts to higher rate deposit products. The cost of our interest-bearing deposits increased by 69 basis points in 2024 compared to the prior year.
Noninterest Income
Table 3 presents the major components of noninterest income for 2024 and 2023.
| Noninterest Income | Table 3 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | Dollar Change | Percent Change | ||||||||||||
| Fees, Exchange, and Other Service Charges | $ | 57,236 | $ | 55,556 | $ | 1,680 | 3 | % | ||||||||
| Trust and Asset Management | 47,485 | 43,597 | 3,888 | 9 | ||||||||||||
| Service Charges on Deposit Accounts | 32,430 | 31,116 | 1,314 | 4 | ||||||||||||
| Bank-Owned Life Insurance | 13,568 | 11,643 | 1,925 | 17 | ||||||||||||
| Annuity and Insurance | 5,436 | 4,736 | 700 | 15 | ||||||||||||
| Mortgage Banking | 4,109 | 4,255 | (146 | ) | (3 | ) | ||||||||||
| Investment Securities Losses, Net | (7,507 | ) | (11,455 | ) | 3,948 | (34 | ) | |||||||||
| Other | 19,772 | 37,161 | (17,389 | ) | (47 | ) | ||||||||||
| Total Noninterest Income | $ | 172,529 | $ | 176,609 | $ | (4,080 | ) | (2 | )% |
Bank-owned life insurance increased by $1.9 million or 17% in 2024 compared to the prior year primarily due to an increase in the yield on the underlying assets in 2024.
Investment securities losses, net, decreased by $3.9 million in 2024 compared to the prior year primarily due to $4.6 million net losses on sales of investment securities in 2023, partially offset by higher fees paid to counterparties for Visa Class B share conversion rate expense during 2024.
Other noninterest income decreased by $17.4 million or 47% in 2024 compared to the prior year primarily due to a $14.7 million gain on the extinguishments of repurchase agreements during 2023 coupled with a decrease in customer derivative fees earned during 2024 as compared to the prior year.
30
Table of Contents
Noninterest Expense
Table 4 presents the major components of noninterest expense for 2024 and 2023.
| Noninterest Expense | Table 4 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | Dollar Change | Percent Change | ||||||||||||
| Salaries and Benefits: | ||||||||||||||||
| Salaries | $ | 154,538 | $ | 154,497 | $ | 41 | 0 | % | ||||||||
| Incentive Compensation | 15,708 | 13,339 | 2,369 | 18 | ||||||||||||
| Retirement and Other Benefits | 15,408 | 15,707 | (299 | ) | (2 | ) | ||||||||||
| Medical, Dental, and Life Insurance | 14,900 | 12,767 | 2,133 | 17 | ||||||||||||
| Share-Based Compensation | 13,667 | 14,770 | (1,103 | ) | (7 | ) | ||||||||||
| Payroll Taxes | 13,232 | 14,677 | (1,445 | ) | (10 | ) | ||||||||||
| Commission Expense | 3,575 | 2,798 | 777 | 28 | ||||||||||||
| Separation Expense | 1,536 | 5,524 | (3,988 | ) | (72 | ) | ||||||||||
| Total Salaries and Benefits | 232,564 | 234,079 | (1,515 | ) | (1 | ) | ||||||||||
| Net Occupancy | 42,084 | 39,924 | 2,160 | 5 | ||||||||||||
| Net Equipment | 40,886 | 40,251 | 635 | 2 | ||||||||||||
| Data Processing | 19,540 | 18,836 | 704 | 4 | ||||||||||||
| Professional Fees | 19,319 | 17,459 | 1,860 | 11 | ||||||||||||
| FDIC Insurance | 17,850 | 28,313 | (10,463 | ) | (37 | ) | ||||||||||
| Other Expense: | ||||||||||||||||
| Advertising | 7,842 | 8,171 | (329 | ) | (4 | ) | ||||||||||
| Delivery and Postage Services | 6,865 | 6,656 | 209 | 3 | ||||||||||||
| Merchant Transaction and Card Processing Fees | 6,772 | 6,509 | 263 | 4 | ||||||||||||
| Mileage Program Travel | 4,268 | 4,381 | (113 | ) | (3 | ) | ||||||||||
| Broker's Charges | 2,002 | 3,508 | (1,506 | ) | (43 | ) | ||||||||||
| Other | 30,116 | 29,431 | 685 | 2 | ||||||||||||
| Total Other Expense | 57,865 | 58,656 | (791 | ) | (1 | ) | ||||||||||
| Total Noninterest Expense | $ | 430,108 | $ | 437,518 | $ | (7,410 | ) | (2 | )% |
Total salaries and benefits decreased by $1.5 million or 1% in 2024 compared to the prior year primarily due to a decrease in separation expense coupled with a decrease in payroll taxes and share-based compensation, partially offset by an increase in incentive compensation expense and medical, dental, and life insurance expense.
Professional fees expense increased by $1.9 million or 11% in 2024 compared to the prior year primarily due to an increase in consulting fees and various outsourced support functions related to enhancing our risk management efforts.
FDIC insurance expense decreased by $10.5 million or 37% in 2024 compared to the prior year, primarily due to a decrease in the industry-wide FDIC special assessment. We recorded a charge of $1.9 million in 2024 compared to a $14.7 million charge in 2023 in connection with the special assessment. This special assessment was designed to recover the losses to the Deposit Insurance Fund arising from the protection of uninsured depositors following the closures of Silicon Valley Bank, Signature Bank and First Republic Bank. The collection of the special assessment started in the second quarter of 2024 and will be paid in eight quarterly installments.
Total other expense decreased by $0.8 million or 1% in 2024 compared to the prior year primarily due to lower broker's charges as a result of fewer customer swaps in 2024 as compared to 2023.
Income Taxes
Table 5 presents our provision for income taxes and effective tax rates for 2024 and 2023:
| Provision for Income Taxes and Effective Tax Rates | Table 5 | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Provision for Income Taxes | Effective Tax Rates | ||||||
| 2024 | $ | 47,857 | 24.19 | % | ||||
| 2023 | $ | 55,914 | 24.62 | % |
31
Table of Contents
The provision for income taxes was $47.9 million in 2024, a decrease of $8.1 million compared to the prior year. The effective tax rate for 2024 was 24.19%, a decrease from 24.62% for the prior year. The lower effective tax rate in 2024 compared to the prior year was primarily due to return to provision adjustments and discrete items partially offset by changes to uncertain tax positions.
Analysis of Business Segments
Our business segments are Consumer Banking, Commercial Banking, and Treasury and Other. Table 6 summarizes net income from our business segments for 2024 and 2023. Additional information about segment performance is presented in Note 13 in Item 8. “Notes to Consolidated Financial Statements.”
| Business Segment Net Income | Table 6 | |||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 1 | ||||||
| Consumer Banking | $ | 129,502 | $ | 127,433 | ||||
| Commercial Banking | 119,423 | 123,813 | ||||||
| Total | 248,925 | 251,246 | ||||||
| Treasury and Other | (98,931 | ) | (80,044 | ) | ||||
| Consolidated Total | $ | 149,994 | $ | 171,202 |
1.
Certain prior period information has been reclassified to conform to current presentation.
Consumer Banking
Net income increased by $2.1 million or 2% in 2024 compared to the prior year, primarily due an increase in noninterest income, partially offset by an increase in the provision for credit losses. Noninterest income increased by $8.2 million or 6% in 2024 compared to the prior year, primarily due to higher trust and asset management fees, overdraft fees, shareholder servicing fees, annuity and insurance fees, and debit card fees. The provision for credit losses increased by $4.2 million or 54% in 2024 compared to the prior year, primarily due to higher net charge-offs in the installment, home equity, auto and residential loan portfolios.
Commercial Banking
Net income decreased by $4.4 million or 4% in 2024 compared to the prior year, primarily due to a decrease in net interest income and noninterest income, partially offset by a decrease in noninterest expense. Net interest income decreased by $3.0 million or 1% in 2024 compared to the prior year, primarily due to lower allocated interest income as a result of a decline in the average balance of commercial deposits, including noninterest bearing balances, partially offset by growth in the commercial and industrial and construction loan portfolios. Noninterest income decreased by $4.2 million or 13% in 2024 compared to the prior year, primarily due to a decrease in customer derivative fees, letter of credit fees, and certificate of deposit breakage fees. This decrease was partially offset by increases in account analysis fees, loan fees, and fees earned on money market sweep balances. Noninterest expense decreased by $3.1 million or 4% in 2024 compared to the prior year, primarily due to a decrease in allocated administrative and support unit expenses, salaries and benefits, and broker charges related to the customer derivative program. This decrease was partially offset by an increase in operational losses, merchant processing fees, allocated rent, and software licensing fees.
Treasury and Other
Net income decreased by $18.9 million or 24% in 2024 compared to the prior year, primarily due to lower net interest income and noninterest income, partially offset by lower noninterest expense. Net interest income decreased by $25.3 million or 24% in 2024 compared to the prior year as a result of higher interest-bearing deposit rates, partially offset by higher earning asset yields. Noninterest income decreased by $8.0 million or 47% in 2024 compared to the prior year, primarily due to a $14.7 million gain on the extinguishment of repurchase agreements reported above, which was partially offset by a $4.7 million net loss related to investment securities sales in the prior year. Noninterest expense decreased by $3.9 million or 20% in 2024 compared to the prior year, primarily due to a decrease in the industry-wide FDIC special assessment. The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.
32
Table of Contents
Analysis of Consolidated Statements of Condition
Investment Securities
Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
| Maturities and Average Yield on Securities | Table 7 | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 1 Year or Less | Weighted Average Yield | After 1 Year-5 Years | Weighted Average Yield | After 5 Years-10 Years | Weighted Average Yield | Over 10 Years | Weighted Average Yield | Total | Weighted Average Yield | Fair Value | ||||||||||||||||||||||||||
| As of December 31, 2024 | |||||||||||||||||||||||||||||||||||||
| Available-for-Sale 1 | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | 40.5 | 1.5 | % | $ | 216.3 | 3.3 | % | $ | 0.2 | 4.3 | % | $ | — | 0.0 | % | $ | 257.0 | 3.0 | % | $ | 249.1 | |||||||||||||||
| Debt Securities Issued by States and Political Subdivisions | 0.9 | 1.5 | 28.8 | 2.1 | 43.5 | 2.0 | — | — | 73.2 | 2.1 | 63.9 | ||||||||||||||||||||||||||
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | 0.7 | 0.9 | 0.8 | 2.1 | — | — | — | — | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||||||
| Debt Securities Issued by Corporations | 1.3 | 2.6 | 562.3 | 4.5 | 140.0 | 2.1 | — | — | 703.6 | 4.0 | 671.6 | ||||||||||||||||||||||||||
| Collateralized Mortgage Obligations 2: | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 3.4 | 2.4 | 349.2 | 4.5 | 697.7 | 2.5 | — | — | 1,050.3 | 3.2 | 935.2 | ||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | — | — | 286.8 | 3.9 | — | — | 19.9 | 5.0 | 306.7 | 4.0 | 283.5 | ||||||||||||||||||||||||||
| Total Collateralized Mortgage Obligations | 3.4 | 2.4 | 636.0 | 4.2 | 697.7 | 2.5 | 19.9 | 5.0 | 1,357.0 | 3.4 | 1,218.7 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 1.8 | 2.1 | 322.2 | 1.3 | 231.1 | 1.9 | — | — | 555.1 | 1.6 | 484.7 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 1.8 | 2.1 | 322.2 | 1.3 | 231.1 | 1.9 | — | — | 555.1 | 1.6 | 484.7 | ||||||||||||||||||||||||||
| Total Available-for-Sale | $ | 48.6 | 1.6 | % | $ | 1,766.4 | 3.6 | % | $ | 1,112.5 | 2.3 | % | $ | 19.9 | 5.0 | % | $ | 2,947.4 | 3.1 | % | $ | 2,689.5 | |||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | 7.5 | 0.3 | % | $ | 74.8 | 1.3 | % | $ | 49.6 | 1.5 | % | $ | — | 0.0 | % | $ | 131.9 | 1.3 | % | $ | 116.9 | |||||||||||||||
| Debt Securities Issued by Corporations | — | — | — | — | 10.5 | 1.6 | — | — | 10.5 | 1.6 | 8.3 | ||||||||||||||||||||||||||
| Collateralized Mortgage Obligations 2: | |||||||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 3.3 | 2.8 | 84.0 | 2.4 | 2,097.9 | 1.4 | — | — | 2,185.2 | 1.4 | 1,808.1 | ||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | 2.3 | 2.6 | 281.2 | 1.4 | 132.8 | 1.5 | — | — | 416.3 | 1.5 | 324.2 | ||||||||||||||||||||||||||
| Total Collateralized Mortgage Obligations | 5.6 | 2.8 | 365.2 | 1.7 | 2,230.7 | 1.4 | — | — | 2,601.5 | 1.4 | 2,132.3 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Commercial - U.S. Government- Sponsored Enterprises | 0.6 | 2.7 | 89.2 | 2.7 | 1,763.9 | 2.1 | 10.9 | 2.2 | 1,864.6 | 2.2 | 1,555.5 | ||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | — | — | — | — | 10.0 | 1.8 | — | — | 10.0 | 1.8 | 7.9 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 0.6 | 2.7 | 89.2 | 2.7 | 1,773.9 | 2.1 | 10.9 | 2.2 | 1,874.6 | 2.2 | 1,563.4 | ||||||||||||||||||||||||||
| Total Held-to-Maturity | $ | 13.7 | 1.4 | % | $ | 529.2 | 1.8 | % | $ | 4,064.7 | 1.7 | % | $ | 10.9 | 2.2 | % | $ | 4,618.5 | 1.7 | % | $ | 3,820.9 | |||||||||||||||
| Total Investment Securities | |||||||||||||||||||||||||||||||||||||
| As of December 31, 2024 | $ | 62.3 | $ | 2,295.6 | $ | 5,177.2 | $ | 30.8 | $ | 7,565.9 | $ | 6,510.4 | |||||||||||||||||||||||||
| As of December 31, 2023 | $ | 14.5 | $ | 1,611.5 | $ | 5,651.1 | $ | 414.2 | $ | 7,691.3 | $ | 6,662.5 |
1
Weighted-average yields on investment securities available-for-sale are based on amortized cost.
2
Information for mortgage-backed securities, collateralized mortgage obligations, and small business administration securities reflect weighted average life, including anticipated future prepayments.
As of December 31, 2024, our investment securities portfolio was comprised of securities with an average remaining duration of approximately 4.83 years, which does not consider the impact of the interest rate swaps that hedge a portion of our available-for-sale portfolio.
We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and level of interest rate risk to which we are exposed. These evaluations may cause us to change the level of funds deployed 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.
Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac continue to be the largest concentrations in the portfolio. As of December 31, 2024, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future. As of December 31, 2024, our available-for-sale investment securities portfolio was comprised of securities with an average remaining duration of approximately 3.03 years, which does not consider the impact of the interest rate swaps that hedge a portion of our available-for-sale portfolio.
Gross unrealized gains in our investment securities portfolio were $1.3 million and $0.7 million as of December 31, 2024 and 2023, respectively. Gross unrealized losses in the investment securities portfolio were $1.1 billion and $1.0 billion as of
33
Table of Contents
December 31, 2024 and 2023, respectively. The increase in gross unrealized losses were primarily due to an increase in rates year over year.
The gross unrealized loss positions were primarily related to mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government and have a long history of zero credit loss. 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. At December 31, 2024, we had the intent and ability to hold the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity. See Note 3 in Item 8. “Notes to Consolidated Financial Statements” for more information.
The Company’s corporate bond holdings as of December 31, 2024, had a fair value of $680.0 million. Of this total, $1.2 million was fully guaranteed by the Export-Import Bank of the United States, an agency of the U.S. government, and $8.3 million was fully guaranteed by the U.S. government. Of the remaining $670.4 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization.
Loans and Leases
Table 8 presents the composition of our loan and lease portfolio by major categories.
| Loans and Leases | Table 8 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial Mortgage | $ | 4,020,622 | $ | 3,749,016 | $ | 3,725,542 | $ | 3,152,130 | $ | 2,854,829 | |||||||||
| Commercial and Industrial | 1,705,133 | 1,664,068 | 1,408,645 | 1,488,700 | 1,875,293 | ||||||||||||||
| Construction | 308,898 | 304,463 | 260,825 | 220,254 | 259,798 | ||||||||||||||
| Lease Financing | 90,756 | 59,939 | 69,491 | 105,108 | 110,766 | ||||||||||||||
| Total Commercial | 6,125,409 | 5,777,486 | 5,464,503 | 4,966,192 | 5,100,686 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 4,628,283 | 4,684,171 | 4,653,072 | 4,309,602 | 4,130,513 | ||||||||||||||
| Home Equity | 2,165,514 | 2,264,827 | 2,225,950 | 1,836,588 | 1,604,538 | ||||||||||||||
| Automobile | 764,146 | 837,830 | 870,396 | 736,565 | 708,800 | ||||||||||||||
| Other | 392,628 | 400,712 | 432,499 | 410,129 | 395,483 | ||||||||||||||
| Total Consumer | 7,950,571 | 8,187,540 | 8,181,917 | 7,292,884 | 6,839,334 | ||||||||||||||
| Total Loans and Leases | $ | 14,075,980 | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 |
Total loans and leases were $14.1 billion as of December 31, 2024. This represents a $111.0 million or 1% increase from the prior year, due to growth in the commercial loan and lease portfolio.
The commercial loan and lease portfolio is comprised of commercial and industrial loans, commercial mortgages, construction loans, and lease financing. Commercial and industrial loans are made primarily to corporations, middle market, and small businesses for the purpose of financing equipment acquisitions, expansion, working capital, and other general business purposes. Commercial mortgage and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaiʻi. Commercial mortgage loans are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. Commercial properties are well diversified among property types, including and primarily multi-family, industrial, retail and lodging. The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business.
34
Table of Contents
Table 8A presents an additional breakdown of the Company’s commercial mortgage portfolio.
| Commercial Mortgage Breakdown | Table 8A | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2024 | ||||||||||||
| (dollars in thousands) | Amount | Percent of total | % Owner Occupied | |||||||||
| Multi-family | $ | 1,025,247 | 25 | % | 0 | % | ||||||
| Industrial | 724,645 | 18 | 42 | |||||||||
| Retail | 704,780 | 18 | 3 | |||||||||
| Lodging | 676,350 | 17 | 0 | |||||||||
| Office | 371,474 | 9 | 20 | |||||||||
| Other1 | 518,126 | 13 | 26 | |||||||||
| Total Commercial Mortgage | $ | 4,020,622 | 100 | % | 13 | % |
1.
Amount includes unamortized loan origination fees.
Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category. Lease financing consists of sales-type leases used by commercial customers to finance capital purchases. Although our primary market is Hawaiʻi, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaiʻi or are associated with a Hawaiʻi customer relationship.
Commercial loans and leases were $6.1 billion as of December 31, 2024, an increase of $347.9 million or 6% from the prior year primarily due to increased loan production within our commercial mortgage portfolio. Commercial mortgage loans increased by $271.6 million or 7% from the prior year due to increased demand for funding.
The consumer loan and lease portfolio is comprised of residential mortgage loans, home equity lines and loans, indirect auto loans, and other consumer loans including direct installment loans and indirect auto leases. These products are generally offered in the geographic markets we serve. Our residential mortgage loan portfolio is primarily comprised of fixed-rate loans concentrated in Hawaiʻi. We also offer a variety of home equity lines and loans, which are primarily secured by first lien mortgages on residential property of the borrower. Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans and leases on an indirect basis through selected dealerships. Direct installment loans are generally unsecured and are primarily used for personal expenses or for debt consolidation.
Consumer loans and leases were $8.0 billion as of December 31, 2024, a decrease of $237.0 million or 3% from the prior year primarily due to declines in our home equity and automobile portfolios. Home equity decreased by $99.3 million or 4% from the prior year as a result of paydowns and fewer new originations. Automobile loans decreased by $73.7 million or 9% from the prior year as a result of slower sales, increased competition and slowdown in production.
See Note 4 in Item 8. “Notes to Consolidated Financial Statements” and the “Corporate Risk Profile – Credit Risk” section of Item 7. MD&A for more information on our loan and lease portfolio.
35
Table of Contents
Table 9 presents the geographic distribution of our loan and lease portfolio.
| Geographic Distribution of Loan and Lease Portfolio | Table 9 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||||||||
| (dollars in thousands) | Hawaiʻi | U.S. Mainland 1 | Guam | Other Pacific Islands | Total | |||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial Mortgage | $ | 3,534,658 | $ | 297,758 | $ | 187,777 | $ | 429 | $ | 4,020,622 | ||||||||||
| Commercial and Industrial | 1,493,386 | 139,968 | 62,824 | 8,955 | 1,705,133 | |||||||||||||||
| Construction | 308,898 | — | — | — | 308,898 | |||||||||||||||
| Lease Financing | 90,260 | — | 496 | — | 90,756 | |||||||||||||||
| Total Commercial | 5,427,202 | 437,726 | 251,097 | 9,384 | 6,125,409 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 4,553,553 | 5,469 | 68,932 | 329 | 4,628,283 | |||||||||||||||
| Home Equity | 2,119,548 | 41 | 45,925 | — | 2,165,514 | |||||||||||||||
| Automobile | 601,359 | — | 125,331 | 37,456 | 764,146 | |||||||||||||||
| Other | 336,718 | — | 47,279 | 8,631 | 392,628 | |||||||||||||||
| Total Consumer | 7,611,178 | 5,510 | 287,467 | 46,416 | 7,950,571 | |||||||||||||||
| Total Loans and Leases | $ | 13,038,380 | $ | 443,236 | $ | 538,564 | $ | 55,800 | $ | 14,075,980 | ||||||||||
| Percentage of Total Loans and Leases | 93 | % | 3 | % | 4 | % | 0 | % | 100 | % |
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.
Our commercial and consumer lending activities are concentrated primarily in Hawaiʻi and the West Pacific. Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes participation in Shared National Credits.
Table 10 presents a maturity distribution for selected loan categories.
| Maturities for Selected Loan Categories 1 | Table 10 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | Due in One Year or Less | Due After One to Five Years | Due After Five to Ten Years | Due After Ten to Fifteen Years | Due After Fifteen Years | Total | Variable Rate Loans | Fixed Rate Loans | |||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||
| Commercial Mortgage | $ | 626,202 | $ | 1,320,590 | $ | 1,880,703 | $ | 153,431 | $ | 39,696 | $ | 4,020,622 | $ | 2,544,058 | $ | 1,476,564 | |||||||||||||||
| Commercial and Industrial | 509,608 | 399,200 | 422,764 | 168,592 | 204,969 | 1,705,133 | 1,269,532 | 435,601 | |||||||||||||||||||||||
| Construction | 17,610 | 114,627 | 35,624 | — | 141,037 | 308,898 | 242,316 | 66,582 | |||||||||||||||||||||||
| Lease Financing | 2,232 | 49,425 | 14,702 | — | 24,397 | 90,756 | — | 90,756 | |||||||||||||||||||||||
| Total Commercial | 1,155,652 | 1,883,842 | 2,353,793 | 322,023 | 410,099 | 6,125,409 | 4,055,906 | 2,069,503 | |||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||
| Residential Mortgage | 324 | 29,364 | 84,066 | 268,615 | 4,245,914 | 4,628,283 | 679,533 | 3,948,750 | |||||||||||||||||||||||
| Home Equity | 2,692 | 5,628 | 64,844 | 377,130 | 1,715,220 | 2,165,514 | 1,084,730 | 1,080,784 | |||||||||||||||||||||||
| Automobile | 11,872 | 549,200 | 203,074 | — | — | 764,146 | — | 764,146 | |||||||||||||||||||||||
| Other | 48,289 | 246,412 | 97,927 | — | — | 392,628 | 30,832 | 361,796 | |||||||||||||||||||||||
| Total Consumer | 63,177 | 830,604 | 449,911 | 645,745 | 5,961,134 | 7,950,571 | 1,795,095 | 6,155,476 | |||||||||||||||||||||||
| Total Loans and Leases | $ | 1,218,829 | $ | 2,714,446 | $ | 2,803,704 | $ | 967,768 | $ | 6,371,233 | $ | 14,075,980 | $ | 5,851,001 | $ | 8,224,979 |
1.
Based on contractual maturities.
Goodwill
Goodwill was $31.5 million as of December 31, 2024, and 2023. As of December 31, 2024, based on our qualitative assessment, there were no reporting units where we concluded that the fair value of a reporting unit was less than its carrying amount, including goodwill. See Note 2 in Item 8. “Notes to Consolidated Financial Statements” for more information on our goodwill impairment policy.
Other Assets
Other assets were $737.0 million as of December 31, 2024, an increase of $95.4 million or 15% from the prior year. The increase resulted from various items. Derivative financial instruments increased by $66.4 million due to an increase in the fair value of our interest rate swaps and the strategic repositioning of our fair value hedge portfolio. Low-income housing and other equity investments increased by $24.3 million due to increased funding of existing projects. Deferred tax assets and tax receivable decreased by $11.2 million or 6.1% due to temporary differences between financial reporting and income tax basis of unrealized losses on investment securities and a decrease in federal income tax receivable. See Note 7 in Item 8. “Notes to Consolidated Financial Statements” for more information on the composition of our other assets.
36
Table of Contents
Deposits
Table 11 presents the components of our deposits by major customer categories as of December 31, 2024, and 2023.
| Deposits | Table 11 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2024 | 2023 | |||||
| Consumer | $ | 10,397,777 | $ | 10,319,809 | |||
| Commercial | 8,299,590 | 8,601,224 | |||||
| Public and Other | 1,935,670 | 2,134,012 | |||||
| Total Deposits | $ | 20,633,037 | $ | 21,055,045 |
Total deposits were $20.6 billion as of December 31, 2024, a $422.0 million or 2% decrease from the prior year. This decrease was primarily due to a decrease in commercial and public and other deposits. Commercial deposits decreased by $301.6 million or 4%, due to decreases of $258.2 million in core deposits, defined as all deposits exclusive of time deposits and a decrease of $43.4 million in time deposits. Public and other deposits decreased by $198.3 million or 9%, due to a decrease of $114.4 million in time deposits and $83.9 million in core deposits. Consumer deposits remained relatively unchanged from the prior year.
Table 12 presents the components of our savings deposits as of December 31, 2024, and 2023.
| Savings Deposits | Table 12 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2024 | 2023 | |||||
| Money Market | $ | 3,430,047 | $ | 3,258,631 | |||
| Regular Savings | 4,934,869 | 4,930,841 | |||||
| Total Savings Deposits | $ | 8,364,916 | $ | 8,189,472 |
Table 13 presents the maturity distribution of the estimated uninsured time deposits as of December 31, 2024, and 2023.
| Maturity Distribution of Estimated Uninsured Time Deposits | Table 13 | ||
|---|---|---|---|
| December 31, | |||
| (dollars in thousands) | 2024 | ||
| Remaining maturity: | |||
| Three months or less | $ | 635,812 | |
| After three through six months | 365,354 | ||
| After six through twelve months | 524,286 | ||
| After twelve months | 102,795 | ||
| Total | $ | 1,628,247 |
Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits.
Estimated uninsured deposits are calculated pursuant to regulatory guidance and reported in our Call Report and include deposits collateralized by government-backed securities and intercompany deposits of wholly-owned subsidiaries. The table below presents a reconciliation of our estimated uninsured deposits reported in our Call Report to our adjusted uninsured deposits. We believe the adjusted uninsured deposits reconciliation provides useful information about our deposits at risk.
| Uninsured Deposits Reconciliation | Table 13a | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2024 | 2023 | ||||||
| Estimated Uninsured Deposits, as Reported in our Call Report | $ | 10,744,116 | $ | 11,012,425 | ||||
| Less: | ||||||||
| Deposits Collateralized by Government-Backed Securities | (1,865,286 | ) | (2,038,011 | ) | ||||
| Intercompany Deposits of Wholly-Owned Subsidiaries | (123,069 | ) | (69,399 | ) | ||||
| Other | (108,015 | ) | (34,340 | ) | ||||
| Adjusted Uninsured Deposits | $ | 8,647,746 | $ | 8,870,675 |
37
Table of Contents
Securities Sold Under Agreements to Repurchase
Table 14 presents the composition of our securities sold under agreements to repurchase.
| Securities Sold Under Agreements to Repurchase | Table 14 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2024 | 2023 | |||||
| Private Institutions | $ | 100,000 | $ | 150,000 | |||
| Government Entities | — | 490 | |||||
| Total Securities Sold Under Agreements to Repurchase | $ | 100,000 | $ | 150,490 |
As of December 31, 2024, securities sold under agreements to repurchase decreased by $50.5 million, or 34%, compared to the previous year. In May 2024, a private institution exercised its right to call on a repurchase agreement with a balance of $50.0 million, resulting in its termination. In November 2024, a repurchase agreement with a government entity with a balance of $0.5 million matured.
Some of our repurchase agreements with private institutions may be terminated at earlier specified dates by either the private institution or the Company. If all such agreements were to terminate at the earliest possible date, the weighted-average maturity of our repurchase agreements with private institutions would be 0.1 years. Each of our repurchase agreements is accounted for as a collateralized financing arrangement (i.e., secured borrowing) and not as a sale and subsequent repurchase of securities. See Note 9 in Item 8. “Notes to Consolidated Statements” for more information.
Other Debt
Other debt was $558.3 million as of December 31, 2024, a decrease of $1.9 million from the prior year. In 2023, we added a net $550.0 million of FHLB advances with a weighted-average interest rate of 4.13% and maturity dates ranging from 2026 to 2028. As of December 31, 2024, our available capacity under our line of credit with the FHLB was $1.7 billion. The FHLB borrowing capacity is secured by residential real estate loan collateral.
Pension and Postretirement Plan Obligations
Retirement benefits payable were $23.8 million as of December 31, 2024, an increase of $0.1 million from the prior year. Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflect the long-term nature of the obligations and the investment horizon of the plan assets.
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year. Table 15 presents a sensitivity analysis of a 25 basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations:
| Discount Rate Sensitivity Analysis | Table 15 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact of | |||||||||||||||||||||||
| Base Discount Rate | Discount Rate 25 Basis Point Increase | Discount Rate 25 Basis Point Decrease | |||||||||||||||||||||
| (dollars in thousands) | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | |||||||||||||||||
| 2024 Net Periodic Benefit Cost | 5.44 | % | 5.51 | % | $ | 18 | $ | (52 | ) | $ | (23 | ) | $ | 52 | |||||||||
| Benefit Plan Obligations as of December 31, 2024 | 5.67 | % | 5.74 | % | (1,412 | ) | (569 | ) | 1,440 | 583 | |||||||||||||
| Estimated 2025 Net Periodic Benefit Cost | 5.67 | % | 5.74 | % | 16 | (49 | ) | (20 | ) | 49 |
See Note 14 in Item 8. “Notes to the Consolidated Financial Statements” for more information on our pension and postretirement benefit plans.
Contractual Obligations
The Company has various contractual obligations that affect its cash flows and liquidity. Our non-cancelable operating leases and finance lease obligations are primarily related to branch premises, equipment, and a portion of the Company’s headquarters’ building with lease terms extending through 2052. Purchase obligations arise from agreements to purchase goods or services that
38
Table of Contents
are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan. Actual contributions may differ from these estimates. Additional information regarding material contractual obligations is presented in Notes 9, 14, 18, 20 and 23 in Item 8. “Notes to Consolidated Financial Statements.”
Foreign Activities
Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments, and any other monetary assets which are denominated in dollars or other non-local currency. As of December 31, 2024 and 2023, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets.
Corporate Risk Profile
Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management, and operational risk.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits, and other guidelines deemed necessary and prudent. Portfolio exposures at the obligor, industry, product, and/or geographic location levels are actively monitored to manage concentration risk. Furthermore, credit risk management includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards. This includes understanding and evaluating our customers’ borrowing needs and capacity to repay, in conjunction with specific risks in their line of business, economic factors, character and history.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to equipment and vehicles. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant. A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved. In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or guarantor’s creditworthiness.
Commercial mortgages and construction loans are offered to real estate investors, developers, builders, and owner-occupants primarily domiciled in Hawaiʻi. These loans are secured by first mortgages on real estate at loan-to-value (“LTV”) ratios deemed appropriate based on the property type, location, overall quality, and sponsorship. Generally, these LTV ratios do not exceed 75% based on regulatory-compliant appraisals that we obtain for the underlying properties. Commercial properties are well diversified among property types, including and primarily multi-family, industrial, retail and lodging. Commercial mortgage and construction loans are substantially secured by properties located in Hawaiʻi.
Commercial mortgage loans are underwritten based on the economic fundamentals of the property and the creditworthiness of the borrower. In evaluating a proposed commercial mortgage loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt servicing requirement. The debt service coverage ratio normally is not less than 125% and it is computed after deducting for a vacancy factor and property expenses as appropriate. In addition, a personal guarantee of the loan or a portion thereof is sometimes required from the principal(s) of the borrower. We typically require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property. In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring
39
Table of Contents
fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
We offer a variety of first lien and second lien mortgage loans to consumers within our markets with first lien residential mortgages comprising our largest loan category. Residential mortgage loans are secured by a primary residence, or a secondary residence or investor property and are underwritten to assess the credit risks and financial capacity and repayment ability of the applicant. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios or debt-service coverage ratios (“DSCR”), liquidity, and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer variable rate mortgage loans with interest rates that are subject to change every six months after the third, fifth, seventh, or tenth year, depending on the product and are based on the Secured Overnight Financing Rate (“SOFR”). Variable rate mortgage loans are underwritten at fully-indexed interest rates. We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients.
Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property. The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 80% of the value of the collateral property for primary residence and up to 75% of the value of the collateral property for secondary residence or investor at the time of origination. We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios or DSCR, liquidity and credit scores. Maximum line and loan amounts and LTVs are determined by collateral value and customer segment.
Automobile lending activities include loans and leases secured by new or used automobiles, and leases secured by new automobiles. We originate automobile loans on an indirect basis through selected dealerships in Hawaiʻi, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaiʻi. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the automobile collateral to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured.
40
Table of Contents
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
Table 16 presents a five-year history of non-performing assets 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 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||
| Non-Performing Assets | ||||||||||||||||||||
| Non-Accrual Loans and Leases | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 4,627 | $ | 39 | $ | 37 | $ | 243 | $ | 441 | ||||||||||
| Commercial Mortgage | 2,450 | 2,884 | 3,309 | 8,205 | 8,527 | |||||||||||||||
| Total Commercial | 7,077 | 2,923 | 3,346 | 8,448 | 8,968 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 5,052 | 2,935 | 4,239 | 3,305 | 3,223 | |||||||||||||||
| Home Equity | 4,514 | 3,791 | 4,022 | 4,881 | 3,958 | |||||||||||||||
| Total Consumer | 9,566 | 6,726 | 8,261 | 8,186 | 7,181 | |||||||||||||||
| Total Non-Accrual Loans and Leases | 16,643 | 9,649 | 11,607 | 16,634 | 16,149 | |||||||||||||||
| Foreclosed Real Estate | 2,657 | 2,098 | 1,040 | 2,332 | 2,332 | |||||||||||||||
| Total Non-Performing Assets | $ | 19,300 | $ | 11,747 | $ | 12,647 | $ | 18,966 | $ | 18,481 | ||||||||||
| Accruing Loans and Leases Past Due 90 Days or More | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 3,984 | 3,814 | 2,429 | 3,159 | 5,274 | |||||||||||||||
| Home Equity | 2,845 | 1,734 | 1,673 | 3,456 | 3,187 | |||||||||||||||
| Automobile | 776 | 399 | 589 | 729 | 925 | |||||||||||||||
| Other | 677 | 648 | 683 | 426 | 1,160 | |||||||||||||||
| Total Consumer | 8,282 | 6,595 | 5,374 | 7,770 | 10,546 | |||||||||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 8,282 | $ | 6,595 | $ | 5,374 | $ | 7,770 | $ | 10,546 | ||||||||||
| Restructured Loans on Accrual Status and Not Past Due 90 Days or More | $ | 36,568 | $ | 28,651 | $ | 43,658 | $ | 60,519 | $ | 68,065 | ||||||||||
| Total Loans and Leases | $ | 14,075,980 | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 | ||||||||||
| Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.12 | % | 0.07 | % | 0.09 | % | 0.14 | % | 0.14 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate | 0.14 | % | 0.08 | % | 0.09 | % | 0.15 | % | 0.15 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Assets | 0.08 | % | 0.05 | % | 0.05 | % | 0.08 | % | 0.09 | % | ||||||||||
| Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate | 0.12 | % | 0.05 | % | 0.06 | % | 0.17 | % | 0.18 | % | ||||||||||
| Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate | 0.15 | % | 0.11 | % | 0.11 | % | 0.14 | % | 0.14 | % | ||||||||||
| 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 | 0.20 | % | 0.13 | % | 0.13 | % | 0.22 | % | 0.24 | % |
Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2024:
| (dollars in thousands) | Table 17 | |||
|---|---|---|---|---|
| Balance at Beginning of Year | $ | 11,747 | ||
| Additions | 14,664 | |||
| Reductions | ||||
| Payments | (3,207 | ) | ||
| Return to Accrual Status | (2,192 | ) | ||
| Charge-offs/Write-downs | (1,712 | ) | ||
| Total Reductions | (7,111 | ) | ||
| Balance at End of Year | $ | 19,300 |
NPAs consist of non-accrual loans and leases and foreclosed real estate. Changes in the level of non-accrual loans and leases typically are caused by 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.
Commercial and Industrial non-accrual loans increased by $4.6 million from the prior year, primarily due to the addition of three loans during 2024. The three loans added during 2024 were attributed to one primary borrower.
41
Table of Contents
Residential mortgage non-accrual loans increased by $2.1 million or 72% from the prior year. As of December 31, 2024, our residential mortgage non-accrual loans were comprised of 19 loans with a weighted average current loan-to-value of 77%.
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 was $2.7 million as of December 31, 2024.
If interest due on the balances of all non-accrual loans as of December 31, 2024 had been accrued under the original terms, approximately $1.2 million in total interest income would have been recognized in 2024.
Loans and Leases Past Due 90 Days or More and Still Accruing Interest
Loans and leases past due 90 days or more and still accruing interest were $8.3 million as of December 31, 2024, a $1.7 million or 26% increase from the prior year. The increase was primarily in our home equity portfolio. This category includes loans and leases that are well-secured and in the process of collection, as well as loans and leases that have not reached the specified past due status to be placed on non-accrual.
42
Table of Contents
Reserve for Credit Losses
The reserve for credit losses consists of the Allowance and the Unfunded Reserve. Table 18 presents the activity in the Company’s reserve for credit losses for the years ended December 31:
| Reserve for Credit Losses | Table 18 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||
| Balance at Beginning of Period | $ | 152,429 | $ | 151,247 | $ | 164,297 | $ | 221,303 | $ | 116,849 | ||||||||||
| CECL Adoption (Day 1) Impact | — | — | — | — | (5,072 | ) | ||||||||||||||
| Loans and Leases Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | (2,609 | ) | (987 | ) | (925 | ) | (1,117 | ) | (1,697 | ) | ||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | (385 | ) | (6 | ) | (80 | ) | (316 | ) | (204 | ) | ||||||||||
| Home Equity | (701 | ) | (82 | ) | (100 | ) | (417 | ) | (397 | ) | ||||||||||
| Automobile | (5,342 | ) | (5,247 | ) | (4,652 | ) | (4,939 | ) | (6,496 | ) | ||||||||||
| Other | (10,099 | ) | (8,645 | ) | (7,585 | ) | (10,530 | ) | (12,244 | ) | ||||||||||
| Total Loans and Leases Charged-Off | (19,136 | ) | (14,967 | ) | (13,342 | ) | (17,319 | ) | (21,038 | ) | ||||||||||
| Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | 832 | 350 | 552 | 506 | 2,288 | |||||||||||||||
| Commercial Mortgage | — | — | — | — | 40 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 303 | 489 | 1,193 | 2,467 | 1,292 | |||||||||||||||
| Home Equity | 792 | 1,073 | 1,500 | 1,666 | 2,892 | |||||||||||||||
| Automobile | 2,168 | 2,782 | 2,276 | 3,510 | 3,775 | |||||||||||||||
| Other | 2,111 | 2,455 | 2,702 | 3,205 | 3,613 | |||||||||||||||
| Total Recoveries on Loans and Leases Previously Charged-Off | 6,206 | 7,149 | 8,223 | 11,354 | 13,900 | |||||||||||||||
| Net Charged-Off - Loans and Leases | (12,930 | ) | (7,818 | ) | (5,119 | ) | (5,965 | ) | (7,138 | ) | ||||||||||
| Net Charged-Off - Accrued Interest Receivable | — | — | (131 | ) | (541 | ) | — | |||||||||||||
| Provision for Credit Losses 1 | ||||||||||||||||||||
| Loans and Leases | 15,055 | 9,782 | (8,263 | ) | (52,466 | ) | 115,100 | |||||||||||||
| Accrued Interest Receivable 2 | — | — | (283 | ) | (1,745 | ) | 2,700 | |||||||||||||
| Unfunded Commitments 3 | (3,905 | ) | (782 | ) | 746 | 3,711 | (1,136 | ) | ||||||||||||
| Total Provision for Credit Losses | 11,150 | 9,000 | (7,800 | ) | (50,500 | ) | 116,664 | |||||||||||||
| Balance at End of Period | $ | 150,649 | $ | 152,429 | $ | 151,247 | $ | 164,297 | $ | 221,303 | ||||||||||
| Components | ||||||||||||||||||||
| Allowance for Credit Losses - Loans and Leases | $ | 148,528 | $ | 146,403 | $ | 144,439 | $ | 157,821 | $ | 216,252 | ||||||||||
| Allowance for Credit Losses - Accrued Interest Receivable 2 | — | — | — | 414 | 2,700 | |||||||||||||||
| Reserve for Unfunded Commitments 3 | 2,121 | 6,026 | 6,808 | 6,062 | 2,351 | |||||||||||||||
| Total Reserve for Credit Losses | $ | 150,649 | $ | 152,429 | $ | 151,247 | $ | 164,297 | $ | 221,303 | ||||||||||
| Average Loans and Leases Outstanding | $ | 13,868,916 | $ | 13,851,551 | $ | 12,896,510 | $ | 12,023,669 | $ | 11,592,093 | ||||||||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.09 | % | 0.06 | % | 0.04 | % | 0.05 | % | 0.06 | % | ||||||||||
| Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 4 | 1.06 | % | 1.05 | % | 1.06 | % | 1.29 | % | 1.81 | % |
1.
Certain prior period information has been reclassified to conform to current presentations.
2.
On December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted. The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses. In 2022, the reserve on accrued interest receivable was fully released.
3.
The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. For the years ended December 31, 2021 through 2024, the offsetting provision was recorded in provision for credit losses in the consolidated statements of income. In previous reporting periods, the offsetting provision was recorded in other noninterest expense.
4.
The numerator comprises the Allowance for Credit Losses - Loans and Leases.
43
Table of Contents
Allowance for Credit Losses
Table 19 and 20 presents the allocation of the Allowance by loan and lease category.
| Allocation of Allowance for Credit Losses | Table 19 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial Mortgage | $ | 43,745 | $ | 32,646 | $ | 32,588 | $ | 29,997 | $ | 31,723 | |||||||||
| Commercial and Industrial | 32,840 | 34,036 | 24,283 | 27,650 | 43,092 | ||||||||||||||
| Construction | 5,315 | 5,090 | 4,223 | 4,311 | 5,417 | ||||||||||||||
| Lease Financing | 2,000 | 2,302 | 2,806 | 2,992 | 4,615 | ||||||||||||||
| Total Commercial | 83,900 | 74,074 | 63,900 | 64,950 | 84,847 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 15,685 | 19,452 | 17,079 | 20,721 | 32,643 | ||||||||||||||
| Home Equity | 12,130 | 14,317 | 16,654 | 18,924 | 37,987 | ||||||||||||||
| Automobile | 17,116 | 18,799 | 21,566 | 25,018 | 28,822 | ||||||||||||||
| Other | 19,697 | 19,761 | 25,240 | 28,208 | 31,953 | ||||||||||||||
| Total Consumer | 64,628 | 72,329 | 80,539 | 92,871 | 131,405 | ||||||||||||||
| Total Allocation of Allowance for Credit Losses | $ | 148,528 | $ | 146,403 | $ | 144,439 | $ | 157,821 | $ | 216,252 |
| Allocation of Allowance as Percent of Loan or Lease Category | Table 20 | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||
| Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | Alloc. Allow. as % of Loan or Lease Category | Loan Category as % of Total Loans and Leases | ||||||||||||||||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||||||||||||||||
| Commercial Mortgage | 1.09 | % | 28.56 | % | 0.87 | % | 26.85 | % | 0.87 | % | 27.30 | % | 0.95 | % | 25.71 | % | 1.11 | % | 23.91 | % | |||||||||||||||||||||||||
| Commercial and Industrial | 1.93 | 12.11 | 2.05 | 11.91 | 1.72 | 10.32 | 1.86 | 12.14 | 2.30 | 15.70 | |||||||||||||||||||||||||||||||||||
| Construction | 1.72 | 2.19 | 1.67 | 2.18 | 1.62 | 1.91 | 1.96 | 1.80 | 2.09 | 2.18 | |||||||||||||||||||||||||||||||||||
| Lease Financing | 2.20 | 0.64 | 3.84 | 0.43 | 4.04 | 0.51 | 2.85 | 0.86 | 4.17 | 0.93 | |||||||||||||||||||||||||||||||||||
| Total Commercial | 1.37 | 43.52 | 1.28 | 41.37 | 1.17 | 40.04 | 1.31 | 40.51 | 1.66 | 42.72 | |||||||||||||||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||||||||||||||||
| Residential Mortgage | 0.34 | 32.88 | 0.42 | 33.55 | 0.37 | 34.10 | 0.48 | 35.15 | 0.79 | 34.59 | |||||||||||||||||||||||||||||||||||
| Home Equity | 0.56 | 15.38 | 0.63 | 16.22 | 0.75 | 16.31 | 1.03 | 14.98 | 2.37 | 13.44 | |||||||||||||||||||||||||||||||||||
| Automobile | 2.24 | 5.43 | 2.24 | 6.00 | 2.48 | 6.38 | 3.40 | 6.01 | 4.07 | 5.94 | |||||||||||||||||||||||||||||||||||
| Other | 5.02 | 2.79 | 4.93 | 2.86 | 5.84 | 3.17 | 6.88 | 3.35 | 8.08 | 3.31 | |||||||||||||||||||||||||||||||||||
| Total Consumer | 0.81 | 56.48 | 0.88 | 58.63 | 0.98 | 59.96 | 1.27 | 59.49 | 1.92 | 57.28 | |||||||||||||||||||||||||||||||||||
| Total | 1.06 | % | 100.00 | % | 1.05 | % | 100.00 | % | 1.06 | % | 100.00 | % | 1.29 | % | 100.00 | % | 1.81 | % | 100.00 | % |
Allowance for Credit Losses – Loans and Leases
As of December 31, 2024, the Allowance was $148.5 million or 1.06% of total loans and leases outstanding compared with an Allowance of $146.4 million or 1.05% of total loans and leases outstanding as of December 31, 2023. The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was stable compared with the prior year.
Net charge-offs of loans and leases were $12.9 million or 0.09% of total average loans and leases in 2024 compared to $7.8 million or 0.06% of total average loans and leases in the prior year. Net charge-offs in our consumer portfolios were $11.2 million in 2024 compared to $7.2 million in the prior year. This increase was primarily reflected in our other and automobile portfolios. Net charge-offs in our commercial portfolios were $1.8 million in 2024 compared to $0.6 million in the prior year. This increase was reflected in our commercial and industrial portfolio.
44
Table of Contents
The allocation of the Allowance to our commercial portfolio segment increased by $9.8 million or 13% from the prior year. This increase was primarily due to a $11.1 million increase in the Allowance allocated to the commercial mortgage portfolio. The increase is primarily due to the impact of an increase in criticized balances and qualitative adjustments made to this portfolio.
The allocation of the Allowance to our consumer portfolio segment decreased by $7.7 million or 11% from the prior year. This reduction was primarily due to a $3.8 million decrease in the Allowance allocated to the residential mortgage portfolio and a $2.2 million decrease in the Allowance allocated to the home equity portfolio. The reductions were primarily due to lower loss forecasts, due to lower production and improved unemployment rate forecast for the State of Hawaiʻi.
See Note 4 in Item 8. “Notes to Consolidated Financial Statements” for more information on the Allowance and credit quality indicators.
Reserve for Unfunded Commitments
The Unfunded Reserve was $2.1 million as of December 31, 2024, and $6.0 million as of December 31, 2023, a decrease of $3.9 million, which was primarily due to the impact of slightly lower historical loss rates and lower unfunded commitments.
Provision for Credit Losses
The provision for credit losses was $11.2 million for the year ended December 31, 2024 compared to $9.0 million in the prior year. The increase in the provision was due to a higher provision for the Allowance for loans and leases, partially offset by a lower provision for the Unfunded Reserve.
Other Credit Risks
In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $63.9 million as of December 31, 2024, and $63.8 million as of December 31, 2023. We also maintained investments in corporate bonds with a carrying value of $682.2 million as of December 31, 2024, and $669.2 million as of December 31, 2023. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations. This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity.
Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 17 in Item 8. “Notes to Consolidated Financial Statements” for more information.
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, and mitigating risks that can significantly impact our consolidated statements of income and condition. In this management process, we balance market risks with expected returns to enhance earnings performance while managing volatility to an acceptable level.
Our primary market risk exposure is interest rate risk.
Interest Rate Risk
The objective of our interest rate risk management process is to optimize net interest income while operating within acceptable limits. This involves balancing expected returns with potential earnings and price volatility due to changes in interest rates over short-term, medium-term, and long-term time horizons, while 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 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.
We utilize two management guidelines to measure our interest rate risk exposure: 1) net interest income (“NII”) sensitivity, and 2) economic value of equity (“EVE”) sensitivity. NII and EVE sensitivities measure the estimated percentage change in forward looking net-interest income and economic value, respectively, under instantaneous parallel shocks of the yield curve ranging from -400 basis points to +400 basis points. We measure NII sensitivity over two successive 12-month periods to evaluate interest rate risk over short-term and medium-term time horizons. EVE sensitivity, which captures the present value of all on and off balance sheet positions, measures interest rate risk over a long-term time horizon. The results are measured relative to established limits
45
Table of Contents
and early warning indicators that ensure that fluctuation in income and valuation in both up and down rate shocks remain within levels approved by the Asset and Liability Management Committee (“ALCO”) and the Board of Directors. While we recognize that instantaneous parallel shocks of the entire yield curve are unrealistic, we believe that the application of immediate shocks provides us with a sufficient range of potential outcomes to frame our risk exposures. We pay particular attention to the +/-200 basis point shock sensitivities, as we believe they represent a more realistic range of rate movements that could occur in the near to medium term. For the year ended December 31, 2024, we remained within applicable guidelines for such scenarios.
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, including mix and duration, of the investment securities portfolio; and
•
using derivative financial instruments.
Changes in interest rates may have a material impact on earnings and valuation due to balance sheet cash flow, maturity structure and repricing frequency. The investment portfolio and loan portfolios have significant repricing volumes and cash flows from maturities and paydowns, providing opportunities to redeploy funds in order to respond to changes in the rate environment. These assets are primarily funded by deposit balances, which generally have an indeterminate life. Historically, our deposit base has consisted primarily of core consumer and commercial deposit relationships. While we strive to position our balance sheet to organically reduce volatility in earnings and valuation, primarily through our funding and investment portfolio positioning, as well as product pricing strategies, we have also established a hedging program designed to allow us to adjust the duration of our earning assets synthetically. As of December 31, 2024, our hedging program consisted primarily of pay-fixed interest rate swaps. As interest rates change, we may use different instruments to manage interest rate risk, including caps, floors, swaptions and other commonly utilized derivative instruments. See Note 17 in Item 8. “Notes to Consolidated Financial Statements.”
A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model. This model attempts to capture the dynamic nature of assets and liabilities in various interest rate environments. It estimates and measures our balance sheet sensitivity to changes in interest rates. Given the structure of our balance sheet, model results are particularly sensitive to changes in prepayment rates on mortgage-related assets and the repricing behavior of interest-bearing deposits. We utilize a model to estimate the prepayment behavior of our mortgage-related assets, which considers the characteristics of the underlying mortgage loans, including rate (used to gauge refinance incentive), seasoning or age, and seasonality. The model’s forecasted results are regularly tested against historical prepayment behavior and is, in the ordinary course, recalibrated if the difference between actual and projected prepayments exceed established guidelines. Separate models are utilized to project interest-bearing deposit repricing behavior in various interest rate environments. These models were developed based upon our historical repricing behavior over several interest rate cycles. The models’ forecast results are periodically tested against historical pricing and have been and may continue to be recalibrated.
We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates. Table 21A presents, for the twelve months subsequent to December 31, 2024, and 2023, 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 consolidated statements of condition and interest rates are generally unchanged.
| Net Interest Income Sensitivity Profile | Table 21A | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Future Annual Net Interest Income | ||||||||||||||||
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +400 | $ | 31,028 | 5.6 | % | $ | 109,909 | 21.6 | % | ||||||||
| +300 | 25,281 | 4.6 | 85,238 | 16.7 | ||||||||||||
| +200 | 18,783 | 3.4 | 59,228 | 11.6 | ||||||||||||
| +100 | 10,393 | 1.9 | 31,961 | 6.3 | ||||||||||||
| -100 | (13,029 | ) | (2.3 | ) | (33,605 | ) | (6.6 | ) | ||||||||
| -200 | (27,883 | ) | (5.0 | ) | (64,601 | ) | (12.7 | ) | ||||||||
| -300 | (43,536 | ) | (7.8 | ) | (95,971 | ) | (18.8 | ) | ||||||||
| -400 | (65,753 | ) | (11.8 | ) | (129,431 | ) | (25.4 | ) |
46
Table of Contents
Based on our net interest income simulation as of December 31, 2024, net interest income is expected to increase as interest rates rise. Rising interest rates would drive higher rates on floating rate loans and investment securities, as well as higher reinvestment rates on loan and investment securities cashflows. However, lower interest rates would likely cause an initial 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. Based on our net interest income simulation as of December 31, 2024, NII sensitivity to changes in interest rates for the twelve months subsequent to December 31, 2024, was less sensitive in comparison to the sensitivity profile for the twelve months subsequent to December 31, 2023. Year-over-year NII sensitivity decreased primarily due to an increase in assumed deposit repricing sensitivity.
To analyze the impact of changes in interest rates more realistically, we also simulate non-parallel interest rate scenarios. These scenarios help to isolate the sensitivity of earnings to various points on the yield curve. Based upon our interest rate simulations, the Company is exposed to movements in both the short and long-end of the yield curve. A movement higher or lower in the short-end of the yield curve would lead to floating-rate assets immediately repricing, while liability funding would react on a lag. Thus, net interest income may decrease from the base case in the near term if short-term rates were to decrease, although would benefit if short-term rates were to increase and liabilities maintained their ability to lag market rate increases. A movement higher or lower in the long-end of the yield curve would lead to assets repricing over time given ongoing cash flows from maturities and prepayments of investment securities and loans. Net interest income may decrease from the base case should long-term rates decline from their current levels, although would benefit if long-term rates were to increase.
The following table presents an estimate of the change in EVE that would result from an immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Similar to the sensitivity profile above, the base case scenario assumes the consolidated statements of condition and interest rates are generally unchanged.
| Economic Value of Equity Sensitivity Profile | Table 21B | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Economic Value of Equity | ||||||||||||||||
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +400 | $ | (1,032,211 | ) | (29.1 | )% | $ | (852,829 | ) | (30.1 | )% | ||||||
| +300 | (763,479 | ) | (21.5 | ) | (624,395 | ) | (22.1 | ) | ||||||||
| +200 | (496,443 | ) | (14.0 | ) | (396,259 | ) | (14.0 | ) | ||||||||
| +100 | (238,689 | ) | (6.7 | ) | (180,902 | ) | (6.4 | ) | ||||||||
| -100 | 177,198 | 5.0 | 136,083 | 4.8 | ||||||||||||
| -200 | 274,546 | 7.7 | 188,466 | 6.7 | ||||||||||||
| -300 | 294,363 | 8.3 | 42,697 | 1.5 | ||||||||||||
| -400 | (99,219 | ) | (2.8 | ) | (235,282 | ) | (8.3 | ) |
EVE sensitivity year-over-year was largely unchanged.
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 is 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 factors such as loan originations and refinancings, changes in deposit balances, liability issuances and settlements, and off-balance sheet funding commitments. We adhere to various regulatory guidelines regarding required liquidity levels and regularly 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.
We maintain access to ample sources of readily available contingent liquidity. As of December 31, 2024, we had pledged loans and investment securities to the Federal Reserve Discount Window and had remaining borrowing capacity of $7.4 billion. We are
47
Table of Contents
also a member of the Federal Home Loan Bank (“FHLB”) of Des Moines. As of December 31, 2024, we had pledged loans to the FHLB and had remaining borrowing capacity of $1.7 billion.
In addition, we utilize our investment securities portfolio as collateral to secure deposits of public entities as well as repurchase agreements with private institution counterparties. The high-quality nature of our investment securities portfolio, which consists primarily of government and agency securities, facilitates the use of these assets for pledging purposes.
Other sources of liquidity also include investment securities in our available-for-sale securities portfolio and our ability to sell loans in the secondary market. Our core deposits have historically provided us with a long-term source of stable and relatively low-cost source of funding. Additional funding is also available through the issuance of long-term debt or equity.
General market and economic conditions will impact our ability to borrow funds from external sources, as well as the cost of such borrowing both in terms of rate as well as haircuts on collateral pledged to support such borrowings. Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2024, we believe we have sufficient access to various forms of liquidity that would alleviate the need to liquidate these investment securities and realize the losses.
We continued our focus on maintaining a strong liquidity position throughout 2024. As of December 31, 2024, cash and cash equivalents were $0.8 billion, the carrying value of our available-for-sale investment securities was $2.7 billion, and total deposits were $20.6 billion. As of December 31, 2024, our available-for-sale investment securities portfolio had an average remaining duration of approximately 3.03 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 and the Division of Financial Institutions, an agency of the State of Hawaiʻi Department of Commerce and Consumer Affairs. 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. Capital ratios are calculated using the regulatory capital rule that allows a five-year transition period related to the adoption of CECL. As of December 31, 2024, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since December 31, 2024, that management believes have changed either the Company’s or the Bank’s capital classifications. The Company’s regulatory capital ratios are presented in Table 22 below.
48
Table of Contents
Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
| Shareholders’ Equity and Regulatory Capital | Table 22 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||
| Change in Shareholders' Equity | ||||||||||||||||||||
| Net Income | $ | 149,994 | $ | 171,202 | $ | 225,804 | $ | 253,372 | $ | 153,804 | ||||||||||
| Cash Dividends Paid on Common Shares | (112,313 | ) | (111,795 | ) | (112,557 | ) | (110,633 | ) | (107,434 | ) | ||||||||||
| Cash Dividends Paid on Preferred Shares | (12,644 | ) | (7,877 | ) | (7,877 | ) | (2,975 | ) | — | |||||||||||
| Dividend Reinvestment Program | 4,246 | 4,535 | 4,680 | 4,835 | 5,012 | |||||||||||||||
| Preferred Stock Issued, Net | 160,614 | — | — | 175,487 | — | |||||||||||||||
| Common Stock Repurchased | (5,302 | ) | (14,290 | ) | (55,063 | ) | (31,258 | ) | (18,006 | ) | ||||||||||
| Other 1 | 68,937 | 55,472 | (349,603 | ) | (51,724 | ) | 54,299 | |||||||||||||
| Increase (Decrease) in Shareholders' Equity | $ | 253,532 | $ | 97,247 | $ | (294,616 | ) | $ | 237,104 | $ | 87,675 | |||||||||
| Regulatory Capital | ||||||||||||||||||||
| Total Common Shareholders' Equity | $ | 1,322,774 | $ | 1,238,756 | $ | 1,141,508 | $ | 1,436,124 | $ | 1,374,507 | ||||||||||
| Add: CECL Transitional Amount | 2,375 | 4,749 | 7,124 | 9,498 | 23,750 | |||||||||||||||
| Less: Goodwill, Net of Deferred Tax Liabilities | 28,746 | 28,746 | 28,746 | 28,747 | 28,718 | |||||||||||||||
| Postretirement Benefit Liability Adjustments | (23,396 | ) | (23,261 | ) | (25,078 | ) | (33,496 | ) | (43,250 | ) | ||||||||||
| Net Unrealized Gains (Losses) on Investment Securities | (319,993 | ) | (373,427 | ) | (409,579 | ) | (32,886 | ) | 51,072 | |||||||||||
| Other | (9,097 | ) | (198 | ) | (198 | ) | (198 | ) | (198 | ) | ||||||||||
| Common Equity Tier 1 Capital | 1,648,889 | 1,611,645 | 1,554,741 | 1,483,455 | 1,361,915 | |||||||||||||||
| Preferred Stock, Net of Issuance Cost | 336,101 | 175,487 | 175,487 | 175,487 | — | |||||||||||||||
| Tier 1 Capital | 1,984,990 | 1,787,132 | 1,730,228 | 1,658,942 | 1,361,915 | |||||||||||||||
| Allowable Reserve for Credit Losses | 148,634 | 148,400 | 145,202 | 153,001 | 141,869 | |||||||||||||||
| Total Regulatory Capital | $ | 2,133,624 | $ | 1,935,532 | $ | 1,875,430 | $ | 1,811,943 | $ | 1,503,784 | ||||||||||
| Risk-Weighted Assets | $ | 14,225,908 | $ | 14,226,780 | $ | 14,238,798 | $ | 12,236,805 | $ | 11,295,077 | ||||||||||
| Key Regulatory Capital Ratios | ||||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 11.59 | % | 11.33 | % | 10.92 | % | 12.12 | % | 12.06 | % | ||||||||||
| Tier 1 Capital Ratio | 13.95 | 12.56 | 12.15 | 13.56 | 12.06 | |||||||||||||||
| Total Capital Ratio | 15.00 | 13.60 | 13.17 | 14.81 | 13.31 | |||||||||||||||
| Tier 1 Leverage Ratio | 8.31 | 7.51 | 7.37 | 7.32 | 6.71 |
1.
Includes unrealized gains and losses on investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation and related tax impact.
As of December 31, 2024, shareholders’ equity was $1.7 billion, an increase of $253.5 million or 18% from the prior year. For 2024, the increase was attributed to net income of $150.0 million, net preferred stock issuance of $160.6 million, other comprehensive income of $53.3 million, share-based compensation of $14.4 million, and common stock issuances of $5.4 million offset by cash dividends of $112.3 million paid on common stock shares, cash dividends of $12.6 million paid on preferred stock shares, and common stock repurchases of $5.3 million related to taxes withheld for share based compensation. Cash dividends on preferred stock increased in 2024 compared to the prior year due to the payment of dividends beginning in June 2024 on the Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series B.
No shares of common stock were repurchased under our share repurchase program in 2024. From the beginning of our share repurchase program in July 2001 through December 31, 2024, we repurchased a total of 58.2 million shares of common stock and returned a total of nearly $2.4 billion to our common shareholders at an average cost of $41.24 per share. Remaining buyback authority was $126.0 million as of December 31, 2024. 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 January 2025, the Parent’s Board of Directors declared the quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share and its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series B, of $20.00 per share, equivalent to $0.5000 per depositary share. The dividend was paid on February 3, 2025, to shareholders of record of the preferred stock at the close of business on January 17, 2025.
In January 2025, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares. The dividend will be payable on March 14, 2025, to shareholders of record at the close of business on February 28, 2025.
49
Table of Contents
Regulatory Initiatives Affecting the Banking Industry
Basel III
Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company. The Basel III capital standards substantially revised the risk-based capital requirements applicable to bank holding companies and their depository institution subsidiaries, including the definitions and the components of Tier 1 capital and Total Capital, the method of evaluating risk-weighted assets, institution of a capital conservation buffer, and other matters affecting regulatory capital ratios. Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.
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, which were fully implemented on January 1, 2019. As of December 31, 2024, the Company’s capital levels remained characterized as “well-capitalized.”
Management continues to monitor regulatory developments and their potential impact to the Company’s capital and liquidity requirements.
Stress Testing
Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run. Bank holding companies with total assets of less than $100 billion, such as the Company, are no longer subject to company-run stress testing requirements in section 165(i)(2) of the Dodd-Frank Act, including publishing a summary of results. At this time, the Company continues to run internal stress tests as a component of our comprehensive risk management and capital planning process.
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 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 Operational Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks including cybersecurity 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 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.
Guarantees
We pool FHA insured and VA guaranteed residential mortgage loans for sale to Ginnie Mae. We also sell residential mortgage loans in the secondary market to Fannie Mae. The agreements under which we sell residential mortgage loans to Ginnie Mae or Fannie Mae and the insurance or guaranty agreements with the FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse the respective investor if it is found that required documents were not delivered or were defective.
We also service substantially all of the loans we sell to investors in the secondary market. Each agreement under which we act as servicer generally specifies a standard of responsibility for our actions and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements. However, if we commit a material breach of
50
Table of Contents
obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
FY 2023 10-K MD&A
SEC filing source: 0000950170-24-023196.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2023 and 2022 financial results, including comparisons of year-to-year performance between these years. Discussion and analysis of our 2021 fiscal year, as well as the year-to-year comparison between fiscal 2022 and 2021, are included "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 1, 2023.
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 with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). In addition, our senior management may provide 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) the compounding effects of the COVID-19 pandemic, including reduced tourism in Hawaii, the duration and scope of government mandates or other limitations of or restrictions on travel, volatility in the international and national economy and credit markets, inflation, worker absenteeism, quarantines or other travel or health-related restrictions, the length and severity of the COVID-19 pandemic, the pace of recovery following the COVID-19 pandemic, and the effect of government, business and individual actions intended to mitigate the effects of the COVID-19 pandemic; (3) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; (4) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; (5) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; (6) changes to the amount and timing of proposed common stock repurchases; (7) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; (8) changes in fiscal and monetary policies of the markets in which we operate; (9) 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; (10) changes in accounting standards; (11) changes in tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act, or the interpretation of such laws and regulations; (12) 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; (13) 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; (14) natural disasters, public unrest or adverse weather, public health, disease outbreaks, and other conditions impacting us and our customers’ operations or negatively impacting the tourism industry in Hawaii; (15) competitive pressures in the markets for financial services and products; (16) actual or alleged conduct which could harm our reputation; and (17) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Given these risks and uncertainties, you should not place undue reliance on any forward-looking statement as a prediction of our actual results. The risks and uncertainties that could cause actual results to differ materially from our historical experience and our expectations and projections include but are not limited to those described in Item 1A, “Risk Factors,” Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in our most recent Annual Report on Form 10-K and in subsequent SEC filings. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
21
Table of Contents
Critical Accounting Policies
Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 1 to the Consolidated Financial Statements. Application of these principles requires us to make estimates, assumptions, and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting policies are not considered by management to be critical accounting policies. Several factors are considered in determining whether or not a policy is critical in the preparation of the Consolidated Financial Statements. These factors include among other things, whether the policy requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting policies which we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes.
Reserve for Credit Losses
A consequence of lending activities is that we may incur credit losses. The amount of such losses will vary depending upon the risk characteristics of the loan and lease portfolio as affected by economic conditions.
The reserve for credit losses consists of the allowance for credit losses (the “Allowance”) and the reserve for unfunded commitments (the “Unfunded Reserve”). Accounting policies related to the reserve for credit losses are considered to be critical as these policies involve considerable subjective judgment and estimation by management. These policies are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of other liabilities in our consolidated balance sheets.
The estimate of expected credit losses is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period from which historical experience was used. These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, and the continued uncertainty of other global economic impact. The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method. This method pools loans into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate. The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment.
The historical loss experience for the consumer portfolio segment is primarily determined using a Vintage method. This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originate in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment. The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior. For example, we sub-segment residential mortgages by geography and home equity by lien position.
The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. Future draws are based on historical averages of utilization rates (i.e., the likelihood of draws taken). To estimate future draws on unfunded balances, current utilization rates are compared to historical utilization rates. If current utilization rates are below historical utilization rates, the rate difference is applied to the committed balance to estimate the future draw. Expected loss rates are estimated using the loss rates calculated for the corresponding loan category in the Allowance. For the commercial portfolio,
22
Table of Contents
the historical loss rates were calculated utilizing the Cohort methodology, while the consumer portfolio utilized the Vintage methodology.
We also consider qualitative adjustments to the quantitative baseline such as the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used. Relevant factors include, but are not limited to, concentrations of credit risk, such as geographic, large borrower, industry; and economic trends and conditions, such as Hawaii unemployment, real estate prices and market conditions, and visitor arrivals. We also consider changes in underwriting standards, experience and depth of lending staff, trends in delinquencies, and the level of criticized loans.
We also incorporate a reasonable and supportable (“R&S”) loss forecast period, which is currently one year, to account for the effect of forecasted economic conditions and other factors on the performance of the loan portfolios, which could differ from historical loss experience. We also perform asset quality reviews which includes a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline. After the one-year R&S loss forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan.
The company utilizes the University of Hawaii Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events. The forecast includes various economic variables for Hawaii such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other third party macroeconomic forecast tools to provide broader US economic variables such as interest rates.
The reserve for credit losses is generally sensitive to economic conditions and assumptions given the impact for potential losses for the consumer portfolio and risk rating migration for the commercial portfolio. For the consumer portfolio, as an example, an increase in the forecasted Hawaii unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers. For the Allowance at December 31, 2023, a 25 basis point increase in the forecasted Hawaii unemployment rates would have increased the quantitative component of the Allowance for consumer loans by an estimated $1.4 million. For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating. For the Allowance at December 31, 2023, a 50 basis point increase in the percentage of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $1.9 million. This sensitivity analysis is hypothetical and provided only to indicate the potential impact changes in economic conditions and assumptions may have on the Allowance estimate. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Fair Value Measurements
Fair value is 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. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgment may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy defines Level 1 valuations as those based on quoted prices, unadjusted, for identical instruments traded in active markets. Level 2 valuations are those based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market. Level 3 valuations are based on model-based techniques that use at least one significant assumption not observable in the market, or significant management judgment or estimation, some of which may be internally developed.
Financial assets that are recorded at fair value on a recurring basis include available-for-sale investment securities, loans held for sale, mortgage servicing rights, investments related to deferred compensation arrangements, and derivative financial instruments. As of December 31, 2023, and December 31, 2022, $2.5 billion or 11% and $2.9 billion or 12%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third party pricing service. These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are
23
Table of Contents
recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2023, and December 31, 2022, $143.9 million and $168.0 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
As of December 31, 2023, and December 31, 2022, Level 3 financial assets recorded at fair value on a recurring basis were $0.8 million and $46.6 million, respectively, or less than 1% of our total assets, and were comprised primarily of derivative financial instruments. As of December 31, 2023 and December 31, 2022, Level 3 financial liabilities recorded at fair value on a recurring basis were $0 and $168.0 million, respectively.
Our third party pricing service makes no representations or warranties that the pricing data provided to us is complete or free from errors, omissions, or defects. As a result, we have processes in place to monitor and periodically review the information provided to us by our third party pricing service such as: 1) Our third party pricing service provides us with documentation by asset class of inputs and methodologies used to value securities. We review this documentation to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy. This documentation is periodically updated by our third party pricing service. Accordingly, transfers of securities within the fair value hierarchy are made if deemed necessary. 2) On a quarterly basis, management also selects a sample of securities priced by the Company’s third party pricing service and reviews the significant assumptions and valuation methodologies used by the pricing service with respect to those securities. The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate. Periodically, based on these reviews, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted. 3) On a quarterly basis, management reviews the pricing information received from our third party pricing service. This review process includes a comparison to a second source. 4) Our 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. Our third party pricing service will review the inputs to the evaluation in light of the new market data presented by us. Our third party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. Generally, we do not adjust the price from the third party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third party pricing service’s control environment.
See Note 21 to the Consolidated Financial Statements for more information on our fair value measurements.
Income Taxes
We determine our liabilities for income taxes based on current tax regulations and interpretations in tax jurisdictions where our income is subject to taxation. Currently, we file tax returns for federal, six state and local domestic jurisdictions, and three foreign jurisdictions. In estimating income taxes payable or receivable, we assess the relative merits and risks of the appropriate tax treatment considering statutory, judicial, and regulatory guidance in the context of each tax position. Accordingly, previously estimated liabilities are regularly reevaluated and adjusted through the provision for income taxes. Changes in the estimate of income taxes payable or receivable occur periodically due to changes in tax rates, interpretations of tax law, the status of examinations being conducted by various taxing authorities, and newly enacted statutory, judicial and regulatory guidance that impact the relative merits and risks of each tax position. These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our statements of income and condition.
Management's determination of the realization of net deferred tax assets is based upon management's judgment of various future events and uncertainties, including the timing, character and amount of future income, as well as the implementation of various tax planning strategies to maximize realization of the deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. As of December 31, 2023, and December 31, 2022, we carried a valuation allowance of $6.7 million and $6.2 million, respectively, related to our deferred tax assets established in connection with our low-income housing investments.
We are also required to record a liability, referred to as an unrecognized tax benefit ("UTB"), for the entire amount of benefit taken in a prior or future income tax return when we determine that a tax position has a less than 50% likelihood of being accepted by the taxing authority. As of December 31, 2023, and December 31, 2022, our liabilities for UTBs were $3.7 million.
In 2023, the Company recognized federal and State of Hawaii investment tax credits from energy investments. The Company uses the deferral method of accounting for its investment tax credit with the benefit recognized in the provision for income taxes. These credits reduced the Company's provision for income taxes by $1.1 million, 1.0 million, $2.1 million in 2023, 2022, and 2021, respectively.
24
Table of Contents
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
Maui Wildfires
On August 8, 2023, wildfires broke out in West Maui destroying the historic town of Lahaina as well as structures and farmland in Kula in Upcountry Maui and North Kihei. Roughly 2,200 structures were lost in the fire, 86% of which were homes. In support of those impacted by the Maui wildfires, Bank of Hawai'i Foundation donated $100,000 to Hawai'i Community Foundation's Maui Strong Fund and we continue to offer various relief loan repayment options to affected residents and businesses.
As of December 31, 2023, loans to our customers impacted by the Maui wildfires represented $154.9 million or 1% of our total loan portfolio, of which $144.0 million is secured and $10.9 million is unsecured. Exposures within the fire impacted zone decreased 8.5% from the previous quarter and our estimated potential loss remains at approximately $11.0 million.
Four months after the wildfires, there remains a great deal of uncertainty surrounding Maui’s recovery including the speed and timing of cleanup work, the extent and duration of support programs, how quickly displaced residents can move from hotels to permanent housing, and the amount of time and resources required for rebuilding. Bank of Hawai‘i remains committed to supporting the Maui community and will continue to closely monitor the impact on our customers.
Hawaii Economy
The initial adverse economic effects of the Maui wildfires have been somewhat smaller than feared but uncertainties remain about the progress of future recovery. As Maui rebuilds, spillovers to construction elsewhere in the state will be felt, Maui’s visitor industry and housing will continue to be impacted, and there will be an ongoing strain on County and State finances.
Due to the Maui wildfires, overall visitor counts to the State of Hawaii dipped below pre-pandemic levels. However, the Maui visitor industry has been recovering faster than anticipated and visitors to the rest of Hawaii reached record levels as travelers redirected their plans to other islands. Due to the weak yen, the Japanese visitor market continues to recover slowly. Considering ongoing recovery efforts on Maui, visitor arrivals to Hawaii are expected to remain flat in 2024 before returning to expected moderate growth in 2025.
Employment recovery on Maui has been more rapid than expected. Overall, the economic environment in Hawaii continues to show continued improvement with the unemployment rate falling from 3.3% in December 2022 to 2.9% in December 2023, which was below the U.S. unemployment rate of 3.7%. For the State overall, job growth is expected to slow throughout 2024; however, rebuilding on Maui is expected to push the need for construction workers and labor to record levels. Construction in other counties will have to compete for resources potentially causing delays in some planned public and private sector projects and likely leading to upward pressure on costs.
High interest rates have slowed the home resale market both because of the cost of first-time home purchases and the “lock-in effect” of the low rates many homeowners have on their current mortgage. While sales volume fell year-over-year given the sharp rise in interest rates, home prices remained relatively stable and months of inventory remained relatively low. The volume of single-family home sales on Oahu decreased 26.3% in 2023 compared to 2022, while the volume of condominium sales on Oahu decreased 28.0% in 2023 compared to 2022. The median price of single-family home sales on Oahu decreased by 5.0% in 2023 compared to 2022, while the condominium sales price on Oahu decreased by 0.3% in 2023 compared to 2022. As of December 31, 2023, months of inventory of single-family homes and condominiums on Oahu was 2.8 months and 3.2 months, respectively, compared to 2.1 months and 2.2 months as of December 31, 2022.
25
Table of Contents
Earnings Summary
Net income for 2023 was $171.2 million, a decrease of $54.6 million or 24% compared to 2022. Diluted earnings per common share were $4.14 in 2023, a decrease of $1.34 or 24% compared to 2022. Our return on average assets was 0.71% in 2023, a decrease of 27 basis points from 2022, and our return on average shareholders’ equity was 12.63% in 2023, compared to 16.10% in 2022.
•
The return on average common equity for 2023 was 13.89% compared to 17.83% in 2022.
•
Net interest income was $497.0 million in 2023, a decrease of $43.5 million compared to 2022. The decrease was primarily due to higher funding costs, partially offset by higher earning asset yields. The net interest margin was 2.24% in 2023, a decrease of 26 basis points from 2022.
•
Noninterest income was $176.6 million in 2023, an increase of 12% from 2022.
•
Noninterest expense was $437.5 million in 2023, an increase of 5% compared to 2022
•
The effective tax rate for 2023 was 24.62% compared with 22.31% in 2022.
In 2023, we focused on strengthening our balance sheet, which we believe will position us well to deliver strong results in 2024.
•
Total non-performing assets were $11.7 million as of December 31, 2023, a decrease of $0.9 million from December 31, 2022. Non-performing assets as a percentage of total loans and leases and foreclosed real estate were 0.08% at December 31, 2023, a decrease of 1 basis point from 2022.
•
Net loan and lease charge-offs in 2023 were $7.8 million or 6 basis points of total average loans and leases outstanding. Net loan and lease charge-offs in 2023 were comprised of charge-offs of $15.0 million partially offset by recoveries of $7.2 million. Compared to 2022, net loan and lease charge-offs increased by $2.7 million or 2 basis points on total average loans and leases outstanding.
•
The allowance for credit losses on loans and leases was $146.4 million as of December 31, 2023, an increase of $2.0 million from December 31, 2022. The ratio of the allowance for credit losses to total loans and leases outstanding was 1.05% at December 31, 2023, down 1 basis point from December 31, 2022.
•
Total assets were $23.7 billion as of December 31, 2023, an increase of 1% from December 31, 2022.
•
The investment securities portfolio was $7.4 billion as of December 31, 2023, a decrease of $0.9 billion or 10% from December 31, 2022. The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises.
•
Total loans and leases were $14.0 billion as of December 31, 2023, an increase of 2% from December 31, 2022.
•
Total deposits were $21.1 billion as of December 31, 2023, an increase of 2% from December 31, 2022.
•
Total shareholders’ equity was $1.4 billion as of December 31, 2023, an increase of 7% from December 31, 2022.
•
150,000 shares of common stock were repurchased under the share repurchase program in 2023. Total remaining buyback authority under the share repurchase program was $126.0 million as of December 31, 2023.
•
The Company’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Company’s outstanding common shares. The dividend will be payable on March 14, 2024 to shareholders of record at the close of business on February 29, 2024.
26
Table of Contents
Analysis of Statements of Income
Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1. An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.
| Average Balances and Interest Rates – Taxable-Equivalent Basis | Table 1 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||||||||||
| (dollars in millions) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 3.5 | $ | 0.1 | 2.44 | % | $ | 3.0 | $ | - | 1.05 | % | ||||||||||||
| Funds Sold | 540.4 | 28.3 | 5.24 | 260.5 | 4.3 | 1.64 | ||||||||||||||||||
| Investment Securities | ||||||||||||||||||||||||
| Available-for-Sale | ||||||||||||||||||||||||
| Taxable | 2,631.0 | 93.4 | 3.55 | 3,644.2 | 70.5 | 1.93 | ||||||||||||||||||
| Non-Taxable | 6.1 | 0.2 | 4.06 | 4.0 | 0.1 | 2.92 | ||||||||||||||||||
| Held-to-Maturity | ||||||||||||||||||||||||
| Taxable | 5,173.9 | 92.2 | 1.78 | 4,750.0 | 80.9 | 1.70 | ||||||||||||||||||
| Non-Taxable | 35.1 | 0.7 | 2.10 | 35.6 | 0.7 | 2.10 | ||||||||||||||||||
| Total Investment Securities | 7,846.1 | 186.5 | 2.38 | 8,433.8 | 152.2 | 1.80 | ||||||||||||||||||
| Loans Held for Sale | 3.0 | 0.2 | 6.16 | 6.9 | 0.3 | 3.70 | ||||||||||||||||||
| Loans and Leases 1 | ||||||||||||||||||||||||
| Commercial and Industrial | 1,497.1 | 74.0 | 4.94 | 1,349.3 | 46.2 | 3.42 | ||||||||||||||||||
| Paycheck Protection Program | 14.1 | 0.2 | 1.63 | 44.0 | 2.7 | 6.07 | ||||||||||||||||||
| Commercial Mortgage | 3,776.2 | 197.0 | 5.22 | 3,420.1 | 121.9 | 3.56 | ||||||||||||||||||
| Construction | 262.1 | 16.0 | 6.09 | 232.6 | 10.6 | 4.56 | ||||||||||||||||||
| Commercial Lease Financing | 63.7 | 0.8 | 1.30 | 88.5 | 1.3 | 1.49 | ||||||||||||||||||
| Residential Mortgage | 4,690.5 | 168.9 | 3.60 | 4,484.2 | 147.4 | 3.29 | ||||||||||||||||||
| Home Equity | 2,268.0 | 78.2 | 3.45 | 2,072.2 | 62.1 | 3.00 | ||||||||||||||||||
| Automobile | 866.1 | 31.8 | 3.67 | 786.1 | 25.4 | 3.23 | ||||||||||||||||||
| Other 2 | 413.8 | 25.3 | 6.12 | 419.5 | 23.0 | 5.49 | ||||||||||||||||||
| Total Loans and Leases | 13,851.6 | 592.2 | 4.28 | 12,896.5 | 440.6 | 3.42 | ||||||||||||||||||
| Other | 78.3 | 5.1 | 6.51 | 40.5 | 1.2 | 3.01 | ||||||||||||||||||
| Total Earning Assets 3 | 22,322.9 | 812.4 | 3.64 | 21,641.2 | 598.6 | 2.77 | ||||||||||||||||||
| Cash and Due from Banks | 292.1 | 237.4 | ||||||||||||||||||||||
| Other Assets | 1,339.2 | 1,128.1 | ||||||||||||||||||||||
| Total Assets | $ | 23,954.2 | $ | 23,006.7 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-Bearing Deposits | ||||||||||||||||||||||||
| Demand | $ | 3,978.7 | $ | 27.0 | 0.68 | % | $ | 4,377.1 | $ | 6.1 | 0.14 | % | ||||||||||||
| Savings | 8,018.4 | 137.4 | 1.71 | 7,767.7 | 22.9 | 0.30 | ||||||||||||||||||
| Time | 2,424.8 | 86.4 | 3.56 | 1,135.5 | 10.7 | 0.94 | ||||||||||||||||||
| Total Interest-Bearing Deposits | 14,421.9 | 250.8 | 1.74 | 13,280.3 | 39.7 | 0.30 | ||||||||||||||||||
| Funds Purchased | 18.5 | 0.9 | 4.79 | 18.5 | 0.4 | 2.26 | ||||||||||||||||||
| Short-Term Borrowings | 114.0 | 5.7 | 5.01 | 58.6 | 2.1 | 3.53 | ||||||||||||||||||
| Securities Sold Under Agreements to Repurchase | 530.9 | 16.3 | 3.07 | 479.8 | 12.6 | 2.63 | ||||||||||||||||||
| Other Debt | 921.8 | 39.7 | 4.30 | 42.4 | 2 | 4.82 | ||||||||||||||||||
| Total Interest-Bearing Liabilities | 16,007.1 | 313.4 | 1.96 | 13,879.6 | 56.8 | 0.41 | ||||||||||||||||||
| Net Interest Income | $ | 499.0 | $ | 541.8 | ||||||||||||||||||||
| Interest Rate Spread | 1.68 | % | 2.36 | % | ||||||||||||||||||||
| Net Interest Margin | 2.24 | % | 2.50 | % | ||||||||||||||||||||
| Noninterest-Bearing Demand Deposits | 5,990.5 | 7,270.4 | ||||||||||||||||||||||
| Other Liabilities | 601.1 | 454.2 | ||||||||||||||||||||||
| Shareholders’ Equity | 1,355.5 | 1,402.5 | ||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 23,954.2 | $ | 23,006.7 |
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.
1.
Comprised of other consumer revolving credit, installment, and consumer lease financing.
2.
Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $2.0 million and $1.3 million for the years ended December 31, 2023, and December 31, 2022, respectively.
27
Table of Contents
| Analysis of Change in Net Interest Income – Taxable-Equivalent Basis | Table 2 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 Compared to 2022 | ||||||||||||
| (dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 0.1 | $ | - | $ | 0.1 | ||||||
| Funds Sold | 7.9 | 16.1 | 24.0 | |||||||||
| Investment Securities | ||||||||||||
| Available-for-Sale | ||||||||||||
| Taxable | (23.7 | ) | 46.6 | 22.9 | ||||||||
| Non-Taxable | 0.1 | - | 0.1 | |||||||||
| Held-to-Maturity | ||||||||||||
| Taxable | 7.4 | 3.9 | 11.3 | |||||||||
| Total Investment Securities | (16.2 | ) | 50.5 | 34.3 | ||||||||
| Loans Held for Sale | (0.2 | ) | 0.1 | (0.1 | ) | |||||||
| Loans and Leases | ||||||||||||
| Commercial and Industrial | 5.5 | 22.3 | 27.8 | |||||||||
| Paycheck Protection Program | (1.2 | ) | (1.3 | ) | (2.5 | ) | ||||||
| Commercial Mortgage | 13.8 | 61.3 | 75.1 | |||||||||
| Construction | 1.5 | 3.9 | 5.4 | |||||||||
| Commercial Lease Financing | (0.4 | ) | (0.1 | ) | (0.5 | ) | ||||||
| Residential Mortgage | 7.0 | 14.5 | 21.5 | |||||||||
| Home Equity | 6.2 | 9.9 | 16.1 | |||||||||
| Automobile | 2.7 | 3.7 | 6.4 | |||||||||
| Other 2 | (0.3 | ) | 2.6 | 2.3 | ||||||||
| Total Loans and Leases | 34.8 | 116.8 | 151.6 | |||||||||
| Other | 1.7 | 2.2 | 3.9 | |||||||||
| Total Change in Interest Income | 28.1 | 185.7 | 213.8 | |||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Demand | (0.6 | ) | 21.5 | 20.9 | ||||||||
| Savings | 0.8 | 113.7 | 114.5 | |||||||||
| Time | 21.8 | 53.9 | 75.7 | |||||||||
| Total Interest-Bearing Deposits | 22.0 | 189.1 | 211.1 | |||||||||
| Funds Purchased | - | 0.5 | 0.5 | |||||||||
| Short-Term Borrowings | 2.5 | 1.1 | 3.6 | |||||||||
| Securities Sold Under Agreements to Repurchase | 1.4 | 2.3 | 3.7 | |||||||||
| Other Debt | 37.9 | (0.2 | ) | 37.7 | ||||||||
| Total Change in Interest Expense | 63.8 | 192.8 | 256.6 | |||||||||
| Change in Net Interest Income | $ | (35.7 | ) | $ | (7.1 | ) | $ | (42.8 | ) |
1.
The change in interest income and expense that are 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.
Yields on our earning assets increased by 87 basis points in 2023 compared to 2022 primarily due to the higher rate environment.
Yields on our investment securities portfolio increased by 58 basis points due to the higher rate environment and slower prepayments. Yields on our funds sold increased by 360 basis points also due to higher rates. Yields on our loan and lease portfolio increased by 86 basis points primarily due to an increase in yields on our floating rate loan portfolio and higher rates on loans that originated during the period and the interest income from interest rate swaps that were used to manage our exposure to changes in fair value of our fixed rate loans.
28
Table of Contents
Interest rates paid on our interest-bearing liabilities increased by 155 basis points in 2023 compared to 2022. The interest rates on savings deposits increased by 141 basis points during 2023 compared to 2022. Interest rates paid on time deposits increased by 262 basis points during 2023 compared to 2022. The rates paid on our securities sold under agreements to repurchase increased by 44 basis points compared to 2022. Increases to our funding costs are primarily due to the higher interest rate environment and increased Federal Home Loan Bank advances.
The average balances of our earning assets increased by $0.7 billion or 3% in 2023 compared to 2022 primarily due to an increase in the average balances of our loan and lease portfolio. The average balances of our investment securities decreased by $0.6 billion or 7% in 2023 compared to 2022 primarily due to $159.1 million of investment securities sold in the third quarter of 2023 and cashflows from the portfolio not being reinvested into securities. The average balance of total loan and leases increased by $955.1 million in 2023 compared to 2022 due to growth in our commercial mortgage, residential mortgage, and home equity loan portfolios. The average balance of our commercial mortgage portfolio increased by $356.1 million or 10% in 2023 compared to 2022 as a result of continued demand from new and existing customers. The average balance of our residential mortgage portfolio increased by $206.3 million or 5% in 2023 compared to 2022 primarily due to loan originations partially offset by lower payoff activities. The average balance of our home equity portfolio increased by $195.8 million or 9% in 2023 compared to 2022 mainly due to growth driven by ongoing promotions of our SmartRefi program.
The average balances of our interest-bearing liabilities increased by $2.1 billion or 15% in 2023 compared to 2022 primarily due to increased time deposits and borrowings from the FHLB. The average balances of our core interest-bearing deposit products decreased by $147.7 million or 1% in 2023 compared to 2022 as customers moved their funds into higher rate time deposits. The average balances of our interest-bearing deposits increased by $1.1 billion or 9% in 2023 compared to 2022 primarily due to increased time deposits. The average balance of our time deposits increased by $1.3 billion or 114% in 2023 compared to 2022 as customers moved their funds into higher yielding deposit products as a result of the higher rate environment. The average balances of our securities sold under agreements to repurchase increased by $51.1 million or 11% in 2023 compared to 2022. The increase was due to $300.0 million in repurchase agreements originated in late 2022, offset by terminations of $575 million in the third quarter of 2023. The average balance of our other debt, which was comprised primarily of FHLB advances, increased by $879.4 million in 2023 compared to 2022, primarily due to FHLB advances originated during 2023.
Noninterest Income
Table 3 presents the major components of noninterest income for 2023 and 2022.
| Noninterest Income | Table 3 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 to 2022 | |||||||||||||
| Trust and Asset Management | $ | 43,597 | $ | 43,803 | $ | (206 | ) | (0 | )% | |||||||
| Mortgage Banking | 4,255 | 5,980 | (1,725 | ) | (29 | ) | ||||||||||
| Service Charges on Deposit Accounts | 31,116 | 29,620 | 1,496 | 5 | ||||||||||||
| Fees, Exchange, and Other Service Charges | 55,556 | 54,914 | 642 | 1 | ||||||||||||
| Investment Securities Losses, Net | (11,455 | ) | (6,111 | ) | (5,344 | ) | 87 | |||||||||
| Annuity and Insurance | 4,736 | 3,782 | 954 | 25 | ||||||||||||
| Bank-Owned Life Insurance | 11,643 | 9,968 | 1,675 | 17 | ||||||||||||
| Other | 37,161 | 15,585 | 21,576 | 138 | ||||||||||||
| Total Noninterest Income | $ | 176,609 | $ | 157,541 | $ | 19,068 | 12 | % |
Mortgage banking income is highly influenced by mortgage interest rates, the housing market, the amount of our loan sales, and our valuation of mortgage servicing rights. Mortgage banking income decreased by $1.7 million or 29% in 2023 compared to 2022. This decrease was primarily due to the $1.8 million impairment recovery in 2022.
Investment securities losses increased by $5.3 million in 2023 compared to 2022. The increase was primarily due to $4.6 million net losses on sales of investment securities. Although the Company had the ability to hold its investment securities until maturity, during 2023, it made the strategic decision to reduce the size of its AFS portfolio by selling various corporate and municipal bonds which resulted in a realized loss of $4.6 million.
Bank-owned life insurance increased by $1.7 million or 17% in 2023 compared to 2022 primarily due to an increase in death benefits received in 2023.
29
Table of Contents
Other noninterest income increased by $21.6 million or 138% in 2023 compared to 2022. This increase was primarily due to a $14.7 million gain on the extinguishment of repurchase agreements in 2023 combined with a $6.9 million loss on the sale of leased assets that was recognized in the prior year.
Noninterest Expense
Table 4 presents the major components of noninterest expense for 2023 and 2022.
| Noninterest Expense | Table 4 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 to 2022 | |||||||||||||
| Salaries and Benefits: | ||||||||||||||||
| Salaries | $ | 154,497 | $ | 146,840 | $ | 7,657 | 5 | % | ||||||||
| Incentive Compensation | 13,339 | 23,425 | (10,086 | ) | (43 | ) | ||||||||||
| Share-Based Compensation | 14,770 | 15,220 | (450 | ) | (3 | ) | ||||||||||
| Commission Expense | 2,798 | 4,708 | (1,910 | ) | (41 | ) | ||||||||||
| Retirement and Other Benefits | 15,707 | 17,242 | (1,535 | ) | (9 | ) | ||||||||||
| Payroll Taxes | 14,677 | 13,395 | 1,282 | 10 | ||||||||||||
| Medical, Dental, and Life Insurance | 12,767 | 11,958 | 809 | 7 | ||||||||||||
| Separation Expense | 5,524 | 2,482 | 3,042 | 123 | ||||||||||||
| Total Salaries and Benefits | 234,079 | 235,270 | (1,191 | ) | (1 | ) | ||||||||||
| Net Occupancy | 39,924 | 39,441 | 483 | 1 | ||||||||||||
| Net Equipment | 40,251 | 38,374 | 1,877 | 5 | ||||||||||||
| Data Processing | 18,836 | 18,362 | 474 | 3 | ||||||||||||
| Professional Fees | 17,459 | 14,557 | 2,902 | 20 | ||||||||||||
| FDIC Insurance | 28,313 | 6,546 | 21,767 | 333 | ||||||||||||
| Other Expense: | ||||||||||||||||
| Delivery and Postage Services | 6,656 | 6,606 | 50 | 1 | ||||||||||||
| Mileage Program Travel | 4,381 | 4,591 | (210 | ) | (5 | ) | ||||||||||
| Merchant Transaction and Card Processing Fees | 6,509 | 6,005 | 504 | 8 | ||||||||||||
| Advertising | 8,171 | 9,976 | (1,805 | ) | (18 | ) | ||||||||||
| Amortization - Solar Energy Partnership Investments | 777 | 1,189 | (412 | ) | (35 | ) | ||||||||||
| Other | 32,162 | 34,348 | (2,186 | ) | (6 | ) | ||||||||||
| Total Other Expense | 58,656 | 62,715 | (4,059 | ) | (6 | ) | ||||||||||
| Total Noninterest Expense | $ | 437,518 | $ | 415,265 | $ | 22,253 | 5 | % |
30
Table of Contents
Total salaries and benefits decreased by $1.2 million or 1% in 2023 compared to 2022 primarily due to a decrease in incentive compensation coupled with a decrease in commission expense and retirement and other benefits. These decreases were offset by an increase in base salaries, payroll taxes, and separation expense.
Professional fees expense increased by $2.9 million or 20% in 2023 compared to 2022 primarily due to an increase in legal fees coupled with an increase in outsourcing various administrative and support functions.
FDIC insurance increased by $21.8 million or 333% in 2023 compared to 2022 primarily due to a $14.7 million charge due to an industry-wide FDIC special assessment and an increase in the initial base deposit insurance assessment rate. In November 2023, the FDIC issued a final rule to implement a special assessment to recover the losses to the Deposit Insurance Fund arising from the protection of uninsured depositors following the closures of Silicon Valley Bank, Signature Bank and First Republic Bank. The special assessment will be collected at an annual rate of approximately 13.4 basis points to an assessment base that would equal an Insured Depository Institution’s estimated uninsured deposits reported as of December 31, 2022, adjusted to exclude the first $5 billion, and will be paid in eight quarterly installments beginning in the second quarter of 2024. In February 2024, we received notification from the FDIC that the estimated loss attributable to the protection of uninsured depositors at Silicon Valley Bank and Signature Bank is $20.4 billion, an increase of approximately $4.1 billion from the estimate of $16.3 billion described in the final rule. The FDIC plans to provide institutions subject to the special assessment an updated estimate of each institution’s quarterly and total special assessment expense with its first quarter 2024 special assessment invoice, to be released in June 2024.
Income Taxes
Table 5 presents our provision for income taxes and effective tax rates for 2023 and 2022:
| Provision for Income Taxes and Effective Tax Rates | Table 5 | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Provision for Income Taxes | Effective Tax Rates | ||||||
| 2023 | $ | 55,914 | 24.62 | % | ||||
| 2022 | $ | 64,830 | 22.31 | % |
The provision for income taxes was $55.9 million in 2023, a decrease of $8.9 million compared to 2022. The higher effective tax rate in 2023 compared to 2022 was primarily due to a decrease in tax benefits from tax-advantaged investments in 2023.
31
Table of Contents
Analysis of Business Segments
Our business segments are Consumer Banking, Commercial Banking, and Treasury and Other. Table 6 summarizes net income from our business segments for 2023 and 2022. Additional information about segment performance is presented in Note 13 to the Consolidated Financial Statements.
| Business Segment Net Income | Table 6 | ||||||
|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 1 | |||||
| Consumer Banking | $ | 132,641 | $ | 88,364 | |||
| Commercial Banking | 128,545 | 124,157 | |||||
| Total | 261,186 | 212,521 | |||||
| Treasury and Other | (89,984 | ) | 13,283 | ||||
| Consolidated Total | $ | 171,202 | $ | 225,804 |
1.
Certain prior period information has been reclassified to conform to current presentation.
Consumer Banking
Net income increased by $44.3 million or 50% in 2023 compared to 2022, primarily due to an increase in net interest income. This was partially offset by increases in noninterest expense and the provision for credit losses. The increase in net interest income was primarily due to higher deposit spreads and higher loan balances, partially offset by lower loan spreads and lower deposit balances. The increase in noninterest expense is primarily due to higher allocated expense related to the FDIC special assessment recorded in the fourth quarter of 2023. The increase in the provision for credit losses was primarily due to higher net charge-offs in the installment loan portfolio, and lower recoveries in the residential mortgage and home equity portfolios.
Commercial Banking
Net income increased by $4.4 million or 4% in 2023 compared to 2022 primarily due to an increase in net interest income and noninterest income, partially offset by an increase in noninterest expense, and an increased tax provision. The increase in interest income is primarily due to higher spreads on noninterest bearing deposits, along with larger average balances on time deposits and commercial mortgage loans. The increase in net interest income was partially offset by decreased spreads on commercial and industrial and construction loans, as well as interest bearing deposit and savings spreads. The increase in noninterest income is primarily due to a one-time pre-tax charge of $6.9 million in the third quarter of 2022 related to our agreement to sell assets which terminated certain leveraged leases, along with increases in merchant income, and fees earned on money market sweep balances. The increase was partially offset by a decrease in account analysis, loan fees, letters of credit, and customer derivative program revenue. The increase in noninterest expense was driven by increased salaries and benefits, merchant transaction fees, broker charges related to customer derivative program revenue, and higher allocated expenses from support units.
Treasury and Other
Net income decreased by $103.3 million in 2023 compared to 2022 primarily due to lower net interest income and higher noninterest expense, partially offset by higher noninterest income. Provision for credit losses in 2023 was $14.1 million higher than in 2022, as 2022 included $12.9 million in provision recovery resulting from higher provision expense taken during COVID-19. Net interest income decreased by $123.1 million in 2023 from 2022 as a result of higher deposit spreads, partially offset by higher loan spreads. Noninterest income in 2023 was $12.0 million higher than 2022, primarily as a result of a $7.8 million gain on debt extinguishment. Noninterest expense in 2023 was $5.2 million higher than 2022. This increase is primarily due to early termination costs incurred in the third and fourth quarter of 2022. The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.
32
Table of Contents
Analysis of Statements of Condition
Investment Securities
Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
| Maturities and Average Yield on Securities | Table 7 | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 1 Year or Less | Weighted Average Yield | After 1 Year-5 Years | Weighted Average Yield | After 5 Years-10 Years | Weighted Average Yield | Over 10 Years | Weighted Average Yield | Total | Weighted Average Yield | Fair Value | ||||||||||||||||||||||||||
| As of December 31, 2023 | |||||||||||||||||||||||||||||||||||||
| Available-for-Sale 1 | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies 2 | $ | 1.3 | 1.7 | % | $ | 222.0 | 2.9 | % | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | 223.3 | 2.8 | % | $ | 212.6 | |||||||||||||||
| Debt Securities Issued by States and Political Subdivisions | 0.3 | 2.7 | 6.1 | 2.2 | 67.0 | 2.1 | — | — | 73.4 | 2.1 | 63.8 | ||||||||||||||||||||||||||
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | 0.5 | 1.6 | 1.5 | — | — | — | — | 1.6 | 1.5 | 1.5 | ||||||||||||||||||||||||||
| Debt Securities Issued by Corporations | — | — | 239.7 | 4.2 | 466.3 | 5.1 | — | — | 706.0 | 4.8 | 657.7 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 1.8 | 3.7 | 131.7 | 3.0 | 580.4 | 2.4 | — | — | 713.9 | 2.5 | 629.3 | ||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 0.8 | 2.3 | 327.0 | 1.5 | 490.5 | 1.9 | — | — | 818.3 | 1.8 | 709.1 | ||||||||||||||||||||||||||
| Commercial - Government Agencies | — | — | 151.1 | 2.7 | 6.4 | 2.5 | — | — | 157.5 | 2.7 | 134.9 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 2.6 | 3.3 | 609.8 | 2.2 | 1,077.3 | 2.2 | — | — | 1,689.7 | 2.2 | 1,473.3 | ||||||||||||||||||||||||||
| Total Available-for-Sale | $ | 4.2 | 2.7 | % | $ | 1,079.2 | 2.8 | % | $ | 1,610.6 | 3.0 | % | $ | — | 0.0 | % | $ | 2,694.0 | 2.9 | % | $ | 2,408.9 | |||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | — | 0.0 | % | $ | 82.2 | 1.2 | % | $ | 49.5 | 1.5 | % | $ | — | 0.0 | % | $ | 131.7 | 1.3 | % | $ | 116.5 | |||||||||||||||
| Debt Securities Issued by Corporations | 0.7 | 1.8 | — | — | 10.8 | 1.6 | — | — | 11.5 | 1.6 | 9.5 | ||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 5.6 | 2.3 | 102.4 | 2.8 | 1,566.1 | 1.5 | — | — | 1,674.1 | 1.6 | 1,408.6 | ||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 0.5 | 1.6 | 85.4 | 2.3 | 2,278.8 | 1.9 | 379.4 | 1.9 | 2,744.1 | 1.9 | 2,374.1 | ||||||||||||||||||||||||||
| Commercial - Government Agencies | 3.5 | 2.5 | 262.3 | 1.4 | 135.3 | 1.5 | 34.8 | 1.7 | 435.9 | 1.5 | 344.9 | ||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 9.6 | 2.4 | 450.1 | 1.9 | 3,980.2 | 1.7 | 414.2 | 1.9 | 4,854.1 | 1.7 | 4,127.6 | ||||||||||||||||||||||||||
| Total Held-to-Maturity | $ | 10.3 | 2.3 | % | $ | 532.3 | 1.8 | % | $ | 4,040.5 | 1.7 | % | $ | 414.2 | 1.9 | % | $ | 4,997.3 | 1.7 | % | $ | 4,253.6 | |||||||||||||||
| Total Investment Securities | |||||||||||||||||||||||||||||||||||||
| As of December 31, 2023 | $ | 14.5 | $ | 1,611.5 | $ | 5,651.1 | $ | 414.2 | $ | 7,691.3 | $ | 6,662.5 | |||||||||||||||||||||||||
| As of December 31, 2022 | $ | 29.4 | $ | 1,564.0 | $ | 6,595.6 | $ | 397.5 | $ | 8,586.5 | $ | 7,460.2 |
1
Weighted-average yields on investment securities available-for-sale are based on amortized cost.
2
Information for mortgage-backed securities and small business administration securities reflect weighted average life, including anticipated future prepayments.
As of December 31, 2023, our investment securities portfolio was comprised of securities with an average base duration of approximately 5.45 years.
We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and level of interest rate risk to which we are exposed. These evaluations may cause us to change the level of funds deployed 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.
Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac continue to be the largest concentrations in the portfolio. As of December 31, 2023, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future. As of December 31, 2023, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.83 years.
Gross unrealized gains in our investment securities portfolio were $0.7 million as of December 31, 2023, and $1.9 million as of December 31, 2022. Gross unrealized losses in the investment securities portfolio were $1.0 billion as of December 31, 2023, and $1.1 billion as of December 31, 2022. The overall decrease in net unrealized losses was primarily due to prepayments and sale of securities in the third quarter of 2023.
The gross unrealized loss positions were primarily related to mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss. 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. We do not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
See Note 3 to the Consolidated Financial Statements for more information.
33
Table of Contents
The Company’s corporate bond holdings as of December 31, 2023, had a fair value of $667.2 million. Of this total, $4.1 million or 1% was fully guaranteed by the Export-Import Bank of the United States, an agency of the U.S. government, and $8.8 million or 1% was fully guaranteed by the U.S. government acting through the U.S. Agency for International Development. Of the remaining $654.3 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization.
Loans and Leases
Table 8 presents the composition of our loan and lease portfolio by major categories.
| Loans and Leases | Table 8 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 1,652,699 | $ | 1,389,066 | $ | 1,361,921 | $ | 1,357,610 | $ | 1,379,152 | |||||||||
| Paycheck Protection Program | 11,369 | 19,579 | 126,779 | 517,683 | — | ||||||||||||||
| Commercial Mortgage | 3,749,016 | 3,725,542 | 3,152,130 | 2,854,829 | 2,518,051 | ||||||||||||||
| Construction | 304,463 | 260,825 | 220,254 | 259,798 | 194,170 | ||||||||||||||
| Lease Financing | 59,939 | 69,491 | 105,108 | 110,766 | 122,454 | ||||||||||||||
| Total Commercial | 5,777,486 | 5,464,503 | 4,966,192 | 5,100,686 | 4,213,827 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 4,684,171 | 4,653,072 | 4,309,602 | 4,130,513 | 3,891,100 | ||||||||||||||
| Home Equity | 2,264,827 | 2,225,950 | 1,836,588 | 1,604,538 | 1,676,073 | ||||||||||||||
| Automobile | 837,830 | 870,396 | 736,565 | 708,800 | 720,286 | ||||||||||||||
| Other 1 | 400,712 | 432,499 | 410,129 | 395,483 | 489,606 | ||||||||||||||
| Total Consumer | 8,187,540 | 8,181,917 | 7,292,884 | 6,839,334 | 6,777,065 | ||||||||||||||
| Total Loans and Leases | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 |
1.
Comprised of other revolving credit, installment, and lease financing.
Total loans and leases were $14.0 billion as of December 31, 2023. This represents a $318.6 million or 2% increase from December 31, 2022, primarily due to growth in the commercial loan and lease portfolio.
The commercial loan and lease portfolio is comprised of commercial and industrial loans, Paycheck Protection Program loans, commercial mortgages, construction loans, and lease financing. Commercial and industrial loans are made primarily to corporations, middle market, and small businesses for the purpose of financing equipment acquisitions, expansion, working capital, and other general business purposes. Paycheck Protection Program loans provided cash flow assistance to small businesses affected by economic conditions as a result of the COVID-19 pandemic. Commercial mortgages and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaii. Commercial mortgages are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. The commercial properties are predominantly multifamily, industrial and retail centers that are primarily grocery or drug store-anchored, and to a lesser extent, specialized properties such as hotels. The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business.
Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category. Lease financing consists of sales-type leases used by commercial customers to finance capital purchases. Although our primary market is Hawaii, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaii or are associated with a Hawaii customer relationship.
Commercial loans and leases were $5.8 billion as of December 31, 2023, an increase of $313.0 million or 6% from December 31, 2022. Commercial and industrial loans increased by $263.6 million or 19% from December 31, 2022 primarily due to higher corporate demand for funding from new and existing customers. Paycheck Protection Program loans decreased by $8.2 million or 42% from December 31, 2022, primarily due to paydowns. Commercial mortgage loans increased by $23.5 million or 1% from December 31, 2022, primarily due to continued demand from new and existing customers. Construction loans increased by $43.6 million or 17% from December 31, 2022, primarily due to demand from new and existing customers offset by paydowns and loans converted to commercial mortgages. Lease financing decreased by $9.6 million or 14% from December 31, 2022, primarily due to paydowns.
34
Table of Contents
The consumer loan and lease portfolio is comprised of residential mortgage loans, home equity lines and loans, indirect auto loans and leases, and other consumer loans including personal credit lines and direct installment loans. These products are generally offered in the geographic markets we serve. Although we offer a variety of products, our residential mortgage loan portfolio is primarily comprised of fixed-rate loans concentrated in Hawaii. We also offer a variety of home equity lines and loans, which are primarily secured by first lien mortgages on residential property of the borrower. Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans and leases on an indirect basis through selected dealerships. Direct installment loans are generally unsecured and are primarily used for personal expenses or for debt consolidation.
Consumer loans and leases were $8.2 billion as of December 31, 2023, and remained relatively unchanged from December 31, 2022. Residential mortgage loans increased by $31.1 million or 1% from December 31, 2022. While production has decreased significantly due to the higher rate environment, overall loan balances increased primarily due to a shift in consumer preference to lower adjustable rate mortgages for new home purchases over fixed rate mortgages. Home equity increased by $38.9 million or 2% from December 31, 2022, as production continued to exceed payoffs and amortization despite lower production levels. Automobile loans decreased by $32.6 million or 4% from December 31, 2022 due to a decrease in production from a rising rate environment. Other consumer loans decreased by $31.8 million or 7% from December 31, 2022, due to a slowdown in installment loan originations and continued paydown of installment loans and automobile loans and leases.
See Note 4 to the Consolidated Financial Statements and the “Corporate Risk Profile – Credit Risk” section of MD&A for more information on our loan and lease portfolio.
35
Table of Contents
Table 9 presents the geographic distribution of our loan and lease portfolio.
| Geographic Distribution of Loan and Lease Portfolio | Table 9 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | ||||||||||||||||||||
| (dollars in thousands) | Hawaii | U.S. Mainland 1 | Guam | Other Pacific Islands | Total | |||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 1,422,819 | $ | 142,264 | $ | 71,576 | $ | 16,040 | $ | 1,652,699 | ||||||||||
| Paycheck Protection Program | 9,192 | 1,522 | 318 | 337 | 11,369 | |||||||||||||||
| Commercial Mortgage | 3,270,239 | 288,174 | 190,165 | 438 | 3,749,016 | |||||||||||||||
| Construction | 304,463 | — | — | — | 304,463 | |||||||||||||||
| Lease Financing | 59,152 | — | 787 | — | 59,939 | |||||||||||||||
| Total Commercial | 5,065,865 | 431,960 | 262,846 | 16,815 | 5,777,486 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 4,606,763 | 3,467 | 73,504 | 437 | 4,684,171 | |||||||||||||||
| Home Equity | 2,216,554 | 44 | 48,229 | — | 2,264,827 | |||||||||||||||
| Automobile | 648,937 | — | 146,885 | 42,008 | 837,830 | |||||||||||||||
| Other 2 | 343,054 | — | 48,020 | 9,638 | 400,712 | |||||||||||||||
| Total Consumer | 7,815,308 | 3,511 | 316,638 | 52,083 | 8,187,540 | |||||||||||||||
| Total Loans and Leases | $ | 12,881,173 | $ | 435,471 | $ | 579,484 | $ | 68,898 | $ | 13,965,026 | ||||||||||
| Percentage of Total Loans and Leases | 92 | % | 3 | % | 4 | % | 0 | % | 100 | % |
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.
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 participation in Shared National Credits.
Table 10 presents a maturity distribution for selected loan categories.
| Maturities for Selected Loan Categories 1 | Table 10 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | Due in One Year or Less | Due After One to Five Years | Due After Five to Ten Years | Due After Ten to Fifteen Years | Due After Fifteen Years | Total | Variable Rate Loans | Fixed Rate Loans | |||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||
| Commercial and Industrial | $ | 543,874 | $ | 378,938 | $ | 399,177 | $ | 148,285 | $ | 182,425 | $ | 1,652,699 | $ | 1,189,921 | $ | 462,778 | |||||||||||||||
| Paycheck Protection Program | — | 11,369 | — | — | — | 11,369 | — | 11,369 | |||||||||||||||||||||||
| Commercial Mortgage | 283,581 | 1,361,882 | 1,936,444 | 164,014 | 3,095 | 3,749,016 | 2,324,803 | 1,424,213 | |||||||||||||||||||||||
| Construction | 86,009 | 81,317 | 30,559 | 20,911 | 85,667 | 304,463 | 239,224 | 65,239 | |||||||||||||||||||||||
| Lease Financing | 3,274 | 43,693 | 12,972 | — | — | 59,939 | — | 59,939 | |||||||||||||||||||||||
| Total Commercial | 916,738 | 1,877,199 | 2,379,152 | 333,210 | 271,187 | 5,777,486 | 3,753,948 | 2,023,538 | |||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||
| Residential Mortgage | 310 | 36,525 | 90,643 | 309,572 | 4,247,121 | 4,684,171 | 669,918 | 4,014,253 | |||||||||||||||||||||||
| Home Equity | 3,415 | 7,721 | 49,619 | 416,864 | 1,787,208 | 2,264,827 | 1,136,737 | 1,128,090 | |||||||||||||||||||||||
| Automobile | 12,181 | 555,716 | 269,933 | — | — | 837,830 | — | 837,830 | |||||||||||||||||||||||
| Other 2 | 52,159 | 270,480 | 78,073 | — | — | 400,712 | 36,917 | 363,795 | |||||||||||||||||||||||
| Total Consumer | 68,065 | 870,442 | 488,268 | 726,436 | 6,034,329 | 8,187,540 | 1,843,572 | 6,343,968 | |||||||||||||||||||||||
| Total Loans and Leases | $ | 984,803 | $ | 2,747,641 | $ | 2,867,420 | $ | 1,059,646 | $ | 6,305,516 | $ | 13,965,026 | $ | 5,597,520 | $ | 8,367,506 |
1.
Based on contractual maturities.
2.
Comprised of other revolving credit, installment, and lease financing.
Goodwill
Goodwill was $31.5 million as of December 31, 2023, and December 31, 2022. As of December 31, 2023, based on our qualitative assessment, there were no reporting units where we believed it was more likely than not that the fair value of a reporting unit was less than its carrying amount, including goodwill. See Note 1 to the Consolidated Financial Statements for more information on our goodwill impairment policy.
36
Table of Contents
Other Assets
Other assets were $639.5 million as of December 31, 2023, an increase of $65.5 million or 11% from December 31, 2022. The increase resulted from various items. Derivative financial instruments increased by $47.4 million due to the conversion of our interest rate swap portfolio from LIBOR to CME Term SOFR. Collateral payments received for our LIBOR swap portfolio were considered legal settlements of the derivatives' exposure in accordance with the rules of the central clearinghouses that were used for settlement purposes. These payments were required to be presented as a contra asset, which reduced the balance of our derivative financial instruments. Currently, our CME Term SOFR swaps are not clearable via a central clearinghouse. Thus, collateral payments received are treated as collateral rather than legal settlements of the derivatives' exposure and are presented in Other Liabilities in the consolidated statements of condition. Low-income housing and other equity investments increased by $33.6 million due to new projects, partially offset by amortization of existing investments. Federal Home Loan Bank of Des Moines stock increased by $9.2 million due to increase of activity-based stock. In 2023, we restructured investments held by the deferred compensation plan. As a result, $43.5 million of plan assets were classified as Bank-Owned Life Insurance in the Consolidated Statements of Condition as of December 31, 2023. See Note 7 to the Consolidated Financial Statements for more information on the composition of our other assets.
Deposits
Table 11 presents the components of our deposits by major customer categories as of December 31, 2023, and December 31, 2022.
| Deposits | Table 11 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 | |||||
| Consumer | $ | 10,319,809 | $ | 10,304,335 | |||
| Commercial | 8,601,224 | 8,569,670 | |||||
| Public and Other | 2,134,012 | 1,741,691 | |||||
| Total Deposits | $ | 21,055,045 | $ | 20,615,696 |
Total deposits were $21.1 billion as of December 31, 2023, a $439.3 million or 2% increase from December 31, 2022. This increase was primarily due to an increase in public and other deposits. Consumer and commercial deposits remained relatively unchanged from December 31, 2022. Public and other deposits increased by $392.3 million or 23% due to an increases of $299.2 million in core deposits and $93.1 million in time deposits.
Table 12 presents the components of our savings deposits as of December 31, 2023, and December 31, 2022.
| Savings Deposits | Table 12 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 | |||||
| Money Market | $ | 3,258,631 | $ | 3,101,594 | |||
| Regular Savings | 4,930,841 | 4,860,816 | |||||
| Total Savings Deposits | $ | 8,189,472 | $ | 7,962,410 |
Table 13 presents the maturity distribution of the estimated uninsured time deposits as of December 31, 2023, and December 31, 2022.
| Maturity Distribution of Estimated Uninsured Time Deposits | Table 13 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 | |||||
| Remaining maturity: | |||||||
| Three months or less | $ | 663,342 | $ | 715,224 | |||
| After three through six months | 382,684 | 180,933 | |||||
| After six through twelve months | 236,205 | 242,426 | |||||
| After twelve months | 483,841 | 115,335 | |||||
| Total | $ | 1,766,072 | $ | 1,253,918 |
37
Table of Contents
Estimated uninsured time deposits increased $512.2 million from December 31, 2022, primarily due to higher interest rates attracting more time deposits. Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits.
Estimated uninsured deposits as calculated pursuant to regulatory guidance and reported in our Call Report include deposits that were collateralized by government-backed securities and intercompany deposits of wholly-owned subsidiaries. The table below presents a reconciliation of our estimated uninsured deposits reported in our Call Report to our adjusted uninsured deposits. We believe the adjusted uninsured deposits provides useful information about our overall credit risk related to our customers’ deposits.
| Uninsured Deposits Reconciliation | Table 13a | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||
| (dollars in thousands) | 2023 | 2022 | ||||||
| Estimated Uninsured Deposits, as Reported in our Call Report | $ | 11,012,425 | $ | 10,486,438 | ||||
| Less: | ||||||||
| Deposits Collateralized by Government-Backed Securities | (2,038,011 | ) | (1,630,468 | ) | ||||
| Intercompany Deposits of Wholly-Owned Subsidiaries | (69,399 | ) | (63,132 | ) | ||||
| Other | (34,340 | ) | (4,309 | ) | ||||
| Adjusted Uninsured Deposits | $ | 8,870,675 | $ | 8,788,529 |
Securities Sold Under Agreements to Repurchase
Table 14 presents the composition of our securities sold under agreements to repurchase.
| Securities Sold Under Agreements to Repurchase | Table 14 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2023 | 2022 | |||||
| Private Institutions | $ | 150,000 | $ | 725,000 | |||
| Government Entities | 490 | 490 | |||||
| Total Securities Sold Under Agreements to Repurchase | $ | 150,490 | $ | 725,490 |
Securities sold under agreements to repurchase as of December 31, 2023, decreased by $575.0 million or 79% from December 31, 2022. 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 be 0.6 years. Each of our repurchase agreements is accounted for as collateralized financing arrangement (i.e., secured borrowing) and not as a sale and subsequent repurchase of securities. See Note 9 Securities Sold Under Agreements to Repurchase for more information.
Other Debt
Other debt was $560.2 million as of December 31, 2023, an increase of $149.9 million or 37% from December 31, 2022. In 2023, we added a net $550.0 million of FHLB advances with a weighted-average interest rate of 4.13% and maturity dates ranging from 2026 to 2028. As of December 31, 2023, our available capacity under our line of credit with the FHLB was $2.5 billion.
Pension and Postretirement Plan Obligations
Retirement benefits payable were $23.7 million as of December 31, 2023, a $3.3 million or 12% decrease from December 31, 2022. Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflect the long-term nature of the obligations and the investment horizon of the plan assets. The decrease in retirement benefits payable was primarily due to the improvement of the funded status of the pension plan due to better than expected return on investment assets.
38
Table of Contents
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year. Table 15 presents a sensitivity analysis of a 25 basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations:
| Discount Rate Sensitivity Analysis | Table 15 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact of | |||||||||||||||||||||||
| Base Discount Rate | Discount Rate 25 Basis Point Increase | Discount Rate 25 Basis Point Decrease | |||||||||||||||||||||
| (dollars in thousands) | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | |||||||||||||||||
| 2023 Net Periodic Benefit Cost | 5.51 | % | 5.58 | % | $ | 25 | $ | (49 | ) | $ | (30 | ) | $ | 49 | |||||||||
| Benefit Plan Obligations as of December 31, 2023 | 5.44 | % | 5.51 | % | (1,536 | ) | (588 | ) | 1,566 | 603 | |||||||||||||
| Estimated 2024 Net Periodic Benefit Cost | 5.44 | % | 5.51 | % | 18 | (52 | ) | (23 | ) | 52 |
See Note 14 to the Consolidated Financial Statements for more information on our pension and postretirement benefit plans.
Contractual Obligations
The Company has various contractual obligations that affect its cash flows and liquidity. Our non-cancelable operating leases and finance lease obligations are primarily related to branch premises, equipment, and a portion of the Company’s headquarters’ building with lease terms extending through 2052. Purchase obligations arise from agreements to purchase goods or services that are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan. Actual contributions may differ from these estimates. For information regarding material contractual obligations, please see Note 14 Employee Benefits, Note 18 Affordable Housing Projects Tax Credit Partnerships, Note 19 Securities Sold Under Agreements to Repurchase, Note 20 Commitments, Contingencies, and Guarantees, and Note 23 Leases in the Notes to the Consolidated Financial Statements.
Foreign Activities
Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments, and any other monetary assets which are denominated in dollars or other non-local currency. As of December 31, 2023 and December 31, 2022, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets.
Corporate Risk Profile
Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management, and operational risk.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits, and other guidelines deemed necessary and prudent. Portfolio exposure at the obligor, industry, product, and/or geographic location levels is actively monitored to manage concentration risk. Furthermore, credit risk management also includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards. This includes understanding and evaluating our customers’ borrowing needs and capacity to repay, in conjunction with specific risks in their line of business, economic factors, character and history.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to transportation equipment. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant. A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved. In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of
39
Table of Contents
repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or Guarantor’s creditworthiness.
Commercial mortgages and construction loans are offered to real estate investors, developers, builders, and owner-occupants primarily domiciled in Hawaii. These loans are secured by first mortgages on real estate at loan-to-value (“LTV”) ratios deemed appropriate based on the property type, location, overall quality, and sponsorship. Generally, these LTV ratios do not exceed 75%. The commercial properties are predominantly multifamily, industrial, retail centers that are primarily grocery or drug store anchored, and, to a lesser extent, more specialized properties such as hotels. Commercial mortgage and construction loans are substantially secured by properties located in Hawaii.
Commercial mortgage loans are underwritten based on the economic fundamentals of the property and the creditworthiness of the borrower. In evaluating a proposed commercial mortgage loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt servicing requirement. The debt service coverage ratio normally is not less than 125% and it is computed after deducting for a vacancy factor and property expenses as appropriate. In addition, a personal guarantee of the loan or a portion thereof is sometimes required from the principal(s) of the borrower. We typically require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property. In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment. As noted above, LTV ratios generally do not exceed 75%, which are based on regulatory-compliant appraisals that we obtain for the underlying properties.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
We offer a variety of first lien and second lien mortgage loans to consumers within our markets with first lien residential mortgages comprising our largest loan category. These loans are secured by a primary residence, secondary residence, or investor property and are underwritten to assess the credit risks and financial capacity and repayment ability of the applicant. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios, liquidity, and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer variable rate mortgage loans with interest rates that are subject to change every six months after the third, fifth, seventh, or tenth year, depending on the product and are based on the Secured Overnight Financing Rate (“SOFR”). Variable rate mortgage loans are underwritten at fully-indexed interest rates. We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients.
Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property. The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 80% of the value of the collateral property for primary residence and up to 75% of the value of the collateral property for second residence or investor at the time of origination. We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios, liquidity and credit scores. Maximum loan amounts and LTVs are determined by collateral value and customer segment.
Automobile lending activities include loans and leases secured by new or used automobiles, and leases secured by new automobiles. We originate automobile loans on an indirect basis through selected dealerships in Hawaii, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaii. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the automobile collateral to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured.
40
Table of Contents
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
Table 16 presents a five-year history of non-performing assets 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 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||
| Non-Performing Assets | ||||||||||||||||||||
| Non-Accrual Loans and Leases | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 39 | $ | 37 | $ | 243 | $ | 441 | $ | 830 | ||||||||||
| Commercial Mortgage | 2,884 | 3,309 | 8,205 | 8,527 | 9,244 | |||||||||||||||
| Total Commercial | 2,923 | 3,346 | 8,448 | 8,968 | 10,074 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 2,935 | 4,239 | 3,305 | 3,223 | 4,125 | |||||||||||||||
| Home Equity | 3,791 | 4,022 | 4,881 | 3,958 | 3,181 | |||||||||||||||
| Total Consumer | 6,726 | 8,261 | 8,186 | 7,181 | 7,306 | |||||||||||||||
| Total Non-Accrual Loans and Leases | 9,649 | 11,607 | 16,634 | 16,149 | 17,380 | |||||||||||||||
| Foreclosed Real Estate | 2,098 | 1,040 | 2,332 | 2,332 | 2,737 | |||||||||||||||
| Total Non-Performing Assets | $ | 11,747 | $ | 12,647 | $ | 18,966 | $ | 18,481 | $ | 20,117 | ||||||||||
| Accruing Loans and Leases Past Due 90 Days or More | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 3,814 | 2,429 | 3,159 | 5,274 | 1,839 | |||||||||||||||
| Home Equity | 1,734 | 1,673 | 3,456 | 3,187 | 4,125 | |||||||||||||||
| Automobile | 399 | 589 | 729 | 925 | 949 | |||||||||||||||
| Other 1 | 648 | 683 | 426 | 1,160 | 1,493 | |||||||||||||||
| Total Consumer | 6,595 | 5,374 | 7,770 | 10,546 | 8,406 | |||||||||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 6,595 | $ | 5,374 | $ | 7,770 | $ | 10,546 | $ | 8,406 | ||||||||||
| Restructured Loans on Accrual Status and Not Past Due 90 Days or More | $ | 28,651 | $ | 43,658 | $ | 60,519 | $ | 68,065 | $ | 63,103 | ||||||||||
| Total Loans and Leases | $ | 13,965,026 | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 | ||||||||||
| Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.07 | % | 0.09 | % | 0.14 | % | 0.14 | % | 0.16 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate | 0.08 | % | 0.09 | % | 0.15 | % | 0.15 | % | 0.18 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Assets | 0.05 | % | 0.05 | % | 0.08 | % | 0.09 | % | 0.11 | % | ||||||||||
| Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate | 0.05 | % | 0.06 | % | 0.17 | % | 0.18 | % | 0.24 | % | ||||||||||
| Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate | 0.11 | % | 0.11 | % | 0.14 | % | 0.14 | % | 0.15 | % | ||||||||||
| Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and Foreclosed Real Estate | 0.13 | % | 0.13 | % | 0.22 | % | 0.24 | % | 0.26 | % |
1.
Comprised of other revolving credit, installment, and lease financing.
Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2023:
| (dollars in thousands) | Table 17 | |||
|---|---|---|---|---|
| Balance at Beginning of Year | $ | 12,647 | ||
| Additions | 5,669 | |||
| Reductions | ||||
| Payments | (4,039 | ) | ||
| Return to Accrual Status | (2,520 | ) | ||
| Charge-offs/Write-downs | (10 | ) | ||
| Total Reductions | (6,569 | ) | ||
| Balance at End of Year | $ | 11,747 |
NPAs consist of non-accrual loans and leases and foreclosed real estate. Changes in the level of non-accrual loans and leases typically are caused by 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.
Residential mortgage non-accrual loans decreased by $1.3 million or 31% from December 31, 2022. As of December 31, 2023, our residential mortgage non-accrual loans were comprised of 16 loans with a weighted average current loan-to-value of 59%.
41
Table of Contents
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 was $2.1 million as of December 31, 2023.
If interest due on the balances of all non-accrual loans as of December 31, 2023 had been accrued under the original terms, approximately $0.9 million in total interest income would have been recorded in 2023.
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 $6.6 million as of December 31, 2023, a $1.2 million or 23% increase from December 31, 2022. This increase was primarily in our residential mortgage and home equity portfolios.
42
Table of Contents
Reserve for Credit Losses
The reserve for credit losses consists of the Allowance and the Unfunded Reserve. Table 18 presents the activity in the Company’s reserve for credit losses for the years ended December 31:
| Reserve for Credit Losses | Table 18 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||
| Balance at Beginning of Period | $151,247 | $164,297 | $221,303 | $116,849 | $113,515 | |||||
| CECL Adoption (Day 1) Impact | — | — | — | (5,072) | — | |||||
| Loans and Leases Charged-Off | ||||||||||
| Commercial | ||||||||||
| Commercial and Industrial | (987) | (925) | (1,117) | (1,697) | (1,122) | |||||
| Commercial Mortgage | — | — | — | — | (1,616) | |||||
| Consumer | ||||||||||
| Residential Mortgage | (6) | (80) | (316) | (204) | (112) | |||||
| Home Equity | (82) | (100) | (417) | (397) | (900) | |||||
| Automobile | (5,247) | (4,652) | (4,939) | (6,496) | (7,130) | |||||
| Other 1 | (8,645) | (7,585) | (10,530) | (12,244) | (13,075) | |||||
| Total Loans and Leases Charged-Off | (14,967) | (13,342) | (17,319) | (21,038) | (23,955) | |||||
| Recoveries on Loans and Leases Previously Charged-Off | ||||||||||
| Commercial | ||||||||||
| Commercial and Industrial | 350 | 552 | 506 | 2,288 | 1,513 | |||||
| Commercial Mortgage | — | — | — | 40 | — | |||||
| Consumer | ||||||||||
| Residential Mortgage | 489 | 1,193 | 2,467 | 1,292 | 1,927 | |||||
| Home Equity | 1,073 | 1,500 | 1,666 | 2,892 | 2,339 | |||||
| Automobile | 2,782 | 2,276 | 3,510 | 3,775 | 2,961 | |||||
| Other 1 | 2,455 | 2,702 | 3,205 | 3,613 | 2,549 | |||||
| Total Recoveries on Loans and Leases Previously Charged-Off | 7,149 | 8,223 | 11,354 | 13,900 | 11,289 | |||||
| Net Charged-Off - Loans and Leases | (7,818) | (5,119) | (5,965) | (7,138) | (12,666) | |||||
| Net Charged-Off - Accrued Interest Receivable | — | (131) | (541) | — | — | |||||
| Provision for Credit Losses 2 | ||||||||||
| Loans and Leases | 9,782 | (8,263) | (52,466) | 115,100 | 16,000 | |||||
| Accrued Interest Receivable 3 | — | (283) | (1,745) | 2,700 | — | |||||
| Unfunded Commitments 4 | (782) | 746 | 3,711 | (1,136) | — | |||||
| Total Provision for Credit Losses | 9,000 | (7,800) | (50,500) | 116,664 | 16,000 | |||||
| Balance at End of Period | $152,429 | $151,247 | $164,297 | $221,303 | $116,849 | |||||
| Components | ||||||||||
| Allowance for Credit Losses - Loans and Leases | $146,403 | $144,439 | $157,821 | $216,252 | $110,027 | |||||
| Allowance for Credit Losses - Accrued Interest Receivable 3 | — | — | 414 | 2,700 | — | |||||
| Reserve for Unfunded Commitments 4 | 6,026 | 6,808 | 6,062 | 2,351 | 6,822 | |||||
| Total Reserve for Credit Losses | $152,429 | $151,247 | $164,297 | $221,303 | $116,849 | |||||
| Average Loans and Leases Outstanding | $13,851,551 | $12,896,510 | $12,023,669 | $11,592,093 | $10,688,424 | |||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.06% | 0.04% | 0.05% | 0.06% | 0.12% | |||||
| Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 5 | 1.05% | 1.06% | 1.29% | 1.81% | 1.00% |
1.
Comprised of other revolving credit and installment financing.
2.
Certain prior period information has been reclassified to conform to current presentations.
3.
On December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic. The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses. In 2022, the reserve on accrued interest receivable was fully released.
4.
The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. For the years ended December 31, 2022 and 2021, the offsetting provision was recorded in provision for credit losses in the consolidated statements of income. In previous reporting periods, the offsetting provision was recorded in other noninterest expense.
5.
The numerator comprises the Allowance for Credit Losses - Loans and Leases.
43
Table of Contents
Allowance for Credit Losses
Table 19 and 20 presents the allocation of the Allowance by loan and lease category.
| Allocation of Allowance for Credit Losses | Table 19 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 34,036 | $ | 24,283 | $ | 27,650 | $ | 43,092 | $ | 29,281 | |||||||||
| Commercial Mortgage | 32,646 | 32,588 | 29,997 | 31,723 | 38,335 | ||||||||||||||
| Construction | 5,090 | 4,223 | 4,311 | 5,417 | 4,840 | ||||||||||||||
| Lease Financing | 2,302 | 2,806 | 2,992 | 4,615 | 1,345 | ||||||||||||||
| Total Commercial | 74,074 | 63,900 | 64,950 | 84,847 | 73,801 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 19,452 | 17,079 | 20,721 | 32,643 | 6,366 | ||||||||||||||
| Home Equity | 14,317 | 16,654 | 18,924 | 37,987 | 9,777 | ||||||||||||||
| Automobile | 18,799 | 21,566 | 25,018 | 28,822 | 9,269 | ||||||||||||||
| Other 1 | 19,761 | 25,240 | 28,208 | 31,953 | 10,814 | ||||||||||||||
| Total Consumer | 72,329 | 80,539 | 92,871 | 131,405 | 36,226 | ||||||||||||||
| Total Allocation of Allowance for Credit Losses | $ | 146,403 | $ | 144,439 | $ | 157,821 | $ | 216,252 | $ | 110,027 |
1
Comprised of other revolving credit, installment, and lease financing.
| Allocation of Allowance as Percent of Loan or Lease Category | Table 20 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||||||||
| 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||
| Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | ||||||||||||||||
| Commercial | |||||||||||||||||||||||||
| Commercial and Industrial | 2.05 | % | 11.91 | % | 1.72 | % | 10.32 | % | 1.86 | % | 12.14 | % | 2.30 | % | 15.70 | % | 2.12 | % | 12.55 | % | |||||
| Commercial Mortgage | 0.87 | 26.85 | 0.87 | 27.30 | 0.95 | 25.71 | 1.11 | 23.91 | 1.52 | 22.91 | |||||||||||||||
| Construction | 1.67 | 2.18 | 1.62 | 1.91 | 1.96 | 1.80 | 2.09 | 2.18 | 2.49 | 1.77 | |||||||||||||||
| Lease Financing | 3.84 | 0.43 | 4.04 | 0.51 | 2.85 | 0.86 | 4.17 | 0.93 | 1.10 | 1.11 | |||||||||||||||
| Total Commercial | 1.28 | 41.37 | 1.17 | 40.04 | 1.31 | 40.51 | 1.66 | 42.72 | 1.75 | 38.34 | |||||||||||||||
| Consumer | |||||||||||||||||||||||||
| Residential Mortgage | 0.42 | 33.55 | 0.37 | 34.10 | 0.48 | 35.15 | 0.79 | 34.59 | 0.16 | 35.40 | |||||||||||||||
| Home Equity | 0.63 | 16.22 | 0.75 | 16.31 | 1.03 | 14.98 | 2.37 | 13.44 | 0.58 | 15.25 | |||||||||||||||
| Automobile | 2.24 | 6.00 | 2.48 | 6.38 | 3.40 | 6.01 | 4.07 | 5.94 | 1.29 | 6.55 | |||||||||||||||
| Other 1 | 4.93 | 2.86 | 5.84 | 3.17 | 6.88 | 3.35 | 8.08 | 3.31 | 2.21 | 4.46 | |||||||||||||||
| Total Consumer | 0.88 | 58.63 | 0.98 | 59.96 | 1.27 | 59.49 | 1.92 | 57.28 | 0.53 | 61.66 | |||||||||||||||
| Total | 1.05 | % | 100.00 | % | 1.06 | % | 100.00 | % | 1.29 | % | 100.00 | % | 1.81 | % | 100.00 | % | 1.00 | % | 100.00 | % |
1
Comprised of other revolving credit, installment, and lease financing.
44
Table of Contents
Allowance for Credit Losses – Loans and Leases
As of December 31, 2023, the Allowance was $146.4 million or 1.05% of total loans and leases outstanding compared with an Allowance of $144.4 million or 1.06% of total loans and leases outstanding as of December 31, 2022. The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The Allowance and the Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was stable compared with 2022.
Net charge-offs of loans and leases were $7.8 million or 0.06% of total average loans and leases in 2023 compared to $5.1 million or 0.04% of total average loans and leases in 2022. Net charge-offs in our consumer portfolios were $7.2 million in 2023 compared to $4.7 million in 2022. This increase was primarily reflected in our other and automobile portfolio. Net charge-offs in our commercial portfolios were $0.6 million in 2023 compared to $0.4 million in 2022. This increase was primarily reflected in our commercial and industrial portfolio
The allocation of the Allowance to our commercial portfolio segment increased by $10.2 million or 16% from December 31, 2022. This increase was primarily due to a $9.8 million increase in the Allowance allocated to the commercial and industrial portfolio. The increase is primarily due to the impact of an increase in criticized balances and qualitative adjustments related to potential additional risk rating migration caused by economic conditions on Maui following the August wildfires.
The allocation of the Allowance to our consumer portfolio segment decreased by $8.2 million or 10% from December 31, 2022. This reduction was primarily due to a $2.8 million decrease in the Allowance allocated to the automobile portfolio and a $5.5 million decrease in the Allowance allocated to the other portfolio. The reductions were primarily due to lower loss forecasts, due to low production and improved UHERO unemployment rate forecast for the State of Hawaii.
See Note 4 to the Consolidated Financial Statements for more information on the Allowance and credit quality indicators.
Reserve for Unfunded Commitments
The Unfunded Reserve was $6.0 million as of December 31, 2023, and $6.8 million as of December 31, 2022, a decrease of $0.8 million, which was primarily due to the impact of slightly lower historical loss rates and increased average utilization rates in the commercial and industrial portfolio.
Provision for Credit Losses
The provision for credit losses was a net expense of $9.0 million in 2023 and a net benefit of $7.8 million in 2022. The increase in the provision was primarily due to reduction in the allowance for credit losses in 2022 and higher net charge-offs in 2023.
Other Credit Risks
In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $63.8 million as of December 31, 2023, and $95.3 million as of December 31, 2022. We also maintained investments in corporate bonds with a carrying value of $669.2 million as of December 31, 2023, and $811.7 million as of December 31, 2022. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations. This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity.
Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 17 to the Consolidated Financial Statements for more information.
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, 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 managing volatility to an acceptable level.
Our primary market risk exposure is interest rate risk.
45
Table of Contents
Interest Rate Risk
The objective of our interest rate risk management process is to optimize net interest income while operating within acceptable limits that balance expected return with potential earnings and price volatility that may arise due to changes in interest rates over short-term, medium-term, and long-term time horizons while 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.
We utilize two management guidelines to measure our interest rate risk exposure to fluctuations in interest rates: 1) net interest income (“NII”) sensitivity, and 2) economic value of equity (“EVE”) sensitivity. NII and EVE sensitivities measure the estimated percentage change in forward looking net-interest income and economic value, respectively, under instantaneous parallel shocks of the yield curve that range from -400 basis points to +400 basis points. NII sensitivity is measured over two successive 12-month periods and thus evaluates interest rate risk over short-term and medium-term time horizons, while EVE sensitivity, which captures the present value of all on and off balance sheet positions, measures interest rate risk over a long-term time horizon. The results are measured relative to established limits and early warning indicators that ensure that fluctuation in income and valuation in both up and down rate shocks remain within levels approved by the Asset and Liability Management Committee (“ALCO”) and the Board of Directors. While we recognize that instantaneous parallel shocks of the entire yield curve are unrealistic, we believe that the application of immediate shocks provides us with a sufficient range of potential outcomes to frame our risk exposures. We pay particular attention to the +/-200 basis point shock sensitivities, as we believe they represent a more realistic range of rate movements that could occur in the near to medium term. For the year ended December 31, 2023, we remained within applicable guidelines for such scenarios.
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, including mix and duration, of the investment securities portfolio; and
•
using derivative financial instruments.
Changes in interest rates may have a material impact on earnings and valuation as a result of balance sheet cash flow, maturity structure and repricing frequency. The investment portfolio and loan portfolio has significant repricing volumes and cash flows from maturities and paydowns, providing us with the opportunity to redeploy funds in order to respond to changes in the rate environment. These assets are primarily funded by deposit balances, which have an indeterminate life. Historically, our deposit base has consisted primarily of core consumer and commercial deposit relationships. While we strive to position our balance sheet to organically reduce volatility in earnings and valuation, primarily through our funding and investment portfolio positioning, as well as product pricing strategies, we have also established a hedging program designed to allow us to adjust the duration of our earning assets synthetically. As of December 31, 2023, our hedging program consisted primarily of pay-fixed interest rate swaps. As interest rates change, we may use different instruments to manage interest rate risk, including caps, floors, swaptions and other commonly utilized derivative instruments. See Note 11 to the Consolidated Financial Statements.
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 assets and liabilities in various interest rate environments. This model is used to estimate and measure our balance sheet sensitivity to changes in interest rates. Given the structure of our balance sheet, model results are particularly sensitive to changes in prepayment rates on mortgage-related assets and interest-bearing deposit repricing behavior. We utilize a model to estimate the prepayment behavior of our mortgage-related assets, which considers the characteristics of the underlying mortgage loans, including rate (used to gauge refinance incentive), seasoning or age, and seasonality. The model’s forecasted results are regularly tested against historical prepayment behavior and is, in the ordinary course, recalibrated if the difference between actual and projected prepayments exceed established guidelines. Separate models are utilized to project interest-bearing deposit repricing behavior in various interest rate environments. These models were developed based upon our historical repricing behavior over several interest rate cycles. The models’ forecast results are periodically tested against historical pricing and have been and may continue to be recalibrated.
We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates. Table 21A presents, for the twelve months subsequent to December 31, 2023, and December 31, 2022, 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
46
Table of Contents
entire yield curve, relative to the measured base case scenario. The base case scenario assumes the statement of condition and interest rates are generally unchanged.
| Net Interest Income Sensitivity Profile | Table 21A | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Future Annual Net Interest Income | ||||||||||||||||
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +400 | $ | 109,909 | 21.6 | % | $ | 43,864 | 7.5 | % | ||||||||
| +300 | 85,238 | 16.7 | 32,989 | 5.7 | ||||||||||||
| +200 | 59,228 | 11.6 | 22,100 | 3.8 | ||||||||||||
| +100 | 31,961 | 6.3 | 11,627 | 2.0 | ||||||||||||
| -100 | (33,605 | ) | (6.6 | ) | (8,659 | ) | (1.5 | ) | ||||||||
| -200 | (64,601 | ) | (12.7 | ) | (20,051 | ) | (3.4 | ) | ||||||||
| -300 | (95,971 | ) | (18.8 | ) | (35,230 | ) | (6.0 | ) | ||||||||
| -400 | (129,431 | ) | (25.4 | ) | (50,426 | ) | (8.7 | ) |
Based on our net interest income simulation as of December 31, 2023, net interest income is expected to increase as interest rates rise. Rising interest rates would drive higher rates on floating rate loans and investment securities, as well as higher reinvestment rates on loan and investment securities cashflows. 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. Based on our net interest income simulation as of December 31, 2023, NII sensitivity to changes in interest rates for the twelve months subsequent to December 31, 2023, was more sensitive in comparison to the sensitivity profile for the twelve months subsequent to December 31, 2022. Year-over-year NII sensitivity increased due to the addition of pay-fixed interest rate swaps, partially offset by an increase in deposit sensitivity. 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 more inverted for a period of time. Conversely, if the yield curve were to steepen, net interest income may increase.
The following table presents an estimate of the change in EVE that would result from an immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Similar to the sensitivity profile above, the base case scenario assumes the statement of condition and interest rates are generally unchanged.
| Economic Value of Equity Sensitivity Profile | Table 21B | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Economic Value of Equity | ||||||||||||||||
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||||||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +400 | $ | (852,829 | ) | (30.1 | )% | $ | (1,037,871 | ) | (33.4 | )% | ||||||
| +300 | (624,395 | ) | (22.1 | ) | (779,383 | ) | (25.1 | ) | ||||||||
| +200 | (396,259 | ) | (14.0 | ) | (517,641 | ) | (16.6 | ) | ||||||||
| +100 | (180,902 | ) | (6.4 | ) | (255,839 | ) | (8.2 | ) | ||||||||
| -100 | 136,083 | 4.8 | 197,923 | 6.4 | ||||||||||||
| -200 | 188,466 | 6.7 | 254,443 | 8.2 | ||||||||||||
| -300 | 42,697 | 1.5 | 111,788 | 3.6 | ||||||||||||
| -400 | (235,282 | ) | (8.3 | ) | (155,757 | ) | (5.0 | ) |
EVE sensitivity year-over-year was largely unchanged, despite the higher rate environment, as the addition of pay-fixed swaps helped to offset the sensitivity of fixed-rate assets in up rate shock environments.
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 is 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
47
Table of Contents
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 regularly 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.
We maintain access to ample sources of readily available contingent liquidity. As of December 31, 2023, we had pledged loans and investment securities to the Federal Reserve Discount Window and the Bank Term Funding Program (“BTFP”) and had remaining borrowing capacity of $6.4 billion. The BTFP enables depository institutions to pledge eligible investment securities, primarily government and agency securities, to the Federal Reserve with borrowing capacity based upon the par value, not the fair value, of collateral. Although the BTFP is set to expire in March 2024, we have not accessed the facility and the investment securities pledged under the BTFP are eligible for pledging to the Federal Reserve Discount Window. As a result, we expect the expiration of the BTFP will not have a significant impact on our available liquidity. We are also a member of the Federal Home Loan Bank (“FHLB”) Des Moines. As of December 31, 2023, we had remaining borrowing capacity of $2.5 billion.
In addition, we utilize our investment securities portfolio as collateral to secure deposits of public entities as well as repurchase agreements with private institution counterparties. The high-quality nature of our investment securities portfolio, which consists primarily of government and agency securities, facilitates the use of these assets for pledging purposes.
Other sources of liquidity also include investment securities in our available-for-sale securities portfolio and our ability to sell loans in the secondary market. Our core deposits have historically provided us with a long-term source of stable and relatively low-cost source of funding. Additional funding is also available through the issuance of long-term debt or equity.
General market and economic conditions will impact our ability to borrow funds from external sources, as well as the cost of such borrowing both in terms of rate as well as haircuts on collateral pledged to support such borrowings. Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2023, we believe we have sufficient access to various forms of liquidity that would alleviate the need to liquidate these investment securities and realize the losses.
We continued our focus on maintaining a strong liquidity position throughout 2023. As of December 31, 2023, cash and cash equivalents were $1.0 billion, the carrying value of our available-for-sale investment securities was $2.4 billion, and total deposits were $21.1 billion. As of December 31, 2023, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.83 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. Capital ratios are calculated using the regulatory capital rule that allows a five-year transition period related to the adoption of CECL. As of December 31, 2023, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since December 31, 2023, that management believes have changed either the Company’s or the Bank’s capital classifications. The Company’s regulatory capital ratios are presented in Table 22 below.
48
Table of Contents
Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
| Shareholders’ Equity and Regulatory Capital | Table 22 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||
| Change in Shareholders' Equity | ||||||||||||||||||||
| Net Income | $ | 171,202 | $ | 225,804 | $ | 253,372 | $ | 153,804 | $ | 225,913 | ||||||||||
| Cash Dividends Paid on Common Shares | (111,795 | ) | (112,557 | ) | (110,633 | ) | (107,434 | ) | (105,478 | ) | ||||||||||
| Cash Dividends Paid on Preferred Shares | (7,877 | ) | (7,877 | ) | (2,975 | ) | — | — | ||||||||||||
| Dividend Reinvestment Program | 4,535 | 4,680 | 4,835 | 5,012 | 5,039 | |||||||||||||||
| Preferred Stock Issued, Net | — | — | 175,487 | — | — | |||||||||||||||
| Common Stock Repurchased | (14,290 | ) | (55,063 | ) | (31,258 | ) | (18,006 | ) | (137,649 | ) | ||||||||||
| Other 1 | 55,472 | (349,603 | ) | (51,724 | ) | 54,299 | 30,807 | |||||||||||||
| Increase (Decrease) in Shareholders' Equity | $ | 97,247 | $ | (294,616 | ) | $ | 237,104 | $ | 87,675 | $ | 18,632 | |||||||||
| Regulatory Capital | ||||||||||||||||||||
| Total Common Shareholders' Equity | $ | 1,238,756 | $ | 1,141,508 | $ | 1,436,124 | $ | 1,374,507 | $ | 1,286,832 | ||||||||||
| Add: CECL Transitional Amount | 4,749 | 7,124 | 9,498 | 23,750 | — | |||||||||||||||
| Less: Goodwill, Net of Deferred Tax Liabilities | 28,746 | 28,746 | 28,747 | 28,718 | 28,718 | |||||||||||||||
| Postretirement Benefit Liability Adjustments | (23,261 | ) | (25,078 | ) | (33,496 | ) | (43,250 | ) | (38,757 | ) | ||||||||||
| Net Unrealized Gains (Losses) on Investment Securities | (373,427 | ) | (409,579 | ) | (32,886 | ) | 51,072 | 7,645 | ||||||||||||
| Other | (198 | ) | (198 | ) | (198 | ) | (198 | ) | (198 | ) | ||||||||||
| Common Equity Tier 1 Capital | 1,611,645 | 1,554,741 | 1,483,455 | 1,361,915 | 1,289,424 | |||||||||||||||
| Preferred Stock, Net of Issuance Cost | 175,487 | 175,487 | 175,487 | — | — | |||||||||||||||
| Tier 1 Capital | 1,787,132 | 1,703,228 | 1,658,942 | 1,361,915 | 1,289,424 | |||||||||||||||
| Allowable Reserve for Credit Losses | 148,400 | 145,202 | 153,001 | 141,869 | 116,849 | |||||||||||||||
| Total Regulatory Capital | $ | 1,935,532 | $ | 1,848,430 | $ | 1,811,943 | $ | 1,503,784 | $ | 1,406,273 | ||||||||||
| Risk-Weighted Assets | $ | 14,226,780 | $ | 14,238,798 | $ | 12,236,805 | $ | 11,295,077 | $ | 10,589,061 | ||||||||||
| Key Regulatory Capital Ratios | ||||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 11.33 | % | 10.92 | % | 12.12 | % | 12.06 | % | 12.18 | % | ||||||||||
| Tier 1 Capital Ratio | 12.56 | 12.15 | 13.56 | 12.06 | 12.18 | |||||||||||||||
| Total Capital Ratio | 13.60 | 13.17 | 14.81 | 13.31 | 13.28 | |||||||||||||||
| Tier 1 Leverage Ratio | 7.51 | 7.37 | 7.32 | 6.71 | 7.25 |
1.
Includes unrealized gains and losses on investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation and related tax benefits.
As of December 31, 2023, shareholders’ equity was $1.4 billion, an increase of $97.2 million or 7% from December 31, 2022. For 2023, net income of $171.2 million, other comprehensive income of $38.0 million, share-based compensation of $15.7 million, and common stock issuances of 6.4 million were offset by cash dividends of $111.8 million paid on common stock shares, common stock repurchases of $14.3 million, and cash dividends of $7.9 million paid on preferred stock shares. In 2023, included in the amount of common stock repurchased were 150,000 shares repurchased under our share repurchase program. These shares were repurchased at an average cost per share of $65.69 and a total cost of $9.9 million. From the beginning of our share repurchase program in July 2001 through December 31, 2023, we repurchased a total of 58.2 million shares of common stock and returned a total of nearly $2.4 billion to our common shareholders at an average cost of $41.24 per share.
Remaining buyback authority was $126.0 million as of December 31, 2023. 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 January 2024, the Parent’s Board of Directors declared the quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share. The dividend was paid on February 1, 2024, to shareholders of record of the preferred stock at the close of business on January 16, 2024.
In January 2024, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares. The dividend will be payable on March 14 2024, to shareholders of record at the close of business on February 29, 2024.
49
Table of Contents
Regulatory Initiatives Affecting the Banking Industry
Basel III
Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company. The Basel III capital standards substantially revised the risk-based capital requirements applicable to bank holding companies and their depository institution subsidiaries, including the definitions and the components of Tier 1 capital and Total Capital, the method of evaluating risk-weighted assets, institution of a capital conservation buffer, and other matters affecting regulatory capital ratios. Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.
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, which were fully implemented on January 1, 2019. As of December 31, 2023, the Company’s capital levels remained characterized as “well-capitalized” under the new rules.
Management continues to monitor regulatory developments and their potential impact to the Company’s liquidity requirements.
Stress Testing
Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run. Bank holding companies with total assets of less than $100 billion, such as the Company, are no longer subject to company-run stress testing requirements in section 165(i)(2) of the Dodd-Frank Act, including publishing a summary of results. At this time, the Company continues to run internal stress tests as a component of our comprehensive risk management and capital planning process.
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 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 Operational 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.
Guarantees
We pool Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to Ginnie Mae. We also sell residential mortgage loans in the secondary market to Fannie Mae. The agreements under which we sell residential mortgage loans to Ginnie Mae or Fannie Mae and the insurance or guaranty agreements with the FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse the respective investor if it is found that required documents were not delivered or were defective.
We also service substantially all of the loans we sell to investors in the secondary market. Each agreement under which we act as servicer generally specifies a standard of responsibility for our actions and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
50
Table of Contents
Selected Quarterly Consolidated Financial Data
Table 23 presents our selected quarterly financial data for 2023 and 2022.
| Condensed Statements of Income | Table 23 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
| 2023 | 2022 | |||||||||||||||||||||||||||||||
| (dollars in thousands, except per share amounts) | Dec 31 | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | ||||||||||||||||||||||||
| Interest Income | $ | 210,347 | $ | 211,945 | $ | 199,751 | $ | 188,332 | $ | 172,313 | $ | 154,918 | $ | 139,562 | $ | 130,573 | ||||||||||||||||
| Interest Expense | 94,562 | 91,008 | 75,403 | 52,377 | 31,575 | 13,263 | 6,660 | 5,310 | ||||||||||||||||||||||||
| Net Interest Income | 115,785 | 120,937 | 124,348 | 135,955 | 140,738 | 141,655 | 132,902 | 125,263 | ||||||||||||||||||||||||
| Provision for Credit Losses | 2,500 | 2,000 | 2,500 | 2,000 | 200 | — | (2,500 | ) | (5,500 | ) | ||||||||||||||||||||||
| Investment Securities Gains (Losses), Net | (1,619 | ) | (6,734 | ) | (1,310 | ) | (1,792 | ) | (1,124 | ) | (2,147 | ) | (1,295 | ) | (1,545 | ) | ||||||||||||||||
| Noninterest Income | 43,902 | 57,068 | 44,565 | 42,529 | 42,296 | 32,807 | 43,453 | 45,096 | ||||||||||||||||||||||||
| Noninterest Expense | 115,962 | 105,601 | 104,036 | 111,919 | 102,703 | 105,749 | 102,939 | 103,874 | ||||||||||||||||||||||||
| Income Before Provision for Income Taxes | 39,606 | 63,670 | 61,067 | 62,773 | 79,007 | 66,566 | 74,621 | 70,440 | ||||||||||||||||||||||||
| Provision for Income Taxes | 9,210 | 15,767 | 15,006 | 15,931 | 17,700 | 13,765 | 17,759 | 15,606 | ||||||||||||||||||||||||
| Net Income | $ | 30,396 | $ | 47,903 | $ | 46,061 | $ | 46,842 | $ | 61,307 | $ | 52,801 | $ | 56,862 | $ | 54,834 | ||||||||||||||||
| Preferred Stock Dividends | 1,969 | 1,969 | 1,969 | 1,969 | 1,969 | 1,969 | 1,969 | 1,969 | ||||||||||||||||||||||||
| Net Income Available to Common Shareholders | $ | 28,427 | $ | 45,934 | $ | 44,092 | $ | 44,873 | $ | 59,338 | $ | 50,832 | $ | 54,893 | $ | 52,865 | ||||||||||||||||
| Per Common Share | ||||||||||||||||||||||||||||||||
| Basic Earnings Per Common Share | $ | 0.72 | $ | 1.17 | $ | 1.12 | $ | 1.14 | $ | 1.51 | $ | 1.28 | $ | 1.38 | $ | 1.33 | ||||||||||||||||
| Diluted Earnings Per Common Share | $ | 0.72 | $ | 1.17 | $ | 1.12 | $ | 1.14 | $ | 1.50 | $ | 1.28 | $ | 1.38 | $ | 1.32 | ||||||||||||||||
| Dividends Declared Per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | ||||||||||||||||
| Performance Ratios | ||||||||||||||||||||||||||||||||
| Net Income to Average Total Assets (ROA) | 0.51 | % | 0.78 | % | 0.77 | % | 0.80 | % | 1.05 | % | 0.91 | % | 1.00 | % | 0.97 | % | ||||||||||||||||
| Net Income to Average Shareholders’ Equity (ROE) | 8.86 | 13.92 | 13.55 | 14.25 | 18.91 | 15.31 | 16.40 | 14.18 | ||||||||||||||||||||||||
| Net Income to Average Common Equity (ROCE) | 9.55 | 15.38 | 14.95 | 15.79 | 21.28 | 16.98 | 18.19 | 15.44 | ||||||||||||||||||||||||
| Efficiency Ratio 1 | 73.36 | 61.66 | 62.07 | 63.34 | 56.46 | 61.37 | 58.80 | 61.53 | ||||||||||||||||||||||||
| Net Interest Margin 2 | 2.13 | 2.13 | 2.22 | 2.47 | 2.60 | 2.60 | 2.47 | 2.34 |
1
The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).
2
The net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.
Fourth Quarter Results and Other Matters
Net Income Available for Common Shareholders
Net income available for common shareholders for the fourth quarter of 2023 was $28.4 million, a decrease of $30.9 million or 52% compared to the fourth quarter of 2022. Diluted earnings per common share were $0.72 for the fourth quarter of 2023, a decrease of $0.78 or 52% compared to the fourth quarter of 2022.
Net Interest Income
Net interest income, on a taxable-equivalent basis, for the fourth quarter of 2023 was $115.8 million, a decrease of $25.0 million or 18% compared to the fourth quarter of 2022. This decrease was primarily due to increase in savings and time deposit interest expense, partially offset by an increase in commercial and consumer loan interest income. Net interest margin was 2.13% for the fourth quarter of 2023, a decrease of 47 basis points compared to the fourth quarter of 2022, primarily due to increased rates on deposits and borrowings partially offset by higher yields in our investment securities and loans portfolio.
Provision for Credit Losses
The provision for credit losses for the fourth quarter of 2023 was a net expense of $2.5 million compared to $0.2 million in the fourth quarter of 2022, while recording a net charge-off of loans and leases of $1.7 million in the fourth quarter of 2023 compared to $1.9 million in the fourth quarter of 2022. The increase in the provision is primarily due to an increase in the loan portfolio.
Noninterest Income
Noninterest income, excluding net losses on sales of investment securities, was $43.9 million in the fourth quarter of 2023, an increase of $1.6 million or 4% compared to the fourth quarter of 2022. This increase was primarily due to a $0.7 million increase
51
Table of Contents
in BOLI income from an increase in the portfolio, increases in trust and asset management fees, and service charges on deposit accounts.
Noninterest Expense
Noninterest expense was $116.0 million in the fourth quarter of 2023, an increase of $13.3 million or 13% compared to the fourth quarter of 2022. This increase was primarily due to a $14.7 million industry wide FDIC special assessment, and increased salaries, partially offset by decreases in corporate incentive plans, medical and dental, and retirement benefits expense.
Provision for Income Taxes
The provision for income taxes was $9.2 million in the fourth quarter of 2023, a decrease of $8.5 million or 48% compared to the fourth quarter of 2022. The effective tax rate for the fourth quarter of 2023 was 23.3% compared with an effective tax rate of 22.4% for the fourth quarter of 2022, a 9 basis point increase. The effective tax rate increase was primarily due to a decrease in tax benefits from tax-advantage investments in 2023.
Common Stock Repurchase Program
In the fourth quarter of 2023, there were no repurchased shares of our common stock under our share repurchase program. See Note 11 to the Consolidated Financial Statements for more information related to our common stock repurchase program.
FY 2022 10-K MD&A
SEC filing source: 0001564590-23-002876.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2022 and 2021 financial results, including comparisons of year-to-year performance between these years. Discussion and analysis of our 2020 fiscal year, as well as the year-to-year comparison between fiscal 2021 and 2020, are included "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on March 1, 2022.
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 with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). In addition, our senior management may provide 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) the compounding effects of the COVID-19 pandemic, including reduced tourism in Hawaii, the duration and scope of government mandates or other limitations of or restrictions on travel, volatility in the international and national economy and credit markets, inflation, worker absenteeism, quarantines or other travel or health-related restrictions, the length and severity of the COVID-19 pandemic, the pace of recovery following the COVID-19 pandemic, and the effect of government, business and individual actions intended to mitigate the effects of the COVID-19 pandemic; 3) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 4) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 5) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; 6) changes to the amount and timing of proposed common stock repurchases; 7) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the anticipated elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; 8) changes in fiscal and monetary policies of the markets in which we operate; 9) 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; 10) changes in accounting standards; 11) changes in tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act, or the interpretation of such laws and regulations; 12) 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; 13) 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; 14) natural disasters, public unrest or adverse weather, public health, disease outbreaks, and other conditions impacting us and our customers’ operations or negatively impacting the tourism industry in Hawaii; 15) competitive pressures in the markets for financial services and products; 16) actual or alleged conduct which could harm our reputation; and 17) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments. Given these risks and uncertainties, investors should not place undue reliance on any forward-looking statement as a prediction of our 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 I of this report. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We undertake no obligation to update forward-looking statements to reflect later events or circumstances, except as may be required by law.
For the reasons described above, we caution you against relying on any forward-looking statements. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties, or potentially inaccurate assumptions that could cause our current expectations or beliefs to change. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
19
Table of Contents
Critical Accounting Policies
Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 1 to the Consolidated Financial Statements. Application of these principles requires us to make estimates, assumptions, and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting policies are not considered by management to be critical accounting policies. Several factors are considered in determining whether or not a policy is critical in the preparation of the Consolidated Financial Statements. These factors include among other things, whether the policy requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting policies which we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes.
Reserve for Credit Losses
A consequence of lending activities is that we may incur credit losses. The amount of such losses will vary depending upon the risk characteristics of the loan and lease portfolio as affected by economic conditions.
The reserve for credit losses consists of the allowance for credit losses (the “Allowance”) and the reserve for unfunded commitments (the “Unfunded Reserve”). As a result of our January 1, 2020, adoption of ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments,” and its related amendments, our methodology for estimating the reserve for credit losses changed significantly from December 31, 2019. The standard replaced the “incurred loss” approach with an “expected loss” approach known as current expected credit loss (“CECL”). The CECL approach requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures). It removes the incurred loss approach’s threshold that delayed the recognition of a credit loss until it was “probable” a loss event was “incurred.” The reserve for credit losses is an estimate that is subject to uncertainty due to various assumptions and significant judgements used in the estimation process.
The estimate of expected credit losses under the CECL approach is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period from which historical experience was used. These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, the continued uncertainty of the COVID-19 pandemic, and the cumulative impact of fiscal, monetary and regulatory programs in response to the pandemic. The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method. This method pools loans into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate. The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment.
The historical loss experience for the consumer portfolio segment is primarily determined using a Vintage method. This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originate in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment. The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior. For example, we sub-segment residential mortgages by geography and home equity by lien position.
The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. Future draws are based on historical averages of utilization rates (i.e., the likelihood of draws taken). To estimate future draws on unfunded balances, current utilization rates are compared to historical utilization rates. If current utilization rates are below historical utilization rates, the rate difference is applied to the committed balance to estimate the future draw. Expected loss rates are estimated using the loss rates calculated for the corresponding loan category in the Allowance. For the commercial portfolio,
20
Table of Contents
the historical loss rates were calculated utilizing the Cohort methodology, while the consumer portfolio utilized the Vintage methodology.
We also consider qualitative adjustments to the quantitative baseline such as the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used. Relevant factors include, but are not limited to, concentrations of credit risk, such as geographic, large borrower, industry; and economic trends and conditions, such as Hawaii unemployment, real estate prices and market conditions, and visitor arrivals. We also consider changes in underwriting standards, experience and depth of lending staff, trends in delinquencies, and the level of criticized loans.
We also incorporate a reasonable and supportable (“R&S”) loss forecast period, which is currently one year, to account for the effect of forecasted economic conditions and other factors on the performance of the loan portfolios, which could differ from historical loss experience. We also perform asset quality reviews which includes a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline. After the one-year R&S loss forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan.
The company utilizes the University of Hawaii Economic Research Organization (“UHERO”) macroeconomic forecast that continuously changes due to economic conditions and events. The forecast includes various economic variables for Hawaii such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other third party macroeconomic forecast tools to provide broader US economic variables such as interest rates.
The reserve for credit losses is generally sensitive to economic conditions and assumptions given the impact for potential losses for the consumer portfolio and risk rating migration for the commercial portfolio. For the consumer portfolio, as an example, an increase in the forecasted Hawaii unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers. For the Allowance at December 31, 2022, a 25 basis point increase in the forecasted Hawaii unemployment rates would have increased the quantitative component of the Allowance for consumer loans by an estimated $2.6 million. For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating. For the Allowance at December 31, 2022, a 50 basis point increase in the % of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $2.1 million. This sensitivity analysis is hypothetical and provided only to indicate the potential impact changes in economic conditions and assumptions may have on the Allowance estimate. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Fair Value Measurements
Fair value is 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. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgment may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy defines Level 1 valuations as those based on quoted prices, unadjusted, for identical instruments traded in active markets. Level 2 valuations are those based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market. Level 3 valuations are based on model-based techniques that use at least one significant assumption not observable in the market, or significant management judgment or estimation, some of which may be internally developed.
Financial assets that are recorded at fair value on a recurring basis include available-for-sale investment securities, loans held for sale, mortgage servicing rights, investments related to deferred compensation arrangements, and derivative financial instruments. As of December 31, 2022, and December 31, 2021, $2.9 billion or 12% and $4.4 billion or 19%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third party pricing service. These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are
21
Table of Contents
recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2022, and December 31, 2021, $168.0 million and $18.8 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
As of December 31, 2022, and December 31, 2021, Level 3 financial assets recorded at fair value on a recurring basis were $46.6 million and $42.6 million, respectively, or less than 1% of our total assets, and were comprised primarily of derivative financial instruments. As of December 31, 2022, and December 31, 2021, Level 3 financial liabilities recorded at fair value on a recurring basis were $168.0 million and $17.9 million, respectively, or less than 1% of our total liabilities, and were comprised of derivative financial instruments.
Our third party pricing service makes no representations or warranties that the pricing data provided to us is complete or free from errors, omissions, or defects. As a result, we have processes in place to monitor and periodically review the information provided to us by our third party pricing service such as: 1) Our third party pricing service provides us with documentation by asset class of inputs and methodologies used to value securities. We review this documentation to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy. This documentation is periodically updated by our third party pricing service. Accordingly, transfers of securities within the fair value hierarchy are made if deemed necessary. 2) On a quarterly basis, management also selects a sample of securities priced by the Company’s third party pricing service and reviews the significant assumptions and valuation methodologies used by the pricing service with respect to those securities. The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate. Periodically, based on these reviews, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted. 3) On a quarterly basis, management reviews the pricing information received from our third party pricing service. This review process includes a comparison to a second source. 4) Our 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. Our third party pricing service will review the inputs to the evaluation in light of the new market data presented by us. Our third party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. Generally, we do not adjust the price from the third party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third party pricing service’s control environment.
See Note 21 to the Consolidated Financial Statements for more information on our fair value measurements.
Income Taxes
We determine our liabilities for income taxes based on current tax regulations and interpretations in tax jurisdictions where our income is subject to taxation. Currently, we file tax returns for federal, six state and local domestic jurisdictions, and three foreign jurisdictions. In estimating income taxes payable or receivable, we assess the relative merits and risks of the appropriate tax treatment considering statutory, judicial, and regulatory guidance in the context of each tax position. Accordingly, previously estimated liabilities are regularly reevaluated and adjusted through the provision for income taxes. Changes in the estimate of income taxes payable or receivable occur periodically due to changes in tax rates, interpretations of tax law, the status of examinations being conducted by various taxing authorities, and newly enacted statutory, judicial and regulatory guidance that impact the relative merits and risks of each tax position. These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our statements of income and condition.
Management's determination of the realization of net deferred tax assets is based upon management's judgment of various future events and uncertainties, including the timing, character and amount of future income, as well as the implementation of various tax planning strategies to maximize realization of the deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. As of December 31, 2022, and December 31, 2021, we carried a valuation allowance of $6.2 million and $3.2 million, respectively, related to our deferred tax assets established in connection with our low-income housing investments.
We are also required to record a liability, referred to as an unrecognized tax benefit ("UTB"), for the entire amount of benefit taken in a prior or future income tax return when we determine that a tax position has a less than 50% likelihood of being accepted by the taxing authority. As of December 31, 2022, and December 31, 2021, our liabilities for UTBs were $3.7 million and $4.0 million, respectively.
In 2022, the Company recognized federal and State of Hawaii investment tax credits from energy investments. The Company uses the deferral method of accounting for its investment tax credit with the benefit recognized in the provision for income taxes. These credits reduced the Company's provision for income taxes by $1.0 million, $2.1 million, and $3.1 million in 2022, 2021, and 2020, respectively.
22
Table of Contents
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
Hawaii Economy
The COVID-19 pandemic has had and is continuing to have an impact on the Hawaii economy. Hawaii benefits from a wide range of industries that help to provide stability in the case of economic shocks. Federal government jobs, primarily military, have historically been a stabilizing part of Hawaii’s economy, supplying about 20% of GDP. Construction activity, including the Honolulu Rail Project, and other non-visitor-related activities have continued despite the COVID-19 pandemic. Hawaii’s large retiree population also contributes to a stable economic base. Hawaii’s unemployment rate was 3.2% in December 2022, substantially below its peak in April and May of 2020 and below the national average as of year-end 2022.
As previously mentioned, local housing prices are one of the metrics that we continually monitor. While sales volume fell year-over-year given the sharp rise in interest rates, home prices remained relatively stable and months of inventory remained relatively low. The volume of single-family home sales on Oahu decreased 23.2% in 2022 compared to 2021, while the volume of condominium sales on Oahu decreased 11.8% in 2022 compared to 2021. The median price of single-family home sales on Oahu increased by 11.6% in 2022 compared to 2021, while the condominium sales price on Oahu increased by 7.4% in 2022 compared to 2021. As of December 31, 2022, months of inventory of single-family homes and condominiums on Oahu was 2.1 months and 2.2 months, respectively, compared to 0.8 months and 1.6 months as of December 31, 2021.
Earnings Summary
Net income for 2022 was $225.8 million, a decrease of $27.6 million or 11% compared to 2021. Diluted earnings per common share were $5.48 in 2022, a decrease of $0.77 or 12% compared to 2021. Our return on average assets was 0.98% in 2022, a decrease of 16 basis points from 2021, and our return on average shareholders’ equity was 16.10% in 2022, compared to 16.94% in 2021.
Our lower net income in 2022 was primarily due to the following:
| Column 1 | Column 2 |
|---|---|
| • | The provision for credit losses in 2022 was a net benefit of $7.8 million compared to a net benefit of $50.5 million in 2021. |
| Column 1 | Column 2 |
|---|---|
| • | Mortgage banking income was $6.0 million in 2022, a decrease of $9.0 million or 60% compared to 2021. This decrease was primarily due to decreased mortgage originations due to the higher interest rate environment. |
| Column 1 | Column 2 |
|---|---|
| • | Net losses on sales of investment securities was $6.1 million in 2022, an increase of $4.8 million compared to 2021. This increase was primarily due to fees related to the Visa Class B Shares conversion rate agreements as well as gains on sales of investment securities in 2021. |
| Column 1 | Column 2 |
|---|---|
| • | Other noninterest income was $15.6 million in 2022, a decrease of $4.0 million or 20% compared to 2021. This decrease was primarily due to one-time pre-tax charge of $6.9 million related to our agreement to sell assets that terminated leveraged leases related to 31 locomotives. |
| Column 1 | Column 2 |
|---|---|
| • | Salaries and benefits expense was $235.3 million in 2022, an increase of $7.0 million or 3% compared to 2021. This increase was primarily due to increase in base salaries and incentive compensation coupled with a $5.7 million increase in share-based compensation due to a higher number of restricted stock units being amortized. |
| Column 1 | Column 2 |
|---|---|
| • | Net occupancy expense was $39.4 million in 2022, an increase of $13.2 million or 50% compared to 2021. This increase was primarily due to a $9.5 million gain on sales of real estate property on the island of Oahu and Guam in 2021. |
These items were partially offset by the following
| Column 1 | Column 2 |
|---|---|
| • | Net interest income was $540.6 million in 2022, an increase of $43.3 million or 9% compared to 2021. This increase was primarily due to the higher rate environment and strong loan growth over the year. |
23
Table of Contents
| Column 1 | Column 2 |
|---|---|
| • | Service Charges on Deposit Accounts was $29.6 million in 2022, an increase of $4.1 million or 16% compared to 2021. This increase was primarily due to increased transaction volume. |
| Column 1 | Column 2 |
|---|---|
| • | The provision for income taxes was $64.8 million in 2022, a decrease of $7.4 million or 10% compared to 2021. The effective tax rate was 22.31% in 2022 compared to 22.17% in 2021. The provision for income tax decrease was primarily due to a lower pretax income. |
We maintained a strong balance sheet throughout 2022, with what we believe are adequate reserves for credit losses, and high levels of liquidity and capital.
| Column 1 | Column 2 |
|---|---|
| • | Total assets were $23.6 billion as of December 31, 2022, an increase of $0.8 billion or 4% from December 31, 2021. |
| Column 1 | Column 2 |
|---|---|
| • | Total loans and leases were $13.6 billion as of December 31, 2022, an increase of $1.4 billion or 11% from December 31, 2021, primarily due to strategic growth in lower risk loan categories including Commercial Mortgage, Residential Mortgage, and Home Equity. |
| Column 1 | Column 2 |
|---|---|
| • | The allowance for credit losses (the “Allowance”) was $144.4 million as of December 31, 2022, a decrease of $13.4 million or 8% from December 31, 2021. The ratio of Allowance for credit losses to loans and leases outstanding was 1.06% as of December 31, 2022, compared to 1.29% as of December 31, 2021. The level of our Allowance was commensurate with the Company’s credit risk profile, future economic outlook, and forecasts utilized. |
| Column 1 | Column 2 |
|---|---|
| • | The total carrying value of our investment securities portfolio was $8.3 billion as of December 31, 2022, a decrease of $0.7 billion or 8% from December 31, 2021. The Company transferred approximately $1.3 billion in available-for-sale investment securities to held-to-maturity during the third quarter of 2022. The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises. |
| Column 1 | Column 2 |
|---|---|
| • | Total deposits were $20.6 billion as of December 31, 2022, an increase of $0.3 billion or 1% from December 31, 2021, primarily due to an increase in public deposits. |
| Column 1 | Column 2 |
|---|---|
| • | Total shareholders’ equity was $1.3 billion as of December 31, 2022, a decrease of $0.3 billion or 18% from December 31, 2021. During 2022, we repurchased 689,450 shares of common stock at a total cost of $55.1 million. We also paid cash dividends of $112.6 million on common shares during 2022. |
24
Table of Contents
Analysis of Statements of Income
Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1. An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.
| Average Balances and Interest Rates – Taxable-Equivalent Basis | Table 1 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||||
| (dollars in millions) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 3.0 | $ | — | 1.05 | % | $ | 2.7 | $ | — | 0.36 | % | ||||||||||||
| Funds Sold | 260.5 | 4.3 | 1.64 | 692.4 | 0.9 | 0.13 | ||||||||||||||||||
| Investment Securities | ||||||||||||||||||||||||
| Available-for-Sale | ||||||||||||||||||||||||
| Taxable | 3,644.2 | 70.5 | 1.93 | 4,266.9 | 64.2 | 1.50 | ||||||||||||||||||
| Non-Taxable | 4.0 | 0.1 | 2.92 | 10.1 | 0.4 | 4.21 | ||||||||||||||||||
| Held-to-Maturity | ||||||||||||||||||||||||
| Taxable | 4,750.0 | 80.9 | 1.70 | 3,988.1 | 61.0 | 1.53 | ||||||||||||||||||
| Non-Taxable | 35.6 | 0.7 | 2.10 | 50.7 | 1.2 | 2.41 | ||||||||||||||||||
| Total Investment Securities | 8,433.8 | 152.2 | 1.80 | 8,315.8 | 126.8 | 1.53 | ||||||||||||||||||
| Loans Held for Sale | 6.9 | 0.3 | 3.70 | 24.3 | 0.7 | 2.82 | ||||||||||||||||||
| Loans and Leases 1 | ||||||||||||||||||||||||
| Commercial and Industrial | 1,349.3 | 46.2 | 3.42 | 1,285.1 | 37.1 | 2.88 | ||||||||||||||||||
| Paycheck Protection Program | 44.0 | 2.7 | 6.07 | 453.9 | 25.7 | 5.67 | ||||||||||||||||||
| Commercial Mortgage | 3,420.1 | 121.9 | 3.56 | 2,940.0 | 86.7 | 2.95 | ||||||||||||||||||
| Construction | 232.6 | 10.6 | 4.56 | 271.6 | 9.5 | 3.50 | ||||||||||||||||||
| Commercial Lease Financing | 88.5 | 1.3 | 1.49 | 107.2 | 1.5 | 1.42 | ||||||||||||||||||
| Residential Mortgage | 4,484.2 | 147.4 | 3.29 | 4,232.4 | 140.1 | 3.31 | ||||||||||||||||||
| Home Equity | 2,072.2 | 62.1 | 3.00 | 1,637.1 | 49.6 | 3.03 | ||||||||||||||||||
| Automobile | 786.1 | 25.4 | 3.23 | 717.0 | 24.6 | 3.43 | ||||||||||||||||||
| Other 2 | 419.5 | 23.0 | 5.49 | 379.4 | 23.9 | 6.30 | ||||||||||||||||||
| Total Loans and Leases | 12,896.5 | 440.6 | 3.42 | 12,023.7 | 398.7 | 3.32 | ||||||||||||||||||
| Other | 40.5 | 1.2 | 3.01 | 32.9 | 0.7 | 2.13 | ||||||||||||||||||
| Total Earning Assets 3 | 21,641.2 | 598.6 | 2.77 | 21,091.8 | 527.8 | 2.50 | ||||||||||||||||||
| Cash and Due from Banks | 237.4 | 252.5 | ||||||||||||||||||||||
| Other Assets | 1,128.1 | 882.9 | ||||||||||||||||||||||
| Total Assets | $ | 23,006.7 | $ | 22,227.2 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-Bearing Deposits | ||||||||||||||||||||||||
| Demand | $ | 4,377.1 | $ | 6.1 | 0.14 | % | $ | 4,509.8 | $ | 2.7 | 0.06 | % | ||||||||||||
| Savings | 7,767.7 | 22.9 | 0.30 | 7,421.9 | 6.2 | 0.08 | ||||||||||||||||||
| Time | 1,135.5 | 10.7 | 0.94 | 1,331.8 | 6.3 | 0.47 | ||||||||||||||||||
| Total Interest-Bearing Deposits | 13,280.3 | 39.7 | 0.30 | 13,263.5 | 15.2 | 0.11 | ||||||||||||||||||
| Short-Term Borrowings | 77.1 | 2.5 | 3.23 | 5.2 | — | 0.13 | ||||||||||||||||||
| Securities Sold Under Agreements to Repurchase | 479.8 | 12.6 | 2.63 | 541.9 | 13.3 | 2.45 | ||||||||||||||||||
| Other Debt | 42.4 | 2 | 4.82 | 27.7 | 0.9 | 3.41 | ||||||||||||||||||
| Total Interest-Bearing Liabilities | 13,879.6 | 56.8 | 0.41 | 13,838.3 | 29.4 | 0.21 | ||||||||||||||||||
| Net Interest Income | $ | 541.8 | $ | 498.4 | ||||||||||||||||||||
| Interest Rate Spread | 2.36 | % | 2.29 | % | ||||||||||||||||||||
| Net Interest Margin | 2.50 | % | 2.36 | % | ||||||||||||||||||||
| Noninterest-Bearing Demand Deposits | 7,270.4 | 6,507.6 | ||||||||||||||||||||||
| Other Liabilities | 454.2 | 385.7 | ||||||||||||||||||||||
| Shareholders’ Equity | 1,402.5 | 1,495.6 | ||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 23,006.7 | $ | 22,227.2 |
| Column 1 | Column 2 |
|---|---|
| 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. |
| Column 1 | Column 2 |
|---|---|
| 2 | Comprised of other consumer revolving credit, installment, and consumer lease financing. |
| Column 1 | Column 2 |
|---|---|
| 3 | Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $1.3 million and $1.1 million for the years ended December 31, 2022, and December 31, 2021, respectively. |
25
Table of Contents
| Analysis of Change in Net Interest Income – Taxable-Equivalent Basis | Table 2 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 Compared to 2021 | ||||||||||||
| (dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Funds Sold | $ | (0.9 | ) | $ | 4.3 | $ | 3.4 | |||||
| Investment Securities | ||||||||||||
| Available-for-Sale | ||||||||||||
| Taxable | (10.3 | ) | 16.6 | 6.3 | ||||||||
| Non-Taxable | (0.2 | ) | (0.1 | ) | (0.3 | ) | ||||||
| Held-to-Maturity | ||||||||||||
| Taxable | 12.5 | 7.4 | 19.9 | |||||||||
| Non-Taxable | (0.3 | ) | (0.2 | ) | (0.5 | ) | ||||||
| Total Investment Securities | 1.7 | 23.7 | 25.4 | |||||||||
| Loans Held for Sale | (0.6 | ) | 0.2 | (0.4 | ) | |||||||
| Loans and Leases | ||||||||||||
| Commercial and Industrial | 1.9 | 7.2 | 9.1 | |||||||||
| Paycheck Protection Program | (24.8 | ) | 1.8 | (23.0 | ) | |||||||
| Commercial Mortgage | 15.5 | 19.7 | 35.2 | |||||||||
| Construction | (1.5 | ) | 2.6 | 1.1 | ||||||||
| Commercial Lease Financing | (0.2 | ) | 0.0 | (0.2 | ) | |||||||
| Residential Mortgage | 8.3 | (1.0 | ) | 7.3 | ||||||||
| Home Equity | 13.1 | (0.6 | ) | 12.5 | ||||||||
| Automobile | 2.3 | (1.5 | ) | 0.8 | ||||||||
| Other 2 | 2.3 | (3.2 | ) | (0.9 | ) | |||||||
| Total Loans and Leases | 16.9 | 25.0 | 41.9 | |||||||||
| Other | 0.2 | 0.3 | 0.5 | |||||||||
| Total Change in Interest Income | 17.3 | 53.5 | 70.8 | |||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Demand | (0.1 | ) | 3.5 | 3.4 | ||||||||
| Savings | 0.3 | 16.4 | 16.7 | |||||||||
| Time | (1.0 | ) | 5.4 | 4.4 | ||||||||
| Total Interest-Bearing Deposits | (0.8 | ) | 25.3 | 24.5 | ||||||||
| Short-Term Borrowings | 0.9 | 1.6 | 2.5 | |||||||||
| Securities Sold Under Agreements to Repurchase | (1.6 | ) | 0.9 | (0.7 | ) | |||||||
| Other Debt | 0.6 | 0.5 | 1.1 | |||||||||
| Total Change in Interest Expense | (0.9 | ) | 28.3 | 27.4 | ||||||||
| Change in Net Interest Income | $ | 18.2 | $ | 25.2 | $ | 43.4 |
1 The change in interest income and expense are 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.
Yields on our earning assets increased by 27 basis points in 2022 compared to 2021 primarily due to the higher rate environment.
26
Table of Contents
Yields on our investment securities portfolio increased by 27 basis points. Yields on our funds sold increased by 151 basis points primarily due to federal fund rate increases. Yields on our commercial and industrial loans excluding Paycheck Protection Program (“PPP”) loans increased by 54 basis points primarily due to the higher interest rate environment. Contractual yields on Paycheck Protection Program loans are fixed at 1%, however, effective yield varies based on processing fee income being accelerated due to loans being forgiven by the Small Business Administration (“SBA”) ahead of maturity. Yields on our commercial mortgage loans increased by 61 basis points due to the higher interest rate environment and an interest recovery in the second quarter of 2022. Yields on our construction loans increased by 106 basis points due to the higher interest rate environment and the payoff of lower yielding loans. Yields on our residential mortgage loans and home equity loans decreased by 2 basis points and 3 basis points, respectively, primarily due to pay downs of higher rate loans offset by the higher interest rate environment. Yields on other loans decreased by 81 basis points primarily due to the full year impact of promotional lower rate installment loans originated in the prior year.
Interest rates paid on our interest-bearing liabilities increased 20 basis points in 2022 compared to 2021. Interest rates paid on our securities sold under agreements to repurchase increased by 18 basis points from 2021 primarily due to the addition of $300.0 million in repurchase agreements with private institutions in the fourth quarter of 2022.
Average balances of our earning assets increased by $0.5 billion or 3% in 2022 compared to 2021 primarily due to an increase in the average balances of our loan and lease portfolio. The average balance of funds sold decreased by $431.9 million or 62%. The average balances of our investment securities increased by $0.1 billion. The average balance of total loan and leases increased by $872.8 million. The average balance of our commercial and industrial portfolio increased by $64.2 million or 5%. The average balance of our commercial mortgage portfolio increased by $480.1 million or 16% as a result of continued demand from new and existing customers. The average balance of our residential mortgage portfolio increased by $251.8 million or 6% primarily due to new originations which offset continued paydowns. The average balance of our home equity portfolio increased by $435.1 million mainly due to growth driven by ongoing promotions of our SmartRefi program. The average balance of our automobile loans portfolio increased by $69.1 million or 10% primarily due to competitive loan programs and pricing.
The average balances of our interest bearing deposit products increased by $16.8 million or 0.1%. The average balances of our interest-bearing liabilities increased by $41.3 million or 0.3%. The average balance of our interest bearing demand deposits decreased by $132.7 million or 2.9%. The average balance of our savings deposits increased by $345.8 million or 4.7%. The average balance of our time deposits decreased by $196.3 million or 14.7%.
The average balances of our securities sold under agreements to repurchase decreased by $62.1 million or 11%. This decrease was due to terminations and calls of repurchase agreements with private institutions ($25.0 million called in 2022 and $150.0 million terminated in 2021), partially offset by $300.0 million originated in late 2022. The average balances of our other debt, which was comprised primarily of Federal Home Loan Bank (“FHLB”) advances, increased by $14.7 million or 53% primarily due to new FHLB advances totaling $400.0 million originated in late 2022, partially offset by the prepayment of FHLB advances totaling $50.0 million during 2021.
Noninterest Income
Table 3 presents the major components of noninterest income for 2022 and 2021.
| Noninterest Income | Table 3 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2022 to 2021 | |||||||||||||
| Trust and Asset Management | $ | 43,803 | $ | 46,068 | $ | (2,265 | ) | (5 | )% | |||||||
| Mortgage Banking | 5,980 | 14,964 | (8,984 | ) | (60 | ) | ||||||||||
| Service Charges on Deposit Accounts | 29,620 | 25,564 | 4,056 | 16 | ||||||||||||
| Fees, Exchange, and Other Service Charges | 54,914 | 55,457 | (543 | ) | (1 | ) | ||||||||||
| Investment Securities Losses, Net | (6,111 | ) | (1,297 | ) | (4,814 | ) | n.m. | |||||||||
| Annuity and Insurance | 3,782 | 3,224 | 558 | 17 | ||||||||||||
| Bank-Owned Life Insurance | 9,968 | 7,784 | 2,184 | 28 | ||||||||||||
| Other | 15,585 | 19,589 | (4,004 | ) | (20 | ) | ||||||||||
| Total Noninterest Income | $ | 157,541 | $ | 171,353 | $ | (13,812 | ) | (8 | )% |
n.m.- not meaningful.
27
Table of Contents
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 that the Bank manages and the fee rate charged to customers. Total trust assets under administration were $10.5 billion and $11.5 billion as of December 31, 2022, and December 31, 2021, respectively. Trust and asset management income decreased by $2.3 million or 5% in 2022 compared to 2021 due to decreases in trust assets under administration and tax service fees.
Mortgage banking income is highly influenced by mortgage interest rates, the housing market, the amount of our loan sales, and our valuation of mortgage servicing rights. Mortgage banking income decreased by $9.0 million or 60% in 2022 compared to 2021. This decrease was primarily due to decreased sales of conforming saleable loans from current production. This decrease was partially offset by lower amortization of mortgage servicing rights.
Service charges on deposit accounts increased by $4.1 million or 16% in 2022 compared to 2021. This increase was primarily due to an increase in overdraft fees attributed to an increase in transaction volume.
Net losses on sales of investment securities totaled $6.1 million and $1.3 million in 2022 and 2021, respectively. The net loss in 2022 was primarily due to $6.1 million in the fees paid to the counterparties of our prior Visa Class B share sales transactions. The net loss in 2021 was primarily due to $5.1 million of the fees paid to the counterparties of our prior Visa Class B share sales transactions. This was offset by $3.8 million net gains on the sales of investment securities in 2021.
Bank-owned life insurance increased by $2.2 million or 28% in 2022 compared to 2021 primarily due to policy purchases in 2022.
Other noninterest income decreased by $4.0 million or 20% in 2022 compared to 2021. This decrease was primarily due to a $6.9 million loss related to the sale of certain leveraged lease assets.
Noninterest Expense
Table 4 presents the major components of noninterest expense for 2022 and 2021.
| Noninterest Expense | Table 4 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2022 to 2021 | |||||||||||||
| Salaries and Benefits: | ||||||||||||||||
| Salaries | $ | 146,840 | $ | 135,416 | $ | 11,424 | 8 | % | ||||||||
| Incentive Compensation | 23,425 | 22,462 | 963 | 0 | ||||||||||||
| Share-Based Compensation | 15,220 | 12,489 | 2,731 | 22 | ||||||||||||
| Commission Expense | 4,708 | 8,901 | (4,193 | ) | (47 | ) | ||||||||||
| Retirement and Other Benefits | 17,242 | 20,213 | (2,971 | ) | (15 | ) | ||||||||||
| Payroll Taxes | 13,395 | 12,404 | 991 | 8 | ||||||||||||
| Medical, Dental, and Life Insurance | 11,958 | 12,831 | (873 | ) | (7 | ) | ||||||||||
| Separation Expense | 2,482 | 3,577 | (1,095 | ) | (31 | ) | ||||||||||
| Total Salaries and Benefits | 235,270 | 228,293 | 6,977 | 3 | ||||||||||||
| Net Occupancy | 39,441 | 26,244 | 13,197 | 50 | ||||||||||||
| Net Equipment | 38,374 | 35,703 | 2,671 | 7 | ||||||||||||
| Data Processing | 18,362 | 20,297 | (1,935 | ) | (10 | ) | ||||||||||
| Professional Fees | 14,557 | 12,895 | 1,662 | 13 | ||||||||||||
| FDIC Insurance | 6,546 | 6,536 | 10 | 0 | ||||||||||||
| Other Expense: | ||||||||||||||||
| Delivery and Postage Services | 6,606 | 6,358 | 248 | 4 | ||||||||||||
| Mileage Program Travel | 4,591 | 4,948 | (357 | ) | (7 | ) | ||||||||||
| Merchant Transaction and Card Processing Fees | 6,005 | 5,180 | 825 | 16 | ||||||||||||
| Advertising | 9,976 | 9,606 | 370 | 4 | ||||||||||||
| Amortization - Solar Energy Partnership Investments | 1,189 | 2,048 | (859 | ) | (42 | ) | ||||||||||
| Other | 34,348 | 35,481 | (1,133 | ) | (3 | ) | ||||||||||
| Total Other Expense | 62,715 | 63,621 | (906 | ) | (1 | ) | ||||||||||
| Total Noninterest Expense | $ | 415,265 | $ | 393,589 | $ | 21,676 | 6 | % |
28
Table of Contents
Total salaries and benefits increased by $7.0 million or 3% in 2022 compared to 2021 primarily due a $11.4 million increase in salaries coupled with a $2.7 million increase in shared-based compensation due to a higher number of restricted stock units being amortized. These increases were partially offset by a $4.2 million decrease in commission expense and a $3.0 million decrease in retirement and other benefits.
Net occupancy expense increased by $13.2 million or 50% in 2022 compared to 2021 primarily due to gains on sale of real estate property on the island of Oahu and Guam in 2021 of $9.5 million, coupled with an increase in net rental expense in 2022.
Net equipment expense increased by $2.7 million or 7% in 2022 compared to 2021 primarily due to an increase in software license fees coupled with an increase in maintenance expense. These increases were partially offset by a decrease in depreciation expense in 2022 compared to 2021.
Data processing expense decreased by $1.9 million or 10% in 2022 compared to 2021 primarily due to expenses we incurred in 2021 related to the rollout of contactless cards.
Professional fees expense increased by $1.7 million or 13% in 2022 compared to 2021 due to the augmentation of staffing to support corporate initiatives.
Income Taxes
Table 5 presents our provision for income taxes and effective tax rates for 2022 and 2021:
| Provision for Income Taxes and Effective Tax Rates | Table 5 | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Provision for Income Taxes | Effective Tax Rates | ||||||
| 2022 | $ | 64,830 | 22.31 | % | ||||
| 2021 | $ | 72,182 | 22.17 | % |
The provision for income taxes was $64.8 million in 2022, a decrease of $7.4 million compared to 2021. The higher effective tax rate in 2022 compared to 2021 was primarily due to the decrease in tax benefits from tax-advantaged investments such as Investments in Low-Income Housing, Municipal Bonds, and Leasing Transactions. The effective tax rate in 2022 was also negatively impacted by a reduction in tax benefits from the exercise of stock options and the vesting of restricted stock.
29
Table of Contents
Analysis of Business Segments
Our business segments are Consumer Banking, Commercial Banking, and Treasury and Other. Table 6 summarizes net income from our business segments for 2022 and 2021. Additional information about segment performance is presented in Note 13 to the Consolidated Financial Statements.
| Business Segment Net Income | Table 6 | ||||||
|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Consumer Banking | $ | 88,417 | $ | 79,474 | |||
| Commercial Banking | 124,154 | 121,305 | |||||
| Total | 212,571 | 200,779 | |||||
| Treasury and Other | 13,233 | 52,593 | |||||
| Consolidated Total | $ | 225,804 | $ | 253,372 |
Consumer Banking
Net income increased by $8.9 million or 11% in 2022 compared to 2021 primarily due to an increase in net interest income, partially offset by an increase in noninterest expense and a decrease in noninterest income. The increase in net interest income was primarily due to higher deposit spreads and higher deposit and loan balances, partially offset by lower loan spreads. The increase in noninterest expense was primarily due to higher allocated expenses related to support units, and higher salaries and benefits expense, partially offset by the rollout of contactless cards in the first quarter of 2021. Also, noninterest expense in 2021 included a gain on the sale of a real estate property on the island of Oahu. The decrease in noninterest income was primarily due to lower mortgage banking income as a result of decreased sales of conforming saleable loans from current production, partially offset by higher overdraft fees and other income.
Commercial Banking
Net income increased by $2.8 million or 2% in 2022 compared to 2021 primarily due to an increase in net interest income, 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 average spreads on deposits, partially offset by lower loan spreads and deposit balances. Loan portfolio growth was primarily driven by increases in the commercial mortgage portfolio, partially offset by runoff in PPP loans. The decrease in deposit balances was primarily driven by decreases in interest bearing and savings balances, partially offset by increases in noninterest bearing and time deposits. The decrease in noninterest income is primarily due to a loss on sale of equipment related to the early buyout of a leveraged lease, and a reduction in loan fees due to several large one time fees realized in the prior year. Those reductions were partially offset by increases in customer derivative program revenue, merchant income, and letters of credit. The increase in noninterest expense was primarily due to higher allocated expenses from support units, higher salaries and benefits expense, and merchant transaction and processing fees, partially offset by increased deferred salaries from loan originations and reduced professional fees.
Treasury and Other
Net income decreased by $39.4 million in 2022 compared to 2021 primarily due to lower negative provision for credit losses and lower net interest income, partially offset by lower noninterest expense and lower provision for income taxes. The negative provision in 2022 was lower than the negative provision in 2021, as most of the credit concerns associated with COVID-19 that led to a significant build in reserve in 2020 were reversed in 2021, with the development of a vaccine and significant regulatory relief and fiscal stimulus. The decrease in net interest income was primarily due to higher deposit funding costs, partially offset by an increase in interest income from higher asset yields. The decrease in noninterest expense was due to early termination costs incurred in the second and third quarter of 2021 related to the prepayment of repurchase agreements and FHLB advances. The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.
30
Table of Contents
Analysis of Statements of Condition
Investment Securities
Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
| Maturities and Average Yield on Securities | Table 7 | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 1 Year or Less | Weighted Average Yield | After 1 Year-5 Years | Weighted Average Yield | After 5 Years-10 Years | Weighted Average Yield | Over 10 Years | Weighted Average Yield | Total | Weighted Average Yield | Fair Value | ||||||||||||||||||||||||||||||||
| As of December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||
| Available-for-Sale 1 | |||||||||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies 2 | $ | 0.2 | 3.3 | % | $ | 203.3 | 2.7 | % | $ | 44.8 | 1.4 | % | $ | — | 0.0 | % | $ | 248.3 | 2.4 | % | $ | 233.9 | |||||||||||||||||||||
| Debt Securities Issued by States and Political Subdivisions | 7.9 | 3.9 | 18.9 | 4.5 | 74.5 | 2.4 | 6.4 | 2.3 | 107.7 | 2.9 | 95.3 | ||||||||||||||||||||||||||||||||
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | 0.2 | 0.8 | 1.6 | 1.5 | 47.0 | 6.4 | — | — | 48.8 | 6.3 | 48.6 | ||||||||||||||||||||||||||||||||
| Debt Securities Issued by Corporations | — | — | 288.5 | 4.7 | 562.1 | 5.2 | — | — | 850.6 | 5.1 | 794.7 | ||||||||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 8.2 | 4.3 | 165.3 | 2.6 | 655.3 | 2.3 | — | — | 828.8 | 2.4 | 732.8 | ||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 0.3 | 3.8 | 230.7 | 1.6 | 689.0 | 1.8 | — | — | 920.0 | 1.7 | 793.9 | ||||||||||||||||||||||||||||||||
| Commercial - Government Agencies | — | — | 161.6 | 2.8 | 6.6 | 2.5 | — | — | 168.2 | 2.7 | 145.7 | ||||||||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 8.5 | 4.3 | 557.6 | 2.3 | 1,350.9 | 2.0 | — | — | 1,917.0 | 2.1 | 1,672.4 | ||||||||||||||||||||||||||||||||
| Total Available-for-Sale | $ | 16.8 | 4.0 | % | $ | 1,069.9 | 3.1 | % | $ | 2,079.3 | 3.0 | % | $ | 6.4 | 2.3 | % | $ | 3,172.4 | 3.0 | % | $ | 2,844.8 | |||||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | — | 0.0 | % | $ | 7.5 | 0.3 | % | $ | 124.1 | 0.0 | % | $ | — | 0.0 | % | $ | 131.6 | 0.0 | % | $ | 113.4 | |||||||||||||||||||||
| Debt Securities Issued by Corporations | — | — | 6.0 | 1.6 | — | — | 11.0 | 1.6 | 17.0 | 1.6 | 14.5 | ||||||||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 6.5 | 3.5 | 129.1 | 2.8 | 1,712.6 | 1.5 | — | — | 1,848.2 | 1.6 | 1,554.2 | ||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 1.2 | 2.3 | 89.8 | 2.2 | 2,542.6 | 1.9 | 335 | 1.9 | 2,968.3 | 1.9 | 2,571.3 | ||||||||||||||||||||||||||||||||
| Commercial - Government Agencies | 4.9 | 2.2 | 261.7 | 1.4 | 137.0 | 1.5 | 45.4 | 1.7 | 448.9 | 1.5 | 362.0 | ||||||||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 12.6 | 2.4 | 480.6 | 1.9 | 4,392.2 | 1.7 | 380.1 | 1.9 | 5,265.5 | 1.7 | 4,487.5 | ||||||||||||||||||||||||||||||||
| Total Held-to-Maturity | $ | 12.6 | 2.4 | % | $ | 494.1 | 1.9 | % | $ | 4,516.3 | 1.7 | % | $ | 391.1 | 1.9 | % | $ | 5,414.1 | 1.7 | % | $ | 4,615.4 | |||||||||||||||||||||
| Total Investment Securities | |||||||||||||||||||||||||||||||||||||||||||
| As of December 31, 2022 | $ | 29.4 | $ | 1,564.0 | $ | 6,595.6 | $ | 397.5 | $ | 8,586.5 | $ | 7,460.2 | |||||||||||||||||||||||||||||||
| As of December 31, 2021 | $ | 33.2 | $ | 7,179.9 | $ | 1,732.3 | $ | 70.3 | $ | 9,015.7 | $ | 8,922.7 |
| Column 1 | Column 2 |
|---|---|
| 1 | Weighted-average yields on investment securities available-for-sale are based on amortized cost. |
| Column 1 | Column 2 |
|---|---|
| 2 | Information for mortgage-backed securities and small business administration securities reflect weighted average life, including anticipated future prepayments. |
As of December 31, 2022, our investment securities portfolio was comprised of securities with an average base duration of approximately 5.45 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.
Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac continue to be the largest concentrations in our portfolio. As of December 31, 2022, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future. As of December 31, 2022, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.89 years.
Gross unrealized gains in our investment securities portfolio were $1.9 million as of December 31, 2022, and $49.8 million as of December 31, 2021. Gross unrealized losses in our investment securities portfolio were $1,128.3 million as of December 31, 2022, and $142.8 million as of December 31, 2021. The overall increase in net unrealized losses was primarily due to the increase in interest rates during 2022.
31
Table of Contents
The gross unrealized loss positions were primarily related to mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss. 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. We do not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
See Note 3 to the Consolidated Financial Statements for more information.
The Company’s corporate bond holdings as of December 31, 2022, had a fair value of $809.1 million. Of this total, $16.2 million or 2% was fully guaranteed by the Export-Import Bank of the United States, an agency of the U.S. government, and $8.7 million was fully guaranteed by the U.S. government acting through the U.S. Agency for International Development. Of the remaining $784.2 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization.
Loans and Leases
Table 8 presents the composition of our loan and lease portfolio by major categories.
| Loans and Leases | Table 8 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 1,389,066 | $ | 1,361,921 | $ | 1,357,610 | $ | 1,379,152 | $ | 1,331,149 | |||||||||
| Paycheck Protection Program | 19,579 | 126,779 | 517,683 | — | — | ||||||||||||||
| Commercial Mortgage | 3,725,542 | 3,152,130 | 2,854,829 | 2,518,051 | 2,302,356 | ||||||||||||||
| Construction | 260,825 | 220,254 | 259,798 | 194,170 | 170,061 | ||||||||||||||
| Lease Financing | 69,491 | 105,108 | 110,766 | 122,454 | 176,226 | ||||||||||||||
| Total Commercial | 5,464,503 | 4,966,192 | 5,100,686 | 4,213,827 | 3,979,792 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 4,653,072 | 4,309,602 | 4,130,513 | 3,891,100 | 3,673,796 | ||||||||||||||
| Home Equity | 2,225,950 | 1,836,588 | 1,604,538 | 1,676,073 | 1,681,442 | ||||||||||||||
| Automobile | 870,396 | 736,565 | 708,800 | 720,286 | 658,133 | ||||||||||||||
| Other 1 | 432,499 | 410,129 | 395,483 | 489,606 | 455,611 | ||||||||||||||
| Total Consumer | 8,181,917 | 7,292,884 | 6,839,334 | 6,777,065 | 6,468,982 | ||||||||||||||
| Total Loans and Leases | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 | $ | 10,448,774 |
1 Comprised of other revolving credit, installment, and lease financing.
Total loans and leases were $13.6 billion as of December 31, 2022. This represents a $1.4 billion or 11% increase from December 31, 2021, primarily due to strategic growth in lower risk categories including Commercial Mortgage, Residential Mortgage, and Home Equity.
The commercial loan and lease portfolio is comprised of commercial and industrial loans, PPP loans, commercial mortgages, construction loans, and lease financing. Commercial and industrial loans are made primarily to corporations, middle market, and small businesses for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. PPP loans provided cash flow assistance to small businesses who were affected by economic conditions as a result of the COVID-19 pandemic. Commercial mortgages and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaii. Commercial mortgages are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. The commercial properties are predominantly multifamily, industrial and retail centers that are primarily grocery or drug store-anchored, and to a lesser extent, specialized properties such as hotels. The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business.
32
Table of Contents
Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category. Lease financing consists of sales-type leases that are used by commercial customers to finance capital purchases. Although our primary market is Hawaii, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaii or are associated with a Hawaii customer relationhip.
Commercial loans and leases were $5.5 billion as of December 31, 2022, an increase of $498.3 million or 10% from December 31, 2021. Commercial and industrial loans remained relatively unchanged from December 31, 2021. PPP loans decreased by $107.2 million or 85% from December 31, 2021, primarily due to forgiveness payments received from SBA. Commercial mortgage loans increased by $573.4 million or 18% from December 31, 2021, primarily due to continued demand from new and existing customers. Construction loans increased by $40.6 million or 18% from December 31, 2021, primarily due to an increase in construction activity in our market and focus in affordable housing projects. Lease financing decreased by $35.6 million or 34% from December 31, 2021, primarily due to paydowns and the termination of the last three remaining leveraged leases.
The consumer loan and lease portfolio is comprised of residential mortgage loans, home equity lines and loans, indirect auto loans and leases, and other consumer loans including personal credit lines and direct installment loans. These products are generally offered in the geographic markets we serve. Although we offer a variety of products, our residential mortgage loan portfolio is primarily comprised of fixed-rate loans concentrated in Hawaii. We also offer a variety of home equity lines and loans, which are primarily secured by first lien mortgages on residential property of the borrower. Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans and leases on an indirect basis through selected dealerships. Direct installment loans are generally unsecured and are primarily used for personal expenses or for debt consolidation.
Consumer loans and leases were $8.2 billion as of December 31, 2022, an increase of $889.0 million or 12% from December 31, 2021. Residential mortgage loans increased by $343.5 million or 8% from December 31, 2021, primarily due to a significant decrease in payoff activity, partially offset by a decrease in production. Home equity increased by $389.4 million or 21% from December 31, 2021, as a result of increased originations along with slower payoffs. Automobile loans increased by $133.8 million or 18% from December 31, 2021 primarily driven by competitive loan programs, increased dealer inventory and strong consumer demand. Other consumer loans increased by $22.4 million or 5% from December 31, 2021, primarily due to growth in our installment loans.
See Note 4 to the Consolidated Financial Statements and the “Corporate Risk Profile – Credit Risk” section of MD&A for more information on our loan and lease portfolio.
33
Table of Contents
Table 9 presents the geographic distribution of our loan and lease portfolio.
| Geographic Distribution of Loan and Lease Portfolio | Table 9 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||||||||||||
| (dollars in thousands) | Hawaii | U.S. Mainland 1 | Guam | Other Pacific Islands | Total | |||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 1,182,706 | $ | 127,302 | $ | 66,686 | $ | 12,372 | $ | 1,389,066 | ||||||||||
| Paycheck Protection Program | 15,980 | 2,601 | 485 | 513 | 19,579 | |||||||||||||||
| Commercial Mortgage | 3,226,112 | 288,566 | 210,864 | — | 3,725,542 | |||||||||||||||
| Construction | 260,825 | — | — | — | 260,825 | |||||||||||||||
| Lease Financing | 66,321 | — | 3,170 | — | 69,491 | |||||||||||||||
| Total Commercial | 4,751,944 | 418,469 | 281,205 | 12,885 | 5,464,503 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 4,576,143 | — | 76,376 | 553 | 4,653,072 | |||||||||||||||
| Home Equity | 2,176,848 | 46 | 49,056 | — | 2,225,950 | |||||||||||||||
| Automobile | 663,608 | — | 160,694 | 46,094 | 870,396 | |||||||||||||||
| Other 2 | 366,744 | — | 54,107 | 11,648 | 432,499 | |||||||||||||||
| Total Consumer | 7,783,343 | 46 | 340,233 | 58,295 | 8,181,917 | |||||||||||||||
| Total Loans and Leases | $ | 12,535,287 | $ | 418,515 | $ | 621,438 | $ | 71,180 | $ | 13,646,420 | ||||||||||
| Percentage of Total Loans and Leases | 92 | % | 3 | % | 5 | % | 0 | % | 100 | % |
| Column 1 | Column 2 |
|---|---|
| 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. |
| Column 1 | Column 2 |
|---|---|
| 2 | 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 participation in Shared National Credits.
Table 10 presents a maturity distribution for selected loan categories.
| Maturities for Selected Loan Categories 1 | Table 10 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | Due in One Year or Less | Due After One to Five Years | Due After Five to Ten Years | Due After Ten to Fifteen Years | Due After Fifteen Years | Total | Variable Rate Loans | Fixed Rate Loans | |||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||
| Commercial and Industrial | $ | 390,338 | $ | 299,432 | $ | 459,580 | $ | 85,206 | $ | 154,510 | $ | 1,389,066 | $ | 899,353 | $ | 489,713 | |||||||||||||||
| PPP | 7 | 19,572 | — | — | — | 19,579 | — | 19,579 | |||||||||||||||||||||||
| Commercial Mortgage | 307,762 | 1,130,281 | 2,119,449 | 165,714 | 2,336 | 3,725,542 | 2,265,115 | 1,460,427 | |||||||||||||||||||||||
| Construction | 34,318 | 94,429 | 21,211 | 2,718 | 108,149 | 260,825 | 190,133 | 70,692 | |||||||||||||||||||||||
| Lease Financing | 3,626 | 46,734 | 19,131 | — | — | 69,491 | — | 69,491 | |||||||||||||||||||||||
| Total Commercial | 736,051 | 1,590,448 | 2,619,371 | 253,638 | 264,995 | 5,464,503 | 3,354,601 | 2,109,902 | |||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||
| Residential Mortgage | 255 | 38,807 | 96,789 | 349,962 | 4,167,259 | 4,653,072 | 555,013 | 4,098,059 | |||||||||||||||||||||||
| Home Equity | 7,272 | 3,870 | 40,790 | 443,695 | 1,730,323 | 2,225,950 | 1,067,587 | 1,158,363 | |||||||||||||||||||||||
| Automobile | 11,625 | 504,238 | 354,533 | — | — | 870,396 | — | 870,396 | |||||||||||||||||||||||
| Other | 48,998 | 228,720 | 154,781 | — | — | 432,499 | 35,462 | 397,037 | |||||||||||||||||||||||
| Total Consumer | 68,150 | 775,635 | 646,893 | 793,657 | 5,897,582 | 8,181,917 | 1,658,062 | 6,523,855 | |||||||||||||||||||||||
| Total Loans and Leases | $ | 804,201 | $ | 2,366,083 | $ | 3,266,264 | $ | 1,047,295 | $ | 6,162,577 | $ | 13,646,420 | $ | 5,012,663 | $ | 8,633,757 |
1 Based on contractual maturities.
34
Table of Contents
Goodwill
Goodwill was $31.5 million as of December 31, 2022, and December 31, 2021. As of December 31, 2022, based on our qualitative assessment, there were no reporting units where we believed it was more likely than not that the fair value of a reporting unit was less than its carrying amount, including goodwill. See Note 1 to the Consolidated Financial Statements for more information on our goodwill impairment policy.
Other Assets
Other assets were $574.0 million as of December 31, 2022, an increase of $189.3 million or 49% from December 31, 2021. This increase was mainly due to a $135.4 million increase in deferred taxes primarily due to changes in unrealized gains and losses in Other Comprehensive Income. Low-income housing and other equity investments increased by $38.6 million due to new projects, partially offset by amortization of existing investments. See Note 7 to the Consolidated Financial Statements for more information on the composition of our other assets.
Deposits
Table 11 presents the components of our deposits by major customer categories as of December 31, 2022, and December 31, 2021.
| Deposits | Table 11 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Consumer | $ | 10,304,335 | $ | 10,438,844 | |||
| Commercial | 8,569,670 | 8,641,932 | |||||
| Public and Other | 1,741,691 | 1,279,332 | |||||
| Total Deposits | $ | 20,615,696 | $ | 20,360,108 |
Total deposits were $20.6 billion as of December 31, 2022, a $255.6 million or 1% increase from December 31, 2021. This increase was primarily due to an increase in public and other deposits, partially offset by decreases in consumer and commercial deposits. Consumer deposits decreased by $134.5 million or 1.3% due to a $264.2 million decrease in core deposits, partially offset by a $129.7 million increase in time deposits. Commercial deposits decreased by $72.2 million or 1% due to a $109.6 million decrease in core deposits, partially offset by a $37.4 million increase in time deposits. Public and other deposits increased by $462.4 million or 36% due to an increase in time deposits of $538.6 million, partially offset by a $76.2 million decrease in public core deposits.
Table 12 presents the components of our savings deposits as of December 31, 2022, and December 31, 2021.
| Savings Deposits | Table 12 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Money Market | $ | 3,101,594 | $ | 2,529,985 | |||
| Regular Savings | 4,860,816 | 4,926,180 | |||||
| Total Savings Deposits | $ | 7,962,410 | $ | 7,456,165 |
Table 13 presents the maturity distribution of the estimated uninsured time deposits as of December 31, 2022, and December 31, 2021.
| Maturity Distribution of Estimated Uninsured Time Deposits | Table 13 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Remaining maturity: | |||||||
| Three months or less | $ | 715,224 | $ | 220,045 | |||
| After three through six months | 180,933 | 93,514 | |||||
| After six through twelve months | 242,426 | 137,514 | |||||
| After twelve months | 115,335 | 74,133 | |||||
| Total | $ | 1,253,918 | $ | 525,206 |
35
Table of Contents
Estimated uninsured deposits totaled $10.7 billion and $10.5 billion at December 31, 2022, and December 31, 2021, respectively. Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits. Estimated uninsured time deposits increased $728.7 million from December 31, 2021, primarily due to a $538.6 million increase in public time deposits and a $129.7 increase in consumer time deposits.
Securities Sold Under Agreements to Repurchase
Table 14 presents the composition of our securities sold under agreements to repurchase.
| Securities Sold Under Agreements to Repurchase | Table 14 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Private Institutions | $ | 725,000 | $ | 450,000 | |||
| Government Entities | 490 | 490 | |||||
| Total Securities Sold Under Agreements to Repurchase | $ | 725,490 | $ | 450,490 |
Securities sold under agreements to repurchase as of December 31, 2022, increased by $275.0 million or 61% from December 31, 2021. As of December 31, 2022, the weighted-average maturity was 1.9 years for our repurchase agreements with government entities and 3.7 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 be 1.5 years. As of December 31, 2022, and December 31, 2021, the weighted-average interest rate for repurchase agreements with government entities were 1.55%, while the weighted-average interest rate for repurchase agreements with private institutions as of December 31, 2022, and December 31, 2021, were 2.97% and 2.46%, respectively, with all rates being fixed. Each of our repurchase agreements is accounted for as collateralized financing arrangement (i.e., secured borrowing) and not as a sale and subsequent repurchase of securities.
Other Debt
Other debt was $410.3 million as of December 31, 2022, an increase of $399.9 million or 3849% from December 31, 2021. During the fourth quarter of 2022, we added FHLB advances totaling $400.0 million with a weighted-average interest rate of 4.16% and maturity dates in 2027. As of December 31, 2022, our available capacity under our line of credit with the FHLB was $2.8 billion.
Pension and Postretirement Plan Obligations
Retirement benefits payable were $27.0 million as of December 31, 2022, an $11.5 million or 30% decrease from December 31, 2021. Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflect the long-term nature of the obligations and the investment horizon of the plan assets. The decrease in retirement benefits payable was primarily due to the increase in discount rate, partially offset by a decrease in the plan assets.
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year. Table 15 presents a sensitivity analysis of a 25 basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations:
| Discount Rate Sensitivity Analysis | Table 15 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact of | ||||||||||||||||||||||||
| Base Discount Rate | Discount Rate 25 Basis Point Increase | Discount Rate 25 Basis Point Decrease | ||||||||||||||||||||||
| (dollars in thousands) | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | ||||||||||||||||||
| 2022 Net Periodic Benefit Cost | 2.89 | % | 3.00 | % | $ | 59 | $ | 14 | $ | (68 | ) | $ | (17 | ) | ||||||||||
| Benefit Plan Obligations as of December 31, 2022 | 5.51 | % | 5.58 | % | (1,696 | ) | (561 | ) | 1,731 | 576 | ||||||||||||||
| Estimated 2023 Net Periodic Benefit Cost | 5.51 | % | 5.58 | % | 17 | (51 | ) | (22 | ) | 51 |
See Note 14 to the Consolidated Financial Statements for more information on our pension and postretirement benefit plans.
36
Table of Contents
Contractual Obligations
The Company has various contractual obligations that affect its cash flows and liquidity. Our non-cancelable operating leases and finance lease obligations are primarily related to branch premises, equipment, and a portion of the Company’s headquarters’ building with lease terms extending through 2052. Purchase obligations arise from agreements to purchase goods or services that are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan. Actual contributions may differ from these estimates. For information regarding material contractual obligations, please see Note 14 Employee Benefits, Note 18 Affordable Housing Projects Tax Credit Partnerships, Note 19 Securities Sold Under Agreements to Repurchase, Note 20 Commitments, Contingencies, and Guarantees, and Note 23 Leases in the Notes to the Consolidated Financial Statements.
Foreign Activities
Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments, and any other monetary assets which are denominated in dollars or other non-local currency. As of December 31, 2022, December 31, 2021, and December 31, 2020, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets.
Corporate Risk Profile
Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management, and operational risk.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits, and other guidelines deemed necessary and prudent. Portfolio exposure at the obligor, industry, product, and/or geographic location levels is actively monitored to manage concentration risk. Furthermore, credit risk management also includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards. This includes understanding and evaluating our customers’ borrowing needs and capacity to repay, in conjunction with specific risks in their line of business, economic factors, character and history.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to transportation equipment. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant. A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved. In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or Guarantor’s creditworthiness.
Commercial mortgages and construction loans are offered to real estate investors, developers, builders, and owner-occupants primarily domiciled in Hawaii. These loans are secured by first mortgages on real estate at loan-to-value (“LTV”) ratios deemed appropriate based on the property type, location, overall quality, and sponsorship. Generally, these LTV ratios do not exceed 75%. The commercial properties are predominantly multifamily, industrial, retail centers that are primarily grocery or drug store anchored, and, to a lesser extent, more specialized properties such as hotels. Commercial mortgage and construction loans are substantially secured by properties located in Hawaii.
37
Table of Contents
Commercial mortgage loans are underwritten based on the economic fundamentals of the property and the creditworthiness of the borrower. In evaluating a proposed commercial mortgage loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt servicing requirement. The debt service coverage ratio normally is not less than 125% and it is computed after deducting for a vacancy factor and property expenses as appropriate. In addition, a personal guarantee of the loan or a portion thereof is sometimes required from the principal(s) of the borrower. We typically require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property. In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment. As noted above, LTV ratios generally do not exceed 75%, which are based on regulatory-compliant appraisals that we obtain for the underlying properties.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
We offer a variety of first lien and second lien mortgage loans to consumers within our markets with first lien residential mortgages comprising our largest loan category. These loans are secured by a primary residence, secondary residence, or investor property and are underwritten to assess the credit risks and financial capacity and repayment ability of the applicant. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios, liquidity, and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer variable rate mortgage loans with interest rates that are subject to change every six months after the third, fifth, seventh, or tenth year, depending on the product and are based on the Secured Overnight Financing Rate (“SOFR”). Variable rate mortgage loans are underwritten at fully-indexed interest rates. We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients.
Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property. The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 85% of the value of the collateral property for primary residence and up to 80% of the value of the collateral property for second residence or investor at the time of origination. We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios, liquidity and credit scores. Maximum loan amounts and LTVs are determined by collateral value and customer segment.
Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans on an indirect basis through selected dealerships in Hawaii, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaii. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the automobile collateral to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured.
38
Table of Contents
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
Table 16 presents a five-year history of non-performing assets 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 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||
| Non-Performing Assets | ||||||||||||||||||||
| Non-Accrual Loans and Leases | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 37 | $ | 243 | $ | 441 | $ | 830 | $ | 542 | ||||||||||
| Commercial Mortgage | 3,309 | 8,205 | 8,527 | 9,244 | 2,040 | |||||||||||||||
| Total Commercial | 3,346 | 8,448 | 8,968 | 10,074 | 2,582 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 4,239 | 3,305 | 3,223 | 4,125 | 5,321 | |||||||||||||||
| Home Equity | 4,022 | 4,881 | 3,958 | 3,181 | 3,671 | |||||||||||||||
| Total Consumer | 8,261 | 8,186 | 7,181 | 7,306 | 8,992 | |||||||||||||||
| Total Non-Accrual Loans and Leases | 11,607 | 16,634 | 16,149 | 17,380 | 11,574 | |||||||||||||||
| Foreclosed Real Estate | 1,040 | 2,332 | 2,332 | 2,737 | 1,356 | |||||||||||||||
| Total Non-Performing Assets | $ | 12,647 | $ | 18,966 | $ | 18,481 | $ | 20,117 | $ | 12,930 | ||||||||||
| Accruing Loans and Leases Past Due 90 Days or More | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | — | $ | — | $ | — | $ | — | $ | 10 | ||||||||||
| Total Commercial | — | — | — | — | 10 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 2,429 | 3,159 | 5,274 | 1,839 | 2,446 | |||||||||||||||
| Home Equity | 1,673 | 3,456 | 3,187 | 4,125 | 2,684 | |||||||||||||||
| Automobile | 589 | 729 | 925 | 949 | 513 | |||||||||||||||
| Other 1 | 683 | 426 | 1,160 | 1,493 | 914 | |||||||||||||||
| Total Consumer | 5,374 | 7,770 | 10,546 | 8,406 | 6,557 | |||||||||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 5,374 | $ | 7,770 | $ | 10,546 | $ | 8,406 | $ | 6,567 | ||||||||||
| Restructured Loans on Accrual Status and Not Past Due 90 Days or More | $ | 43,658 | $ | 60,519 | $ | 68,065 | $ | 63,103 | $ | 48,731 | ||||||||||
| Total Loans and Leases | $ | 13,646,420 | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 | $ | 10,448,774 | ||||||||||
| Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.09 | % | 0.14 | % | 0.14 | % | 0.16 | % | 0.11 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate | 0.09 | % | 0.15 | % | 0.15 | % | 0.18 | % | 0.12 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Assets | 0.05 | % | 0.08 | % | 0.09 | % | 0.11 | % | 0.08 | % | ||||||||||
| Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate | 0.06 | % | 0.17 | % | 0.18 | % | 0.24 | % | 0.06 | % | ||||||||||
| Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate | 0.11 | % | 0.14 | % | 0.14 | % | 0.15 | % | 0.16 | % | ||||||||||
| 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 | 0.13 | % | 0.22 | % | 0.24 | % | 0.26 | % | 0.19 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
39
Table of Contents
Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2022:
| (dollars in thousands) | Table 17 | |||
|---|---|---|---|---|
| Balance at Beginning of Year | $ | 18,966 | ||
| Additions | 5,729 | |||
| Reductions | ||||
| Payments | (9,052 | ) | ||
| Return to Accrual Status | (1,684 | ) | ||
| Sales of Foreclosed Real Estate | (1,292 | ) | ||
| Charge-offs/Write-downs | (20 | ) | ||
| Total Reductions | (12,048 | ) | ||
| Balance at End of Year | $ | 12,647 |
NPAs consist of non-accrual loans and leases and foreclosed real estate. Changes in the level of non-accrual loans and leases typically are caused by 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.
Commercial mortgage non-accrual loans decreased by $5.0 million or 60% from December 31, 2022.
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 as of December 31, 2022 decreased $1.3 million from December 31, 2021, due to sale of one foreclosed real estate in Hawaii.
If interest due on the balances of all non-accrual loans as of December 31, 2022, had been accrued under the original terms, approximately $0.1 million in total interest income would have been recorded in 2022.
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 $5.4 million as of December 31, 2022, a $2.4 million or 31% decrease from December 31, 2021. This decrease was primarily in our residential mortgage and home equity portfolios.
Loans Modified in a Troubled Debt Restructuring
Table 18 presents information on loans whose terms have been modified in a TDR:
| Loans Modified in a Troubled Debt Restructuring | Table 18 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2022 | 2021 | |||||
| Commercial | |||||||
| Commercial and Industrial | $ | 6,596 | $ | 18,722 | |||
| Commercial Mortgage | 5,774 | 11,777 | |||||
| Total Commercial | 12,370 | 30,499 | |||||
| Consumer | |||||||
| Residential Mortgage | 15,565 | 16,102 | |||||
| Home Equity | 4,839 | 4,877 | |||||
| Automobile | 12,721 | 16,148 | |||||
| Other 1 | 1,759 | 2,331 | |||||
| Total Consumer | 34,884 | 39,458 | |||||
| Total | $ | 47,254 | $ | 69,957 |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit and installment financing. |
40
Table of Contents
Reserve for Credit Losses
The reserve for credit losses consists of the Allowance and the Unfunded Reserve. Table 19 presents the activity in the Company’s reserve for credit losses for the years ended December 31:
| Reserve for Credit Losses | Table 19 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||
| Balance at Beginning of Period | $ | 164,297 | $ | 221,303 | $ | 116,849 | $ | 113,515 | $ | 114,168 | ||||||||||
| CECL Adoption (Day 1) Impact | — | — | (5,072 | ) | — | — | ||||||||||||||
| Loans and Leases Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | (925 | ) | (1,117 | ) | (1,697 | ) | (1,122 | ) | (1,505 | ) | ||||||||||
| Commercial Mortgage | — | — | — | (1,616 | ) | — | ||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | (80 | ) | (316 | ) | (204 | ) | (112 | ) | (101 | ) | ||||||||||
| Home Equity | (100 | ) | (417 | ) | (397 | ) | (900 | ) | (665 | ) | ||||||||||
| Automobile | (4,652 | ) | (4,939 | ) | (6,496 | ) | (7,130 | ) | (8,218 | ) | ||||||||||
| Other 1 | (7,585 | ) | (10,530 | ) | (12,244 | ) | (13,075 | ) | (14,075 | ) | ||||||||||
| Total Loans and Leases Charged-Off | (13,342 | ) | (17,319 | ) | (21,038 | ) | (23,955 | ) | (24,564 | ) | ||||||||||
| Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | 552 | 506 | 2,288 | 1,513 | 2,039 | |||||||||||||||
| Commercial Mortgage | — | — | 40 | — | — | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 1,193 | 2,467 | 1,292 | 1,927 | 807 | |||||||||||||||
| Home Equity | 1,500 | 1,666 | 2,892 | 2,339 | 2,001 | |||||||||||||||
| Automobile | 2,276 | 3,510 | 3,775 | 2,961 | 2,902 | |||||||||||||||
| Other 1 | 2,702 | 3,205 | 3,613 | 2,549 | 2,737 | |||||||||||||||
| Total Recoveries on Loans and Leases Previously Charged-Off | 8,223 | 11,354 | 13,900 | 11,289 | 10,486 | |||||||||||||||
| Net Charged-Off - Loans and Leases | (5,119 | ) | (5,965 | ) | (7,138 | ) | (12,666 | ) | (14,078 | ) | ||||||||||
| Net Charged-Off - Accrued Interest Receivable | (131 | ) | (541 | ) | — | — | — | |||||||||||||
| Provision for Credit Losses 2 | ||||||||||||||||||||
| Loans and Leases | (8,263 | ) | (52,466 | ) | 115,100 | 16,000 | 13,425 | |||||||||||||
| Accrued Interest Receivable 3 | (283 | ) | (1,745 | ) | 2,700 | — | — | |||||||||||||
| Unfunded Commitments 4 | 746 | 3,711 | (1,136 | ) | — | — | ||||||||||||||
| Total Provision for Credit Losses | (7,800 | ) | (50,500 | ) | 116,664 | 16,000 | 13,425 | |||||||||||||
| Balance at End of Period | $ | 151,247 | $ | 164,297 | $ | 221,303 | $ | 116,849 | $ | 113,515 | ||||||||||
| Components | ||||||||||||||||||||
| Allowance for Credit Losses - Loans and Leases | $ | 144,439 | $ | 157,821 | $ | 216,252 | $ | 110,027 | $ | 106,693 | ||||||||||
| Allowance for Credit Losses - Accrued Interest Receivable 3 | — | 414 | 2,700 | — | — | |||||||||||||||
| Reserve for Unfunded Commitments 4 | 6,808 | 6,062 | 2,351 | 6,822 | 6,822 | |||||||||||||||
| Total Reserve for Credit Losses | $ | 151,247 | $ | 164,297 | $ | 221,303 | $ | 116,849 | $ | 113,515 | ||||||||||
| Average Loans and Leases Outstanding | $ | 12,896,510 | $ | 12,023,669 | $ | 11,592,093 | $ | 10,688,424 | $ | 10,043,661 | ||||||||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.04 | % | 0.05 | % | 0.06 | % | 0.12 | % | 0.14 | % | ||||||||||
| Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 5 | 1.06 | % | 1.29 | % | 1.81 | % | 1.00 | % | 1.02 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
| Column 1 | Column 2 |
|---|---|
| 2 | Certain prior period information has been reclassified to conform to current presentations. |
| Column 1 | Column 2 |
|---|---|
| 3 | On December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic. The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses. In 2022, the reserve on accrued interest receivable was fully released. |
| Column 1 | Column 2 |
|---|---|
| 4 | The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. For the years ended December 31, 2022 and 2021, the offsetting provision was recorded in provision for credit losses in the consolidated statements of income. In previous reporting periods, the offsetting provision was recorded in other noninterest expense. |
| Column 1 | Column 2 |
|---|---|
| 5 | The numerator comprises the Allowance for Credit Losses - Loans and Leases. |
41
Table of Contents
Allowance for Credit Losses
Table 20 presents the allocation of the Allowance by loan and lease category.
| Allocation of Allowance for Credit Losses | Table 20 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 24,283 | $ | 27,650 | $ | 43,092 | $ | 29,281 | $ | 26,408 | |||||||||
| Commercial Mortgage | 32,588 | 29,997 | 31,723 | 38,335 | 34,869 | ||||||||||||||
| Construction | 4,223 | 4,311 | 5,417 | 4,840 | 4,398 | ||||||||||||||
| Lease Financing | 2,806 | 2,992 | 4,615 | 1,345 | 1,199 | ||||||||||||||
| Total Commercial | 63,900 | 64,950 | 84,847 | 73,801 | 66,874 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 17,079 | 20,721 | 32,643 | 6,366 | 6,870 | ||||||||||||||
| Home Equity | 16,654 | 18,924 | 37,987 | 9,777 | 11,240 | ||||||||||||||
| Automobile | 21,566 | 25,018 | 28,822 | 9,269 | 11,576 | ||||||||||||||
| Other 1 | 25,240 | 28,208 | 31,953 | 10,814 | 10,133 | ||||||||||||||
| Total Consumer | 80,539 | 92,871 | 131,405 | 36,226 | 39,819 | ||||||||||||||
| Total Allocation of Allowance for Credit Losses | $ | 144,439 | $ | 157,821 | $ | 216,252 | $ | 110,027 | $ | 106,693 |
| December 31, | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||
| Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | ||||||||||||||||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||||||||||||||||
| Commercial and Industrial | 1.72 | % | 10.32 | % | 1.86 | % | 12.14 | % | 2.30 | % | 15.70 | % | 2.12 | % | 12.55 | % | 1.98 | % | 12.74 | % | |||||||||||||||||||||||||
| Commercial Mortgage | 0.87 | 27.30 | 0.95 | 25.71 | 1.11 | 23.91 | 1.52 | 22.91 | 1.51 | 22.03 | |||||||||||||||||||||||||||||||||||
| Construction | 1.62 | 1.91 | 1.96 | 1.80 | 2.09 | 2.18 | 2.49 | 1.77 | 2.59 | 1.63 | |||||||||||||||||||||||||||||||||||
| Lease Financing | 4.04 | 0.51 | 2.85 | 0.86 | 4.17 | 0.93 | 1.10 | 1.11 | 0.68 | 1.69 | |||||||||||||||||||||||||||||||||||
| Total Commercial | 1.17 | 40.04 | 1.31 | 40.51 | 1.66 | 42.72 | 1.75 | 38.34 | 1.68 | 38.09 | |||||||||||||||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||||||||||||||||
| Residential Mortgage | 0.37 | 34.10 | 0.48 | 35.15 | 0.79 | 34.59 | 0.16 | 35.40 | 0.19 | 35.16 | |||||||||||||||||||||||||||||||||||
| Home Equity | 0.75 | 16.31 | 1.03 | 14.98 | 2.37 | 13.44 | 0.58 | 15.25 | 0.67 | 16.09 | |||||||||||||||||||||||||||||||||||
| Automobile | 2.48 | 6.38 | 3.40 | 6.01 | 4.07 | 5.94 | 1.29 | 6.55 | 1.76 | 6.30 | |||||||||||||||||||||||||||||||||||
| Other 1 | 5.84 | 3.17 | 6.88 | 3.35 | 8.08 | 3.31 | 2.21 | 4.46 | 2.22 | 4.36 | |||||||||||||||||||||||||||||||||||
| Total Consumer | 0.98 | 59.96 | 1.27 | 59.49 | 1.92 | 57.28 | 0.53 | 61.66 | 0.62 | 61.91 | |||||||||||||||||||||||||||||||||||
| Total | 1.06 | % | 100.00 | % | 1.29 | % | 100.00 | % | 1.81 | % | 100.00 | % | 1.00 | % | 100.00 | % | 1.02 | % | 100.00 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
Allowance for Credit Losses – Loans and Leases
As of December 31, 2022, the Allowance was $144.4 million or 1.06% of total loans and leases outstanding (1.08% excluding PPP loans), compared with an Allowance of $157.8 million or 1.29% of total loans and leases outstanding (1.32% excluding PPP loans) as of December 31, 2021. The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The decrease in the Allowance and the Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was primarily due to improvement in economic conditions and outlook, along with the performance of our commercial and consumer portfolios.
Net charge-offs of loans and leases were $5.1 million or 0.04% of total average loans and leases in 2022 compared to $6.0 million or 0.05% of total average loans and leases in 2021. Net charge-offs in our consumer portfolios were $4.7 million in 2022 compared to $5.4 million in 2021. This decrease was primarily reflected in our other and automobile portfolio. Net charge-offs in our commercial portfolios were $0.4 million in 2022 compared to net recoveries of $0.6 million in 2021. This decrease in charge-offs was primarily reflected in our consumer other portfolio.
42
Table of Contents
The allocation of the Allowance to our commercial portfolio segment decreased by $1.1 million or 2% from December 31, 2021. This reduction was primarily due to a $3.4 million decrease in the Allowance allocated to the commercial and industrial portfolio, partially offset by a $2.6 million increase in the Allowance allocated to the commercial mortgage portfolio. The reductions were primarily due to improving economic conditions and lower risk rating migration expectations.
The allocation of the Allowance to our consumer portfolio segment decreased by $12.3 million or 13% from December 31, 2021. This reduction was due to a $3.6 million decrease in the Allowance allocated to the residential mortgage portfolio, a $3.5 million decrease in the Allowance allocated to the automobile portfolio, and reductions in the Allowance allocated to other and home equity portfolios, totaling $3.0 million and $2.3 million, respectively. The reductions were primarily due to improving economic conditions and lower loss forecasts.
See Note 4 to the Consolidated Financial Statements for more information on the Allowance and credit quality indicators.
Reserve for Unfunded Commitments
The Unfunded Reserve was $6.8 million as of December 31, 2022, and $6.1 million as of December 31, 2021, an increase of $0.7 million, which was primarily due to the impact of growing commitments and declining average utilization rates in the construction portfolio.
Provision for Credit Losses
The provision for credit losses was a net benefit of $7.8 million in 2022 and a net benefit of $50.5 million in 2021. This decrease in the net benefit was primarily due to a smaller reduction in the Allowance, as a significant amount of the build in the Allowance during 2020 due to credit concerns and uncertainty associated with COVID-19 was reversed in 2021 in response to improved economic conditions, and the significant level of fiscal and regulatory support and relief.
Other Credit Risks
In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $95.3 million as of December 31, 2022, and $75.8 million as of December 31, 2021. We also maintained investments in corporate bonds with a carrying value of $811.7 million as of December 31, 2022, and $403.4 million as of December 31, 2021. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations. This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity.
Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 17 to the Consolidated Financial Statements for more information.
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, 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 optimize 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 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.
43
Table of Contents
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:
| Column 1 | Column 2 |
|---|---|
| • | adjusting the statement of condition mix or altering the interest rate characteristics of assets and liabilities; |
| Column 1 | Column 2 |
|---|---|
| • | changing product pricing strategies; |
| Column 1 | Column 2 |
|---|---|
| • | modifying characteristics of the investment securities portfolio; and |
| Column 1 | Column 2 |
|---|---|
| • | using derivative financial instruments. |
Our use of derivative financial instruments, as detailed in Note 17 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 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 statement of condition. The model is used to estimate and measure the statement of condition 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.
We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates. Table 21 presents, for the twelve months subsequent to December 31, 2022, and December 31, 2021, 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 statement of condition and interest rates are generally unchanged. Based on our net interest income simulation as of December 31, 2022, 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 investment securities, as well as 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. Based on our net interest income simulation as of December 31, 2022, net interest income sensitivity to changes in interest rates for the twelve months subsequent to December 31, 2022, was less sensitive in comparison to the sensitivity profile for the twelve months subsequent to December 31, 2021. Year-over-year asset sensitivity decreased due to slower forecasted prepayments for mortgage-related assets and higher projected interest expense due to the higher rate environment and lower fed funds sold, partially offset by higher balances in floating rate loans.
| Net Interest Income Sensitivity Profile | Table 21 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Future Annual Net Interest Income | ||||||||||||||||
| (dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||||||||||||
| Gradual Change in Interest Rates (basis points) | ||||||||||||||||
| +200 | $ | 13,943 | 2.4 | % | $ | 29,697 | 6.1 | % | ||||||||
| +100 | 7,673 | 1.3 | 15,306 | 3.1 | ||||||||||||
| -100 | (4,365 | ) | (0.7 | ) | (8,922 | ) | (1.8 | ) | ||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +200 | $ | 22,100 | 3.8 | % | $ | 68,037 | 14.0 | % | ||||||||
| +100 | 11,627 | 2.0 | 38,361 | 7.9 | ||||||||||||
| -100 | (8,659 | ) | (1.5 | ) | (30,511 | ) | (6.3 | ) |
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 were to steepen, net interest income may increase.
44
Table of Contents
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 is 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 regularly monitor our liquidity position in light of the changing economic environment and customer activity. Based on ongoing 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 access to immediate liquid resources in the form of cash which is primarily on deposit with the FRB. Potential sources of liquidity also include investment securities in our available-for-sale securities portfolio, 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 obtain funding. Our core deposits have historically provided us with a long-term source of stable and relatively low cost source of funding. Additional funding is available through the issuance of long-term debt or equity.
Maturities and payments on outstanding loans and investment securities also provide a steady flow of funds. Liquidity is further enhanced by our ability to access secured borrowings from the FHLB and FRB. As of December 31, 2022, we could have borrowed an additional $2.8 billion from the FHLB and an additional $603.4 million from the FRB based on the amount of pledged loans and investment securities.
We continued our focus on maintaining a strong liquidity position throughout 2022. As of December 31, 2022, cash and cash equivalents were $401.8 million, the carrying value of our available-for-sale investment securities was $2.8 billion, and total deposits were $20.6 billion. As of December 31, 2022, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.89 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. Capital ratios are calculated using the regulatory capital rule that allows a five-year transition period related to the adoption of CECL. As of December 31, 2022, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since December 31, 2022, that management believes have changed either the Company’s or the Bank’s capital classifications. The Company’s regulatory capital ratios are presented in Table 22 below.
45
Table of Contents
Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
| Shareholders’ Equity and Regulatory Capital | Table 22 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||
| Change in Shareholders' Equity | ||||||||||||||||||||
| Net Income | $ | 225,804 | $ | 253,372 | $ | 153,804 | $ | 225,913 | $ | 219,602 | ||||||||||
| Cash Dividends Paid on Common Shares | (112,557 | ) | (110,633 | ) | (107,434 | ) | (105,478 | ) | (98,496 | ) | ||||||||||
| Cash Dividends Paid on Preferred Shares | (7,877 | ) | (2,975 | ) | — | — | — | |||||||||||||
| Dividend Reinvestment Program | 4,680 | 4,835 | 5,012 | 5,039 | 4,689 | |||||||||||||||
| Preferred Stock Issued, Net | — | 175,487 | — | — | — | |||||||||||||||
| Common Stock Repurchased | (55,063 | ) | (31,258 | ) | (18,006 | ) | (137,649 | ) | (91,988 | ) | ||||||||||
| Other1 | (349,603 | ) | (51,724 | ) | 54,299 | 30,807 | 2,525 | |||||||||||||
| Increase (Decrease) in Shareholders' Equity | $ | (294,616 | ) | $ | 237,104 | $ | 87,675 | $ | 18,632 | $ | 36,332 | |||||||||
| Regulatory Capital | ||||||||||||||||||||
| Total Common Shareholders' Equity | $ | 1,141,508 | $ | 1,436,124 | $ | 1,374,507 | $ | 1,286,832 | $ | 1,268,200 | ||||||||||
| Add: CECL Transitional Amount | 7,124 | 9,498 | 23,750 | — | — | |||||||||||||||
| Less: Goodwill, Net of Deferred Tax Liabilities | 28,746 | 28,747 | 28,718 | 28,718 | 28,718 | |||||||||||||||
| Postretirement Benefit Liability Adjustments | (25,078 | ) | (33,496 | ) | (43,250 | ) | (38,757 | ) | (36,010 | ) | ||||||||||
| Net Unrealized Gains (Losses) on Investment Securities | (409,579 | ) | (32,886 | ) | 51,072 | 7,645 | (15,033 | ) | ||||||||||||
| Other | (198 | ) | (198 | ) | (198 | ) | (198 | ) | (198 | ) | ||||||||||
| Common Equity Tier 1 Capital | 1,554,741 | 1,483,455 | 1,361,915 | 1,289,424 | 1,290,723 | |||||||||||||||
| Preferred Stock, Net of Issuance Cost | 175,487 | 175,487 | — | — | — | |||||||||||||||
| Tier 1 Capital | 1,730,228 | 1,658,942 | 1,361,915 | 1,289,424 | 1,290,723 | |||||||||||||||
| Allowable Reserve for Credit Losses | 145,202 | 153,001 | 141,869 | 116,849 | 113,515 | |||||||||||||||
| Total Regulatory Capital | $ | 1,875,430 | $ | 1,811,943 | $ | 1,503,784 | $ | 1,406,273 | $ | 1,404,238 | ||||||||||
| Risk-Weighted Assets | $ | 14,238,798 | $ | 12,236,805 | $ | 11,295,077 | $ | 10,589,061 | $ | 9,878,904 | ||||||||||
| Key Regulatory Capital Ratios | ||||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 10.92 | % | 12.12 | % | 12.06 | % | 12.18 | % | 13.07 | % | ||||||||||
| Tier 1 Capital Ratio | 12.15 | 13.56 | 12.06 | 12.18 | 13.07 | |||||||||||||||
| Total Capital Ratio | 13.17 | 14.81 | 13.31 | 13.28 | 14.21 | |||||||||||||||
| Tier 1 Leverage Ratio | 7.37 | 7.32 | 6.71 | 7.25 | 7.60 |
| Column 1 | Column 2 |
|---|---|
| 1 | Includes unrealized gains and losses on available-for-sale investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation. |
As of December 31, 2022, shareholders’ equity was $1.3 billion, a decrease of $294.6 million or 18% from December 31, 2021. For 2022, net income of $225.8 million, common stock issuances of $7.3 million, and share-based compensation of $16.1 million were offset by other comprehensive losses of $368.3 million, cash dividends of $112.6 million paid on common stock shares, cash dividends of $7.9 million paid on preferred stock shares, and common stock repurchases of $55.1 million. In 2022, included in the amount of common stock repurchased were 627,629 shares repurchased under our share repurchase program. These shares were repurchased at an average cost per share of $79.41 and a total cost of $49.8 million. From the beginning of our share repurchase program in July 2001 through December 31, 2022, we repurchased a total of 58.0 million shares of common stock and returned a total of nearly $2.4 billion to our common shareholders at an average cost of $41.17 per share.
Remaining buyback authority was $35.9 million as of December 31, 2022. In January 2023, the Parent’s Board of Directors increased the authorization under the share repurchase program by an additional $100.0 million. Total remaining buyback authority under the share repurchase program was $135.9 million at January 20, 2023. 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 January 2023, the Parent’s Board of Directors declared the quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share. The dividend was paid on February 1, 2023, to shareholders of record of the preferred stock at the close of business on January 17, 2023.
In January 2023, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares. The dividend will be payable on March 14, 2023, to shareholders of record at the close of business on February 28, 2023.
46
Table of Contents
Regulatory Initiatives Affecting the Banking Industry
Basel III
Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company. The Basel III capital standards substantially revised the risk-based capital requirements applicable to bank holding companies and their depository institution subsidiaries, including the definitions and the components of Tier 1 capital and Total Capital, the method of evaluating risk-weighted assets, institution of a capital conservation buffer, and other matters affecting regulatory capital ratios. Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.
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, which were fully implemented on January 1, 2019. As of December 31, 2022, the Company’s capital levels remained characterized as “well-capitalized” under the new rules.
Management continues to monitor regulatory developments and their potential impact to the Company’s liquidity requirements.
Stress Testing
Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run. Bank holding companies with total assets of less than $100 billion, such as the Company, are no longer subject to company-run stress testing requirements in section 165(i)(2) of the Dodd-Frank Act, including publishing a summary of results. At this time, the Company continues to run internal stress tests as a component of our comprehensive risk management and capital planning process.
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 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 Operational 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.
Guarantees
We pool Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to Ginnie Mae. We also sell residential mortgage loans in the secondary market to Fannie Mae. The agreements under which we sell residential mortgage loans to Ginnie Mae or Fannie Mae and the insurance or guaranty agreements with the FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse the respective investor if it is found that required documents were not delivered or were defective.
We also service substantially all of the loans we sell to investors in the secondary market. Each agreement under which we act as servicer generally specifies a standard of responsibility for our actions and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
47
Table of Contents
Selected Quarterly Consolidated Financial Data
Table 23 presents our selected quarterly financial data for 2022 and 2021.
| Condensed Statements of Income | Table 23 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||||||||||
| (dollars in thousands, except per share amounts) | Dec 31 | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | ||||||||||||||||||||||||
| Interest Income | $ | 172,313 | $ | 154,918 | $ | 139,562 | $ | 130,573 | $ | 132,309 | $ | 134,263 | $ | 131,379 | $ | 128,765 | ||||||||||||||||
| Interest Expense | 31,575 | 13,263 | 6,660 | 5,310 | 5,921 | 7,444 | 7,865 | 8,196 | ||||||||||||||||||||||||
| Net Interest Income | 140,738 | 141,655 | 132,902 | 125,263 | 126,388 | 126,819 | 123,514 | 120,569 | ||||||||||||||||||||||||
| Provision for Credit Losses | 200 | — | (2,500 | ) | (5,500 | ) | (9,700 | ) | (10,400 | ) | (16,100 | ) | (14,300 | ) | ||||||||||||||||||
| Investment Securities Gains (Losses), Net | (1,124 | ) | (2,147 | ) | (1,295 | ) | (1,545 | ) | (1,258 | ) | (1,259 | ) | 2,423 | (1,203 | ) | |||||||||||||||||
| Noninterest Income | 42,296 | 32,807 | 43,453 | 45,096 | 43,832 | 42,637 | 42,008 | 44,173 | ||||||||||||||||||||||||
| Noninterest Expense | 102,703 | 105,749 | 102,939 | 103,874 | 101,678 | 96,519 | 96,527 | 98,865 | ||||||||||||||||||||||||
| Income Before Provision for Income Taxes | 79,007 | 66,566 | 74,621 | 70,440 | 76,984 | 82,078 | 87,518 | 78,974 | ||||||||||||||||||||||||
| Provision for Income Taxes | 17,700 | 13,765 | 17,759 | 15,606 | 13,147 | 20,025 | 19,985 | 19,025 | ||||||||||||||||||||||||
| Net Income | $ | 61,307 | $ | 52,801 | $ | 56,862 | $ | 54,834 | $ | 63,837 | $ | 62,053 | $ | 67,533 | $ | 59,949 | ||||||||||||||||
| Preferred Stock Dividends | 1,969 | 1,969 | 1,969 | 1,969 | 1,969 | 1,006 | — | — | ||||||||||||||||||||||||
| Net Income Available to Common Shareholders | $ | 59,338 | $ | 50,832 | $ | 54,893 | $ | 52,865 | $ | 61,868 | $ | 61,047 | $ | 67,533 | $ | 59,949 | ||||||||||||||||
| Per Common Share | ||||||||||||||||||||||||||||||||
| Basic Earnings Per Common Share | $ | 1.51 | $ | 1.28 | $ | 1.38 | $ | 1.33 | $ | 1.56 | $ | 1.53 | $ | 1.69 | $ | 1.51 | ||||||||||||||||
| Diluted Earnings Per Common Share | $ | 1.50 | $ | 1.28 | $ | 1.38 | $ | 1.32 | $ | 1.55 | $ | 1.52 | $ | 1.68 | $ | 1.50 | ||||||||||||||||
| Dividends Declared Per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.67 | $ | 0.67 | ||||||||||||||||
| Performance Ratios | ||||||||||||||||||||||||||||||||
| Net Income to Average Total Assets (ROA) | 1.05 | % | 0.91 | % | 1.00 | % | 0.97 | % | 1.12 | % | 1.07 | % | 1.23 | % | 1.15 | % | ||||||||||||||||
| Net Income to Average Shareholders’ Equity (ROE) | 18.91 | 15.31 | 16.40 | 14.18 | 15.92 | 15.41 | 19.17 | 17.65 | ||||||||||||||||||||||||
| Net Income to Average Common Equity (ROCE) | 21.28 | 16.98 | 18.19 | 15.44 | 17.40 | 17.08 | 19.61 | 17.65 | ||||||||||||||||||||||||
| Efficiency Ratio 1 | 56.46 | 61.37 | 58.80 | 61.53 | 60.18 | 57.38 | 57.47 | 60.45 | ||||||||||||||||||||||||
| Net Interest Margin 2 | 2.60 | 2.60 | 2.47 | 2.34 | 2.34 | 2.32 | 2.37 | 2.43 |
| Column 1 | Column 2 |
|---|---|
| 1 | The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income). |
| Column 1 | Column 2 |
|---|---|
| 2 | The net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. |
Fourth Quarter Results and Other Matters
Net Income Available for Common Shareholders
Net income available for common shareholders for the fourth quarter of 2022 was $59.3 million, a decrease of $2.5 million or 4% compared to the fourth quarter of 2021. Diluted earnings per common share were $1.50 for the fourth quarter of 2022, a decrease of $0.05 or 3% compared to the fourth quarter of 2021.
Net Interest Income
Net interest income, on a taxable-equivalent basis, for the fourth quarter of 2022 was $141.2 million, an increase of $14.5 million or 11% compared to the fourth quarter of 2021. This increase was primarily due to increase in commercial and consumer loan interest income, partially offset by an increase in interest expense on savings deposits. Net interest margin was 2.60% for the fourth quarter of 2022, an increase of 26 basis points compared to the fourth quarter of 2021, primarily due to higher yields in our investment securities and loans portfolio, partially offset by higher rates on deposits and borrowings.
48
Table of Contents
Provision for Credit Losses
The provision for credit losses for the fourth quarter of 2022 was a net expense of $0.2 million compared to a net benefit of $9.7 million in the fourth quarter of 2021, while recording a net charge-off of loans and leases of $1.9 million in the fourth quarter of 2022 compared to $0.7 million in the fourth quarter of 2021.
Noninterest Income
Noninterest income, other than net gains on sales of investment securities, was $42.3 million in the fourth quarter of 2022, a decrease of $1.5 million or 4% compared to the fourth quarter of 2021. This decrease was primarily due to a $1.9 million decrease in mortgage banking income due to lower volume and a decrease in trust and asset management fees of $1.0 million due to a decrease in assets under management. These decreases were partially offset by a $0.7 million increase in service charges on deposit accounts, BOLI income, and other service charges.
Noninterest Expense
Noninterest expense was $102.7 million in the fourth quarter of 2022, an increase of $1.0 million or 1% compared to the fourth quarter of 2021. This increase was primarily due to a $0.9 million increase in other expense and increases in equipment expense and professional fees of $0.8 million and $0.5 million, respectively. These increases were offset by $1.8 million decrease in salary and benefits expense primarily due to a decrease in corporate incentive plans and commission expense.
Provision for Income Taxes
The provision for income taxes was $17.7 million in the fourth quarter of 2022, an increase of $4.6 million or 35% compared to the fourth quarter of 2021. The effective tax rate for the fourth quarter of 2022 was 22.4% compared with an effective tax rate of 17.1% for the fourth quarter of 2021. The difference in the effective tax rate in the fourth quarter of 2022 compared to the same period of 2021 was primarily due to higher pretax income, lower tax benefits and tax-advantage investments in 2022.
Common Stock Repurchase Program
In the fourth quarter of 2022, we repurchased 192,346 shares of our common stock under our share repurchase program at an average cost per share of $77.77 and a total cost of $15.0 million. See Note 11 to the Consolidated Financial Statements for more information related to our common stock repurchase program.
FY 2021 10-K MD&A
SEC filing source: 0001564590-22-007841.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2021 and 2020 financial results, including comparisons of year-to-year performance between these years. Discussion and analysis of our 2019 fiscal year, as well as the year-to-year comparison between fiscal 2020 and 2019, are included "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, filed with the SEC on March 1, 2021.
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 with or furnished to the U.S. Securities and Exchange Commission (the “SEC”). 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) the compounding effects of the COVID-19 pandemic, including reduced tourism in Hawaii, the duration and scope of government mandates or other limitations of or restrictions on travel, volatility in the international and national economy and credit markets, inflation, worker absenteeism, quarantines or other travel or health-related restrictions, the length and severity of the COVID-19 pandemic, the pace of recovery following the COVID-19 pandemic, and the effect of government, business and individual actions intended to mitigate the effects of the COVID-19 pandemic; 3) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 4) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 5) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; 6) changes to the amount and timing of proposed common stock repurchases; 7) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the anticipated elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; 8) changes in fiscal and monetary policies of the markets in which we operate; 9) 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; 10) changes in accounting standards; 11) changes in tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act, or the interpretation of such laws and regulations; 12) 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; 13) 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; 14) natural disasters, public unrest or adverse weather, public health, disease outbreaks, and other conditions impacting us and our customers’ operations or negatively impacting the tourism industry in Hawaii; 15) competitive pressures in the markets for financial services and products; 16) actual or alleged conduct which could harm our reputation; and 17) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments. Given these risks and uncertainties, investors should not place undue reliance on any forward-looking statement as a prediction of our 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 I of this report. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We undertake no obligation to update forward-looking statements to reflect later events or circumstances, except as may be required by law.
For the reasons described above, we caution you against relying on any forward-looking statements. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties, or potentially inaccurate assumptions that could cause our current expectations or beliefs to change. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
20
Table of Contents
Critical Accounting Policies
Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 1 to the Consolidated Financial Statements. Application of these principles requires us to make estimates, assumptions, and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Most accounting policies are not considered by management to be critical accounting policies. Several factors are considered in determining whether or not a policy is critical in the preparation of the Consolidated Financial Statements. These factors include among other things, whether the policy requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting policies which we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, leased asset residual values, and income taxes.
Reserve for Credit Losses
A consequence of lending activities is that we may incur credit losses. The amount of such losses will vary depending upon the risk characteristics of the loan and lease portfolio as affected by economic conditions such as rising interest rates and the financial performance of borrowers.
The reserve for credit losses consists of the allowance for credit losses (the “Allowance”) and the reserve for unfunded commitments (the “Unfunded Reserve”). The reserve for credit losses also included a reserve for accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic. As a result of our January 1, 2020, adoption of ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments,” and its related amendments, our methodology for estimating the reserve for credit losses changed significantly from December 31, 2019. The standard replaced the “incurred loss” approach with an “expected loss” approach known as current expected credit loss (“CECL”). The CECL approach requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures). It removes the incurred loss approach’s threshold that delayed the recognition of a credit loss until it was “probable” a loss event was “incurred.”
The estimate of expected credit losses under the CECL approach is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses. We then consider whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the period from which historical experience was used. Finally, we consider forecasts about future economic conditions that are reasonable and supportable. The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
Management’s evaluation of the appropriateness of the reserve for credit losses is often the most critical of accounting estimates for a financial institution. Our determination of the amount of the reserve for credit losses requires significant reliance on the credit risk rating we assign to individual borrowers, the use of estimates and significant judgment as to the amount and timing of expected future cash flows on criticized loans, significant reliance on historical loss rates on homogenous portfolios, consideration of our quantitative and qualitative evaluation of economic factors, and the reliance on our reasonable and supportable forecasts. While our methodology in establishing the reserve for credit losses attributes portions of the Allowance and Unfunded Reserve to the commercial and consumer portfolio segments, the entire Allowance and Unfunded Reserve is available to absorb credit losses inherent in the total loan and lease portfolio and total amount of unfunded credit commitments, respectively. The provision for credit losses reflects our internal calculation and judgment of the appropriate amount of the reserve for credit losses.
The reserve for credit losses related to our commercial portfolio segment is generally most sensitive to the credit risk rating assigned to each borrower. Commercial loan risk ratings are evaluated based on each situation by experienced senior credit officers and are subject to periodic review by an independent internal team of credit specialists. The reserve for credit losses related to our consumer portfolio segment is generally most sensitive to economic assumptions and delinquency trends. The reserve for credit losses attributable to each portfolio segment also includes an amount for inherent risks not reflected in the historical analyses. Relevant factors include, but are not limited to, concentrations of credit risk (geographic, large borrower, and industry), economic trends and conditions, changes in underwriting standards, experience and depth of lending staff, trends in delinquencies, and the level of criticized loans.
21
Table of Contents
The impact of utilizing the CECL approach to calculate the reserve for credit losses is significantly influenced by the composition, characteristics and quality of our loan portfolio, as well as the prevailing economic conditions and forecasts utilized. Material changes to these and other relevant factors may result in greater volatility to the reserve for credit losses, and therefore, greater volatility to our reported earnings. See Notes 1 and 4 to the Consolidated Financial Statements and the “Corporate Risk Profile - Credit Risk” section in Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) for more information on the Allowance and the Unfunded Reserve.
Fair Value Measurements
Fair value is 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. The degree of management judgment involved in determining the fair value of a financial instrument is dependent upon the availability of quoted market prices or observable market inputs. For financial instruments that are traded actively and have quoted market prices or observable market inputs, there is minimal subjectivity involved in measuring fair value. However, when quoted market prices or observable market inputs are not fully available, significant management judgment may be necessary to estimate fair value. In developing our fair value measurements, we maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy defines Level 1 valuations as those based on quoted prices, unadjusted, for identical instruments traded in active markets. Level 2 valuations are those based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market. Level 3 valuations are based on model-based techniques that use at least one significant assumption not observable in the market, or significant management judgment or estimation, some of which may be internally developed.
Financial assets that are recorded at fair value on a recurring basis include available-for-sale investment securities, loans held for sale, mortgage servicing rights, investments related to deferred compensation arrangements, and derivative financial instruments. As of December 31, 2021, and December 31, 2020, $4.0 billion or 20% and $2.7 billion or 15%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third party pricing service. These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments. As of December 31, 2021, and December 31, 2020, $17.4 million and $6.4 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis. As of December 31, 2021, and December 31, 2020, Level 3 financial assets recorded at fair value on a recurring basis were $96.2 million and $29.7 million, respectively, or less than 1% of our total assets, and were comprised of mortgage servicing rights and derivative financial instruments. As of December 31, 2021, and December 31, 2020, Level 3 financial liabilities recorded at fair value on a recurring basis were $17.4 million and $6.1 million, respectively, or less than 1% of our total liabilities, and were comprised of derivative financial instruments.
Our third party pricing service makes no representations or warranties that the pricing data provided to us is complete or free from errors, omissions, or defects. As a result, we have processes in place to monitor and periodically review the information provided to us by our third party pricing service such as: 1) Our third party pricing service provides us with documentation by asset class of inputs and methodologies used to value securities. We review this documentation to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy. This documentation is periodically updated by our third party pricing service. Accordingly, transfers of securities within the fair value hierarchy are made if deemed necessary. 2) On a quarterly basis, management also selects a sample of securities priced by the Company’s third party pricing service and reviews the significant assumptions and valuation methodologies used by the pricing service with respect to those securities. The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate. Periodically, based on these reviews, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted. 3) On a quarterly basis, management reviews the pricing information received from our third party pricing service. This review process includes a comparison to a second source. 4) Our 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. Our third party pricing service will review the inputs to the evaluation in light of the new market data presented by us. Our third party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. Generally, we do not adjust the price from the third party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third party pricing service’s control environment.
See Note 21 to the Consolidated Financial Statements for more information on our fair value measurements.
22
Table of Contents
Income Taxes
We determine our liabilities for income taxes based on current tax regulations and interpretations in tax jurisdictions where our income is subject to taxation. Currently, we file tax returns for federal, six state and local domestic jurisdictions, and three foreign jurisdictions. In estimating income taxes payable or receivable, we assess the relative merits and risks of the appropriate tax treatment considering statutory, judicial, and regulatory guidance in the context of each tax position. Accordingly, previously estimated liabilities are regularly reevaluated and adjusted through the provision for income taxes. Changes in the estimate of income taxes payable or receivable occur periodically due to changes in tax rates, interpretations of tax law, the status of examinations being conducted by various taxing authorities, and newly enacted statutory, judicial and regulatory guidance that impact the relative merits and risks of each tax position. These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our statements of income and condition.
Management's determination of the realization of net deferred tax assets is based upon management's judgment of various future events and uncertainties, including the timing, character and amount of future income, as well as the implementation of various tax planning strategies to maximize realization of the deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. As of December 31, 2021, and December 31, 2020, we carried a valuation allowance of $3.2 million and $3.6 million, respectively, related to our deferred tax assets established in connection with our low-income housing investments.
We are also required to record a liability, referred to as an unrecognized tax benefit ("UTB"), for the entire amount of benefit taken in a prior or future income tax return when we determine that a tax position has a less than 50% likelihood of being accepted by the taxing authority. As of December 31, 2021, and December 31, 2020, our liabilities for UTBs were $4.0 million and $5.4 million, respectively.
In 2021, the Company recognized federal and State of Hawaii investment tax credits from energy investments. The Company uses the deferral method of accounting for its investment tax credit with the benefit recognized in the provision for income taxes. These credits reduced the Company's provision for income taxes by $2.1 million, $3.1 million, and $4.1 million in 2021, 2020, and 2019, respectively.
Overview
We are a regional financial services company serving businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
Hawaii Economy
The COVID-19 pandemic has had and is continuing to have an impact on the Hawaii economy. Prior to the COVID-19 pandemic, at risk industries of leisure and hospitality represented 19% of jobs and 10% of Hawaii’s GDP. Hawaii benefits from a wide range of industries that help to provide stability in the case of economic shocks. Federal government jobs, primarily military, have historically been a stabilizing part of Hawaii’s economy, supplying about 20% of GDP. Construction activity, including the Honolulu Rail Project, and other non-visitor-related activities have continued despite the COVID-19 pandemic. Hawaii’s large retiree population also contributes to a stable economic base. Hawaii’s unemployment rate was 5.7% in December 2021, while still above the pre-pandemic level, it has fallen substantially since its peak in April and May of 2020.
The volume of single-family home sales on Oahu increased 17.9% in 2021 compared to 2020, while the volume of condominium sales on Oahu increased 53.1% in 2021 compared to 2020. The median price of single-family home sales on Oahu increased by 19.3% in 2021 compared to 2020, while the condominium sales price on Oahu increased by 9.2% in 2021 compared to 2020. As of December 31, 2021, months of inventory of single-family homes and condominiums on Oahu was 0.8 months and 1.6 months, respectively.
23
Table of Contents
Earnings Summary
Net income for 2021 was $253.3 million, an increase of $99.6 million or 65% compared to 2020. Diluted earnings per common share were $6.25 in 2021, an increase of $2.39 or 62% compared to 2020. Our return on average assets was 1.14% in 2021, an increase of 35 basis points from 2020, and our return on average shareholders’ equity was 16.94% in 2021, compared to 11.38% in 2020.
Our higher net income in 2021 was primarily due to the following:
| Column 1 | Column 2 |
|---|---|
| • | The provision for credit losses in 2021 was a net benefit of $50.5 million compared to a net expense of $117.8 million in 2020. |
| Column 1 | Column 2 |
|---|---|
| • | Net occupancy expense was $26.2 million in 2021, a decrease of $13.3 million or 34% compared to 2020. This decrease was primarily due $9.5 million gain on sales of real estate property on the island of Oahu and Guam, and an impairment charge related to the closures of 12 branches and write down of cash-only ATMs in the fourth quarter of 2020. |
| Column 1 | Column 2 |
|---|---|
| • | Fees, exchange, and other service charges was $55.5 million in 2021, an increase of $8.4 million or 18% compared to 2020. This increase was primarily due to higher fees from ATMs, merchant income, and debit and credit card transaction volume. |
These items were partially offset by the following:
| Column 1 | Column 2 |
|---|---|
| • | The provision for income taxes was $72.2 million in 2021, an increase of $36.9 million or 104% compared to 2020. The effective tax rate was 22.17% in 2021 compared to 18.68% in 2020. This increase was primarily due to a higher pretax income. |
| Column 1 | Column 2 |
|---|---|
| • | Salaries and benefits expense was $228.3 million in 2021, an increase of $21.0 million or 10% compared to 2020. This increase was primarily due to a $13.6 million increase in incentive compensation coupled with a $5.7 million increase in share-based compensation due to a higher number of restricted stock units being amortized. These increases were partially offset by a $3.0 million decrease in separation expense. |
| Column 1 | Column 2 |
|---|---|
| • | Net losses on sales of investment securities was $1.3 million in 2021, a decrease of $11.2 million compared to 2020. This decrease was primarily due to gains on sale of 80,214 Visa Class B Shares during the second quarter of 2020. |
| Column 1 | Column 2 |
|---|---|
| • | Other noninterest expense was $63.6 million in 2021, an increase of $8.6 million or 16% compared to 2020. These increase was primarily due to a total of $7.0 million early termination costs incurred in 2021 related to the prepayment of $150.0 million of repurchase agreements and $50.0 million of FHLB advances. |
| Column 1 | Column 2 |
|---|---|
| • | Mortgage banking income was $15.0 million in 2021, a decrease of $2.9 million or 16% compared to 2020. This decrease was primarily due to decreased sales and margins on sales of conforming saleable loans from current production. This decrease was offset by valuation allowance recovery to our mortgage serving rights. |
| Column 1 | Column 2 |
|---|---|
| • | Other noninterest income was $19.6 million in 2021, a decrease of $10.8 million or 36% compared to 2020. This decrease was primarily due to a $9.3 million decrease in fees related to our customer interest rate swap derivatives. |
We maintained a strong balance sheet throughout 2021, with what we believe are adequate reserves for credit losses, and high levels of liquidity and capital.
| Column 1 | Column 2 |
|---|---|
| • | Total assets were $22.8 billion as of December 31, 2021, an increase of $2.2 billion or 11% from December 31, 2020. |
| Column 1 | Column 2 |
|---|---|
| • | Total loans and leases were $12.3 billion as of December 31, 2021, an increase of $0.3 billion or 3% from December 31, 2020, primarily due to growth in our consumer portfolio, partially offset by a decrease of $0.4 billion in PPP loans. |
| Column 1 | Column 2 |
|---|---|
| • | The allowance for credit losses (the “Allowance”) was $157.8 million as of December 31, 2021, a decrease of $58.4 million or 27% from December 31, 2020. The ratio of our Allowance to total loans and leases outstanding was 1.29% as of December 31, 2021, compared to 1.81% as of December 31, 2020. The level of our Allowance was commensurate with the Company’s credit risk profile, future economic outlook, and forecasts utilized. |
| Column 1 | Column 2 |
|---|---|
| • | The total carrying value of our investment securities portfolio was $9.0 billion as of December 31, 2021, an increase of $1.9 billion or 27% from December 31, 2020. Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac are the largest concentration in our portfolio. |
24
Table of Contents
| Column 1 | Column 2 |
|---|---|
| • | Total deposits were $20.4 billion as of December 31, 2021, an increase of $2.1 billion or 12% from December 31, 2020, primarily due to an increase in consumer and commercial deposits. |
| Column 1 | Column 2 |
|---|---|
| • | On June 15, 2021, the Company issued and sold 7,200,000 depositary shares, each representing a 1/40th ownership interest in a share of 4.375% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share. Net proceeds after underwriting discounts and expenses were $175.5 million. |
| Column 1 | Column 2 |
|---|---|
| • | Total shareholders’ equity was $1.6 billion as of December 31, 2021, an increase of $237.1 million or 17% from December 31, 2020. While we continued to return capital to our shareholders in the form of dividends, we suspended share repurchases from March 2020 to July 2021 in light of the COVID-19 pandemic. During 2021, we repurchased 373,240 shares of common stock at a total cost of $31.3 million. We also paid cash dividends of $110.6 million on common shares during 2021. |
25
Table of Contents
Analysis of Statements of Income
Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1. An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.
| Average Balances and Interest Rates – Taxable-Equivalent Basis | Table 1 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||||||||
| (dollars in millions) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
| Earning Assets | ||||||||||||||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 2.7 | $ | — | 0.36 | % | $ | 2.2 | $ | — | 0.61 | % | ||||||||||||
| Funds Sold | 692.4 | 0.9 | 0.13 | 434.1 | 0.9 | 0.21 | ||||||||||||||||||
| Investment Securities | ||||||||||||||||||||||||
| Available-for-Sale | ||||||||||||||||||||||||
| Taxable | 4,266.9 | 64.2 | 1.50 | 2,961.9 | 60.3 | 2.04 | ||||||||||||||||||
| Non-Taxable | 10.1 | 0.4 | 4.21 | 27.6 | 1.2 | 4.36 | ||||||||||||||||||
| Held-to-Maturity | ||||||||||||||||||||||||
| Taxable | 3,988.1 | 61.0 | 1.53 | 3,125.2 | 65.0 | 2.08 | ||||||||||||||||||
| Non-Taxable | 50.7 | 1.2 | 2.41 | 52.6 | 1.4 | 2.66 | ||||||||||||||||||
| Total Investment Securities | 8,315.8 | 126.8 | 1.53 | 6,167.3 | 127.9 | 2.07 | ||||||||||||||||||
| Loans Held for Sale | 24.3 | 0.7 | 2.82 | 19.4 | 0.6 | 3.28 | ||||||||||||||||||
| Loans and Leases 1 | ||||||||||||||||||||||||
| Commercial and Industrial | 1,739.0 | 62.8 | 3.61 | 1,797.5 | 59.3 | 3.30 | ||||||||||||||||||
| Commercial Mortgage | 2,940.0 | 86.7 | 2.95 | 2,666.1 | 90.9 | 3.41 | ||||||||||||||||||
| Construction | 271.6 | 9.5 | 3.50 | 240.1 | 9.4 | 3.92 | ||||||||||||||||||
| Commercial Lease Financing | 107.2 | 1.5 | 1.42 | 111.3 | (1.0 | ) | (0.88 | ) | ||||||||||||||||
| Residential Mortgage | 4,232.4 | 140.1 | 3.31 | 3,978.7 | 146.0 | 3.67 | ||||||||||||||||||
| Home Equity | 1,637.1 | 49.6 | 3.03 | 1,642.7 | 56.8 | 3.46 | ||||||||||||||||||
| Automobile | 717.0 | 24.6 | 3.43 | 709.1 | 25.3 | 3.57 | ||||||||||||||||||
| Other 2 | 379.4 | 23.9 | 6.30 | 446.6 | 30.9 | 6.91 | ||||||||||||||||||
| Total Loans and Leases | 12,023.7 | 398.7 | 3.32 | 11,592.1 | 417.6 | 3.60 | ||||||||||||||||||
| Other | 32.9 | 0.7 | 2.13 | 33.7 | 0.7 | 1.96 | ||||||||||||||||||
| Total Earning Assets 3 | 21,091.8 | 527.8 | 2.50 | 18,248.8 | 547.7 | 3.00 | ||||||||||||||||||
| Cash and Due from Banks | 252.5 | 263.8 | ||||||||||||||||||||||
| Other Assets | 882.9 | 875.1 | ||||||||||||||||||||||
| Total Assets | $ | 22,227.2 | $ | 19,387.7 | ||||||||||||||||||||
| Interest-Bearing Liabilities | ||||||||||||||||||||||||
| Interest-Bearing Deposits | ||||||||||||||||||||||||
| Demand | $ | 4,509.8 | $ | 2.7 | 0.06 | % | $ | 3,426.8 | $ | 2.5 | 0.07 | % | ||||||||||||
| Savings | 7,421.9 | 6.2 | 0.08 | 6,702.7 | 12.4 | 0.19 | ||||||||||||||||||
| Time | 1,331.8 | 6.3 | 0.47 | 1,708.1 | 18.1 | 1.06 | ||||||||||||||||||
| Total Interest-Bearing Deposits | 13,263.5 | 15.2 | 0.11 | 11,837.6 | 33.0 | 0.28 | ||||||||||||||||||
| Short-Term Borrowings | 5.2 | — | 0.13 | 33.5 | 0.2 | 0.47 | ||||||||||||||||||
| Securities Sold Under Agreements to Repurchase | 541.9 | 13.3 | 2.45 | 602.7 | 15.2 | 2.54 | ||||||||||||||||||
| Other Debt | 27.7 | 0.9 | 3.41 | 62.1 | 1.7 | 2.73 | ||||||||||||||||||
| Total Interest-Bearing Liabilities | 13,838.3 | 29.4 | 0.21 | 12,535.9 | 50.1 | 0.40 | ||||||||||||||||||
| Net Interest Income | $ | 498.4 | $ | 497.6 | ||||||||||||||||||||
| Interest Rate Spread | 2.29 | % | 2.60 | % | ||||||||||||||||||||
| Net Interest Margin | 2.36 | % | 2.73 | % | ||||||||||||||||||||
| Noninterest-Bearing Demand Deposits | 6,507.6 | 5,062.6 | ||||||||||||||||||||||
| Other Liabilities | 385.7 | 437.6 | ||||||||||||||||||||||
| Shareholders’ Equity | 1,495.6 | 1,351.6 | ||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 22,227.2 | $ | 19,387.7 |
| Column 1 | Column 2 |
|---|---|
| 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. |
| Column 1 | Column 2 |
|---|---|
| 2 | Comprised of other consumer revolving credit, installment, and consumer lease financing. |
| Column 1 | Column 2 |
|---|---|
| 3 | Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $1.1 million and $1.3 million for the years ended December 31, 2021, and December 31, 2020, respectively. |
26
Table of Contents
| Analysis of Change in Net Interest Income – Taxable-Equivalent Basis | Table 2 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 Compared to 2020 | ||||||||||||
| (dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Funds Sold | $ | 0.4 | $ | (0.4 | ) | $ | — | |||||
| Investment Securities | ||||||||||||
| Available-for-Sale | ||||||||||||
| Taxable | 22.2 | (18.3 | ) | 3.9 | ||||||||
| Non-Taxable | (0.7 | ) | (0.1 | ) | (0.8 | ) | ||||||
| Held-to-Maturity | ||||||||||||
| Taxable | 15.5 | (19.5 | ) | (4.0 | ) | |||||||
| Non-Taxable | (0.1 | ) | (0.1 | ) | (0.2 | ) | ||||||
| Total Investment Securities | 36.9 | (38.0 | ) | (1.1 | ) | |||||||
| Loans Held for Sale | 0.2 | (0.1 | ) | 0.1 | ||||||||
| Loans and Leases | ||||||||||||
| Commercial and Industrial | 1.6 | 1.9 | 3.5 | |||||||||
| Commercial Mortgage | 8.8 | (13.0 | ) | (4.2 | ) | |||||||
| Construction | 1.2 | (1.1 | ) | 0.1 | ||||||||
| Commercial Lease Financing | — | 2.5 | 2.5 | |||||||||
| Residential Mortgage | 8.9 | (14.8 | ) | (5.9 | ) | |||||||
| Home Equity | (0.2 | ) | (7.0 | ) | (7.2 | ) | ||||||
| Automobile | 0.3 | (1.0 | ) | (0.7 | ) | |||||||
| Other 2 | (4.4 | ) | (2.6 | ) | (7.0 | ) | ||||||
| Total Loans and Leases | 16.2 | (35.1 | ) | (18.9 | ) | |||||||
| Total Change in Interest Income | 53.7 | (73.6 | ) | (19.9 | ) | |||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Demand | 0.7 | (0.5 | ) | 0.2 | ||||||||
| Savings | 1.2 | (7.4 | ) | (6.2 | ) | |||||||
| Time | (3.4 | ) | (8.4 | ) | (11.8 | ) | ||||||
| Total Interest-Bearing Deposits | (1.5 | ) | (16.3 | ) | (17.8 | ) | ||||||
| Short-Term Borrowings | (0.1 | ) | (0.1 | ) | (0.2 | ) | ||||||
| Securities Sold Under Agreements to Repurchase | (1.5 | ) | (0.4 | ) | (1.9 | ) | ||||||
| Other Debt | (1.1 | ) | 0.3 | (0.8 | ) | |||||||
| Total Change in Interest Expense | (4.2 | ) | (16.5 | ) | (20.7 | ) | ||||||
| Change in Net Interest Income | $ | 57.9 | $ | (57.1 | ) | $ | 0.8 |
1 The change in interest income and expense are 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. We experienced lower yields in both our investment securities portfolio and loan portfolio, which were partially offset by lower rates paid on our interest-bearing deposits, a reflection of the lower rate environment.
Yields on our earning assets decreased by 50 basis points in 2021 compared to 2020 primarily due to the lower rate environment. Yields on our commercial and industrial loans increased by 31 points primarily due to accelerated fees as a result of PPP loans forgiveness. Yields on our commercial mortgage decreased by 46 basis points due to lower yields on floating rate loans, and new loans with lower rates than loans that were paid off. Yields on our construction loans decreased by 42 basis points due to lower yields on floating-rate loans, and new loans with lower rates in comparison to loans that were paid off or transferred to commercial mortgage upon completion. Yields on our commercial lease financing increased by 230 basis points primarily due to no leveraged lease residual impairment in 2021 compare to $3.0 million impairment in the residual value of a leveraged lease in 2020. Yields on our funds sold decreased by 8 basis points primarily due to federal fund rate decreases. In addition, yields on our investment securities portfolio decreased by 54 basis points primarily due to purchases of lower yielding securities in the current lower rate environment.
27
Table of Contents
Interest rates paid on our interest-bearing liabilities decreased 19 basis points in 2021 compared to 2020. Decreases to our funding costs were primarily due to lower rates paid on our interest-bearing deposits. Interest rates paid on our securities sold under agreements to repurchase decreased by 9 basis points from 2020. In 2021, we terminated four of our repurchase agreements and partially terminated one, with an aggregate total of $150.0 million, with three private institution. These repurchase agreements had a weighted-average interest rate of 2.0% and were scheduled to mature in 2022, 2024, 2025, and 2026.
Average balances of our earning assets increased by $2.8 billion or 16% in 2021 compared to 2020 primarily due to growth in our deposits. In particular, the average balances of our investment securities increased by $2.1 billion. The average balance of total loan and leases increased by $431.6 million. The average balance of funds sold increased by $258.3 million. The average balance of our commercial and industrial portfolio including PPP loans decreased by $58.5 million in 2021 compared to the same period in 2020. This decrease was primarily due to higher payoff activities, partially offset by an increase of PPP loans. The increase in PPP loans was due to origination of new loans under the PPP in 2021. The average balance of our commercial mortgage portfolio increased by $273.9 million as a result of continued demand from new and existing customers. The average balance of our residential mortgage portfolio increased by $253.7 million primarily due to higher loan originations partially offset by an increase in payoff activity. The average balance of our automobile loans portfolio increased by $7.9 million primarily due to competitive loan programs and pricing. The average balance of our home equity portfolio decreased by $5.6 million as a result of a slight increase in payoff levels.
Average balances of our interest-bearing liabilities increased by $1.3 billion or 10% in 2021 compared to 2020 primarily due to growth in our demand and savings deposits which increased by $1.1 billion and $719.2 million, respectively. Average balances in other debt decreased by $34.4 million primarily due to the prepayment of FHLB advances totaling $50.0 million in the second quarter of 2021.
Noninterest Income
Table 3 presents the major components of noninterest income for 2021 and 2020.
| Noninterest Income | Table 3 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2021 to 2020 | |||||||||||||
| Trust and Asset Management | $ | 46,068 | $ | 43,456 | $ | 2,612 | 6 | % | ||||||||
| Mortgage Banking | 14,964 | 17,871 | (2,907 | ) | (16 | ) | ||||||||||
| Service Charges on Deposit Accounts | 25,564 | 24,910 | 654 | 3 | ||||||||||||
| Fees, Exchange, and Other Service Charges | 55,457 | 47,056 | 8,401 | 18 | ||||||||||||
| Investment Securities Gains (Losses), Net | (1,297 | ) | 9,932 | (11,229 | ) | n.m. | ||||||||||
| Annuity and Insurance | 3,224 | 3,362 | (138 | ) | (4 | ) | ||||||||||
| Bank-Owned Life Insurance | 7,784 | 7,388 | 396 | 5 | ||||||||||||
| Other | 19,589 | 30,434 | (10,845 | ) | (36 | ) | ||||||||||
| Total Noninterest Income | $ | 171,353 | $ | 184,409 | $ | (13,056 | ) | (7 | )% |
n.m.- not meaningful.
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 that the Bank manages and the fee rate charged to customers. Total trust assets under administration were $11.5 billion and $10.5 billion as of December 31, 2021, and December 31, 2020, respectively. Trust and asset management income increased by $2.6 million or 6% in 2021 compared to 2020 due to increases in trust assets under administration and tax service fees.
Mortgage banking income is highly influenced by mortgage interest rates, the housing market, the amount of our loan sales, and our valuation of mortgage servicing rights. Mortgage banking income decreased by $2.9 million or 16% in 2021 compared to 2020. The decrease in 2021 was primarily due to decreased sales of conforming saleable loans from current production, which was partially offset by a valuation allowance recovery to our mortgage servicing rights.
Service charges on deposit accounts increased by $0.7 million or 3% in 2021 compared to 2020. This increase was primarily due to an increase in account analysis fees.
28
Table of Contents
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 special charges. Fees, exchange, and other service charges increased by $8.4 million or 18% in 2021 compared to 2020. This increase was primarily due to higher debit and credit card transaction volume, higher merchant sales volume, coupled with the Bank’s suspension of ATM surcharge fees from April 1, 2020, through June 30, 2020.
Net gains (losses) on sales of investment securities totaled ($1.3) million and $9.9 million in 2021 and 2020, respectively. The net loss in 2021 was primarily due to $5.1 million of the fees paid to the counterparties of our prior Visa Class B share sales transactions. These net losses in 2021 were offset by $3.8 million net gains on the sales of mortgage-backed securities, corporate, and government debt securities. The net gain of $9.9 million in 2020 was primarily due to the sale of 80,214 Visa Class B Shares generating net gain of $14.3 million, which was partially offset by $4.3 million of the fees paid to the counterparties of our prior Visa Class B share sales transactions.
Annuity and insurance income decreased by $0.1 million or 4% in 2021 compared to 2020 primarily due to a decrease in annuity and life insurance products.
Bank-owned life insurance increased by $0.4 million or 5% in 2021 compared to 2020 primarily due to higher death benefit received in 2021.
Other noninterest income decreased by $10.8 million or 36% in 2021 compared to 2020. This decrease was primarily due to a $9.3 million decrease in fees related to our customer interest rate swap derivatives and a $1.5 million decrease in other income.
Noninterest Expense
Table 4 presents the major components of noninterest expense for 2021 and 2020.
| Noninterest Expense | Table 4 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Dollar Change | Percent Change | ||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2021 to 2020 | |||||||||||||
| Salaries and Benefits: | ||||||||||||||||
| Salaries | $ | 135,416 | $ | 134,178 | $ | 1,238 | 1 | % | ||||||||
| Incentive Compensation | 22,462 | 9,153 | 13,309 | n.m. | ||||||||||||
| Share-Based Compensation | 12,489 | 6,783 | 5,706 | 84 | ||||||||||||
| Commission Expense | 8,901 | 6,985 | 1,916 | 27 | ||||||||||||
| Retirement and Other Benefits | 20,213 | 18,528 | 1,685 | 9 | ||||||||||||
| Payroll Taxes | 12,404 | 12,241 | 163 | 1 | ||||||||||||
| Medical, Dental, and Life Insurance | 12,831 | 12,917 | (86 | ) | (1 | ) | ||||||||||
| Separation Expense | 3,577 | 6,544 | (2,967 | ) | (45 | ) | ||||||||||
| Total Salaries and Benefits | 228,293 | 207,329 | 20,964 | 10 | ||||||||||||
| Net Occupancy | 26,244 | 39,533 | (13,289 | ) | (34 | ) | ||||||||||
| Net Equipment | 35,703 | 35,448 | 255 | 1 | ||||||||||||
| Data Processing | 20,297 | 18,499 | 1,798 | 10 | ||||||||||||
| Professional Fees | 12,895 | 12,186 | 709 | 6 | ||||||||||||
| FDIC Insurance | 6,536 | 5,780 | 756 | 13 | ||||||||||||
| Other Expense: | ||||||||||||||||
| Delivery and Postage Services | 6,358 | 6,975 | (617 | ) | (9 | ) | ||||||||||
| Mileage Program Travel | 4,948 | 4,521 | 427 | 9 | ||||||||||||
| Merchant Transaction and Card Processing Fees | 5,180 | 4,259 | 921 | 22 | ||||||||||||
| Advertising | 9,606 | 8,331 | 1,275 | 15 | ||||||||||||
| Amortization - Solar Energy Partnership Investments | 2,048 | 3,678 | (1,630 | ) | (44 | ) | ||||||||||
| Other | 35,481 | 27,268 | 8,213 | 30 | ||||||||||||
| Total Other Expense | 63,621 | 55,032 | 8,589 | 16 | ||||||||||||
| Total Noninterest Expense | $ | 393,589 | $ | 373,807 | $ | 19,782 | 5 | % |
n.m.- not meaningful.
29
Table of Contents
Total salaries and benefits increased by $21.0 million or 10% in 2021 compared to 2020 primarily due a $13.3 million increase in incentive compensation coupled with a $5.7 million increase in shared-based compensation due to a higher number of restricted stock units being amortized, which was partially offset by forfeiture of unvested restricted stock grants. These increases were partially offset by a $3.0 million decrease in separation expense.
Net occupancy expense decreased by $13.3 million or 34% in 2021 compared to 2020 primarily due to $9.4 million net gain on sales of real estate property on the island of Oahu and Guam, coupled with a decrease in repairs and maintenance in 2021, and an impairment charge related to the closures of 12 branches recorded in 2020.
Net equipment expense increased by $0.3 million or 1% in 2021 compared to 2020 primarily due to an increase in software license fees and maintenance.
Data processing expense increased by $1.8 million or 10% in 2021 compared to 2020 due to ongoing information technology projects coupled with the rollout of contactless debit cards in 2021.
Professional fees expense increased by $0.7 million or 6% in 2021 compared to 2020 due to an increase in professional services primarily in human resources and executive administration.
FDIC insurance increased by $0.8 million or 13% in 2021 compared to 2020 due to an increase in average total assets.
Total other expense increased by $8.6 million or 16% in 2021 compared to 2020 primarily due to $7.0 million early termination costs incurred in 2021 related to the prepayment of $150.0 million of repurchase agreements and $50.0 million FHLB advances.
Income Taxes
Table 5 presents our provision for income taxes and effective tax rates for 2021 and 2020:
| Provision for Income Taxes and Effective Tax Rates | Table 5 | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Provision for Income Taxes | Effective Tax Rates | ||||||
| 2021 | $ | 72,182 | 22.17 | % | ||||
| 2020 | 35,320 | 18.68 | % |
The provision for income taxes was $72.2 million in 2021, an increase of $36.9 million compared to 2020. The higher effective tax rate in 2021 compared to 2020 was primarily due to higher pretax income and fewer energy tax credits. The effective tax rate in 2021 was also negatively impacted by an increase in the disallowance of the compensation deduction under Sec.162 (m). The nondeductible compensation in 2021 was larger than 2020, due to changes in tax law under the Tax Cut and Jobs Act that became effective in 2021.
Analysis of Business Segments
Our business segments are Consumer Banking, Commercial Banking, and Treasury and Other. Table 6 summarizes net income from our business segments for 2021 and 2020. Additional information about segment performance is presented in Note 13 to the Consolidated Financial Statements.
| Business Segment Net Income | Table 6 | |||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| (dollars in thousands) | 2021 | 2020 | ||||||
| Consumer Banking | $ | 79,385 | $ | 92,370 | ||||
| Commercial Banking | 121,305 | 120,722 | ||||||
| Total | 200,690 | 213,092 | ||||||
| Treasury and Other | 52,682 | (59,288 | ) | |||||
| Consolidated Total | $ | 253,372 | $ | 153,804 |
30
Table of Contents
Consumer Banking
Net income decreased by $13.0 million or 14% in 2021 compared to 2020 primarily due to an increase in noninterest expense and a decrease in net interest income. This was partly offset by an increase in noninterest income and a decrease in the provision for credit losses. The increase in noninterest expense was primarily due to increases in allocated expense, partly offset by a decrease in net occupancy expense, which was primarily due to $3.1 million net gain on sales of real estate property on the island of Oahu, and an impairment charge related to the closures of 12 branches recorded in 2020. The decrease in net interest income was primarily due to lower average rates in the segment’s deposit portfolio, partly offset by higher average balances in the deposit portfolio, as well as higher average rates and higher average balances in the segment’s loan portfolio. The increase in noninterest income was primarily due to increases in trust and asset management fees and debit card income, partly offset by a decrease in mortgage banking income. The decrease in the provision for credit losses was primarily due to lower net charge-offs in our automobile, residential mortgage, and installment loan portfolios.
Commercial Banking
Net income increased by $0.6 million or 0.5% in 2021 compared to 2020 primarily due to an increase in net interest income, partially offset by a decrease in noninterest income and an increase in noninterest expense. The increase in net interest income was primarily due to growth in the segment’s loan portfolios and a reduction in the provision for credit losses, partially offset by lower average rates on deposits. Loan growth was primarily driven by increases in the commercial mortgage and construction portfolios. Deposit growth was primarily driven by increases in demand and savings deposits, partially offset by a decrease in time deposits. The decrease in noninterest income is primarily due to a decrease in customer derivative program revenue, partially offset by increased in loan fees, service charges on deposit accounts, and merchant income. The increase in noninterest expense was primarily due to higher salaries and benefits expenses and merchant transaction and processing fees, partially offset by lower allocated expenses from support units.
Treasury and Other
Net income increased by $112.0 million in 2021 compared to 2020 primarily due to a decrease in provision for credit losses, partially offset by an increase in provision for income taxes and a decrease in noninterest income. The decrease in provision for credit losses was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach, given the economic outlook, consumer delinquency rates, post deferral consumer payment trends, low commercial delinquency rates post-deferral, strong commercial performance and liquidity levels, and forecasts for COVID-19 pandemic driven market changes, as well as the cumulative impact of the intervention of fiscal, monetary and regulatory programs. The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company. The decrease in noninterest income was due to the sale of Visa Class B Shares during the second quarter of 2020.
31
Table of Contents
Analysis of Statements of Condition
Investment Securities
Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
| Maturities and Average Yield on Securities | Table 7 | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 1 Year or Less | Weighted Average Yield | After 1 Year-5 Years | Weighted Average Yield | After 5 Years-10 Years | Weighted Average Yield | Over 10 Years | Weighted Average Yield | Total | Weighted Average Yield | Fair Value | ||||||||||||||||||||||||||||||||
| As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||
| Available-for-Sale 1 | |||||||||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies 2 | $ | 1.3 | 1.8 | % | $ | 202.8 | 1.2 | % | $ | 44.8 | 1.4 | % | $ | — | — | % | $ | 248.9 | 1.2 | % | $ | 250.1 | |||||||||||||||||||||
| Debt Securities Issued by States and Political Subdivisions | 0.7 | 2.2 | 1.9 | 1.8 | 59.0 | 2.1 | 13.1 | 2.3 | 74.7 | 2.1 | 75.8 | ||||||||||||||||||||||||||||||||
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | — | 1.8 | 1.4 | — | — | — | — | 1.8 | 1.4 | 1.8 | ||||||||||||||||||||||||||||||||
| Debt Securities Issued by Corporations | — | — | 141.0 | 2.1 | 243.6 | 2.2 | — | — | 384.6 | 2.2 | 383.1 | ||||||||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 13.7 | 2.5 | 1,273.1 | 1.5 | 41.2 | 2.4 | — | — | 1,328.0 | 1.5 | 1,319.1 | ||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 8.0 | 2.5 | 1,905.1 | 1.4 | 214.7 | 1.4 | — | — | 2,127.8 | 1.4 | 2,090.3 | ||||||||||||||||||||||||||||||||
| Commercial - Government Agencies | 2.5 | 1.8 | 152.6 | 2.3 | — | — | — | — | 155.1 | 2.3 | 155.9 | ||||||||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 24.2 | 2.4 | 3,330.8 | 1.5 | 255.9 | 1.6 | — | — | 3,610.9 | 1.5 | 3,565.3 | ||||||||||||||||||||||||||||||||
| Total Available-for-Sale | $ | 26.2 | 2.4 | % | $ | 3,678.3 | 1.5 | % | $ | 603.3 | 1.9 | % | $ | 13.1 | 2.3 | % | $ | 4,320.9 | 1.5 | % | $ | 4,276.1 | |||||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||||||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $ | — | — | % | $ | 7.5 | 0.3 | % | $ | 124.0 | 1.4 | % | $ | — | — | % | $ | 131.5 | 1.3 | % | $ | 131.1 | |||||||||||||||||||||
| Debt Securities Issued by Corporations | — | — | 9.0 | 1.6 | — | — | 11.3 | 1.6 | 20.3 | 1.6 | 20.1 | ||||||||||||||||||||||||||||||||
| Mortgage-Backed Securities 2 | |||||||||||||||||||||||||||||||||||||||||||
| Residential - Government Agencies | 5.4 | 1.2 | 1,629.3 | 1.5 | 139.7 | 2.4 | — | — | 1,774.4 | 1.6 | 1,755.9 | ||||||||||||||||||||||||||||||||
| Residential - U.S. Government- Sponsored Enterprises | 1.6 | 1.4 | 1,583.1 | 1.9 | 702.2 | 1.6 | — | — | 2,286.9 | 1.8 | 2,269.8 | ||||||||||||||||||||||||||||||||
| Commercial - Government Agencies | — | — | 272.7 | 1.5 | 163.1 | 1.4 | 45.9 | 1.7 | 481.7 | 1.5 | 469.7 | ||||||||||||||||||||||||||||||||
| Total Mortgage-Backed Securities | 7.0 | 1.3 | 3,485.1 | 1.7 | 1,005.0 | 1.7 | 45.9 | 1.7 | 4,543.0 | 1.7 | 4,495.4 | ||||||||||||||||||||||||||||||||
| Total Held-to-Maturity | $ | 7.0 | 1.3 | % | $ | 3,501.6 | 1.7 | % | $ | 1,129.0 | 1.7 | % | $ | 57.2 | 1.7 | % | $ | 4,694.8 | 1.7 | % | $ | 4,646.6 | |||||||||||||||||||||
| Total Investment Securities | |||||||||||||||||||||||||||||||||||||||||||
| As of December 31, 2021 | $ | 33.2 | $ | 7,179.9 | $ | 1,732.3 | $ | 70.3 | $ | 9,015.7 | $ | 8,922.7 | |||||||||||||||||||||||||||||||
| As of December 31, 2020 | $ | 118.3 | $ | 5,674.7 | $ | 1,191.3 | $ | — | $ | 6,984.3 | $ | 7,140.3 |
| Column 1 | Column 2 |
|---|---|
| 1 | Weighted-average yields on investment securities available-for-sale are based on amortized cost. |
| Column 1 | Column 2 |
|---|---|
| 2 | Information for mortgage-backed securities and small business administration securities reflect weighted average life, including anticipated future prepayments. |
As of December 31, 2021, our investment securities portfolio was comprised of securities with an average base duration of approximately 4.43 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.
Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac continue to be the largest concentrations in our portfolio. As of December 31, 2021, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future. As of December 31, 2021, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 4.15 years.
Gross unrealized gains in our investment securities portfolio were $49.8 million as of December 31, 2021, and $158.9 million as of December 31, 2020. Gross unrealized losses on our temporarily impaired investment securities were $142.8 million as of December 31, 2021, and $2.9 million as of December 31, 2020. The overall increase in net unrealized losses was primarily due to the increase in interest rates during 2021.
32
Table of Contents
The gross unrealized loss positions were primarily related to mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss. 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. We do not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
See Note 3 to the Consolidated Financial Statements for more information.
The Company’s corporate bond holdings as of December 31, 2021, had a fair value of $403.3 million. Of this total, $24.7 million or 6% was fully guaranteed by the Export-Import Bank of the United States, an agency of the U.S. government, and $11.0 million was fully guaranteed by the U.S. government acting through the U.S. Agency for International Development. Of the remaining $367.5 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization.
Loans and Leases
Table 8 presents the composition of our loan and lease portfolio by major categories.
| Loans and Leases | Table 8 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 1,361,921 | $ | 1,357,610 | $ | 1,379,152 | $ | 1,331,149 | $ | 1,279,347 | |||||||||
| PPP1 | 126,779 | 517,683 | — | — | — | ||||||||||||||
| Commercial Mortgage | 3,152,130 | 2,854,829 | 2,518,051 | 2,302,356 | 2,103,967 | ||||||||||||||
| Construction | 220,254 | 259,798 | 194,170 | 170,061 | 202,253 | ||||||||||||||
| Lease Financing | 105,108 | 110,766 | 122,454 | 176,226 | 180,931 | ||||||||||||||
| Total Commercial | 4,966,192 | 5,100,686 | 4,213,827 | 3,979,792 | 3,766,498 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 4,309,602 | 4,130,513 | 3,891,100 | 3,673,796 | 3,466,773 | ||||||||||||||
| Home Equity | 1,836,588 | 1,604,538 | 1,676,073 | 1,681,442 | 1,585,455 | ||||||||||||||
| Automobile | 736,565 | 708,800 | 720,286 | 658,133 | 528,474 | ||||||||||||||
| Other 2 | 410,129 | 395,483 | 489,606 | 455,611 | 449,747 | ||||||||||||||
| Total Consumer | 7,292,884 | 6,839,334 | 6,777,065 | 6,468,982 | 6,030,449 | ||||||||||||||
| Total Loans and Leases | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 | $ | 10,448,774 | $ | 9,796,947 |
1 The PPP amounts presented, which are reported net of deferred costs and fees, were previously included as a component of the Commercial and Industrial loan class.
2 Comprised of other revolving credit, installment, and lease financing.
Total loans and leases were $12.3 billion as of December 31, 2021. This represents a $319.1 million or 3% increase from December 31, 2020, primarily due to growth in our consumer loan and lease portfolio.
33
Table of Contents
The commercial loan and lease portfolio is comprised of commercial and industrial loans, PPP loans, commercial mortgages, construction loans, and lease financing. Commercial and industrial loans are made primarily to corporations, middle market, and small businesses for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. PPP loans were made to small businesses who were affected by economic conditions as a result of the COVID-19 pandemic to provide cash flow assistance to employers. Commercial mortgages and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaii. Commercial mortgages are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. The commercial properties are predominantly developments such as retail centers, apartments, industrial properties, and to a lesser extent, specialized properties such as hotels. The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business. Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category. Lease financing consists of sales-type leases and leveraged leases and are used by commercial customers to finance capital purchases. Although our primary market is Hawaii, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits.
Commercial loans and leases were $5.0 billion as of December 31, 2021, a decrease of $134.5 million or 3% from December 31, 2020. Commercial and industrial loans remained relatively unchanged from December 31, 2020. PPP loans decreased by $390.9 million or 76% from December 31, 2020, primarily due to forgiveness payments received from SBA. Commercial mortgage loans increased by $297.3 million or 10% from December 31, 2020, primarily due to continued demand from new and existing customers. Construction loans decreased by $39.5 million or 15% from December 31, 2020, primarily due to paydowns and successful completion of construction projects such as condominiums and low-income housing, partially offset by increased activity in our portfolio. Lease financing decreased by $5.7 million or 5% from December 31, 2020, primarily due to paydowns.
The consumer loan and lease portfolio is comprised of residential mortgage loans, home equity lines and loans, indirect auto loans and leases, and other consumer loans including personal credit lines and direct installment loans. These products are generally offered in the geographic markets we serve. Although we offer a variety of products, our residential mortgage loan portfolio is primarily comprised of fixed-rate loans concentrated in Hawaii. We also offer a variety of home equity lines and loans, usually secured by first mortgages on residential property of the borrower. Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans and leases on an indirect basis through selected dealerships. Direct installment loans are generally unsecured and are often used for personal expenses or for debt consolidation.
Consumer loans and leases were $7.3 billion as of December 31, 2021, an increase of $453.6 million or 7% from December 31, 2020. Residential mortgage loans increased by $179.1 million or 4% from December 31, 2020, primarily due to continued high origination volume in all channels (retail, wholesale, and direct to consumer). Home equity increased by $232.1 million or 14% from December 31, 2020, as a result of strong increase in new originations, solid facility utilization rates and stable payoff levels. Automobile loans increased by $27.8 million or 4% from December 31, 2020, primarily driven by competitive loan programs and strong consumer demand. Other consumer loans increased by $14.6 million or 4% from December 31, 2020, primarily due to growth in our installment loans.
See Note 4 to the Consolidated Financial Statements and the “Corporate Risk Profile – Credit Risk” section of MD&A for more information on our loan and lease portfolio.
34
Table of Contents
Table 9 presents the geographic distribution of our loan and lease portfolio.
| Geographic Distribution of Loan and Lease Portfolio | Table 9 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||||||||||||||
| (dollars in thousands) | Hawaii | U.S. Mainland 1 | Guam | Other Pacific Islands | Total | |||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 1,146,593 | $ | 141,643 | $ | 68,934 | $ | 4,751 | $ | 1,361,921 | ||||||||||
| PPP | 111,457 | 10,842 | 1,586 | 2,894 | 126,779 | |||||||||||||||
| Commercial Mortgage | 2,758,641 | 158,192 | 235,297 | — | 3,152,130 | |||||||||||||||
| Construction | 220,254 | — | — | — | 220,254 | |||||||||||||||
| Lease Financing | 68,757 | 32,695 | 3,656 | — | 105,108 | |||||||||||||||
| Total Commercial | 4,305,702 | 343,372 | 309,473 | 7,645 | 4,966,192 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 4,232,834 | — | 76,022 | 746 | 4,309,602 | |||||||||||||||
| Home Equity | 1,794,330 | 58 | 42,200 | — | 1,836,588 | |||||||||||||||
| Automobile | 547,660 | — | 151,722 | 37,183 | 736,565 | |||||||||||||||
| Other 2 | 346,625 | — | 48,490 | 15,014 | 410,129 | |||||||||||||||
| Total Consumer | 6,921,449 | 58 | 318,434 | 52,943 | 7,292,884 | |||||||||||||||
| Total Loans and Leases | $ | 11,227,151 | $ | 343,430 | $ | 627,907 | $ | 60,588 | $ | 12,259,076 | ||||||||||
| Percentage of Total Loans and Leases | 91 | % | 3 | % | 5 | % | 1 | % | 100 | % |
| Column 1 | Column 2 |
|---|---|
| 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. |
| Column 1 | Column 2 |
|---|---|
| 2 | 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.
Table 10 presents a maturity distribution for selected loan categories.
| Maturities for Selected Loan Categories 1 | Table 10 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||||
| (dollars in thousands) | Due in One Year or Less | Due After One to Five Years 2 | Due After Five Years 2 | Total | |||||||||||
| Commercial and Industrial | $ | 292,424 | $ | 443,853 | $ | 625,644 | $ | 1,361,921 | |||||||
| Construction | 57,849 | 33,324 | 129,081 | 220,254 | |||||||||||
| Total | $ | 350,273 | $ | 477,177 | $ | 754,725 | $ | 1,582,175 |
1 Based on contractual maturities.
2 As of December 31, 2021, loans maturing after one year consisted of $752.7 million in variable rate loans and $479.2 million in fixed rate loans.
Goodwill
Goodwill was $31.5 million as of December 31, 2021, and December 31, 2020. As of December 31, 2021, based on our qualitative assessment, there were no reporting units where we believed it was more likely than not that the fair value of a reporting unit was less than its carrying amount, including goodwill. See Note 1 to the Consolidated Financial Statements for more information on our goodwill impairment policy.
35
Table of Contents
Other Assets
Other assets were $384.7 million as of December 31, 2021, a decrease of $50.6 million or 12% from December 31, 2020. This decrease was due to a $54.2 million decrease in derivative financial instruments, which was primarily due to fair value decreases of our interest rate swap agreement assets, which are impacted by prevailing interest rates. Low-income housing and other equity investments decreased by $6.3 million due to amortization and delays in prospective projects that are now expected to close in 2022. Deferred taxes increased by $25.6 million primarily due to changes in unrealized gains and losses in Other Comprehensive Income, partially offset by changes to the allowance for credit losses. Deferred compensation plan assets increased by $3.0 million primarily due to an increase in the executive deferred compensation plan. See Note 7 to the Consolidated Financial Statements for more information on the composition of our other assets.
Deposits
Table 11 presents the components of our deposits by major customer categories as of December 31, 2021, and December 31, 2020.
| Deposits | Table 11 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | |||||
| Consumer | $ | 10,438,844 | $ | 9,347,725 | |||
| Commercial | 8,641,932 | 7,302,832 | |||||
| Public and Other | 1,279,332 | 1,561,064 | |||||
| Total Deposits | $ | 20,360,108 | $ | 18,211,621 |
Total deposits were $20.4 billion as of December 31, 2021, a $2.1 billion or 12% increase from December 31, 2020. This increase was primarily due to an increase in consumer and commercial deposits. Consumer deposits increased by $1.1 billion due to an increase in core deposits. Commercial deposits increased by $1.3 billion or 18% due to a $1.3 billion increase in core deposits and $33.1 million increase in time deposits. In addition, public and other deposits decreased by $281.7 million or 18% due to a decrease in time deposits of $524.6 million offset by a $242.9 million increase in public core deposits.
Table 12 presents the components of our savings deposits as of December 31, 2021, and December 31, 2020.
| Savings Deposits | Table 12 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | |||||
| Money Market | $ | 2,529,985 | $ | 2,453,619 | |||
| Regular Savings | 4,926,180 | 4,305,594 | |||||
| Total Savings Deposits | $ | 7,456,165 | $ | 6,759,213 |
Table 13 presents the maturity distribution of the estimated uninsured time deposits as of December 31, 2021, and December 31, 2020.
| Maturity Distribution of Estimated Uninsured Time Deposits | Table 13 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | |||||
| Remaining maturity: | |||||||
| Three months or less | $ | 220,045 | $ | 443,306 | |||
| After three through six months | 93,514 | 152,751 | |||||
| After six through twelve months | 137,514 | 482,113 | |||||
| After twelve months | 74,133 | 41,621 | |||||
| Total | $ | 525,206 | $ | 1,119,791 |
Estimated uninsured deposits totaled $10.5 billion and $11.0 billion at December 31, 2021, and December 31, 2020, respectively. Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits. Estimated uninsured time deposits decreased $594.6 million from December 31, 2020, primarily due to $524.7 million decrease in public time deposits.
36
Table of Contents
Securities Sold Under Agreements to Repurchase
Table 14 presents the composition of our securities sold under agreements to repurchase.
| Securities Sold Under Agreements to Repurchase | Table 14 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | |||||
| Private Institutions | $ | 450,000 | $ | 600,000 | |||
| Government Entities | 490 | 590 | |||||
| Total Securities Sold Under Agreements to Repurchase | $ | 450,490 | $ | 600,590 |
Securities sold under agreements to repurchase as of December 31, 2021, decreased by $150.1 million or 25% from December 31, 2020. As of December 31, 2021, the weighted-average maturity was 2.9 years for our repurchase agreements with government entities and 3.0 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 be 2.8 years. As of December 31, 2021, and December 31, 2020, the weighted-average interest rate for repurchase agreements with government entities were 1.55% and 1.49%, respectively, while the weighted-average interest rate for repurchase agreements with private institutions as of December 31, 2021, and December 31, 2020, were 2.46% and 2.39%, respectively, with all rates being fixed. Each of our repurchase agreements is accounted for as collateralized financing arrangement (i.e., secured borrowing) and not as a sale and subsequent repurchase of securities.
In 2021, we terminated four and partially terminated one of our repurchase agreements, with an aggregate total of $150.0 million, with three private institutions. These repurchase agreements had a weighted-average interest rate of 2.0% and were scheduled to mature in 2022, 2024, 2025, and 2026.
Other Debt
Other debt was $10.4 million as of December 31, 2021, a decrease of $50.1 million or 83% from December 31, 2020. During the second quarter of 2021, we prepaid the FHLB advances totaling $50.0 million with a weighted-average interest rate of 1.19% and maturity dates in May 2024. As of December 31, 2021, our available capacity under our line of credit with the FHLB was $3.0 billion.
Pension and Postretirement Plan Obligations
Retirement benefits payable were $38.5 million as of December 31, 2021, a $12.7 million or 25% decrease from December 31, 2020. Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflect the long-term nature of the obligations and the investment horizon of the plan assets. The decrease in retirement benefits payable was primarily due to the change in discount rate, partially offset by an increase in the plan assets.
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year. Table 15 presents a sensitivity analysis of a 25 basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations:
| Discount Rate Sensitivity Analysis | Table 15 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact of | ||||||||||||||||||||||||
| Base Discount Rate | Discount Rate 25 Basis Point Increase | Discount Rate 25 Basis Point Decrease | ||||||||||||||||||||||
| (dollars in thousands) | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | Pension Benefits | Postretirement Benefits | ||||||||||||||||||
| 2021 Net Periodic Benefit Cost | 2.55 | % | 2.66 | % | $ | 67 | $ | 15 | $ | (77 | ) | $ | (18 | ) | ||||||||||
| Benefit Plan Obligations as of December 31, 2021 | 2.89 | % | 3.00 | % | (2,727 | ) | (930 | ) | 2,796 | 961 | ||||||||||||||
| Estimated 2022 Net Periodic Benefit Cost | 2.89 | % | 3.00 | % | 59 | 13 | (67 | ) | (16 | ) |
See Note 14 to the Consolidated Financial Statements for more information on our pension and postretirement benefit plans.
37
Table of Contents
Contractual Obligations
The Company has various contractual obligations that affect its cash flows and liquidity. Our non-cancelable operating leases and finance lease obligations are primarily related to branch premises, equipment, and a portion of the Company’s headquarters’ building with lease terms extending through 2052. Purchase obligations arise from agreements to purchase goods or services that are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan. Actual contributions may differ from these estimates. For information regarding material contractual obligations, please see Note 14 Employee Benefits, Note 18 Affordable Housing Projects Tax Credit Partnerships, Note 19 Securities Sold Under Agreements to Repurchase, Note 20 Commitments, Contingencies, and Guarantees, and Note 23 Leases in the Notes to the Consolidated Financial Statements.
Foreign Activities
Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments, and any other monetary assets which are denominated in dollars or other non-local currency. As of December 31, 2021, December 31, 2020, and December 31, 2019, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets.
Corporate Risk Profile
Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management, and operational risk.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits, and other guidelines deemed necessary and prudent. Portfolio exposure at the obligor, industry, product, and/or geographic location levels is actively monitored to manage concentration risk. Furthermore, credit risk management also includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards. This includes understanding and evaluating our customers’ borrowing needs and capacity to repay, in conjunction with specific risks in their line of business, economic factors, character and history.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases and leveraged leases that are used by commercial customers to finance capital purchases ranging from computer equipment to transportation equipment. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant. A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved. In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or Guarantor’s creditworthiness.
Commercial mortgages and construction loans are offered to real estate investors, developers, builders, and owner-occupants primarily domiciled in Hawaii. These loans are secured by first mortgages on real estate at loan-to-value (“LTV”) ratios deemed appropriate based on the property type, location, overall quality, and sponsorship. Generally, these LTV ratios do not exceed 75%. The commercial properties are predominantly retail centers, apartments, industrial properties, office properties and, to a lesser extent, more specialized properties such as hotels. Commercial mortgage and construction loans are substantially secured by properties located in Hawaii.
38
Table of Contents
Commercial mortgage loans are underwritten based on the economic fundamentals of the property and the creditworthiness of the borrower. In evaluating a proposed commercial mortgage loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt servicing requirement. The debt service coverage ratio normally is not less than 125% and it is computed after deducting for a vacancy factor and property expenses as appropriate. In addition, a personal guarantee of the loan or a portion thereof is sometimes required from the principal(s) of the borrower. We typically require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property. In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment. As noted above, LTV ratios generally do not exceed 75%, which are based on regulatory-compliant appraisals that we obtain for the underlying properties.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
We offer a variety of first mortgage and junior lien loans to consumers within our markets with residential home mortgages comprising our largest loan category. These loans are secured by a primary residence, secondary residence, or investor property and are underwritten to assess the credit risks and financial capacity and repayment ability of the applicant. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios, liquidity, and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer variable rate mortgage loans with interest rates that are subject to change every six months after the third, fifth, seventh, or tenth year, depending on the product and are based on the Secured Overnight Financing Rate (“SOFR”). Variable rate mortgage loans are underwritten at fully-indexed interest rates. We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients.
Home equity loans are secured by either first or second liens on a primary residence, secondary residence, or investor property. The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 85% of the value of the collateral property at the time of origination. We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios, liquidity and credit scores. Maximum loan amounts and LTVs are determined by collateral value and channel.
Automobile lending activities include loans and leases secured by new or used automobiles. We originate automobile loans on an indirect basis through selected dealerships in Hawaii, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaii. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the automobile collateral to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured.
39
Table of Contents
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
Table 16 presents a five-year history of non-performing assets 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 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| Non-Performing Assets | ||||||||||||||||||||
| Non-Accrual Loans and Leases | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | 243 | $ | 441 | $ | 830 | $ | 542 | $ | 448 | ||||||||||
| Commercial Mortgage | 8,205 | 8,527 | 9,244 | 2,040 | 1,398 | |||||||||||||||
| Total Commercial | 8,448 | 8,968 | 10,074 | 2,582 | 1,846 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 3,305 | 3,223 | 4,125 | 5,321 | 9,243 | |||||||||||||||
| Home Equity | 4,881 | 3,958 | 3,181 | 3,671 | 3,991 | |||||||||||||||
| Total Consumer | 8,186 | 7,181 | 7,306 | 8,992 | 13,234 | |||||||||||||||
| Total Non-Accrual Loans and Leases | 16,634 | 16,149 | 17,380 | 11,574 | 15,080 | |||||||||||||||
| Foreclosed Real Estate | 2,332 | 2,332 | 2,737 | 1,356 | 1,040 | |||||||||||||||
| Total Non-Performing Assets | $ | 18,966 | $ | 18,481 | $ | 20,117 | $ | 12,930 | $ | 16,120 | ||||||||||
| Accruing Loans and Leases Past Due 90 Days or More | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | $ | — | $ | — | $ | — | $ | 10 | $ | — | ||||||||||
| Total Commercial | — | — | — | 10 | — | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 3,159 | 5,274 | 1,839 | 2,446 | 2,703 | |||||||||||||||
| Home Equity | 3,456 | 3,187 | 4,125 | 2,684 | 1,624 | |||||||||||||||
| Automobile | 729 | 925 | 949 | 513 | 886 | |||||||||||||||
| Other 1 | 426 | 1,160 | 1,493 | 914 | 1,934 | |||||||||||||||
| Total Consumer | 7,770 | 10,546 | 8,406 | 6,557 | 7,147 | |||||||||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 7,770 | $ | 10,546 | $ | 8,406 | $ | 6,567 | $ | 7,147 | ||||||||||
| Restructured Loans on Accrual Status and Not Past Due 90 Days or More | $ | 60,519 | $ | 68,065 | $ | 63,103 | $ | 48,731 | $ | 55,672 | ||||||||||
| Total Loans and Leases | $ | 12,259,076 | $ | 11,940,020 | $ | 10,990,892 | $ | 10,448,774 | $ | 9,796,947 | ||||||||||
| Ratio of Non-Accrual Loans and Leases to Total Loans and Leases | 0.14 | % | 0.14 | % | 0.16 | % | 0.11 | % | 0.15 | % | ||||||||||
| Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate | 0.15 | % | 0.15 | % | 0.18 | % | 0.12 | % | 0.16 | % | ||||||||||
| Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate | 0.17 | % | 0.18 | % | 0.24 | % | 0.06 | % | 0.05 | % | ||||||||||
| Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate | 0.14 | % | 0.14 | % | 0.15 | % | 0.16 | % | 0.24 | % | ||||||||||
| 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 | 0.22 | % | 0.24 | % | 0.26 | % | 0.19 | % | 0.24 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
40
Table of Contents
Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2021:
| (dollars in thousands) | Table 17 | |||
|---|---|---|---|---|
| Balance at Beginning of Year | $ | 18,481 | ||
| Additions | 8,749 | |||
| Reductions | ||||
| Payments | (5,064 | ) | ||
| Return to Accrual Status | (3,074 | ) | ||
| Charge-offs/Write-downs | (126 | ) | ||
| Total Reductions | (8,264 | ) | ||
| Balance at End of Year | $ | 18,966 |
NPAs consist of non-accrual loans and leases and foreclosed real estate. Changes in the level of non-accrual loans and leases typically represent are caused by 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.
Residential mortgage non-accrual loans increased by $0.1 million or 3% from December 31, 2020. As of December 31, 2021, our residential mortgage non-accrual loans were comprised of eleven loans with a weighted average current LTV ratio of 58%.
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 as of December 31, 2021 was unchanged from December 31, 2020.
If interest due on the balances of all non-accrual loans as of December 31, 2021, had been accrued under the original terms, approximately $0.8 million in total interest income would have been recorded in 2021.
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 $7.8 million as of December 31, 2021, a $2.8 million or 26% decrease from December 31, 2020. This decrease was primarily in our residential mortgage portfolio.
Loans Modified in a Troubled Debt Restructuring
Table 18 presents information on loans whose terms have been modified in a TDR:
| Loans Modified in a Troubled Debt Restructuring | Table 18 | ||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| (dollars in thousands) | 2021 | 2020 | |||||
| Commercial | |||||||
| Commercial and Industrial | $ | 18,722 | $ | 20,337 | |||
| Commercial Mortgage | 11,777 | 7,605 | |||||
| Total Commercial | 30,499 | 27,942 | |||||
| Consumer | |||||||
| Residential Mortgage | 16,102 | 18,503 | |||||
| Home Equity | 4,877 | 4,070 | |||||
| Automobile | 16,148 | 19,155 | |||||
| Other 1 | 2,331 | 2,809 | |||||
| Total Consumer | 39,458 | 44,537 | |||||
| Total | $ | 69,957 | $ | 72,479 |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit and installment financing. |
41
Table of Contents
The Company initially offered loan and lease modifications to assist borrowers during the COVID-19 national emergency. These modifications generally involve principal and/or interest payment deferrals for up to six months. Similar to the initial modifications granted, the additional round of loan modifications generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans. The Company generally continues to accrue and recognize interest income during the deferral period. The Company offers several repayment options such as immediate repayment, repayment over a designated time period or as a balloon payment at maturity, or by extending the loan term. These modifications generally do not involve forgiveness or interest rate reductions. In accordance with Section 4013 of the CARES Act and the joint agency statement issued by banking agencies, these initial COVID-19 related loan and lease modifications are not accounted for as TDRs. As of December 31, 2021, these COVID-19 related loan and lease modifications totaled $40.5 million (8 loans and leases) for the commercial segment, in which interest payments continued to be received for all loans, and $3.1 million (11 loans and leases) for the consumer segment. See Note 4 to the Consolidated Financial Statements for more information. Loans in a deferral program will continue to accrue interest during the deferral period unless otherwise classified as nonperforming. The provisions of the CARES Act and the interagency guidance issued by Federal banking regulators provided clarification related to modifications and deferral programs to assist borrowers who are negatively impacted by the COVID-19 pandemic. The guidance and clarifications detail certain provisions whereby banks are permitted to make deferrals and modifications to the terms of a loan which would not require the loans be reported as TDRs. In accordance with the CARES Act and the interagency guidance, we elected to not report qualified loan modifications as TDRs. The relief related to TDRs under the CARES Act was extended by the Consolidated Appropriations Act, 2021. Under the Consolidated Appropriations Act, relief under the CARES Act will continue until the earlier of (i) 60 days after the date the COVID-19 national emergency comes to an end or (ii) January 1, 2022. We do not know if the date will be extended beyond January 1, 2022 and it is possible that a failure to extend the date will result in an increase in the volume of loans considered TDRs. It is also unknown whether customers currently on a deferral period will be able to perform under the original terms of the loan once the deferral period ends. Any such inability to perform may result in increases in past due and nonperforming loans.
42
Table of Contents
Reserve for Credit Losses
The reserve for credit losses consists of the Allowance and the Unfunded Reserve. The reserve for credit losses also included a reserve for accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic. Table 19 presents the activity in the Company’s reserve for credit losses for the years ended December 31:
| Reserve for Credit Losses | Table 19 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| Balance at Beginning of Period | $ | 221,303 | $ | 116,849 | $ | 113,515 | $ | 114,168 | $ | 110,845 | ||||||||||
| CECL Adoption (Day 1) Impact | — | (5,072 | ) | — | — | — | ||||||||||||||
| Loans and Leases Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | (1,117 | ) | (1,697 | ) | (1,122 | ) | (1,505 | ) | (1,408 | ) | ||||||||||
| Commercial Mortgage | — | — | (1,616 | ) | — | — | ||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | (316 | ) | (204 | ) | (112 | ) | (101 | ) | (729 | ) | ||||||||||
| Home Equity | (417 | ) | (397 | ) | (900 | ) | (665 | ) | (995 | ) | ||||||||||
| Automobile | (4,939 | ) | (6,496 | ) | (7,130 | ) | (8,218 | ) | (7,737 | ) | ||||||||||
| Other 1 | (10,530 | ) | (12,244 | ) | (13,075 | ) | (14,075 | ) | (12,386 | ) | ||||||||||
| Total Loans and Leases Charged-Off | (17,319 | ) | (21,038 | ) | (23,955 | ) | (24,564 | ) | (23,255 | ) | ||||||||||
| Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial and Industrial | 506 | 2,288 | 1,513 | 2,039 | 1,482 | |||||||||||||||
| Commercial Mortgage | — | 40 | — | — | — | |||||||||||||||
| Lease Financing | — | — | — | — | 3 | |||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential Mortgage | 2,467 | 1,292 | 1,927 | 807 | 639 | |||||||||||||||
| Home Equity | 1,666 | 2,892 | 2,339 | 2,001 | 2,681 | |||||||||||||||
| Automobile | 3,510 | 3,775 | 2,961 | 2,902 | 2,495 | |||||||||||||||
| Other 1 | 3,205 | 3,613 | 2,549 | 2,737 | 2,128 | |||||||||||||||
| Total Recoveries on Loans and Leases Previously Charged-Off | 11,354 | 13,900 | 11,289 | 10,486 | 9,428 | |||||||||||||||
| Net Charged-Off - Loans and Leases | (5,965 | ) | (7,138 | ) | (12,666 | ) | (14,078 | ) | (13,827 | ) | ||||||||||
| Net Charged-Off - Accrued Interest Receivable | (541 | ) | — | — | — | — | ||||||||||||||
| Provision for Credit Losses 2 | ||||||||||||||||||||
| Loans and Leases | (52,466 | ) | 115,100 | 16,000 | 13,425 | 16,900 | ||||||||||||||
| Accrued Interest Receivable 3 | (1,745 | ) | 2,700 | — | — | — | ||||||||||||||
| Unfunded Commitments 4 | 3,711 | (1,136 | ) | — | — | 250 | ||||||||||||||
| Total Provision for Credit Losses | (50,500 | ) | 116,664 | 16,000 | 13,425 | 17,150 | ||||||||||||||
| Balance at End of Period | $ | 164,297 | $ | 221,303 | $ | 116,849 | $ | 113,515 | $ | 114,168 | ||||||||||
| Components | ||||||||||||||||||||
| Allowance for Credit Losses - Loans and Leases | $ | 157,821 | $ | 216,252 | $ | 110,027 | $ | 106,693 | $ | 107,346 | ||||||||||
| Allowance for Credit Losses - Accrued Interest Receivable 3 | 414 | 2,700 | — | — | — | |||||||||||||||
| Reserve for Unfunded Commitments 4 | 6,062 | 2,351 | 6,822 | 6,822 | 6,822 | |||||||||||||||
| Total Reserve for Credit Losses | $ | 164,297 | $ | 221,303 | $ | 116,849 | $ | 113,515 | $ | 114,168 | ||||||||||
| Average Loans and Leases Outstanding | $ | 12,023,669 | $ | 11,592,093 | $ | 10,688,424 | $ | 10,043,661 | $ | 9,346,828 | ||||||||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.05 | % | 0.06 | % | 0.12 | % | 0.14 | % | 0.15 | % | ||||||||||
| Ratio of Allowance for Credit Losses to Loans and Leases Outstanding | 1.29 | % | 1.81 | % | 1.00 | % | 1.02 | % | 1.10 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
| Column 1 | Column 2 |
|---|---|
| 2 | Certain prior period information has been reclassified to conform to current presentations. |
| Column 1 | Column 2 |
|---|---|
| 3 | Beginning December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic. The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses. |
| Column 1 | Column 2 |
|---|---|
| 4 | The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. For the year ended December 31, 2021, the offsetting provision was recorded in provision for credit losses in the consolidated statements of income. In previous reporting periods, the offsetting provision was recorded in other noninterest expense. |
43
Table of Contents
Allowance for Credit Losses
Table 20 presents the allocation of the Allowance by loan and lease category.
| Allocation of Allowance for Credit Losses | Table 20 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and Industrial | $ | 27,650 | $ | 43,092 | $ | 29,281 | $ | 26,408 | $ | 24,750 | |||||||||
| Commercial Mortgage | 29,997 | 31,723 | 38,335 | 34,869 | 34,890 | ||||||||||||||
| Construction | 4,311 | 5,417 | 4,840 | 4,398 | 5,109 | ||||||||||||||
| Lease Financing | 2,992 | 4,615 | 1,345 | 1,199 | 1,073 | ||||||||||||||
| Total Commercial | 64,950 | 84,847 | 73,801 | 66,874 | 65,822 | ||||||||||||||
| Consumer | |||||||||||||||||||
| Residential Mortgage | 20,721 | 32,643 | 6,366 | 6,870 | 6,515 | ||||||||||||||
| Home Equity | 18,924 | 37,987 | 9,777 | 11,240 | 12,520 | ||||||||||||||
| Automobile | 25,018 | 28,822 | 9,269 | 11,576 | 10,940 | ||||||||||||||
| Other 1 | 28,208 | 31,953 | 10,814 | 10,133 | 11,549 | ||||||||||||||
| Total Consumer | 92,871 | 131,405 | 36,226 | 39,819 | 41,524 | ||||||||||||||
| Total Allocation of Allowance for Credit Losses | $ | 157,821 | $ | 216,252 | $ | 110,027 | $ | 106,693 | $ | 107,346 |
| December 31, | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||||||||||||||||||||||||||||
| Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | Alloc. Allow. as % of loan or lease category | Loan category as % of total loans and leases | ||||||||||||||||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||||||||||||||||
| Commercial and Industrial | 1.86 | % | 12.14 | % | 2.30 | % | 15.70 | % | 2.12 | % | 12.55 | % | 1.98 | % | 12.74 | % | 1.93 | % | 13.06 | % | |||||||||||||||||||||||||
| Commercial Mortgage | 0.95 | 25.71 | 1.11 | 23.91 | 1.52 | 22.91 | 1.51 | 22.03 | 1.66 | 21.48 | |||||||||||||||||||||||||||||||||||
| Construction | 1.96 | 1.80 | 2.09 | 2.18 | 2.49 | 1.77 | 2.59 | 1.63 | 2.53 | 2.06 | |||||||||||||||||||||||||||||||||||
| Lease Financing | 2.85 | 0.86 | 4.17 | 0.93 | 1.10 | 1.11 | 0.68 | 1.69 | 0.59 | 1.85 | |||||||||||||||||||||||||||||||||||
| Total Commercial | 1.31 | 40.51 | 1.66 | 42.72 | 1.75 | 38.34 | 1.68 | 38.09 | 1.75 | 38.45 | |||||||||||||||||||||||||||||||||||
| Consumer | |||||||||||||||||||||||||||||||||||||||||||||
| Residential Mortgage | 0.48 | 35.15 | 0.79 | 34.59 | 0.16 | 35.40 | 0.19 | 35.16 | 0.19 | 35.39 | |||||||||||||||||||||||||||||||||||
| Home Equity | 1.03 | 14.98 | 2.37 | 13.44 | 0.58 | 15.25 | 0.67 | 16.09 | 0.79 | 16.18 | |||||||||||||||||||||||||||||||||||
| Automobile | 3.40 | 6.01 | 4.07 | 5.94 | 1.29 | 6.55 | 1.76 | 6.30 | 2.07 | 5.39 | |||||||||||||||||||||||||||||||||||
| Other 1 | 6.88 | 3.35 | 8.08 | 3.31 | 2.21 | 4.46 | 2.22 | 4.36 | 2.57 | 4.59 | |||||||||||||||||||||||||||||||||||
| Total Consumer | 1.27 | 59.49 | 1.92 | 57.28 | 0.53 | 61.66 | 0.62 | 61.91 | 0.69 | 61.55 | |||||||||||||||||||||||||||||||||||
| Total | 1.29 | % | 100.00 | % | 1.81 | % | 100.00 | % | 1.00 | % | 100.00 | % | 1.02 | % | 100.00 | % | 1.10 | % | 100.00 | % |
| Column 1 | Column 2 |
|---|---|
| 1 | Comprised of other revolving credit, installment, and lease financing. |
Allowance for Credit Losses – Loans and Leases
As of December 31, 2021, the Allowance was $157.8 million or 1.29% of total loans and leases outstanding (1.32% excluding PPP loans), compared with an Allowance of $216.3 million or 1.81% of total loans and leases outstanding (1.89% excluding PPP loans) as of December 31, 2020. The decrease in the Allowance and the ratio of Allowance to loans and leases outstanding was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach, given the economic outlook, consumer delinquency rates, post deferral consumer payment trends, low commercial delinquency rates post-deferral, strong commercial performance and liquidity levels, and forecasts for COVID-19 pandemic driven market changes, as well as the cumulative impact of the intervention of fiscal, monetary and regulatory programs. The CECL approach requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures). It removes the incurred loss approach’s threshold that delayed the recognition of a credit loss until it was probable a loss event was incurred.
44
Table of Contents
Net charge-offs of loans and leases were $6.0 million or 0.05% of total average loans and leases in 2021 compared to $7.1 million or 0.06% of total average loans and leases in 2020. Net charge-offs in our consumer portfolios were $5.4 million in 2021 compared to $7.8 million in 2020. This decrease was primarily reflected in our other and automobile portfolio. Net charge-offs in our commercial portfolios were $0.6 million in 2021 compared to net recoveries of $0.6 million in 2020. This increase in charge-offs was primarily reflected in our commercial and industrial portfolio.
Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of December 31, 2021, based on our ongoing analysis of estimated probable credit losses, credit risk profiles, economic conditions, coverage ratios, and other relevant factors.
The allocation of the Allowance to our commercial portfolio segment decreased by $19.9 million or 23% from December 31, 2020. This reduction was primarily due to a $15.4 million decrease in the Allowance allocated to the commercial and industrial portfolio, a $1.7 million decrease in the Allowance allocated to the commercial mortgage portfolio, and a $1.6 million decrease in the Allowance allocated to the lease financing portfolio. The reductions were primarily due to improving economic conditions and lower risk rating migration expectations.
The allocation of the Allowance to our consumer portfolio segment decreased by $38.5 million or 29% from December 31, 2020. This reduction was due to a $19.1 million decrease in the Allowance allocated to the home equity portfolio, an $11.9 million decrease in the Allowance allocated to the residential mortgage portfolio, and reductions in the Allowance allocated to the automobile and other portfolios, each totaling $3.8 million. The reductions were primarily due to improving economic conditions and lower loss forecasts.
See Note 4 to the Consolidated Financial Statements for more information on the Allowance and credit quality indicators.
Reserve for Unfunded Commitments
The Unfunded Reserve was $6.1 million as of December 31, 2021, and $2.4 million as of December 31, 2020, an increase of $3.7 million, which was primarily due to the impact of risk rating migrations for certain commitments that were largely unfunded.
Provision for Credit Losses
The provision for credit losses was a net benefit of $50.5 million in 2021 and a net expense of $117.8 million in 2020. This decrease was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach, given the economic outlook, consumer delinquency rates, post deferral consumer payment trends, low commercial delinquency rates post-deferral, strong commercial performance and liquidity levels, and forecasts for COVID-19 pandemic driven market changes, as well as the cumulative impact of the intervention of fiscal, monetary and regulatory programs.
Other Credit Risks
In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $75.8 million as of December 31, 2021, and $58.6 million as of December 31, 2020. We also maintained investments in corporate bonds with a carrying value of $403.4 million as of December 31, 2021, and $236.6 million as of December 31, 2020. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations. This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity.
Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 17 to the Consolidated Financial Statements for more information.
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, 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.
45
Table of Contents
Interest Rate Risk
The objective of our interest rate risk management process is to optimize 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:
| Column 1 | Column 2 |
|---|---|
| • | adjusting the statement of condition mix or altering the interest rate characteristics of assets and liabilities; |
| Column 1 | Column 2 |
|---|---|
| • | changing product pricing strategies; |
| Column 1 | Column 2 |
|---|---|
| • | modifying characteristics of the investment securities portfolio; and |
| Column 1 | Column 2 |
|---|---|
| • | using derivative financial instruments. |
Our use of derivative financial instruments, as detailed in Note 17 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 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 statement of condition. The model is used to estimate and measure the statement of condition 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.
We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates. Table 21 presents, for the twelve months subsequent to December 31, 2021, and December 31, 2020, 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 statement of condition and interest rates are generally unchanged. Based on our net interest income simulation as of December 31, 2021, 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 investment securities, as well as 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. Based on our net interest income simulation as of December 31, 2021, net interest income sensitivity to changes in interest rates for the twelve months subsequent to December 31, 2021, was more sensitive in comparison to the sensitivity profile for the twelve months subsequent to December 31, 2020. Year-over-year asset sensitivity increased due to faster forecasted prepayments for mortgage-related assets due to the lower rate environment, higher liquidity, as well as higher balances in mortgage-backed securities and in floating rate commercial mortgage loans.
46
Table of Contents
| Net Interest Income Sensitivity Profile | Table 21 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impact on Future Annual Net Interest Income | ||||||||||||||||
| (dollars in thousands) | December 31, 2021 | December 31, 2020 | ||||||||||||||
| Gradual Change in Interest Rates (basis points) | ||||||||||||||||
| +200 | $ | 29,697 | 6.1 | % | $ | 21,584 | 4.6 | % | ||||||||
| +100 | 15,306 | 3.1 | 10,776 | 2.3 | ||||||||||||
| -100 | (8,922 | ) | (1.8 | ) | (3,547 | ) | (0.8 | ) | ||||||||
| Immediate Change in Interest Rates (basis points) | ||||||||||||||||
| +200 | $ | 68,037 | 14.0 | % | $ | 56,113 | 11.9 | % | ||||||||
| +100 | 38,361 | 7.9 | 30,439 | 6.5 | ||||||||||||
| -100 | (30,511 | ) | (6.3 | ) | (13,517 | ) | (2.9 | ) |
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 were to 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 is 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 regularly monitor our liquidity position in light of the changing economic environment and customer activity. Based on ongoing 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 access to immediate liquid resources in the form of cash which is primarily on deposit with the FRB. Potential sources of liquidity also include investment securities in our available-for-sale securities portfolio, 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 obtain funding. Our core deposits have historically provided us with a long-term source of stable and relatively low cost source of funding. Additional funding is available through the issuance of long-term debt or equity.
Maturities and payments on outstanding loans and investment securities also provide a steady flow of funds. Liquidity is further enhanced by our ability to access secured borrowings from the FHLB and FRB. As of December 31, 2021, we could have borrowed an additional $3.0 billion from the FHLB and an additional $713.3 million from the FRB based on the amount of pledged loans and investment securities.
We continued our focus on maintaining a strong liquidity position throughout 2021. As of December 31, 2021, cash and cash equivalents were $560.4 million, the carrying value of our available-for-sale investment securities was $4.3 billion, and total deposits were $20.4 billion. As of December 31, 2021, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 4.15 years.
47
Table of Contents
Capital Management
We actively manage capital, commensurate with our risk profile, in our efforts 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 December 31, 2021, the Company’s capital levels remained characterized as “well-capitalized.” The Company’s regulatory capital ratios are presented in Table 22 below. Capital ratios are calculated using the regulatory capital rule that allows a five-year transition period related to the adoption of CECL. There have been no conditions or events since December 31, 2021, that management believes have changed either the Company’s or the Bank’s capital classifications.
As of December 31, 2021, shareholders’ equity was $1.6 billion, an increase of $237.1 million or 17% from December 31, 2020. For 2021 net income of $253.4 million, net preferred stock issuance of $175.5 million, common stock issuances of $14.0 million, and share-based compensation of $13.3 million were offset by other comprehensive loss of $74.2 million, cash dividends of $110.6 million paid on common stock shares, cash dividends of $3.0 million paid on preferred stock shares, and common stock repurchases of $31.3 million. In 2021, included in the amount of common stock repurchased were 328,832 shares repurchased under our share repurchase program. These shares were repurchased at an average cost per share of $83.14 and a total cost of $27.3 million. From the beginning of our share repurchase program in July 2001 through December 31, 2021, we repurchased a total of 57.4 million shares of common stock and returned a total of nearly $2.3 billion to our common shareholders at an average cost of $40.76 per share.
Remaining buyback authority was $85.7 million as of December 31, 2021. We suspended share repurchases from March 2020 to July 2021 in light of the COVID-19 pandemic. 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.
On June 15, 2021, the Company issued and sold 7,200,000 depositary shares (the “depositary shares”), each representing a 1/40th ownership interest in a share of 4.375% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share (the “Series A Preferred Stock”). The Series A Preferred Stock has a liquidation preference of $1,000 per share. Net proceeds, after underwriting discounts and expenses, totaled $175.5 million. Dividends on the Series A Preferred Stock are not cumulative and will be paid when declared by the Parent’s Board of Directors to the extent that we have legally available funds to pay dividends. If declared, dividends will accrue and be payable quarterly, in arrears, on the liquidation preference amount, on a non-cumulative basis, at a rate of 4.375% per annum. Holders of the Series A Preferred Stock will not have voting rights, except with respect to certain changes in the terms of the preferred stock, certain dividend non-payments and as otherwise required by applicable law. The Company may redeem the Series A Preferred Stock at its option, (i) in whole or in part, from time to time, on any dividend payment date on or after August 1, 2026 or (ii) in whole but not in part, at any time within 90 days following a regulatory capital treatment event, in either case at a redemption price equal to $1,000 per share (equivalent to $25 per depositary share), plus any declared and unpaid dividends.
In January 2022, the Parent’s Board of Directors declared the quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share. The dividend was paid on February 1, 2022, to shareholders of record of the preferred stock at the close of business on January 18, 2022.
In January 2022, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares. The dividend will be payable on March 14, 2022, to shareholders of record at the close of business on February 28, 2022.
48
Table of Contents
Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
| Shareholders’ Equity and Regulatory Capital | Table 22 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| Change in Shareholders' Equity | ||||||||||||||||||||
| Net Income | $ | 253,372 | $ | 153,804 | $ | 225,913 | $ | 219,602 | $ | 184,672 | ||||||||||
| Cash Dividends Paid on Common Shares | (110,633 | ) | (107,434 | ) | (105,478 | ) | (98,496 | ) | (87,066 | ) | ||||||||||
| Cash Dividends Paid on Preferred Shares | (2,975 | ) | — | — | — | — | ||||||||||||||
| Dividend Reinvestment Program | 4,835 | 5,012 | 5,039 | 4,689 | 4,360 | |||||||||||||||
| Preferred Stock Issued, Net | 175,487 | — | — | — | — | |||||||||||||||
| Common Stock Repurchased | (31,258 | ) | (18,006 | ) | (137,649 | ) | (91,988 | ) | (47,076 | ) | ||||||||||
| Other1 | (51,724 | ) | 54,299 | 30,807 | 2,525 | 15,441 | ||||||||||||||
| Increase in Shareholders' Equity | $ | 237,104 | $ | 87,675 | $ | 18,632 | $ | 36,332 | $ | 70,331 | ||||||||||
| Regulatory Capital | ||||||||||||||||||||
| Total Common Shareholders' Equity | $ | 1,436,124 | $ | 1,374,507 | $ | 1,286,832 | $ | 1,268,200 | $ | 1,231,868 | ||||||||||
| Add: CECL Transitional Amount | 9,498 | 23,750 | — | — | — | |||||||||||||||
| Less: Goodwill, Net of Deferred Tax Liabilities | 28,747 | 28,718 | 28,718 | 28,718 | 28,718 | |||||||||||||||
| Postretirement Benefit Liability Adjustments | (33,496 | ) | (43,250 | ) | (38,757 | ) | (36,010 | ) | (27,715 | ) | ||||||||||
| Net Unrealized Gains (Losses) on Investment Securities | (32,886 | ) | 51,072 | 7,645 | (15,033 | ) | (7,000 | ) | ||||||||||||
| Other | (198 | ) | (198 | ) | (198 | ) | (198 | ) | (198 | ) | ||||||||||
| Common Equity Tier 1 Capital | 1,483,455 | 1,361,915 | 1,289,424 | 1,290,723 | 1,238,063 | |||||||||||||||
| Preferred Stock, Net of Issuance Cost | 175,487 | — | — | — | — | |||||||||||||||
| Tier 1 Capital | 1,658,942 | 1,361,915 | 1,289,424 | 1,290,723 | 1,238,063 | |||||||||||||||
| Allowable Reserve for Credit Losses | 153,001 | 141,869 | 116,849 | 113,515 | 114,168 | |||||||||||||||
| Total Regulatory Capital | $ | 1,811,943 | $ | 1,503,784 | $ | 1,406,273 | $ | 1,404,238 | $ | 1,352,231 | ||||||||||
| Risk-Weighted Assets | $ | 12,236,805 | $ | 11,295,077 | $ | 10,589,061 | $ | 9,878,904 | $ | 9,348,296 | ||||||||||
| Key Regulatory Capital Ratios | ||||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 12.12 | % | 12.06 | % | 12.18 | % | 13.07 | % | 13.24 | % | ||||||||||
| Tier 1 Capital Ratio | 13.56 | 12.06 | 12.18 | 13.07 | 13.24 | |||||||||||||||
| Total Capital Ratio | 14.81 | 13.31 | 13.28 | 14.21 | 14.46 | |||||||||||||||
| Tier 1 Leverage Ratio | 7.32 | 6.71 | 7.25 | 7.60 | 7.26 |
| Column 1 | Column 2 |
|---|---|
| 1 | Includes unrealized gains and losses on available-for-sale investment securities, minimum pension liability adjustments, common stock issuances under share-based compensation, and preferred stock issuance, net. |
Regulatory Initiatives Affecting the Banking Industry
Basel III
Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company. The Basel III capital standards substantially revised the risk-based capital requirements applicable to bank holding companies and their depository institution subsidiaries, including the definitions and the components of Tier 1 capital and Total Capital, the method of evaluating risk-weighted assets, institution of a capital conservation buffer, and other matters affecting regulatory capital ratios. Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.
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, which were fully implemented on January 1, 2019. As of December 31, 2021, the Company’s capital levels remained characterized as “well-capitalized” under the new rules.
Management continues to monitor regulatory developments and their potential impact to the Company’s liquidity requirements.
Stress Testing
Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run. Bank holding companies with total assets of less than $100 billion, such as the Company, are no longer subject to company-run stress testing requirements in section 165(i)(2) of the Dodd-Frank Act, including publishing a summary of results. At this time, the Company continues to run internal stress tests as a component of our comprehensive risk management and capital planning process.
49
Table of Contents
CARES Act
On March 27, 2020, President Trump signed the CARES Act into law. Many of the provisions of the CARES Act were renewed or extended by the Coronavirus Response and Relief Supplemental Appropriations Act on December 21, 2020.
The CARES Act established the Paycheck Protection Program, an expansion of the SBA’s 7(a) loan program. The PPP provided loans to small businesses who were affected by economic conditions as a result of the COVID-19 pandemic to provide cash flow assistance to employers who maintained their payroll (including healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during this emergency. The funding period of the PPP has ended on May 31, 2021. Pursuant to the provisions of Section 1106 of the CARES Act, borrowers may apply to the Bank for loan forgiveness of all or a portion of the loan, subject to certain eligibility requirements and conditions.
In 2021, the Bank participated in the second round of the PPP. The expertise and diligence of our PPP team enabled us to process more than 3,400 PPP loans totaling over $287 million in 2021. The combined Bank of Hawaii PPP loans processed in 2020 and 2021 were almost 8,000 loans totaling over $830 million. In addition, to assist Hawaii business, the Bank processed more than 7,500 PPP loan forgiveness applications totaling more than $700 million in federal funding.
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 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 Operational 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.
Guarantees
We pool Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to Ginnie Mae. We also sell residential mortgage loans in the secondary market to Fannie Mae. The agreements under which we sell residential mortgage loans to Ginnie Mae or Fannie Mae and the insurance or guaranty agreements with the FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse the respective investor if it is found that required documents were not delivered or were defective.
We also service substantially all of the loans we sell to investors in the secondary market. Each agreement under which we act as servicer generally specifies a standard of responsibility for our actions and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
See discussion of our risks related to representation and warranty provisions as well as our risks related to residential mortgage loan servicing activities in Note 20 to the Consolidated Financial Statements.
50
Table of Contents
Selected Quarterly Consolidated Financial Data
Table 23 presents our selected quarterly financial data for 2021 and 2020.
| Condensed Statements of Income | Table 23 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||||||||||||||
| (dollars in thousands, except per share amounts) | Dec 31 | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Mar 31 | ||||||||||||||||||||||||
| Interest Income | $ | 132,309 | $ | 134,263 | $ | 131,379 | $ | 128,765 | $ | 128,316 | $ | 134,017 | $ | 139,145 | $ | 144,946 | ||||||||||||||||
| Interest Expense | 5,921 | 7,444 | 7,865 | 8,196 | 8,817 | 9,851 | 12,454 | 18,980 | ||||||||||||||||||||||||
| Net Interest Income | 126,388 | 126,819 | 123,514 | 120,569 | 119,499 | 124,166 | 126,691 | 125,966 | ||||||||||||||||||||||||
| Provision for Credit Losses 1 | (9,700 | ) | (10,400 | ) | (16,100 | ) | (14,300 | ) | 15,200 | 28,600 | 40,400 | 33,600 | ||||||||||||||||||||
| Investment Securities Gains (Losses), Net | (1,258 | ) | (1,259 | ) | 2,423 | (1,203 | ) | (1,193 | ) | (1,121 | ) | 13,216 | (970 | ) | ||||||||||||||||||
| Noninterest Income | 43,832 | 42,637 | 42,008 | 44,173 | 46,451 | 42,855 | 38,052 | 47,119 | ||||||||||||||||||||||||
| Noninterest Expense | 101,678 | 96,519 | 96,527 | 98,865 | 98,654 | 89,949 | 88,892 | 96,312 | ||||||||||||||||||||||||
| Income Before Provision for Income Taxes | 76,984 | 82,078 | 87,518 | 78,974 | 50,903 | 47,351 | 48,667 | 42,203 | ||||||||||||||||||||||||
| Provision for Income Taxes | 13,147 | 20,025 | 19,985 | 19,025 | 8,589 | 9,511 | 9,759 | 7,461 | ||||||||||||||||||||||||
| Net Income | $ | 63,837 | $ | 62,053 | $ | 67,533 | $ | 59,949 | $ | 42,314 | $ | 37,840 | $ | 38,908 | $ | 34,742 | ||||||||||||||||
| Preferred Stock Dividends | 1,969 | 1,006 | — | — | — | — | — | — | ||||||||||||||||||||||||
| Net Income Available to Common Shareholders | $ | 61,868 | $ | 61,047 | $ | 67,533 | $ | 59,949 | $ | 42,314 | $ | 37,840 | $ | 38,908 | $ | 34,742 | ||||||||||||||||
| Per Common Share | ||||||||||||||||||||||||||||||||
| Basic Earnings Per Common Share | $ | 1.56 | $ | 1.53 | $ | 1.69 | $ | 1.51 | $ | 1.06 | $ | 0.95 | $ | 0.98 | $ | 0.88 | ||||||||||||||||
| Diluted Earnings Per Common Share | $ | 1.55 | $ | 1.52 | $ | 1.68 | $ | 1.50 | $ | 1.06 | $ | 0.95 | $ | 0.98 | $ | 0.87 | ||||||||||||||||
| Dividends Declared Per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.67 | $ | 0.67 | $ | 0.67 | $ | 0.67 | $ | 0.67 | $ | 0.67 | ||||||||||||||||
| Performance Ratios | ||||||||||||||||||||||||||||||||
| Net Income to Average Total Assets (ROA) | 1.12 | % | 1.07 | % | 1.23 | % | 1.15 | % | 0.83 | % | 0.76 | % | 0.82 | % | 0.77 | % | ||||||||||||||||
| Net Income to Average Shareholders’ Equity (ROE) | 15.92 | 15.41 | 19.17 | 17.65 | 12.26 | 11.01 | 11.58 | 10.64 | ||||||||||||||||||||||||
| Net Income to Average Common Equity (ROCE) | 17.40 | 17.08 | 19.61 | 17.65 | 12.26 | 11.01 | 11.58 | 10.64 | ||||||||||||||||||||||||
| Efficiency Ratio 2 | 60.18 | 57.38 | 57.47 | 60.45 | 59.88 | 54.22 | 49.95 | 55.96 | ||||||||||||||||||||||||
| Net Interest Margin 3 | 2.34 | 2.32 | 2.37 | 2.43 | 2.48 | 2.67 | 2.83 | 2.96 |
| Column 1 | Column 2 |
|---|---|
| 1 | Provision for Credit Losses for 2021 includes Provision for Unfunded Commitments and Accrued Interest Receivable, 2020 represents only Provisions for Loans and Leases. |
| Column 1 | Column 2 |
|---|---|
| 2 | The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income). |
| Column 1 | Column 2 |
|---|---|
| 3 | The net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. |
Fourth Quarter Results and Other Matters
Net Income Available for Common Shareholders
Net income available for common shareholders for the fourth quarter of 2021 was $61.9 million, an increase of $19.6 million or 46% compared to the fourth quarter of 2020. Diluted earnings per common share were $1.55 for the fourth quarter of 2021, an increase of $0.49 or 46% compared to the fourth quarter of 2020.
Net Interest Income
Net interest income, on a taxable-equivalent basis, for the fourth quarter of 2021 was $126.7 million, an increase of $6.9 million or 6% compared to the fourth quarter of 2020. This increase was primarily due to increase in investment securities portfolio, higher PPP income, and decrease in interest expense on time deposits. Net interest margin was 2.34% for the fourth quarter of 2021, a decrease of 14 basis points compared to the fourth quarter of 2020, primarily due to lower yields in our investment securities and loans portfolio.
51
Table of Contents
Provision for Credit Losses
The provision for credit losses for the fourth quarter of 2021 was a net benefit of $9.7 million compared to a net expense of $15.2 million in the fourth quarter of 2020, while recording a net charge-off of loans and leases of $0.7 million in the fourth quarter of 2021 compared to a net recovery of $0.3 million in the fourth quarter of 2020.
Noninterest Income
Noninterest income, other than net gains on sales of investment securities, was $43.8 million in the fourth quarter of 2021, a decrease of $2.6 million or 6% compared to the fourth quarter of 2020. This decrease was primarily due to a $3.9 million decrease in mortgage banking due to lower volume and customer derivatives. In addition, other income decreased by $1.7 million due to a decrease in fees related to our customer interest rate swap derivatives. These decreases were partially offset by a $2.3 million increase in fees, exchange, merchant income, and other service charges due to higher ATM, merchant services, and debit and credit card transaction volume.
Noninterest Expense
Noninterest expense was $101.7 million in the fourth quarter of 2021, an increase of $3.0 million or 3% compared to the fourth quarter of 2020. This increase was primarily due to a $9.2 million increase in salaries and benefits due to increase in corporate incentive plans, medical, dental, and life insurance and share-based compensation of $3.6 million, $2.5 million and $1.4 million, respectively. These increases were offset by $5.5 million decrease in net occupancy expense primarily due to the closure of 12 branches in the fourth quarter of 2020 for a total exit cost of $5.6 million.
Provision for Income Taxes
The provision for income taxes was $13.1 million in the fourth quarter of 2021, an increase of $4.6 million or 53% compared to the fourth quarter of 2020. The effective tax rate for the fourth quarter of 2021 was 17.08% compared with an effective tax rate of 16.87% for the fourth quarter of 2020. The difference in the effective tax rate in the fourth quarter of 2021 compared to the same period of 2020 was primarily due to higher pretax income in 2021, partially offset by higher tax benefits in 2021.
Common Stock Repurchase Program
In the fourth quarter of 2021, we repurchased 87,500 shares of our common stock under our share repurchase program at an average cost per share of $83.83 and a total cost of $7.3 million. See Note 11 to the Consolidated Financial Statements for more information related to our common stock repurchase program.