CENTRAL PACIFIC FINANCIAL CORP (CPF)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=701347. Latest filing source: 0000701347-26-000021.
Informational only - descriptive public-record data, not investment advice.
Business
Read CPF's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read CPF's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 314,162,000 | USD | 2025 | 2026-02-27 |
| Net income | 77,480,000 | USD | 2025 | 2026-02-27 |
| Assets | 7,409,241,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000701347.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2011 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167,139,000 | 182,562,000 | 198,294,000 | 216,383,000 | 212,418,000 | 218,762,000 | 232,656,000 | 282,657,000 | 306,099,000 | 314,162,000 | |
| Net income | 46,992,000 | 41,204,000 | 59,486,000 | 58,322,000 | 37,273,000 | 79,894,000 | 73,928,000 | 58,669,000 | 53,412,000 | 77,480,000 | |
| Diluted EPS | 1.50 | 1.34 | 2.01 | 2.03 | 1.32 | 2.83 | 2.68 | 2.17 | 1.97 | 2.86 | |
| Operating cash flow | 23,123,000 | 96,784,000 | 103,486,000 | 72,192,000 | 76,792,000 | 110,488,000 | 114,121,000 | 105,112,000 | 90,519,000 | 97,465,000 | |
| Capital expenditures | 5,896,000 | 6,531,000 | 3,225,000 | 7,197,000 | 25,997,000 | 22,161,000 | 18,440,000 | 12,650,000 | 15,092,000 | 5,162,000 | |
| Dividends paid | 18,619,000 | 21,299,000 | 24,143,000 | 25,706,000 | 25,935,000 | 26,959,000 | 28,505,000 | 28,117,000 | 28,143,000 | 29,356,000 | |
| Assets | 5,384,236,000 | 5,623,708,000 | 5,807,026,000 | 6,012,672,000 | 6,594,583,000 | 7,419,089,000 | 7,432,763,000 | 7,642,796,000 | 7,472,096,000 | 7,409,241,000 | |
| Liabilities | 4,879,561,000 | 5,123,673,000 | 5,315,301,000 | 5,484,152,000 | 6,047,850,000 | 6,860,822,000 | 6,979,892,000 | 7,138,981,000 | 6,933,711,000 | 6,816,660,000 | |
| Stockholders' equity | 504,650,000 | 500,011,000 | 491,725,000 | 528,520,000 | 546,733,000 | 558,267,000 | 452,871,000 | 503,815,000 | 538,385,000 | 592,581,000 | |
| Free cash flow | 90,253,000 | 100,261,000 | 64,995,000 | 50,795,000 | 88,327,000 | 95,681,000 | 92,462,000 | 75,427,000 | 92,303,000 |
Ratios
| Metric | 2011 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 28.12% | 22.57% | 30.00% | 26.95% | 17.55% | 36.52% | 31.78% | 20.76% | 17.45% | 24.66% | |
| Return on equity | 9.31% | 8.24% | 12.10% | 11.03% | 6.82% | 14.31% | 16.32% | 11.64% | 9.92% | 13.08% | |
| Return on assets | 0.87% | 0.73% | 1.02% | 0.97% | 0.57% | 1.08% | 0.99% | 0.77% | 0.71% | 1.05% | |
| Liabilities / equity | 9.67 | 10.25 | 10.81 | 10.38 | 11.06 | 12.29 | 15.41 | 14.17 | 12.88 | 11.50 |
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 0000701347-26-000021; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000701347-26-000021; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000701347-26-000021; 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 0000701347-26-000021; filed 2026-02-27. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000701347-26-000021; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000701347.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.64 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.61 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.60 | reported discrete quarter | ||
| 2023-Q2 | 2023-03-31 | 16,187,000 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 69,324,000 | 0.53 | reported discrete quarter | |
| 2023-Q3 | 2023-06-30 | 14,475,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 72,412,000 | 0.49 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 74,113,000 | 14,866,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 74,402,000 | 12,945,000 | 0.48 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 12,945,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 75,840,000 | 0.58 | reported discrete quarter | |
| 2024-Q3 | 2024-06-30 | 15,817,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-09-30 | 77,897,000 | 0.49 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 77,960,000 | 11,345,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 77,206,000 | 17,760,000 | 0.65 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | 17,760,000 | reported discrete quarter | ||
| 2025-Q2 | 2025-06-30 | 78,120,000 | 0.67 | reported discrete quarter | |
| 2025-Q3 | 2025-06-30 | 18,271,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-09-30 | 79,959,000 | 0.69 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 78,877,000 | 22,875,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 77,096,000 | 20,725,000 | 0.78 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000701347-26-000028; filed 2026-04-29. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000701347-26-000028; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000701347-26-000028; filed 2026-04-29. 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: 0000701347-26-000028.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this quarterly report on Form 10-Q that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act"), notwithstanding that such statements are not specifically identified. In addition, certain statements may be contained in our future filings with the U.S. Securities and Exchange Commission ("SEC"), in press releases and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act.
Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, payment or nonpayment of dividends, net interest income, capital position, credit losses, net interest margin or other financial items; (ii) statements of plans, objectives, and expectations of Central Pacific Financial Corp. (the "Company") or its management or Board of Directors, including those relating to business plans, use of capital resources, products or services, and regulatory developments or actions; (iii) statements of future economic performance including anticipated performance results from our business initiatives; and (iv) any statements of the assumptions underlying or relating to any of the foregoing.
Words such as "believe," "plan," "anticipate," "aim," "seek," "expect," "intend," "forecast," "hope," "target," "continue," "remain," "estimate," "will," "should," "may," and other similar expressions are intended to identify forward-looking statements, although such terminology is not the exclusive means of doing so.
While we believe that our forward-looking statements and their underlying assumptions are reasonably based, such statements are inherently subject to risks and uncertainties that may cause actual results to differ materially from expectations. Factors that may lead to such differences include, but are not limited to:
•the persistence or resurgence of current inflationary pressures in the United States and our market areas, and their effect on market interest rates, economic conditions, and credit quality;
•the impact of the current U.S. administration's economic policies, including potential international tariffs, geopolitical instability, trade tensions, and other cost-cutting or fiscal initiatives;
•disruptions in the economy, including the effects of government shutdown(s) and supply chain disruptions;
•labor contract disputes, and potential strikes impacting both the U.S. National and Hawaii economies;
•adverse trends in the real estate or construction industries, including rising inventory levels or declining property values;
•deterioration in borrowers' financial performance leading to increased loan delinquencies, asset quality issues, or loan losses;
•the impact of local, national, and international economies and natural disasters (such as wildfires, volcanic eruptions, hurricanes, tsunamis, storms, floods, or earthquakes) on our markets and major industries within Hawaii;
•weakness in domestic economic conditions, including higher unemployment levels, instability in the financial industry, deterioration in the real estate markets, and declines in consumer or business confidence;
•revisions to estimates of reserve requirements under applicable regulatory and accounting standards;
•the adverse effects of bank failures on customer confidence, deposit behavior, liquidity, and regulatory responses;
•the adverse effects of pandemics, epidemics, and other public health emergencies, including their impact on Hawaii's tourism and construction sectors, and on our borrowers, customers, vendors, and employees;
•the impact of legislative and regulatory developments, including the Dodd-Frank Act, changing capital and consumer protection rules, and new regulations affecting our operations and competitiveness
•the costs and effects of legal and regulatory proceedings, including actual or threatened litigation and the efforts of governmental and regulatory exams and orders, as well as the costs of ongoing or potential compliance efforts;
•the effect of accounting standard changes adopted by regulatory agencies, the Public Company Accounting Oversight Board ("PCAOB"), or the Financial Accounting Standards Board ("FASB"), and the cost and resources associated with implementation;
•changes in trade, tariff, monetary, or fiscal policies and laws, including actions by the Board of Governors of the Federal Reserve System
•increased competition among financial institutions, and other financial service providers;
•market volatility and monetary fluctuations;
42
Table of Contents
•declines in our market capitalization or changes in the price of the Company’s common stock;
•the effects and cost of acquisitions, dispositions, or strategic transactions we may make or evaluate;
•political instability, acts of war or terrorism, or other geopolitical conflicts;
•shifts in consumer spending, borrowings and savings behaviors;
•technological changes and developments;
•cybersecurity incidents, data privacy breaches, or fraud involving us or third-party vendors;
•deficiencies in our internal controls over financial reporting or disclosure controls and procedures, and our ability to remediate them;
•our ability to achieve efficiency ratio improvement goals;
•our ability to attract and retain key personnel;
•changes in our personnel, organization, compensation, and benefit plans;
•risks related to the United States fiscal debt, deficit and budget uncertainties; and
•our success at managing the risks involved in the foregoing items.
For further information with respect to factors that could cause actual results to materially differ from the expectations or projections stated in the forward-looking statements, please see the Company's publicly available Securities and Exchange Commission filings, including the Company's Form 10-K for the last fiscal year, respectively, and in particular, the discussion of "Risk Factors" set forth herein and therein. We urge investors to consider all of these factors carefully in evaluating the forward-looking statements contained in this document. Forward-looking statements speak only as of the date on which such statements are made. We undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events except as required by law.
General
Central Pacific Financial Corp. ("CPF"), a Hawaii corporation and registered bank holding company under the Bank Holding Company Act of 1956, as amended (the "BHC Act"), was organized on February 1, 1982. CPF serves as the bank holding company for its principal subsidiary, Central Pacific Bank, which was incorporated in its present form in the State of Hawaii on March 16, 1982, following a holding company reorganization. The Bank's predecessor entity was originally incorporated in the State of Hawaii on January 15, 1954.
CPF reports financial results on a fiscal year ending December 31 and operates as a single reportable segment: banking operations.
Throughout this document, "Central Pacific Bank" is referred to as "our Bank" or "the Bank," and "the Company," "we," "us," or "our," refers to Central Pacific Financial Corp. on a consolidated basis, including the Bank and other consolidated subsidiaries.
As of March 31, 2026, Central Pacific Bank operated 27 branches and 55 ATMs across the State of Hawaii, offering full-service community banking.
Central Pacific Bank was founded by World War II veterans who, despite returning home as war heroes, faced limited banking opportunities in Hawaii. In response, they established the Bank to serve individuals and small businesses that lacked access to financial services at the time. This commitment to creating opportunity and serving our community continues in the present day as we strive to deliver exceptional customer service and tailored financial products to meet the unique needs of our customers and the communities we serve. This legacy continues to shape our mission to deliver exceptional customer service and tailored financial products that meet our customers' needs, including:
•Loans: The Company's loan portfolio includes commercial and industrial loans, commercial mortgages, and construction loans to small and medium-sized businesses, professionals, and real estate investors and developers. The Company also offers residential mortgages, home equity loans, and consumer loans to individuals and homeowners. Lending activities represent a core source of interest income, which is a key driver of our overall revenue. The Company aims to maintain a strong and diversified loan portfolio, primarily in Hawaii, with selective expansion into mainland markets.
•Deposits: The Company offers a comprehensive suite of deposit products and services including checking, savings, and time deposit accounts, as well as cash management solutions and digital banking capabilities. The Company's extensive branch and ATM network across the State of Hawaii supports convenient access for its customers. The interest paid on
43
Table of Contents
deposits is a key component of interest expense, which significantly influences overall earnings. In addition, fees and service charges on deposit accounts, along with card interchange contribute meaningfully to non-interest revenue.
•Wealth Management: The Company offers non-deposit investment products, annuities, investment management, trust custody, estate planning, and financial advisory services.
Our foundational principles are based on continuing to be a leading bank for small businesses, and a professional and reliable resource to meet Hawaii’s housing needs. To drive growth, diversify our balance sheet, and strengthen resilience, we also focus on markets and niche segments that differentiate our Bank which includes strategic partnerships with financial institutions in Japan and Korea.
Basis of Presentation
This Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the accompanying unaudited consolidated financial statements under "Part I, Item 1. Financial Statements." The following discussion should also be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2025 filed with the U.S. Securities and Exchange Commission (the "SEC") on February 27, 2026, including the "Risk Factors" disclosed therein.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires management to make certain judgments, estimates and assumptions that affect reported amounts and disclosures. Actual results may differ from these estimates, and such differences could be material to the financial statements.
Accounting estimates are deemed critical when a different estimate could reasonably have been used or where changes in the estimate are reasonably likely to occur from period-to-period and would materially impact the consolidated financial statements as of or for the periods presented.
Management has reviewed the development and selection of the critical accounting estimates and disclosures noted below with the Audit Committee of the Board of Directors.
Management determined the allowance for credit losses ("ACL") on loans is a critical accounting policy as of March 31, 2026 and December 31, 2025. This policy requires significant judgment and involves inherent complexity.
[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
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the accompanying Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this annual report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act"), notwithstanding that such statements are not specifically identified. In addition, certain statements may be contained in our future filings with the U.S. Securities and Exchange Commission ("SEC"), in press releases, and in oral and written statements made by us, or with our approval, that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act.
Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, payment or nonpayment of dividends, net interest income, capital position, credit losses, net interest margin, or other financial items; (ii) statements of plans, objectives, and expectations of Central Pacific Financial Corp. (the "Company") or its management or Board of Directors, including those relating to business plans, use of capital resources, products or services, and regulatory developments or actions; (iii) statements of future economic performance including anticipated performance results from our business initiatives; and (iv) any statements of the assumptions underlying or relating to any of the foregoing.
Words such as "believe," "plan," "anticipate," "aim," "seek", "expect," "intend," "forecast," "hope," "target," "continue," "remain," "estimate," "goal," "will," "should," "may," and other similar expressions, are intended to identify forward-looking statements, although such terminology is not the exclusive means of doing so.
While we believe that our forward-looking statements and their underlying assumptions are reasonably based, such statements are inherently subject to risks and uncertainties that may cause actual results to differ materially from expectations. Factors that may lead to such differences include, but are not limited to:
•the persistence or resurgence of current inflationary pressures in the United States and our market areas, and their effect on market interest rates, economic conditions, and credit quality;
•the impact of the current U.S. administration's economic policies, including potential international tariffs, geopolitical instability, trade tensions, and other cost-cutting or fiscal initiatives;
•disruptions in the economy, including the effects of government shutdown(s) and supply chain disruptions;
•labor contract disputes, and potential strikes impacting both the U.S. National and Hawaii economies;
•adverse trends in the real estate or construction industries, including rising inventory levels or declining property values;
•deterioration in borrowers' financial performance leading to increased loan delinquencies, asset quality issues, or loan losses;
•the impact of local, national, and international economies and natural disasters (such as wildfires, volcanic eruptions, hurricanes, tsunamis, storms, or earthquakes) on our markets and major industries within Hawaii;
•weakness in domestic economic conditions, including higher unemployment levels, instability in the financial industry, deterioration in the real estate markets, and declines in consumer or business confidence;
•revisions to estimates of reserve requirements under applicable regulatory and accounting standards;
•the adverse effects of bank failures on customer confidence, deposit behavior, liquidity, and regulatory responses;
•the adverse effects of pandemics, epidemics, and other public health emergencies, including their impact on Hawaii's tourism and construction sectors, and on our borrowers, customers, vendors, and employees;
•the impact of legislative and regulatory developments, including the Dodd-Frank Act, changing capital and consumer protection rules, and new regulations affecting our operations and competitiveness;
•the costs and effects of legal and regulatory proceedings, including actual or threatened litigation and the efforts of governmental and regulatory exams and orders, as well as the costs of ongoing or potential compliance efforts;
•the effect of accounting standard changes adopted by regulatory agencies, the Public Company Accounting Oversight Board ("PCAOB"), or the Financial Accounting Standards Board ("FASB"), and the cost and resources associated with implementation;
40
Table of Contents
•changes in trade, tariff, monetary, or fiscal policies and laws, including actions by the Board of Governors of the Federal Reserve System
•increased competition among financial institutions, and other financial service providers;
•market volatility and monetary fluctuations;
•declines in our market capitalization or changes in the price of the Company’s common stock;
•the effects and cost of acquisitions, dispositions, or strategic transactions we may make or evaluate;
•political instability, acts of war or terrorism, or other geopolitical conflicts;
•shifts in consumer spending, borrowings and savings behaviors;
•technological changes and developments;
•cybersecurity incidents, data privacy breaches, or fraud involving us or third-party vendors;
•deficiencies in our internal controls over financial reporting or disclosure controls and procedures, and our ability to remediate them;
•our ability to achieve efficiency ratio improvement goals;
•our ability to attract and retain key personnel;
•changes in our personnel, organization, compensation, and benefit plans;
•risks related to the United States fiscal debt, deficit and budget uncertainties; and
•our success at managing the risks involved in the foregoing items.
Further information with respect to factors that could cause actual results to materially differ from the expectations or projections stated in the forward-looking statements as described in "Part I, Item 1A. Risk Factors" of this report. We urge investors to consider all of these factors carefully in evaluating the forward-looking statements contained in this document. Forward-looking statements speak only as of the date on which such statements are made. We undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events except as required by law.
Introduction
We are a bank holding company that, through our banking subsidiary, Central Pacific Bank, offers full service commercial banking primarily in the State of Hawaii.
We strive to provide exceptional customer service and products that meet our customers' needs. Our products and services consist primarily of the following:
•Loans: The Company's loan portfolio includes commercial and industrial loans, commercial mortgages, and construction loans to small and medium-sized businesses, professionals, and real estate investors, and developers. The Company also offers residential mortgages, home equity loans, and consumer loans to individuals and homeowners. Lending activities represent a core source of interest income, which is a key driver of our overall revenue. The Company aims to maintain a strong and diversified loan portfolio, primarily in Hawaii, with selective diversification into U.S. Mainland markets.
•Deposits: The Company offers a comprehensive suite of deposit products and services including checking, savings and time deposit accounts, as well as cash management solutions, and digital banking capabilities. The Company's extensive branch and ATM network across the State of Hawaii supports convenient access for its customers. The interest paid on deposits is a key component of interest expense, which significantly influences overall earnings. In addition, fees and service charges on deposit accounts, along with card interchange income contribute meaningfully to non-interest revenue.
•Wealth Management: The Company offers non-deposit investment products, annuities, investment management, trust custody, estate planning, and financial advisory services.
41
Table of Contents
Executive Overview
We believe we delivered solid financial performance while managing and mitigating risks that arose in 2025.
•We recorded net income of $77.5 million, or $2.86 per diluted common share in 2025, compared to $53.4 million, or $1.97 per diluted common share in 2024.
•Results in 2025 were impacted by $1.5 million in pre-tax expenses related to the consolidation of the Company's former operations center into its main headquarters ("Operations Center Consolidation") in the third quarter of 2025. Results in 2024 were impacted by a pre-tax loss on sales of investment securities of $9.9 million related to an investment securities portfolio repositioning ("Repositioning Loss") and pre-tax expenses related to our evaluation and assessment of a strategic opportunity of $3.1 million ("Strategic Expense").
•Excluding the impact of the Operations Center Consolidation, non-GAAP adjusted net income was $78.6 million, or $2.91 per diluted common share in 2025. (See Tables 1-6 for reconciliations of the adjusted non-GAAP financial measures.) Excluding the impact of the Repositioning Loss and Strategic Expense, non-GAAP adjusted net income was $63.4 million, or $2.34 per diluted common share in 2024. (See Tables 1-6 for reconciliations of the adjusted non-GAAP financial measures.)
•We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 1.06% and 13.62%, respectively, in 2025, compared to ROA and ROE ratios of 0.72% and 10.25%, respectively, in 2024. Excluding the impact of the Operations Center Consolidation in 2025 and Repositioning Loss and Strategic Expense in 2024, adjusted ROA and ROE ratios (non-GAAP) was 1.07% and 13.81%, respectively, in 2025, compared to adjusted ROA and ROE ratios (non-GAAP) of 0.86% and 12.10%, respectively, in 2024. (See Table 3 - Adjusted Return on Average Assets and Adjusted Return on Average Shareholders' Equity for a reconciliation of the non-GAAP adjusted ROA and ROE.)
•Asset quality remains strong as our nonperforming assets totaled $14.4 million, or 0.19% of total assets at December 31, 2025, compared to $11.0 million, or 0.15% of total assets at December 31, 2024.
•Our loan portfolio declined by $43.8 million, or 0.8% in 2025, primarily due to run-off of our home equity loan portfolio of $76.9 million, consumer loan portfolio of $62.9 million, and residential mortgage loan portfolio of $53.3 million, partially offset by increases in our commercial mortgage loan portfolio of $93.8 million and our construction loan portfolio of $68.0 million.
•Total deposits declined by $34.2 million, or 0.5% in 2025, primarily due to the run-off of high-cost time deposits greater than $250,000 of $53.5 million. Our core deposit portfolio grew by $19.3 million, or 0.3%.
•Our capital position and consistent profitability allowed us to pay cash dividends of $1.09 per share in 2025. In addition, in 2025 we repurchased an aggregate of 788,261 shares of common stock under our share repurchase program at an aggregate cost of $23.3 million, or an average of $29.60 per share.
Business Environment
Our operations are primarily concentrated in the State of Hawaii, making our performance highly sensitive to local economic, environmental, and industry-specific conditions, particularly those affecting broader macroeconomic trends, real estate, and tourism. A favorable business climate in Hawaii is generally characterized by expanding gross state product, low unemployment, and rising personal income; while an unfavorable business climate reflects the opposite.
Labor Market and Economic Indicators
The Department of Labor and Industrial Relations reported that Hawaii's seasonally adjusted annual unemployment rate was 2.2% in the month of December 2025, a decline from 3.0% in December 2024 and well below the national seasonally adjusted unemployment rate of 4.4%. The State of Hawaii's Department of Business, Economic Development and Tourism ("DBEDT") projects Hawaii's seasonally adjusted annual unemployment rate to average 3.0% in 2026.
DBEDT estimates that real personal income grew by approximately 1.7% in 2025, while real gross state product grew by approximately 1.6% for 2025. DBEDT projects real personal income to grow by 1.6% and real gross state product to grow by 1.5% for 2026.
According to the University of Hawaii Economic Research Organization ("UHERO") December 2025 forecast, Hawaii is expected to be impacted by weakening U.S. and global conditions, declining tourism, particularly from international markets, and stalled job growth. Inflation is anticipated to rise due to tariff impacts, while construction remains the primary source of economic strength. Real personal income and real gross state product is forecast to remain flat in 2026. These projections
42
Table of Contents
assume continued high tariffs, federal spending cuts, and no immediate U.S. recession, though downside risks remain elevated due to policy uncertainty and global economic fragility.
Real Estate Market
Real estate lending, particularly residential mortgage and commercial mortgage loans, is a core focus of the Company. Consequently, our performance is closely tied to the health of Hawaii's real estate market. Despite mixed results, Hawaii's housing market remained resilient in 2025. According to the Honolulu Board of Realtors, the median price for a single-family home on Oahu was $1,139,000 for the year ended December 31, 2025, representing an increase of 3.5% from the median resale price of $1,100,000 for the year ended December 31, 2024. The median resale price for condominiums on Oahu was $507,250 for the year ended December 31, 2025, representing a decrease of 1.5% from the median resale price of $515,000 for the year ended December 31, 2024. Oahu unit sales volume increased by 3.5% for single-family homes, and decreased by 1.1% for condominiums in 2025 from 2024.
If the residential and commercial real estate markets we have exposure to deteriorate, our results of operations could be negatively impacted. See the "Overview of Results of Operations—Concentrations of Credit Risk" section for a further discussion on how a deteriorating real estate market, combined with the concentration risk within our portfolio, could have a significant negative impact on our asset quality and credit losses.
Tourism Trends
In 2025, Hawaii’s tourism industry continued its post‑pandemic recalibration, with visitor volumes stabilizing while visitor spending increased. According to the Hawaii Tourism Authority ("HTA"), total visitor arrivals declined modestly to approximately 9.6 million in 2025, down 0.6% from the 9.7 million visitors in 2024, reflecting softening demand in certain international markets and capacity constraints, particularly on Oahu. Despite the modest decline in arrivals, overall visitor demand remained resilient, led primarily by the U.S. Mainland market, which accounted for the majority of air arrivals and remained relatively flat year over year.
Importantly, total visitor spending reached a record high of $21.75 billion in 2025, representing an increase of approximately 5.7% from the $20.58 billion in 2024, driven by higher per‑visitor expenditures rather than growth in headcount. Average daily visitor spending rose to a record $273 per person, reflecting higher lodging rates, increased spending on food and beverage, and continued preference for higher‑end accommodations and experiences. This shift toward a higher‑spending visitor partially offset the impact of lower arrival volumes and underscores a continued evolution toward a value‑focused tourism model.
International travel showed selective improvement. Visitor arrivals from Japan increased approximately 3% year over year to about 732,000, signaling early signs of recovery in Hawaii’s most critical international market, although volumes remain well below pre‑pandemic levels. In contrast, arrivals from Canada and other international markets remained soft, weighing on overall growth.
Looking ahead to 2026, UHERO, in it's December 2025 forecast report, projects a period of moderation for Hawaii’s tourism sector. Total visitor arrivals by air are expected to decline by approximately 1.3% to 9.5 million in 2026, reflecting continued weakness in international markets, rising travel costs, and broader macroeconomic headwinds associated with a mild economic recession. Correspondingly, visitor spending is forecast to decline by approximately 2.4% to $20.33 billion in 2026, as slower arrival volumes and easing pricing power outweigh recent gains in per‑visitor spending.
Despite this near‑term softness, UHERO anticipates that the tourism downturn is cyclical rather than structural, with conditions expected to stabilize in 2026 and gradually improve in 2027 and 2028, supported by recovering international demand, particularly from Japan, continued Maui recovery, and sustained investment in major construction and infrastructure projects statewide.
Interest Rates and Monetary Policy
Changes in monetary policy, including interest rate adjustments, can significantly influence:
1.Interest income on loans and securities,
2.Interest expense on deposits and borrowings,
3.Loan origination and deposit growth,
4.Fair value of assets and liabilities, among other areas.
43
Table of Contents
To combat inflation, the FRB aggressively increased interest rates beginning in early 2022, when the Federal Funds Rate target range was 0.00% to 0.25%, up to a 22-year high, 5.25% to 5.50% by mid-2023. The rate remained unchanged until September 2024, when the Federal Open Market Committee ("FOMC") initiated a series of rate cuts, lowering the target range to 4.25% to 4.50% by year-end 2024.
In September 2025, the FOMC implemented its first rate cut of the year, reducing the target range by 25 basis points ("bps") to 4.00% to 4.25%. This decision was driven by signs of a weakening labor market and moderated economic growth, despite inflation remaining above the Fed’s 2% target. During the fourth quarter of 2025, the FOMC cut rates twice by 25 bps to a target rate of 3.50% to 3.75% at the end of 2025. The FOMC also signaled the possibility of one more cut in 2026 as they aim to balance employment and inflation goals.
Other Economic Considerations
Beyond monetary policy, other factors, including inflationary pressures, labor shortages, regulatory changes, geopolitical conflicts, supply chain disruptions, and potential bank failures, could adversely impact the economy and our financial results. These conditions may affect cash flow, loan demand, deposit growth, credit quality, noninterest income, and expenses.
Recent Industry Developments
Beginning in March 2023, the banking industry experienced significant volatility following several high-profile regional bank failures. These events resulted in industry-wide concerns regarding liquidity, deposit outflows, unrealized or unrecognized losses on investment securities, and overall consumer confidence in the banking sector. In response, the Company implemented a series of proactive measures during the first half of 2023, including enhanced client outreach and liquidity contingency planning. These actions focused on maximizing funding sources and increasing liquidity monitoring to mitigate potential risks.
Industry conditions stabilized in 2024 and 2025, and we believe the Company maintained a strong balance sheet and liquidity position throughout this period. As of December 31, 2025, the Company held $378.7 million in cash and approximately $2.52 billion in additional liquidity sources, including available borrowing capacity and unpledged investment securities. Total available sources of liquidity represented approximately 116% of uninsured and uncollateralized deposits as of December 31, 2025. We believe the Company's deposit base remains well-diversified and long-tenured, with approximately 62% of total deposits insured by the FDIC or otherwise collateralized as of December 31, 2025.
The Company’s capital also remained strong, with leverage, Common Equity Tier 1 capital, Tier 1 risk-based capital, and total risk-based capital ratios of 9.8%, 12.7%, 13.6%, and 14.8%, respectively, as of December 31, 2025, all exceeding the regulatory standards for "well-capitalized" institutions.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires management to make judgments, estimates, and assumptions that affect the reported amounts of assets, liabilities, income, and expenses, as well as related disclosures. Certain accounting policies inherently involve significant judgement and estimation due to their complexity and the uncertainty of future events. Actual results may differ materially from those estimates, and changes in assumptions or circumstances after the balance sheet date could result in material differences in future periods.
Accounting estimates are considered critical when alternative estimates could reasonably have been used or when changes in those estimates are reasonably likely to occur and would materially impact the Consolidated Financial Statements. Management has discussed the development and selection of the critical accounting policy and estimate described below with the Audit Committee of the Board of Directors, and the Audit Committee has reviewed the related disclosures. We believe the most critical accounting policy in preparing our Consolidated Financial Statements is the determination of the allowance for credit losses on loans.
Allowance for Credit Losses on Loans
Management considers the policies related to the allowance for credit losses ("ACL") on loans to be the most critical to the financial statement presentation. The ACL on loans is determined in accordance with Accounting Standards Codification (“ASC”) 326, "Financial Instruments – Credit Losses", and reflects management’s estimate of expected credit losses over the life of loans in the portfolio as of the balance sheet date. The ACL is established through provisions for credit losses recorded in
44
Table of Contents
current earnings. Loan balances are charged off against the allowance for credit losses when management determines the loan is uncollectable. Subsequent recoveries of amounts previously charged off are credited to the allowance.
The ACL is measured on a collective basis for loans with similar risk characteristics. We stratify the loan portfolio into homogeneous groups and estimate expected credit losses based on the net amount expected to be collected over the life of the loans. Our methodology incorporates relevant information about past events, current conditions, and reasonable and supportable forecasts. For additional details on the risk factors considered by management in establishing the ACL, refer to Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the Consolidated Financial Statements.
Overview of Results of Operations
2025 vs. 2024 Comparison
In 2025, we recognized net income of $77.5 million, or fully diluted earnings per share ("EPS") of $2.86, compared to net income of $53.4 million, or EPS of $1.97, in 2024. Our ROA and ROE for 2025 was 1.06% and 13.62%, respectively, compared to 0.72% and 10.25%, respectively, in 2024.
We recorded a provision for credit losses of $15.7 million in 2025, compared to a provision of $9.8 million in 2024. The higher provision for credit losses was primarily due to movements in loan balances by segment, partially offset by improvements in the economic forecast, combined with an overall loan balance decline during the year.
Net interest income increased by $29.2 million from 2024 to 2025, primarily driven by higher average yields earned on loans and investment securities, combined with lower average rates paid on interest-bearing deposits and the payoff of the Company's subordinated notes.
Other operating income increased by $13.1 million from 2024 to 2025. The increase in other operating income was primarily due to a $9.9 million loss on sale of investment securities related to a portfolio repositioning completed in the fourth quarter of 2024, compared to a loss on sale of investment securities of less than $0.1 million in 2025. In addition, we recorded higher other service charges and fees, which increased by $1.2 million, largely due to higher investment services fees of $0.7 million and ATM and debit card fees of $0.6 million, and higher income from bank-owned life insurance ("BOLI"), which increased by $0.8 million. See Table 9 - Components of Other Operating Income for more information.
Other operating expense increased by $6.1 million from 2024 to 2025. The increase was primarily driven by higher salaries and employee benefits of $7.8 million, computer software expense of $2.6 million, legal and professional services of $1.4 million, and $1.5 million in expenses related to the consolidation of the Company's former operations center into its main headquarters. The higher salaries and employee benefits was largely attributable to higher base salaries and incentive accruals. These increases were partially offset by $3.1 million in expenses related to the evaluation of a strategic opportunity in 2024, an impairment charge on intangible assets of $1.3 million in 2024, and higher directors' deferred compensation plan expense of $0.9 million in 2024. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to stock market volatility. See Table 10 - Components of Other Operating Expense for more information.
2024 vs. 2023 Comparison
In 2024, we reported net income of $53.4 million, or EPS of $1.97, compared to $58.7 million, or EPS of $2.17, in 2023. ROA and ROE were 0.72% and 10.25%, respectively, in 2024, compared to 0.78% and 12.38%, respectively, in 2023.
We recorded a provision for credit losses of $9.8 million in 2024, compared to $15.7 million in 2023. The decrease was primarily driven by improvements in the economic outlook and changes in loan portfolio composition, combined with an overall decline in loan balance in 2024.
Net interest income increased by $1.7 million from 2023 to 2024, primarily due to higher average yields earned on loans and investment securities, partially offset by higher average rates paid on interest-bearing deposits.
Other operating income decreased by $7.9 million from 2023 to 2024. The decrease was primarily due to a $9.9 million loss on sale of investment securities related to a portfolio repositioning completed in the fourth quarter of 2024, compared to a $2.1 million loss primarily attributable to a similar repositioning completed in 2023. Additionally, the Company recognized a $5.1 million gain on the sale of a real estate office property in 2023. These decreases were partially offset by higher other service charges and fees of $2.0 million and higher income from BOLI of $1.7 million in 2024, The increase in BOLI income was primarily attributable to stock market volatility and higher death benefit income, partially offset by higher deferred
45
Table of Contents
compensation expense included in salaries and employee benefits and other operating expense. See Table 9 - Components of Other Operating Income for more information.
Other operating expense increased by $8.4 million from 2023 to 2024. The increase was primarily due to higher salaries and employee benefits of $3.9 million, $3.1 million in expenses related to the evaluation of a strategic opportunity in 2024, an impairment charge on intangible assets of $1.3 million in 2024, and higher directors' deferred compensation plan expenses of $1.2 million. Fluctuations in directors' deferred compensation plan expenses are primarily driven by stock market volatility. These increases were partially offset by a $2.3 million non-recurring charge related to the early termination of a branch lease in 2023. See Table 10 - Components of Other Operating Expense for more information.
Non-GAAP Financial Measures
To supplement its consolidated financial information, the Company utilizes certain non-GAAP financial measures. These measures are not intended to be considered in isolation or as a substitute for comparable GAAP results. The Company believes these non-GAAP financial measures provide meaningful insight to investors and other stakeholders in understanding its financial performance and position, by excluding certain transactions that are non-recurring, non-operational, or not indicative of ongoing results. The Company believes that these non-GAAP measures offer a useful perspective for evaluating performance trends over time and are intended to support period-to-period comparisons. The Company believes they are valuable tools for both investors and management in assessing historical results and forecasting future performance.
Non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies. The following reconciling adjustments from GAAP to non-GAAP adjusted financial measures are limited to:
1.net pre-tax expenses of $1.5 million related to the consolidation of the Company's former operations center into its main headquarters in the third quarter of 2025,
2.pre-tax loss on sales of investment securities related to an investment portfolio repositioning of $9.9 million and $1.9 million in the fourth quarter of 2024 and fourth quarter of 2023, respectively,
3.pre-tax expenses related to the evaluation and assessment of a strategic opportunity of $3.1 million in the third quarter of 2024,
4.pre-tax gain on sale of a real estate office property of $5.1 million in the fourth quarter of 2023, and
5.pre-tax branch lease termination expense of $2.3 million in the fourth quarter of 2023.
Management does not consider these transactions to be representative of the Company's core operating performance. The related income tax effects were calculated using an assumed effective tax rate of 23%.
Table 1. Non-GAAP Financial Measures
| Year Ended December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 77,480 | $ | 1,167 | $ | 78,647 | |||||
| Diluted earnings per share | $ | 2.86 | $ | 0.05 | $ | 2.91 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 113,993 | $ | 1,516 | $ | 115,509 | |||||
| Return on average assets | 1.06 | % | 0.01 | % | 1.07 | % | |||||
| Return on average shareholders' equity | 13.62 | % | 0.19 | % | 13.81 | % | |||||
| Efficiency ratio (non-GAAP) | 61.05 | % | (0.51) | % | 60.54 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 8.00 | % | 0.01 | % | 8.01 | % |
46
Table of Contents
| Year Ended December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 53,412 | $ | 10,011 | $ | 63,423 | |||||
| Diluted earnings per share | $ | 1.97 | $ | 0.37 | $ | 2.34 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 77,865 | $ | 13,002 | $ | 90,867 | |||||
| Return on average assets | 0.72 | % | 0.14 | % | 0.86 | % | |||||
| Return on average shareholders' equity | 10.25 | % | 1.85 | % | 12.10 | % | |||||
| Efficiency ratio (non-GAAP) | 68.91 | % | (3.81) | % | 65.10 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 7.21 | % | 0.12 | % | 7.33 | % |
| Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 58,669 | $ | (705) | $ | 57,964 | |||||
| Diluted earnings per share | $ | 2.17 | $ | (0.03) | $ | 2.14 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 92,520 | $ | (915) | $ | 91,605 | |||||
| Return on average assets | 0.78 | % | — | % | 0.78 | % | |||||
| Return on average shareholders' equity | 12.38 | % | (0.14) | % | 12.24 | % | |||||
| Efficiency ratio (non-GAAP) | 63.95 | % | (0.09) | % | 63.86 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 6.57 | % | — | % | 6.57 | % |
The following table presents a reconciliation of the Company's non-GAAP adjusted net income and adjusted diluted EPS for the periods presented, excluding the reconciling adjustments discussed above:
Table 2. Adjusted Net Income and Diluted Earnings per Share
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (dollars in thousands, except per share data) | |||||||||||
| GAAP net income | $ | 77,480 | $ | 53,412 | $ | 58,669 | |||||
| Add: Pre-tax net loss related to an investment portfolio repositioning | — | 9,934 | 1,939 | ||||||||
| Less: Pre-tax net gain on sale of a real estate office property | — | — | (5,128) | ||||||||
| Add: Pre-tax expenses related to the consolidation of operations center | 1,516 | — | — | ||||||||
| Add: Pre-tax expenses related to a strategic opportunity | — | 3,068 | — | ||||||||
| Add: Pre-tax branch lease termination expense | — | — | 2,274 | ||||||||
| Total pre-tax adjustments (non-GAAP) | 1,516 | 13,002 | (915) | ||||||||
| Less: Income tax effect (assumes 23% ETR) | (349) | (2,991) | 210 | ||||||||
| Total adjustments, net of tax (non-GAAP) | 1,167 | 10,011 | (705) | ||||||||
| Adjusted net income (non-GAAP) | $ | 78,647 | $ | 63,423 | $ | 57,964 | |||||
| Diluted weighted average shares outstanding | 27,045,170 | 27,157,120 | 27,080,518 | ||||||||
| GAAP EPS | $ | 2.86 | $ | 1.97 | $ | 2.17 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 0.05 | 0.37 | (0.03) | ||||||||
| Adjusted EPS (non-GAAP) | $ | 2.91 | $ | 2.34 | $ | 2.14 |
47
Table of Contents
The following table presents a calculation of the Company's non-GAAP adjusted ROA and adjusted ROE for the periods presented, excluding the reconciling adjustments discussed above:
Table 3. Adjusted Return on Average Assets and Adjusted Return on Average Shareholders' Equity
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Average assets | $ | 7,338,368 | $ | 7,378,207 | $ | 7,479,243 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 584 | 3,093 | (176) | ||||||||
| Adjusted average assets (non-GAAP) | $ | 7,338,952 | $ | 7,381,300 | $ | 7,479,067 | |||||
| ROA (GAAP net income divided by average assets) | 1.06 | % | 0.72 | % | 0.78 | % | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 0.01 | 0.14 | — | ||||||||
| Adjusted ROA (non-GAAP) | 1.07 | % | 0.86 | % | 0.78 | % |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Average shareholders' equity | $ | 569,009 | $ | 521,008 | $ | 473,819 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 584 | 3,093 | (176) | ||||||||
| Adjusted average shareholders' equity (non-GAAP) | $ | 569,593 | $ | 524,101 | $ | 473,643 | |||||
| ROE (GAAP net income divided by average shareholders' equity) | 13.62 | % | 10.25 | % | 12.38 | % | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 0.19 | 1.85 | (0.14) | ||||||||
| Adjusted ROE (non-GAAP) | 13.81 | % | 12.10 | % | 12.24 | % |
Pre-Provision Net Revenue ("PPNR"), is a non-GAAP financial measure that excludes provision for credit losses and income tax expense from net income. The Company believes that PPNR is a useful tool for evaluating its ability to generate earnings from operations before accounting for credit costs. The following table presents a reconciliation of the Company's non-GAAP PPNR and adjusted PPNR for the periods presented, excluding the reconciling adjustments discussed above:
Table 4. Adjusted Pre-Provision Net Revenue
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| GAAP net income | $ | 77,480 | $ | 53,412 | $ | 58,669 | |||||
| Add: Income tax expense | 20,801 | 14,627 | 18,153 | ||||||||
| Pre-tax income | 98,281 | 68,039 | 76,822 | ||||||||
| Add: Provision (credit) for credit losses | 15,712 | 9,826 | 15,698 | ||||||||
| Pre-provision net revenue (non-GAAP) | 113,993 | 77,865 | 92,520 | ||||||||
| Add: Total pre-tax adjustments (non-GAAP) | 1,516 | 13,002 | (915) | ||||||||
| Adjusted pre-provision net revenue (non-GAAP) | $ | 115,509 | $ | 90,867 | $ | 91,605 |
A key measure of operating efficiency monitored by the Company is the efficiency ratio, which is derived from GAAP-based amounts. It is calculated by dividing total other operating expenses by total pre-provision revenue (defined as net interest income plus total other operating income). The Company believes that the efficiency ratio, a non-GAAP financial measure, provides useful supplemental metric that enhances understanding of its business performance and operating efficiency. However, this ratio should not be viewed as a substitute for GAAP results and may not be comparable to similarly titled measures reported by other companies. The following table presents the Company's efficiency ratio and adjusted efficiency ratio for the periods presented, excluding the reconciling adjustments discussed above:
48
Table of Contents
Table 5. Adjusted Efficiency Ratio
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Total other operating expense | $ | 178,707 | $ | 172,591 | $ | 164,143 | |||||
| Less: Pre-tax expenses related to the consolidation of operations center | (1,516) | — | — | ||||||||
| Less: Pre-tax expenses related to a strategic opportunity | — | (3,068) | — | ||||||||
| Less: Pre-tax branch lease termination expense | — | — | (2,274) | ||||||||
| Less: Total other operating expense adjustments (non-GAAP) | (1,516) | (3,068) | (2,274) | ||||||||
| Adjusted total other operating expense (non-GAAP) | $ | 177,191 | $ | 169,523 | $ | 161,869 | |||||
| Net interest income | $ | 240,883 | $ | 211,733 | $ | 210,000 | |||||
| Total other operating income | 51,817 | 38,723 | 46,663 | ||||||||
| Add: Pre-tax net loss related to an investment portfolio repositioning | — | 9,934 | 1,939 | ||||||||
| Less: Pre-tax net gain on sale of a real estate office property | — | — | (5,128) | ||||||||
| Total other operating income adjustments (non-GAAP) | — | 9,934 | (3,189) | ||||||||
| Adjusted total other operating income (non-GAAP) | 51,817 | 48,657 | 43,474 | ||||||||
| Adjusted total revenue (non-GAAP) | $ | 292,700 | $ | 260,390 | $ | 253,474 | |||||
| Efficiency ratio (non-GAAP) | 61.05 | % | 68.91 | % | 63.95 | % | |||||
| Less: Total pre-tax adjustments (non-GAAP) | (0.51) | (3.81) | (0.09) | ||||||||
| Adjusted efficiency ratio (non-GAAP) | 60.54 | % | 65.10 | % | 63.86 | % |
The Company's efficiency ratio improved to 61.05% in 2025, compared to 68.91% in 2024 and 63.95% in 2023. The improvement in our efficiency ratio in 2025 compared to 2024, was primarily driven by the aforementioned increases in net interest income and other operating income, which more than offset the increase in other operating expense.
The tangible common equity ("TCE") ratio, a non-GAAP financial measure, is calculated by dividing tangible common equity by tangible assets. The following table presents the Company's TCE ratio and adjusted TCE ratio as of the dates presented, excluding the reconciling adjustments discussed above:
Table 6. Adjusted Tangible Common Equity Ratio
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| Total shareholders' equity | $ | 592,581 | $ | 538,385 | |||
| Less: Intangible assets | — | — | |||||
| Tangible common equity ("TCE") | 592,581 | 538,385 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 1,167 | 10,011 | |||||
| Adjusted TCE (non-GAAP) | $ | 593,748 | $ | 548,396 | |||
| Total assets | $ | 7,409,241 | $ | 7,472,096 | |||
| Less: Intangible assets | — | — | |||||
| Tangible assets | 7,409,241 | 7,472,096 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 1,167 | 10,011 | |||||
| Adjusted tangible assets (non-GAAP) | $ | 7,410,408 | $ | 7,482,107 | |||
| TCE ratio (non-GAAP) (TCE to tangible assets) | 8.00 | % | 7.21 | % | |||
| Add: Total adjustments, net of tax (non-GAAP) | 0.01 | 0.12 | |||||
| Adjusted TCE ratio (non-GAAP) | 8.01 | % | 7.33 | % |
49
Table of Contents
Net Interest Income
The following table presents average balances of interest-earning assets and interest-bearing liabilities, along with the related yields and rates. Net interest income, when annualized and expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees, and resultant yield information, is presented on a taxable-equivalent basis using a federal statutory tax rate of 21%.
Table 8 - Analysis of Changes in Net Interest Income (Taxable-Equivalent) provides a breakdown of changes in net interest income between periods. For each category of interest-earning assets and interest-bearing liabilities, changes are analyzed based on: (i) volume, calculated as the change in average balance, multiplied by the prior period's average yield or rate; and
(ii) rate, calculated as the change in average yield or rate, multiplied by the current period's average balance.
Any change in interest income not solely attributable to volume or rate is allocated proportionately between the two factors.
50
Table of Contents
Table 7. Average Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent)
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 164,721 | 4.31 | % | $ | 7,096 | $ | 220,526 | 5.26 | % | $ | 11,593 | $ | 134,150 | 5.34 | % | $ | 7,163 | |||||||||||||
| Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||
| Taxable (1) | 1,356,467 | 2.86 | 38,849 | 1,334,695 | 2.49 | 33,278 | 1,365,067 | 2.11 | 28,789 | ||||||||||||||||||||||
| Tax-exempt (1) (3) | 138,415 | 2.58 | 3,572 | 141,688 | 2.26 | 3,199 | 150,399 | 2.45 | 3,686 | ||||||||||||||||||||||
| Total investment securities | 1,494,882 | 2.84 | 42,421 | 1,476,383 | 2.47 | 36,477 | 1,515,466 | 2.14 | 32,475 | ||||||||||||||||||||||
| Loans, incl. loans-held-for-sale (2) | 5,320,258 | 4.96 | 263,906 | 5,358,059 | 4.82 | 258,192 | 5,508,530 | 4.42 | 243,315 | ||||||||||||||||||||||
| Federal Reserve Bank ("FRB") and Federal Home Loan Bank ("FHLB") stock | 23,948 | 6.22 | 1,489 | 6,896 | 7.38 | 509 | 11,317 | 4.23 | 478 | ||||||||||||||||||||||
| Total interest-earning assets | 7,003,809 | 4.50 | 314,912 | 7,061,864 | 4.34 | 306,771 | 7,169,463 | 3.95 | 283,431 | ||||||||||||||||||||||
| Noninterest-earning assets | 334,559 | 316,343 | 309,780 | ||||||||||||||||||||||||||||
| Total assets | $ | 7,338,368 | $ | 7,378,207 | $ | 7,479,243 | |||||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,357,433 | 0.13 | % | $ | 1,826 | $ | 1,287,628 | 0.17 | % | $ | 2,159 | $ | 1,359,240 | 0.13 | % | $ | 1,701 | |||||||||||||
| Savings and money market deposits | 2,302,973 | 1.48 | 34,178 | 2,263,273 | 1.64 | 37,043 | 2,195,763 | 1.00 | 21,979 | ||||||||||||||||||||||
| Time deposits up to $250,000 | 442,001 | 2.33 | 10,309 | 538,216 | 3.16 | 17,025 | 415,541 | 2.15 | 8,917 | ||||||||||||||||||||||
| Time deposits over $250,000 | 591,162 | 3.35 | 19,823 | 687,404 | 4.23 | 29,059 | 795,917 | 3.81 | 30,288 | ||||||||||||||||||||||
| Total interest-bearing deposits | 4,693,569 | 1.41 | 66,136 | 4,776,521 | 1.79 | 85,286 | 4,766,461 | 1.32 | 62,885 | ||||||||||||||||||||||
| Federal funds purchased and securities sold | — | — | — | 1 | 5.57 | — | — | — | — | ||||||||||||||||||||||
| FHLB advances and other short-term borrowings | — | — | — | 17 | 5.58 | 1 | 23,322 | 4.88 | 1,139 | ||||||||||||||||||||||
| Long-term debt | 127,707 | 5.59 | 7,143 | 156,218 | 5.81 | 9,079 | 148,922 | 5.80 | 8,633 | ||||||||||||||||||||||
| Total interest-bearing liabilities | 4,821,276 | 1.52 | 73,279 | 4,932,757 | 1.91 | 94,366 | 4,938,705 | 1.47 | 72,657 | ||||||||||||||||||||||
| Noninterest-bearing deposits | 1,824,581 | 1,794,469 | 1,933,666 | ||||||||||||||||||||||||||||
| Other liabilities | 123,502 | 129,973 | 133,053 | ||||||||||||||||||||||||||||
| Total liabilities | 6,769,359 | 6,857,199 | 7,005,424 | ||||||||||||||||||||||||||||
| Shareholders' equity | 569,009 | 521,008 | 473,819 | ||||||||||||||||||||||||||||
| Non-controlling interest | — | — | — | ||||||||||||||||||||||||||||
| Total equity | 569,009 | 521,008 | 473,819 | ||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 7,338,368 | $ | 7,378,207 | $ | 7,479,243 | |||||||||||||||||||||||||
| Taxable-equivalent net interest income | $ | 241,633 | $ | 212,405 | $ | 210,774 | |||||||||||||||||||||||||
| Taxable-equivalent adjustment (3) | (750) | (672) | (774) | ||||||||||||||||||||||||||||
| Net interest income | $ | 240,883 | $ | 211,733 | $ | 210,000 | |||||||||||||||||||||||||
| Interest rate spread | 2.98 | % | 2.43 | % | 2.48 | % | |||||||||||||||||||||||||
| Net interest margin | 3.45 | % | 3.01 | % | 2.94 | % | |||||||||||||||||||||||||
| (1) At amortized cost. | |||||||||||||||||||||||||||||||
| (2) Includes nonaccrual loans. | |||||||||||||||||||||||||||||||
| (3) Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. |
51
Table of Contents
Table 8. Analysis of Changes in Net Interest Income (Taxable-Equivalent)
| 2025 Compared to 2024 | 2024 Compared to 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change In: | Increase (Decrease) Due to Change In: | |||||||||||||||||||||
| (Dollars in thousands) | Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | (2,933) | $ | (1,564) | $ | (4,497) | $ | 4,606 | $ | (176) | $ | 4,430 | ||||||||||
| Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
| Taxable | 543 | 5,028 | 5,571 | (634) | 5,123 | 4,489 | ||||||||||||||||
| Tax-exempt | (73) | 446 | 373 | (215) | (272) | (487) | ||||||||||||||||
| Total investment securities | 470 | 5,474 | 5,944 | (849) | 4,851 | 4,002 | ||||||||||||||||
| Loans, incl. loans-held-for-sale | (1,805) | 7,519 | 5,714 | (6,628) | 21,505 | 14,877 | ||||||||||||||||
| FRB and FHLB stock | 1,258 | (278) | 980 | (187) | 218 | 31 | ||||||||||||||||
| Total interest-earning assets | (3,010) | 11,151 | 8,141 | (3,058) | 26,398 | 23,340 | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||
| Interest-bearing demand deposits | 135 | (468) | (333) | (87) | 545 | 458 | ||||||||||||||||
| Savings and money market deposits | 676 | (3,541) | (2,865) | 671 | 14,393 | 15,064 | ||||||||||||||||
| Time deposits up to $250,000 | (3,043) | (3,673) | (6,716) | 2,649 | 5,459 | 8,108 | ||||||||||||||||
| Time deposits over $250,000 | (4,055) | (5,181) | (9,236) | (4,123) | 2,894 | (1,229) | ||||||||||||||||
| Total interest-bearing deposits | (6,287) | (12,863) | (19,150) | (890) | 23,291 | 22,401 | ||||||||||||||||
| FHLB advances and other short-term borrowings | (1) | — | (1) | (1,138) | — | (1,138) | ||||||||||||||||
| Long-term debt | (1,655) | (281) | (1,936) | 430 | 16 | 446 | ||||||||||||||||
| Total interest-bearing liabilities | (7,943) | (13,144) | (21,087) | (1,598) | 23,307 | 21,709 | ||||||||||||||||
| Taxable-equivalent net interest income | $ | 4,933 | $ | 24,295 | $ | 29,228 | $ | (1,460) | $ | 3,091 | $ | 1,631 |
The banking and financial services industry in Hawaii is highly competitive. Net interest income remains our primary source of earnings and is derived from the difference between interest income earned on loans, investment securities and other interest-earning assets, and the interest expense we pay on deposits, borrowings, and other interest-bearing liabilities.
On a taxable-equivalent basis, net interest income totaled $241.6 million in 2025, which increased by $29.2 million, or 13.8%, from $212.4 million in 2024, which increased by $1.6 million, or 0.8%, from $210.8 million in 2023. The increase in 2025 was primarily due to higher average yields earned on loans and investment securities, which increased interest income, combined with lower average interest-bearing deposit balances and lower average rates paid on interest-bearing deposits, which reduced interest expense. In addition, interest expense of long-term debt decreased, primarily due to lower average rates paid and repayment of $25.0 million in FHLB long-term advances and $55.0 million in subordinated notes in the first quarter of 2025 and fourth quarter of 2025, respectively. These positive variances were partially offset by a decline in average loan balances which reduced interest income, combined with declines in the average balance and average yield earned on interest-bearing deposits in other financial institutions, which also reduced interest income.
Investment Portfolio Repositioning
In the fourth quarter of 2024, the Company executed an investment portfolio repositioning of its available-for-sale ("AFS") investment securities portfolio. The Company sold 24 lower-yielding AFS investment securities with a book value of $106.5 million, and received proceeds of $96.6 million, which resulted in gross realized losses of $9.9 million. No gross gains were realized on the sale. The specific identification method was used to determine the cost of securities sold. The securities sold had a weighted average yield of 2.1% and a weighted average duration of 3.6 years. With the proceeds, the Company purchased higher-yielding AFS investment securities totaling $101.6 million with a weighted average yield of 4.9% and a weighted average duration of 4.1 years.
52
Table of Contents
In the fourth quarter of 2023, the Company executed a similar investment portfolio repositioning of its AFS investment securities portfolio. The Company sold 17 AFS investment securities with a book value of $30.0 million, weighted average yield of 3.25%, weighted average duration of 3.4 years, and received proceeds of $28.1 million, which resulted in gross realized losses of $1.9 million. No gross gains were realized on the sale. The specific identification method was used to determine the cost of securities sold. With the proceeds, the Company purchased higher-yielding AFS investment securities totaling $28.3 million with a weighted average yield of 5.68% and a weighted average duration of 2.5 years.
Interest Rate Swap
In the first quarter of 2022, the Company entered into a forward starting interest rate swap on certain municipal debt securities with a notional amount of $115.5 million. Under the terms of the swap, the Company pays the counterparty a fixed rate of 2.095%, and receives a floating rate based on the Federal Funds effective rate. The swap became effective on March 31, 2024 and matures on March 31, 2029.
In 2025, a $1.0 million municipal debt security underlying the hedge was called, resulting in a partial termination of the interest rate swap and a reduction of the notional amount to $114.6 million as of December 31, 2025. All other terms of the interest rate swap remained unchanged.
In 2025 and 2024, the Company recorded $2.7 million and $2.6 million, respectively, of interest income on taxable investment securities related to the swap.
Interest Income
On a taxable-equivalent basis, interest income totaled $314.9 million in 2025 which increased by $8.1 million, or 2.7%, from the $306.8 million in 2024, which increased by $23.3 million, or 8.2%, from $283.4 million in 2023.
The increase in taxable-equivalent interest income in 2025 from 2024 was primarily due to an increase in the average yields earned on loans and investment securities of 14 basis points ("bps") and 37 bps, respectively, resulting in higher interest income of approximately $7.5 million and $5.5 million, respectively. The increase in the average yield earned on investment securities was partially attributable to the portfolio repositioning completed in the fourth quarter of 2024. In addition, the $17.1 million increase in average FRB and FHLB stock and the $18.5 million increase in average investment securities resulted in higher interest income of approximately $1.3 million and $0.5 million, respectively. These increases were partially offset by decreases in the average balance and average yield earned on interest-bearing deposits in other financial institutions of $55.8 million and 95 bps, respectively, resulting in a decrease in interest income of approximately $4.5 million, and a decrease in average loans of $37.8 million, resulting in lower interest income of approximately $1.8 million.
The increase in taxable-equivalent interest income in 2024 from 2023 was primarily due to increases in the average yields earned on loans and investment securities of 40 bps and 33 bps, respectively, resulting in higher interest income of approximately $21.5 million and $4.9 million, respectively. The increase in the average yield earned on investment securities was partially attributable to income of $2.6 million from the aforementioned interest rate swap that became effective on March 31, 2024. In addition, increases in the average balance and average yield earned on interest-bearing deposits in other financial institutions resulted in higher interest income of approximately $4.4 million. These increases were partially offset by decreases in the average loans and investment securities balances of $150.5 million and $39.1 million, respectively, resulting in lower interest income of approximately $6.6 million and $0.8 million, respectively.
Interest Expense
In 2025, interest expense was $73.3 million which represented a decrease of $21.1 million, or 22.3%, compared to $94.4 million in 2024, which was an increase of $21.7 million, or 29.9%, compared to $72.7 million in 2023.
Following rate cuts beginning in September 2024, the average rate paid on interest-bearing deposits of 1.41% in 2025 decreased by 38 bps from 2024, resulting in a decrease in interest expense of approximately $12.9 million. Average interest-bearing deposits decreased by $83.0 million, resulting in a decrease in interest expense of approximately $6.3 million. Decreases in the average balance and average rate paid on long-term debt of $28.5 million and 22 bps, respectively, resulted in a total decrease in interest expense of approximately $1.9 million. FHLB long-term advances of $25.0 million at 4.62% and subordinated notes of $55.0 million at 4.75% were repaid in the first quarter of 2025 and fourth quarter of 2025, respectively.
53
Table of Contents
The average rate paid on interest-bearing deposits of 1.79% in 2024 increased by 47 bps from 2023, resulting in an increase in interest expense of approximately $23.3 million. Increases in the average balance and average rate paid on long-term debt of $7.3 million and 1 bps, respectively, resulted in a total increase in interest expense of approximately $0.4 million.
Net Interest Margin
Our net interest margin was 3.45%, 3.01% and 2.94% in 2025, 2024 and 2023, respectively. The increase in our net interest margin in 2025 from 2024 was primarily due to the increases in the average yields earned on loans and investment securities, combined with decreases in the average rates paid on interest-bearing deposits and long-term debt.
The decrease in our net interest margin in 2024 from 2023 was primarily due to the increases in the average yields earned on loans and investment securities, partially offset by increases in the average rates paid on interest-bearing deposits and long-term debt.
Other Operating Income
The following table presents components of other operating income and the total as a percentage of average assets for the periods presented:
Table 9. Components of Other Operating Income
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||
| (Dollars in thousands) | 2025 | 2024 | 2023 | to 2024 | to 2023 | to 2024 | to 2023 | ||||||||||||||||||
| Mortgage banking income: | |||||||||||||||||||||||||
| Net loan servicing fees | $ | 1,715 | $ | 1,913 | $ | 1,931 | $ | (198) | $ | (18) | (10.4) | % | (0.9) | % | |||||||||||
| Amortization of mortgage servicing rights | (843) | (776) | (705) | (67) | (71) | 8.6 | 10.1 | ||||||||||||||||||
| Net gain on sale of residential mortgage loans | 1,628 | 1,257 | 721 | 371 | 536 | 29.5 | 74.3 | ||||||||||||||||||
| Unrealized gain (loss) on interest rate locks | (47) | 77 | (42) | (124) | 119 | (161.0) | (283.3) | ||||||||||||||||||
| Loan placement fees | 1,032 | 917 | 687 | 115 | 230 | 12.5 | 33.5 | ||||||||||||||||||
| Total mortgage banking income | 3,485 | 3,388 | 2,592 | 97 | 796 | 2.9 | 30.7 | ||||||||||||||||||
| Service charges on deposit accounts | 9,024 | 8,656 | 8,753 | 368 | (97) | 4.3 | (1.1) | ||||||||||||||||||
| Other service charges and fees | 23,765 | 22,553 | 20,531 | 1,212 | 2,022 | 5.4 | 9.8 | ||||||||||||||||||
| Income from fiduciary activities | 6,201 | 5,761 | 4,895 | 440 | 866 | 7.6 | 17.7 | ||||||||||||||||||
| Income from bank-owned life insurance | 7,452 | 6,619 | 4,870 | 833 | 1,749 | 12.6 | 35.9 | ||||||||||||||||||
| Net (loss) gain on sales of investment securities | (30) | (9,934) | (2,074) | 9,904 | (7,860) | (99.7) | 379.0 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 106 | (21) | (22) | 127 | 1 | (604.8) | (4.5) | ||||||||||||||||||
| Income recovered on nonaccrual loans previously charged-off | 173 | 187 | 439 | (14) | (252) | (7.5) | (57.4) | ||||||||||||||||||
| Other recoveries | 98 | 90 | 180 | 8 | (90) | 8.9 | (50.0) | ||||||||||||||||||
| Net unrealized losses on loans held for sale | 71 | (78) | — | 149 | (78) | (191.0) | N.M. (*) | ||||||||||||||||||
| Commissions on sale of checks | 279 | 298 | 312 | (19) | (14) | (6.4) | (4.5) | ||||||||||||||||||
| Gain on sale of premises and equipment | — | — | 5,128 | — | (5,128) | N.M. (*) | (100.0) | ||||||||||||||||||
| Other | 1,193 | 1,204 | 1,059 | (11) | 145 | (0.9) | 13.7 | ||||||||||||||||||
| Total other operating income - other | 1,920 | 1,680 | 7,096 | 240 | (5,416) | 14.3 | (76.3) | ||||||||||||||||||
| Total other operating income | $ | 51,817 | $ | 38,723 | $ | 46,663 | $ | 13,094 | $ | (7,940) | 33.8 | (17.0) | |||||||||||||
| Ratio of total other operating income to average assets | 0.71 | % | 0.52 | % | 0.62 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating income of $51.8 million in 2025 increased by $13.1 million, or 33.8%, from the $38.7 million earned in 2024, which decreased by $7.9 million, or 17.0%, from the $46.7 million earned in 2023.
The increase in other operating income in 2025 from 2024 was primarily due to a loss on sale of investment securities of $9.9 million related to an investment portfolio repositioning completed in the fourth quarter of 2024, compared to a loss on sale of investment securities of less than $0.1 million in 2025. In addition, the Company recorded higher other service charges and
54
Table of Contents
fees, which increased by $1.2 million, largely due to higher investment services fees of $0.7 million and ATM and debit card fees of $0.6 million, and higher income from BOLI, which increased by $0.8 million, primarily attributable to higher death benefit income.
The decrease in other operating income in 2024 from 2023 was primarily due to a loss on sale of investment securities of $9.9 million related to an investment portfolio repositioning completed in the fourth quarter of 2024, compared to a loss on sale of investment securities of $2.1 million primarily due to an investment portfolio repositioning completed in the fourth quarter of 2023 and a gain on sale of a real estate office property of $5.1 million completed in the fourth quarter of 2023. These decreases were partially offset by higher other service charges and fees of $2.0 million and higher income from BOLI of $1.7 million. Significant variances in income from BOLI are primarily attributable to volatility in the equity markets and higher death benefit income. The Company has certain company-owned life insurance policies (included in income from BOLI) used to hedge its deferred compensation plans, which are tied to the equity markets and had gains in 2024 and 2023, therefore, the Company has also recognized offsetting increases in deferred compensation expense in other operating expenses in 2024 and 2023.
55
Table of Contents
Other Operating Expense
The following table presents components of other operating expense and the total as a percentage of average assets for the periods presented:
Table 10. Components of Other Operating Expense
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||
| (Dollars in thousands) | 2025 | 2024 | 2023 | to 2024 | to 2023 | to 2024 | to 2023 | ||||||||||||||||||
| Salaries and employee benefits | $ | 93,754 | $ | 85,941 | $ | 82,050 | $ | 7,813 | $ | 3,891 | 9.1 | % | 4.7 | % | |||||||||||
| Net occupancy | 17,675 | 18,001 | 18,185 | (326) | (184) | (1.8) | (1.0) | ||||||||||||||||||
| Computer software | 20,627 | 18,015 | 17,726 | 2,612 | 289 | 14.5 | 1.6 | ||||||||||||||||||
| Legal and professional services | 11,218 | 9,790 | 9,959 | 1,428 | (169) | 14.6 | (1.7) | ||||||||||||||||||
| Equipment | 3,724 | 3,881 | 3,958 | (157) | (77) | (4.0) | (1.9) | ||||||||||||||||||
| Advertising | 3,392 | 3,615 | 3,888 | (223) | (273) | (6.2) | (7.0) | ||||||||||||||||||
| Communication | 3,220 | 3,177 | 3,010 | 43 | 167 | 1.4 | 5.5 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Pension plan and SERP | 455 | 431 | 380 | 24 | 51 | 5.6 | 13.4 | ||||||||||||||||||
| Foreclosed assets | — | — | — | — | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Charitable contributions | 372 | 557 | 454 | (185) | 103 | (33.2) | 22.7 | ||||||||||||||||||
| FDIC insurance assessment | 3,326 | 3,482 | 4,133 | (156) | (651) | (4.5) | (15.8) | ||||||||||||||||||
| Miscellaneous loan expenses | 1,079 | 1,401 | 1,291 | (322) | 110 | (23.0) | 8.5 | ||||||||||||||||||
| ATM and debit card | 3,626 | 3,552 | 3,364 | 74 | 188 | 2.1 | 5.6 | ||||||||||||||||||
| Armored car | 1,734 | 1,804 | 1,701 | (70) | 103 | (3.9) | 6.1 | ||||||||||||||||||
| Entertainment and promotions | 2,238 | 1,998 | 2,015 | 240 | (17) | 12.0 | (0.8) | ||||||||||||||||||
| Stationery and supplies | 661 | 668 | 740 | (7) | (72) | (1.0) | (9.7) | ||||||||||||||||||
| Directors' fees and expenses | 1,616 | 1,162 | 1,287 | 454 | (125) | 39.1 | (9.7) | ||||||||||||||||||
| Directors' deferred compensation plan | 595 | 1,528 | 360 | (933) | 1,168 | (61.1) | 324.4 | ||||||||||||||||||
| Strategic expenses | — | 3,068 | — | (3,068) | 3,068 | (100.0) | N.M. (*) | ||||||||||||||||||
| Amortization and impairment of intangible assets | — | 1,461 | 39 | (1,461) | 1,422 | (100.0) | 3,646.2 | ||||||||||||||||||
| Branch consolidation costs | 1,516 | — | — | 1,516 | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Loss on disposal of fixed assets | 3 | 55 | 12 | (52) | 43 | (94.5) | 358.3 | ||||||||||||||||||
| Loss on sale of loans | — | — | 197 | — | (197) | N.M. (*) | (100.0) | ||||||||||||||||||
| Early termination of lease | — | — | 2,274 | — | (2,274) | N.M. (*) | (100.0) | ||||||||||||||||||
| Other | 7,876 | 9,004 | 7,120 | (1,128) | 1,884 | (12.5) | 26.5 | ||||||||||||||||||
| Total other operating expense - other | 25,097 | 30,171 | 25,367 | (5,074) | 4,804 | (16.8) | 18.9 | ||||||||||||||||||
| Total other operating expense | $ | 178,707 | $ | 172,591 | $ | 164,143 | $ | 6,116 | $ | 8,448 | 3.5 | 5.1 | |||||||||||||
| Ratio of total other operating expense to average assets | 2.44 | % | 2.34 | % | 2.19 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating expense of $178.7 million in 2025 increased by $6.1 million, or 3.5%, from total operating expense of $172.6 million in 2024, which increased by $8.4 million, or 5.1%, compared to 2023.
The increase in total other operating expense in 2025, compared to 2024, was primarily due to higher salaries and employee benefits of $7.8 million, computer software expense of $2.6 million, and legal and professional services of $1.4 million. The higher salaries and employee benefits was largely attributable to higher base salaries and incentive accruals. In addition, the Company recognized $1.5 million in expenses related to the consolidation of the Company's former Operations Center into its main headquarters in 2025. These increases were partially offset by $3.1 million in expenses related to the evaluation of a strategic opportunity in 2024, lower amortization and impairment of intangible assets of $1.5 million, and lower directors' deferred compensation plan expenses of $0.9 million. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to stock market volatility.
56
Table of Contents
The increase in total other operating expense in 2024, compared to 2023, was primarily due to expenses related to a strategic opportunity in 2024 of $3.1 million, higher salaries and employee benefits of $3.9 million, amortization and impairment of intangible assets of $1.4 million, and higher directors' deferred compensation plan expenses of $1.2 million. These increases were partially offset by a non-recurring charge of $2.3 million related to the early termination of a branch lease in 2023. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to volatility in the equity markets.
Income Taxes
In 2025, the Company recorded income tax expense of $20.8 million, compared to $14.6 million in 2024, and $18.2 million in 2023. The effective tax rate was 21.2% in 2025 compared to 21.5% in 2024 and 23.6% in 2023.
The increase in income tax expense in 2025 from 2024 was primarily due to higher pre-tax income. The decrease in the effective tax rate in 2025 from 2024 was primarily driven by the recognition of higher tax credits and higher tax-exempt income.
The decrease in income tax expense in 2024 from 2023 was primarily due to lower pre-tax income. The decrease in the effective tax rate in 2024 from 2023 was primarily attributable to higher tax-exempt income from BOLI as a percentage of pretax income, combined with additional tax credits recognized and tax return-to-provision adjustments in 2024.
As of December 31, 2025, the valuation allowance on our net deferred tax assets ("DTA") totaled $3.4 million, which related to our DTA from net apportioned net operating loss ("NOL") carryforwards for California state income tax purposes as the state has suspended the use of NOL carryforwards for the tax years 2024 through 2026. Net of this valuation allowance, the Company's net DTA totaled $23.6 million as of December 31, 2025, compared to a net DTA of $17.8 million as of December 31, 2024, and is included in other assets in the Company's consolidated balance sheets.
On August 16, 2022, the Inflation Reduction Act ("IRA") of 2022 was signed into law to implement new tax provisions and provide various incentives and tax credits. The IRA created a 15% corporate alternative minimum tax and an excise tax of 1% on stock repurchases from publicly traded U.S. corporations, among other changes. As of December 31, 2025, the Company determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions had a significant impact on income tax expense. As of December 31, 2025, the Company estimates that it will owe and therefore has accrued approximately $0.2 million in excise tax on the Company's stock repurchases in 2025.
Investment Portfolio
The following table presents the amounts and distribution of investment securities held as of the dates presented:
Table 11. Distribution of Investment Securities
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | HTM (Amortized Cost) | AFS (Fair Value) | Total | HTM (Amortized Cost) | AFS (Fair Value) | Total | ||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||
| States and political subdivisions | $ | 41,925 | $ | 117,041 | $ | 158,966 | $ | 42,016 | $ | 116,833 | $ | 158,849 | ||||||||||||||
| U.S. Treasury obligations and direct obligations of U.S Government agencies | — | 100,025 | 100,025 | — | 81,200 | 81,200 | ||||||||||||||||||||
| Collateralized loan obligations | — | 40,827 | 40,827 | — | 31,140 | 31,140 | ||||||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||||||||||||
| Residential - U.S. government-sponsored entities and agencies | 520,466 | 407,053 | 927,519 | 554,914 | 414,471 | 969,385 | ||||||||||||||||||||
| Residential - Non-government agencies | — | 15,363 | 15,363 | — | 16,926 | 16,926 | ||||||||||||||||||||
| Commercial - U.S. government-sponsored entities and agencies | — | 67,903 | 67,903 | — | 67,161 | 67,161 | ||||||||||||||||||||
| Commercial - Non-government agencies | — | — | — | — | 9,927 | 9,927 | ||||||||||||||||||||
| Total | $ | 562,391 | $ | 748,212 | $ | 1,310,603 | $ | 596,930 | $ | 737,658 | $ | 1,334,588 |
Investment securities totaled $1.31 billion at December 31, 2025, which decreased by $24.0 million, or 1.8%, from the $1.33 billion held at December 31, 2024, which increased by $55.0 million, or 4.3%, from the $1.28 billion at year-end 2023.
57
Table of Contents
The decrease in the investment securities portfolio reflects principal runoff, maturities and calls totaling $115.9 million, partially offset by purchases of investment securities of $50.6 million, amortization of unrealized losses on investment securities transferred to held-to-maturity of $6.8 million, a market valuation increase on the AFS portfolio of $34.8 million, and amortization and accretion of premiums and discounts of $1.3 million.
The fluctuations in market valuation on the AFS portfolio continues to be driven by changes in market interest rates. To mitigate the potential future impact to capital through AOCI, in 2022, the Company transferred 81 investment securities that were classified as AFS to HTM. The investment securities had an amortized cost basis of $762.7 million and a fair market value of $673.2 million. On the dates of transfer, these securities had total net unrealized losses of $89.5 million. There was no impact to net income as a result of the reclassifications.
Maturity Distribution of Investment Portfolio
The following table presents the maturity distribution of the investment portfolio and weighted-average yields by investment type and maturity grouping at December 31, 2025.
58
Table 12. Maturity Distribution of Investment Portfolio
| Portfolio Type and Maturity Grouping | Carrying Value | WeightedAverageYield (1) | |||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Available-for-sale portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| Within one year | $ | 817 | 2.63 | % | |||
| After one but within five years | 12,480 | 3.92 | |||||
| After five but within ten years | 12,564 | 4.04 | |||||
| After ten years | 91,180 | 2.29 | |||||
| Total debt securities - States and political subdivisions | 117,041 | 2.66 | |||||
| Debt securities - U.S. Treasury obligations and direct obligations of U.S. Government agencies: | |||||||
| After one but within five years | 26,055 | 4.21 | |||||
| After five but within ten years | 51,394 | 3.76 | |||||
| After ten years | 22,576 | 4.68 | |||||
| Total debt securities - U.S. Treasury obligations and direct obligations of U.S. Government agencies | 100,025 | 4.09 | |||||
| Debt securities - Collateralized loan obligations: | |||||||
| After ten years | 40,827 | 5.54 | |||||
| Total debt securities - Collateralized loan obligations | 40,827 | 5.54 | |||||
| Residential mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| After one but within five years | 274 | 2.11 | |||||
| After five but within ten years | 1,738 | 2.79 | |||||
| After ten years | 405,041 | 2.96 | |||||
| Total residential mortgage-backed securities - U.S. GSEs and agencies | 407,053 | 2.96 | |||||
| Residential mortgage-backed securities - Non-government sponsored entities ("Non-GSEs") and agencies: | |||||||
| After ten years | 15,363 | 4.73 | |||||
| Total residential mortgage-backed securities - Non-GSEs and agencies | 15,363 | 4.73 | |||||
| Commercial mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| After one but within five years | 15,448 | 4.38 | |||||
| After five but within ten years | 2,293 | 1.43 | |||||
| After ten years | 50,162 | 2.29 | |||||
| Total commercial mortgage-backed securities - U.S. GSEs and agencies | 67,903 | 2.73 | |||||
| Total available-for-sale portfolio | $ | 748,212 | 3.22 | % | |||
| Held-to-maturity portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| After ten years | $ | 41,925 | 2.26 | % | |||
| Total debt securities - States and political subdivisions | 41,925 | 2.26 | |||||
| Residential mortgage-backed securities - U.S. government-sponsored entities ("GSEs") and agencies: | |||||||
| After ten years | 520,466 | 1.88 | |||||
| Total residential mortgage-backed securities - U.S. GSEs and agencies | 520,466 | 1.88 | |||||
| Total held-to-maturity portfolio | $ | 562,391 | 1.91 | % | |||
| Total investment securities | $ | 1,310,603 | 2.66 | % |
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
59
The weighted-average yield of the investment portfolio was 2.66% as of December 31, 2025, which increased by 4 bps from 2.62% as of December 31, 2024.
Financial Condition
Total assets were $7.41 billion at December 31, 2025 which decreased by $62.9 million, or 0.8%, from the $7.47 billion at December 31, 2024. Total liabilities were $6.82 billion at December 31, 2025 which decreased by $117.1 million, or 1.7%, from the $6.93 billion at December 31, 2024. The decreases in total assets and total liabilities in 2025 were primarily due to declines in loans and deposits in 2025.
Loan Portfolio
Our lending activities are focused on commercial and industrial loans, commercial mortgages, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgages, home equity and consumer loans to home-buyers and individuals. Our strategy for generating commercial loans has traditionally relied upon teams of commercial real estate and commercial banking officers who are responsible for client prospecting and business development.
To manage credit risk (i.e., the ability of borrowers to repay their loan obligations), management analyzes the borrower's financial condition, repayment source, collateral and other factors that could impact credit quality, such as national and local economic conditions and industry conditions related to respective borrowers. The general underwriting guidelines require analysis and documentation to include among other things, overall creditworthiness of borrower, guarantor support, use of funds, loan term, minimum equity, loan-to-value standards, repayment terms, sources of repayment, covenants, pricing, collateral, insurance, and documentation standards. All loan requests considered by the Company must have a clearly defined, legitimate purpose and a determinable primary source of repayment along with a secondary source of repayment. All loans should be supported by appropriate documentation including, current financial statements, credit reports, collateral information, asset verification, tax returns, title reports, and appraisals (where appropriate).
We score consumer and small business loans using underwriting matrices ("Scorecards") developed based on the results of an analysis from a reputable national credit scoring company commissioned by our Bank. The Scorecards use the attributes that were determined to most highly correlate with probability of repayment. Those attributes include, but are not limited to the following: (i) credit score, (ii) credit limit amount, and (iii) debt-to-income ratio.
Loans, net of deferred fees and costs, totaled $5.29 billion at December 31, 2025, which decreased by $43.8 million, or 0.8%, from the $5.33 billion at December 31, 2024, which decreased by $106.1 million, or 2.0%, from the $5.44 billion held at December 31, 2023. The decrease in total loans included net decreases in the following loan portfolios: home equity of $76.9 million, or 11.4%, consumer of $62.9 million, or 12.3%, residential mortgage of $53.3 million, or 2.8%, and commercial and industrial of $12.3 million, or 2.0%. These decreases were offset by net increases in commercial mortgage of $93.8 million, or 6.2% and construction of $68.0 million, or 46.8%. In 2025, we did not foreclose on any loans. In addition, we recorded loan charge-offs of $16.7 million.
The following table presents outstanding loans, net of deferred fees and costs, by class as of the dates presented:
Table 13. Loans by Class
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 594,592 | $ | 606,936 | ||
| Construction | 213,191 | 145,211 | ||||
| Residential mortgage | 1,839,191 | 1,892,520 | ||||
| Home equity | 600,082 | 676,982 | ||||
| Commercial mortgage | 1,594,433 | 1,500,680 | ||||
| Consumer | 447,607 | 510,523 | ||||
| Total loans, net of deferred fees and costs | 5,289,096 | 5,332,852 | ||||
| Allowance for credit losses | (59,621) | (59,182) | ||||
| Net loans | $ | 5,229,475 | $ | 5,273,670 |
60
The following table presents outstanding loans by class and geographic location as of the dates presented:
Table 14. Loans by Geographic Distribution
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Commercial and industrial: | |||||||
| Hawaii | $ | 453,619 | $ | 430,167 | |||
| U.S. Mainland | 140,973 | 176,769 | |||||
| Total commercial and industrial | 594,592 | 606,936 | |||||
| Construction: | |||||||
| Hawaii | 153,392 | 145,182 | |||||
| U.S. Mainland | 59,799 | 29 | |||||
| Total construction | 213,191 | 145,211 | |||||
| Residential mortgage: | |||||||
| Hawaii | 1,839,191 | 1,892,520 | |||||
| Total residential mortgage | 1,839,191 | 1,892,520 | |||||
| Home equity: | |||||||
| Hawaii | 600,082 | 676,982 | |||||
| Total home equity | 600,082 | 676,982 | |||||
| Commercial mortgage: | |||||||
| Hawaii | 1,202,078 | 1,201,989 | |||||
| U.S. Mainland | 392,355 | 298,691 | |||||
| Total commercial mortgage | 1,594,433 | 1,500,680 | |||||
| Consumer: | |||||||
| Hawaii | 219,573 | 274,712 | |||||
| U.S. Mainland | 228,034 | 235,811 | |||||
| Total consumer | 447,607 | 510,523 | |||||
| Loans, net of deferred fees and costs: | |||||||
| Hawaii (1) | 4,467,935 | 4,621,552 | |||||
| U.S. Mainland (2) | 821,161 | 711,300 | |||||
| Total loans, net of deferred fees and costs | $ | 5,289,096 | $ | 5,332,852 |
(1) Hawaii loans include Guam loans, which represent less one percent of total Hawaii loans.
(2) For secured loans, classification as U.S. Mainland is made based on where the collateral is located. For unsecured loans, classification as U.S. Mainland is made based on the location of the borrower.
The Company strategically supplements its core Hawaii loan portfolio by selectively pursuing commercial, commercial real estate, and consumer loan opportunities on the U.S. Mainland. This approach enhances geographic, asset class, and rate type diversification, supports growth, and generally provides higher yields, while maintaining the Company's disciplined credit standards and underwriting practices.
Hawaii loans totaled $4.47 billion, and accounted for 84% of the total loan portfolio as of December 31, 2025. The remaining $821.2 million, or 16% of the total loan portfolio, is made up loans on the U.S. Mainland.
Commercial and Industrial
Loans in this class consist primarily of term loans and lines of credit to small and middle-market businesses and professionals. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policy and practice generally requires additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk. Risk of credit losses could be greater in this loan class relative to secured loans where a greater percentage of the loan amount is usually covered by collateral. Nonetheless, any collateral or personal guarantees obtained on commercial loans can mitigate the increased risk and help to reduce credit losses.
Our approach to commercial lending involves teams of lending and cash management personnel who focus on relationship development including loans, deposits and other bank services to new and existing commercial clients.
61
In 2025, our commercial and industrial loan portfolio decreased by $12.3 million, compared to an increase of $31.2 million in 2024. In 2025, the Company reclassified $58.3 million in Hawaii consumer loans to the Hawaii commercial and industrial loan class. This reclassification was based on the loans' structure and characteristics, which more closely aligned with commercial and industrial lending criteria.
Hawaii commercial and industrial loans totaled $453.6 million at December 31, 2025, compared to $430.2 million at December 31, 2024. U.S. Mainland commercial and industrial loans totaled $141.0 million at December 31, 2025, compared to $176.8 million at December 31, 2024.
Real Estate—Construction
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability. Construction loans pose higher credit risks than secured loans. In addition to the financial strength of the borrower, construction loans have the added element of completion risk, which is the risk that the project will not be completed on time and within budget, resulting in additional costs that could affect the economic viability of the project and market risk at the time construction is complete.
The construction loan portfolio increased by $68.0 million in 2025 compared to a $40.3 million decrease in 2024. These fluctuations are driven by the start and completion of construction projects and are consistent with a normal construction cycle.
Hawaii construction loans totaled $153.4 million at December 31, 2025, compared to $145.2 million at December 31, 2024. U.S. Mainland construction loans totaled $59.8 million at December 31, 2025, compared to $29 thousand at December 31, 2024.
Interest Reserves
Our policies require interest reserves for construction loans, including loans to build commercial buildings, residential developments (both large tract projects and individual houses), and multi-family projects.
The outstanding principal balance of loans with interest reserves was $181.1 million at December 31, 2025, compared to $102.2 million in the prior year, while remaining interest reserves was $23.6 million, or 13.0% of the outstanding principal balance of loans with interest reserves at December 31, 2025, compared to $9.7 million, or 9.5% of the outstanding principal balance of loans with interest reserves at December 31, 2024.
Interest reserves allow the Company to advance funds to borrowers to make scheduled payments during the construction period. These advances typically are capitalized and added to the borrower's outstanding loan balance, although we have the right to demand payment under certain circumstances. Our policy is to determine if interest reserve amounts are appropriately included in each project's construction budget and are adequate to cover the expected duration of the construction period.
The amount, terms, and conditions of the interest reserve are established when a loan is originated, although we generally have the option to demand payment if the credit profile of the borrower changes. We evaluate the viability and appropriateness of the construction project based on the project's complexity and feasibility, the timeline, as well as the creditworthiness of the borrowers, sponsors and/or guarantors, and the value of the collateral.
In the event that unfavorable circumstances alter the original project schedule (e.g., cost overruns, project delays, etc.), our policy is to evaluate whether or not it is appropriate to maintain interest capitalization or demand payment of interest in cash and we will work with the borrower to explore various restructuring options, which may include obtaining additional equity and/or requiring additional collateral. We may also require borrowers to directly pay scheduled interest payments.
Our process for assessing whether construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions. As each project progresses, the projections are measured against actual disbursements and sales/lease results to determine if the project is on schedule and performing as planned.
The specific monitoring requirements for each loan vary depending on the size and complexity of the project and the experience and financial strength of the borrower, sponsor and/or guarantor. At a minimum, to ensure that loan proceeds are properly disbursed and to assess whether it is appropriate to capitalize interest or demand cash payment of interest, our monitoring process generally includes:
62
•Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
•Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
•Determination that there continues to be satisfactory project progress.
In certain rare circumstances, we may decide to extend, renew, and/or restructure the terms of a construction loan due to cost overruns or project delays and restructuring can result in additional funds being advanced or an extension of the maturity date of the loan. Prior to the loan being restructured, our policy is to perform a detailed analysis to ensure that the economics of the project remain feasible and that the risks to the Company are within acceptable lending guidelines.
Real Estate—Mortgage
The following table sets forth information with respect to the composition of the Real Estate—Mortgage loan portfolio as of the dates indicated.
Table 15. Mortgage Loan Portfolio Composition
| December 31, 2025 | December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Residential: | |||||||||||||
| Closed-end | $ | 1,839,191 | 45.6 | % | $ | 1,892,520 | 46.6 | % | |||||
| Home equity line-of-credit ("HELOC") | 600,082 | 14.9 | 676,982 | 16.6 | |||||||||
| Subtotal | 2,439,273 | 60.5 | 2,569,502 | 63.2 | |||||||||
| Commercial: | |||||||||||||
| Owner-occupied nonfarm nonresidential | 372,662 | 9.2 | 371,275 | 9.1 | |||||||||
| Other nonfarm nonresidential | 892,100 | 22.1 | 832,088 | 20.4 | |||||||||
| Multi-family | 329,671 | 8.2 | 297,317 | 7.3 | |||||||||
| Subtotal | 1,594,433 | 39.5 | 1,500,680 | 36.8 | |||||||||
| Total mortgage loans | $ | 4,033,706 | 100.0 | % | $ | 4,070,182 | 100.0 | % |
Residential
Residential mortgage loans include fixed-rate and adjustable-rate loans primarily secured by single-family owner-occupied primary residences in Hawaii. Maximum loan-to-value ratios of 80% are typically required for fixed-rate and adjustable-rate loans secured by single-family owner-occupied residences, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk. With an average loan origination size of approximately $0.6 million, marketable collateral and a stable Hawaii residential real estate market, credit losses on residential mortgage loans have historically been minimal. However, economic conditions including unemployment levels, future changes in interest rates and other market factors can impact the marketability and value of collateral and thus the level of credit risk inherent in the portfolio.
Closed-end residential mortgage loan balances as of December 31, 2025 totaled $1.84 billion, decreasing by $53.3 million, or 2.8%, from the $1.89 billion held at year-end 2024, which decreased by $35.3 million, or 1.8%, from the $1.93 billion held at year-end 2023. The decrease in closed-end residential mortgage loan balances in 2025 was primarily due to lower origination activity primarily attributable to the high interest rate environment which began in 2022. All closed-end residential mortgage loans were concentrated in Hawaii.
Residential mortgage loans held for sale at December 31, 2025 totaled $1.1 million, a decrease of $4.6 million, or 80.9%, from the December 31, 2024 balance of $5.7 million, which increased by $3.9 million, or 218.4%, from the December 31, 2023 balance of $1.8 million. We did not securitize any residential mortgage loans in 2025, 2024 and 2023.
Home Equity
Home equity lines of credit ("HELOCs"), which typically carry floating or fixed interest rates, are underwritten using a qualifying payment which assumes the line is fully drawn and is amortizing as if it was in the repayment period. Underwriting criteria include a minimum FICO score, maximum debt-to-income ratio ("DTI"), and maximum combined loan-to-value ratio
63
("CLTV"). HELOCs are monitored based on default, delinquency, end of draw period, and maturity. All HELOCs originated since early 2011 have a ten-year draw period followed by a 20-year repayment period during which the principal balance will be fully amortized.
HELOC balances as of December 31, 2025 totaled $600.1 million, decreasing by $76.9 million, or 11.4%, from the $677.0 million held at December 31, 2024, which decreased by $59.5 million, or 8.1%, from the $736.5 million held at December 31, 2023. All HELOCs were concentrated in Hawaii.
Commercial Mortgage
Real estate mortgage loans secured by commercial properties represent a sizable portion of our loan portfolio. Our policy requires that loans be made for sound purposes, have a definite source and/or plan of repayment established at inception, and be backed up by reliable secondary sources of repayment and satisfactory collateral with good marketability. Loans secured by commercial property carry a greater risk than loans secured by residential property due to operating income risk. Operating income risk is the risk that the borrower will be unable to generate sufficient cash flow from the operation of the property. The commercial real estate market and interest rate conditions through economic cycles will impact risk levels.
Commercial mortgage balances as of December 31, 2025 totaled $1.59 billion, increasing by $93.8 million, or 6.2%, from the $1.50 billion held at December 31, 2024, which increased by $117.8 million, or 8.5%, from the $1.38 billion held at December 31, 2023. The increase in commercial mortgage balances in 2025 was primarily due to increased demand from both new and existing customers.
Hawaii commercial real estate loans totaled $1.20 billion at December 31, 2025, compared to $1.20 billion at December 31, 2024. U.S. Mainland commercial real estate loans totaled $392.4 million at December 31, 2025, compared to $298.7 million at December 31, 2024.
Consumer Loans
The following table sets forth the major components of our consumer loan portfolio as of the dates indicated.
Table 16. Consumer Loan Portfolio Composition
| December 31, 2025 | December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Automobile | $ | 278,084 | 62.1 | % | $ | 242,640 | 47.5 | % | |||||
| Purchased unsecured consumer and home improvement | 95,994 | 21.4 | 138,174 | 27.1 | |||||||||
| Other revolving credit plans | 39,238 | 8.8 | 94,209 | 18.5 | |||||||||
| Other | 34,291 | 7.7 | 35,500 | 6.9 | |||||||||
| Total consumer | $ | 447,607 | 100.0 | % | $ | 510,523 | 100.0 | % |
For consumer loans, credit risk is managed on a pooled basis. Considerations include an evaluation of the quality, character and inherent risks in the loan portfolio, current and projected economic conditions and past loan loss experience. Consumer loans represent a moderate credit risk. Loans in this class are either unsecured or secured by personal assets such as automobiles. The average loan size is generally small and risk is diversified among many borrowers. Our policy is to utilize credit-scoring systems for most of our consumer loans, which offer the ability to manage credit exposure based on our risk tolerance and loss experience. From time to time, we will tactically deploy funds, which are not utilized in our current short-term core lending markets, by purchasing certain consumer loan portfolios.
Consumer loans totaled $447.6 million at December 31, 2025, decreasing by $62.9 million, or 12.3%, from December 31, 2024 of $510.5 million, which decreased by $120.0 million, or 19.0%, compared to the $630.5 million held at December 31, 2023.
At December 31, 2025, automobile loans, primarily indirect dealer loans and loans purchased from third-party originators, comprised 62.1% of consumer loans outstanding. Total automobile loans of $278.1 million at December 31, 2025 increased by $35.4 million, or 14.6%, from December 31, 2024 of $242.6 million, which decreased by $40.3 million, or 14.3%, from $283.0 million at December 31, 2023.
In 2025, we purchased $99.6 million in U.S. Mainland automobile loans, which included a $2.1 million premium over the $97.5 million outstanding balance. In 2024, we purchased U.S. Mainland automobile loans totaling $49.4 million, which
64
included a $1.9 million premium over the $47.6 million outstanding balance. In 2023, we purchased U.S. Mainland automobile loans totaling $15.7 million, which included a $0.6 million premium over the $15.2 million outstanding balance.
Purchased unsecured consumer and home improvement loans of $96.0 million at December 31, 2025 decreased by $42.2 million, or 30.5%, from December 31, 2024 of $138.2 million, which decreased by $75.2 million, or 35.2%, from $213.4 million at December 31, 2023.
In 2025 and 2024, we did not purchase any U.S. Mainland unsecured consumer loans. In 2023, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $3.9 million at par.
Other revolving credit plans include extensions of credit to individuals and totaled $39.2 million at December 31, 2025, which decreased by $55.0 million, or 58.4%, from December 31, 2024 of $94.2 million, which decreased by $6.0 million, or 6.0%, from $100.3 million at December 31, 2023. The decline from December 31, 2024 to December 31, 2025 was primarily due to the reclassification of $58.3 million in other revolving credit plans to the commercial and industrial loan class. This reclassification was based on the loans' structure and characteristics, which more closely aligned with commercial and industrial lending criteria.
Other consumer loans of $34.3 million at December 31, 2025 decreased by $1.2 million, or 3.4%, from December 31, 2024 of $35.5 million, which increased by $1.6 million, or 4.7%, from $33.9 million at December 31, 2023.
Concentrations of Credit Risk
As of December 31, 2025, approximately $4.25 billion, or 80.3% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. As of December 31, 2024, t approximately $4.22 billion, or 79.0% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The majority of our loans are made to companies and individuals with headquarters in, or residing in, the State of Hawaii. Consistent with our focus of being a Hawaii-based bank, 84% of our loan portfolio was concentrated in the Hawaii market, while 16% was concentrated in the U.S. Mainland as of December 31, 2025. As of December 31, 2024, 87% of our loan portfolio was concentrated in the Hawaii market, and 13% was concentrated on the U.S. Mainland.
Our foreign credit exposure as of December 31, 2025 and December 31, 2024 was minimal and did not exceed 1% of total assets.
Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
Commercial loans and commercial mortgage loans with variable interest rates are underwritten at the current market interest rate. For commercial loans and commercial real estate loans with an initial fixed-rate period that are not fully amortizing, underwriting is also based on the current market interest rate. At the end of the fixed-rate period and/or maturity, the projected loan balance at that time is underwritten using an interest rate equal to the current market interest rate plus 2% per annum.
For variable-rate residential mortgage loans with initial fixed-rate periods of five years or less, qualifying payments are calculated using the greater of (a) the note rate plus 2% per annum, or (b) the fully indexed rate. For variable-rate loans with a fixed-rate period of longer than five years, qualifying payments are based on the greater of the note rate or the fully indexed rate.
The qualifying payment for HELOCs is based on the fully indexed rate plus the required principal and interest payment during the repayment period, assuming the line is fully drawn. For consumer lines of credit, qualifying payments are calculated using a percentage of the credit limit that exceeds the actual required payment based on the fully indexed interest rate.
The following table presents the maturity distribution and sensitivities of the loan portfolio to changes in interest rates at December 31, 2025. Maturities are based on contractual maturity dates and do not factor in principal amortization. This differs from the assumptions used in the net interest income sensitivity analysis included in Table 25 - Net Interest Income Sensitivity.
65
Table 17. Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
| Maturing | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | Percentage | |||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||
| Commercial and industrial: | ||||||||||||||||||||||
| With fixed interest rates | $ | 6,728 | $ | 168,282 | $ | 76,770 | $ | — | $ | 251,780 | 42.3 | % | ||||||||||
| With variable interest rates | 36,075 | 229,491 | 18,186 | 59,060 | 342,812 | 57.7 | % | |||||||||||||||
| Total commercial and industrial | 42,803 | 397,773 | 94,956 | 59,060 | 594,592 | 100.0 | % | |||||||||||||||
| Construction: | ||||||||||||||||||||||
| With fixed interest rates | 1,377 | 33,619 | 9,376 | — | 44,372 | 20.8 | % | |||||||||||||||
| With variable interest rates | 77,410 | 64,090 | 25,198 | 2,121 | 168,819 | 79.2 | % | |||||||||||||||
| Total construction | 78,787 | 97,709 | 34,574 | 2,121 | 213,191 | 100.0 | % | |||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 246 | 14,543 | 245,236 | 1,269,495 | 1,529,520 | 83.2 | % | |||||||||||||||
| With variable interest rates | 2 | 1,284 | 22,811 | 285,574 | 309,671 | 16.8 | % | |||||||||||||||
| Total residential mortgage | 248 | 15,827 | 268,047 | 1,555,069 | 1,839,191 | 100.0 | % | |||||||||||||||
| Home equity: | ||||||||||||||||||||||
| With fixed interest rates | 6,732 | 10,665 | 33,277 | 26,697 | 77,371 | 12.9 | % | |||||||||||||||
| With variable interest rates | 3,260 | 4,677 | 23,053 | 491,721 | 522,711 | 87.1 | % | |||||||||||||||
| Total home equity | 9,992 | 15,342 | 56,330 | 518,418 | 600,082 | 100.0 | % | |||||||||||||||
| Commercial mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 27,755 | 521,084 | 224,285 | — | 773,124 | 48.5 | % | |||||||||||||||
| With variable interest rates | 149,454 | 465,005 | 206,850 | — | 821,309 | 51.5 | % | |||||||||||||||
| Total commercial mortgage | 177,209 | 986,089 | 431,135 | — | 1,594,433 | 100.0 | % | |||||||||||||||
| Consumer: | ||||||||||||||||||||||
| With fixed interest rates | 12,658 | 290,542 | 40,415 | 67,722 | 411,337 | 91.9 | % | |||||||||||||||
| With variable interest rates | 5,420 | 2,909 | — | 27,941 | 36,270 | 8.1 | % | |||||||||||||||
| Total consumer | 18,078 | 293,451 | 40,415 | 95,663 | 447,607 | 100.0 | % | |||||||||||||||
| All loans: | ||||||||||||||||||||||
| With fixed interest rates | 55,496 | 1,038,735 | 629,359 | 1,363,914 | 3,087,504 | 58.4 | % | |||||||||||||||
| With variable interest rates | 271,621 | 767,456 | 296,098 | 866,417 | 2,201,592 | 41.6 | % | |||||||||||||||
| Gross loans | $ | 327,117 | $ | 1,806,191 | $ | 925,457 | $ | 2,230,331 | $ | 5,289,096 | 100.0 | % |
66
Nonperforming Assets, Accruing Loans Delinquent for 90 Days or More, Restructured Loans Still Accruing Interest
The following table presents nonperforming assets ("NPAs") and accruing loans delinquent for 90 days or more as of the dates presented:
Table 18. Nonperforming Assets, Past Due and Restructured Loans
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Nonaccrual loans (1) | ||||||
| Commercial and industrial | $ | 591 | $ | 414 | ||
| Residential mortgage | 10,572 | 9,044 | ||||
| Home equity | 2,608 | 952 | ||||
| Consumer | 615 | 608 | ||||
| Total nonaccrual loans | 14,386 | 11,018 | ||||
| Other real estate owned ("OREO") | ||||||
| Total other real estate owned ("OREO") | — | — | ||||
| Total nonperforming assets ("NPAs") | 14,386 | 11,018 | ||||
| Accruing loans delinquent for 90 days or more | ||||||
| Real estate: | ||||||
| Residential mortgage | 664 | 323 | ||||
| Home equity | 485 | 78 | ||||
| Consumer | 403 | 373 | ||||
| Total accruing loans delinquent for 90 days or more | 1,552 | 774 | ||||
| Total NPAs and accruing loans delinquent for 90 days or more | $ | 15,938 | $ | 11,792 |
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Ratios: | ||||||
| Ratio of nonaccrual loans to total loans | 0.27 | % | 0.21 | % | ||
| Ratio of NPAs and accruing loans delinquent for 90 days or more to total loans and OREO | 0.30 | % | 0.22 | % | ||
| Ratio of classified assets and OREO to tier 1 capital and ACL | 8.56 | % | 3.17 | % | ||
| Year-to-date changes in NPAs: | ||||||
| Balance at beginning of year | $ | 11,018 | $ | 7,008 | ||
| Additions | 11,663 | 11,632 | ||||
| Reductions: | ||||||
| Payments | (1,882) | (1,991) | ||||
| Return to accrual status | (3,338) | (650) | ||||
| Charge-offs, valuation and other reductions | (3,075) | (4,981) | ||||
| Total reductions | (8,295) | (7,622) | ||||
| Balance at end of year | $ | 14,386 | $ | 11,018 |
Nonperforming assets, which includes nonaccrual loans, nonperforming loans classified as held for sale, and other real estate owned, totaled $14.4 million, or 0.19% of total assets at December 31, 2025, compared to $11.0 million, or 0.15% of total assets at December 31, 2024. Nonperforming assets at December 31, 2025 were comprised entirely of nonaccrual loans totaling $14.4 million, none of which were loans classified as held for sale. The majority of the nonaccrual loans are in the residential mortgage class which are well-collateralized with strong loan-to-value ratios.
The increase in nonperforming assets in 2025 was attributable to $11.7 million in gross additions, offset by $1.9 million in repayments, $3.3 million in loans returned to accrual status, and $3.1 million in charge-offs, valuation adjustments and other reductions.
Net changes to nonperforming assets by class during 2025 included net increases in residential mortgage loans of $1.5 million and home equity loans of $1.7 million.
67
Loans delinquent for 90 days or more still accruing interest totaled $1.6 million at December 31, 2025, compared to $0.8 million at December 31, 2024.
During the year ended December 31, 2025 and 2024, the Company did not modify any loans for borrowers experiencing financial difficulty that were determined to be material under management's judgment for further disclosure.
Criticized loans at December 31, 2025 increased by $38.3 million from December 31, 2024 to $71.2 million, or 1.3% of the total loan portfolio. Within criticized loans, special mention loans declined by $5.0 million to $3.6 million, or 0.1% of the total loan portfolio, and classified loans increased by $43.3 million to $67.6 million, or 1.3% of the total loan portfolio. The increase in criticized loans was primarily due to the downgrade of an owner-occupied commercial real estate loan to classified during the second quarter of 2025. The loan remains performing and is adequately collateralized.
The Company's ratio of classified assets and other real estate owned to Tier 1 capital plus the ACL increased from 3.17% at December 31, 2024 to 8.56% at December 31, 2025.
Provision and Allowance for Credit Losses on Loans
As described above under the "Critical Accounting Policies and Use of Estimates" section, the provision for credit losses ("Provision") for loans is determined by management's ongoing evaluation of the loan portfolio and our assessment of the ability of the ACL on loans to cover expected credit losses for loans. Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential problem loans, net charge-off experience, current repayment by borrowers, prepayment assumptions, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company maintains its ACL at an appropriate level as of a given balance sheet date to absorb management's best estimate of expected credit losses in its loan portfolios that will likely be realized over the expected life of our loan portfolio. This is based upon management's comprehensive analysis of the risk profiles particular to the respective loan portfolios. Analysis of the appropriateness of the ACL on loans is performed quarterly to coincide with financial disclosure to the public and to the regulatory agencies and is governed by a policy and methodology approved by the Audit Committee of the Board of Directors.
68
The following table presents certain information with respect to the ACL on loans as of the dates and for the periods presented:
Table 19. Allowance for Credit Losses on Loans
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||
| Allowance for Credit Losses ("ACL") for Loans | ||||||||||
| Balance at beginning of period | $ | 59,182 | $ | 63,934 | $ | 63,738 | ||||
| Charge-offs: | ||||||||||
| Commercial and industrial | 5,187 | 2,977 | 1,962 | |||||||
| Residential mortgage | — | 383 | — | |||||||
| Consumer | 11,496 | 16,866 | 17,245 | |||||||
| Total | 16,683 | 20,226 | 19,207 | |||||||
| Recoveries: | ||||||||||
| Commercial and industrial | 836 | 536 | 720 | |||||||
| Construction | 4 | — | 1 | |||||||
| Residential mortgage | 34 | 36 | 77 | |||||||
| Home equity | 30 | 6 | 57 | |||||||
| Consumer | 3,378 | 3,934 | 3,313 | |||||||
| Total | 4,282 | 4,512 | 4,168 | |||||||
| Net loan charge-offs | 12,401 | 15,714 | 15,039 | |||||||
| Provision for credit losses for loans | 12,840 | 10,962 | 15,235 | |||||||
| Balance at end of period | $ | 59,621 | $ | 59,182 | $ | 63,934 | ||||
| Average loans outstanding | $ | 5,320,258 | $ | 5,358,059 | $ | 5,508,530 | ||||
| Ratios: | ||||||||||
| ACL to total loans | 1.13 | % | 1.11 | % | 1.18 | % | ||||
| ACL to nonaccrual loans | 414.44 | % | 537.14 | % | 912.30 | % | ||||
| Net loan charge-offs to average loans outstanding | 0.23 | % | 0.29 | % | 0.27 | % |
The Company's ACL on loans at December 31, 2025 totaled $59.6 million, which increased by $0.4 million, or 0.7%, from $59.2 million at December 31, 2024, which decreased by $4.8 million, or 7.4%, from $63.9 million at December 31, 2023.
The ACL as a percentage of loans was 1.13%, 1.11%, and 1.18% as of December 31, 2025, 2024 and 2023, respectively.
During 2025, we recognized a Provision of $15.7 million, which included a Provision for loans of $12.8 million, and a Provision for off-balance sheet credit exposures of $2.9 million. During 2024, we recognized a Provision of $9.8 million, which included a Provision for loans of $11.0 million, offset by a credit to the Provision for off-balance sheet credit exposures of $1.1 million. During 2023, we recognized a Provision of $15.7 million, which included a Provision for loans of $15.2 million, and a Provision for off-balance sheet credit exposures of $0.5 million.
The increase in our ACL on loans as a percentage of total loans from December 31, 2024 to December 31, 2025 and the increase in the Provision in 2025 reflects improvements in the economic forecast while maintaining adequate coverage for our loan portfolio.
Our ACL on loans as a percentage of our nonaccrual loans decreased to 414% at December 31, 2025, from 537% at December 31, 2024, which decreased from 912% at December 31, 2023.
69
Overall, the Company maintained strong credit quality as represented by nonperforming assets of $14.4 million, $11.0 million, and $7.0 million at December 31, 2025, 2024 and 2023, respectively. Net charge-offs were $12.4 million, $15.7 million, and $15.0 million, respectively, for the years ended December 31, 2025, 2024 and 2023.
The following table presents the allocation of the ACL by loan class as of the dates indicated. The Company applies specific allocations on individually evaluated loans and general allocations to loan classes based on management's assessment of credit risk and estimated loss rates.
Table 20. Allocation of Allowance for Credit Losses on Loans
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ACL on Loans | ACL % of Loan Class | Loan Class as a % of Total Loans | ACL on Loans | ACL % of Loan Class | Loan Class as a % of Total Loans | |||||||||||||
| Commercial and industrial | $ | 7,982 | 1.34 | % | 11.2 | % | $ | 7,113 | 1.17 | % | 11.4 | % | |||||||
| Construction | 3,815 | 1.79 | 4.0 | 2,316 | 1.59 | 2.7 | |||||||||||||
| Residential mortgage | 14,219 | 0.77 | 34.9 | 15,267 | 0.81 | 35.5 | |||||||||||||
| Home equity | 1,242 | 0.21 | 11.3 | 2,335 | 0.34 | 12.7 | |||||||||||||
| Commercial mortgage | 19,544 | 1.23 | 30.1 | 18,882 | 1.26 | 28.1 | |||||||||||||
| Consumer | 12,819 | 2.86 | 8.5 | 13,269 | 2.60 | 9.6 | |||||||||||||
| Total | $ | 59,621 | 1.13 | % | 100.0 | % | $ | 59,182 | 1.11 | % | 100.0 | % |
In accordance with GAAP, loans held for sale and other real estate assets are not included in our assessment of the ACL.
The following table presents the ratio of annualized net charge-offs (recoveries) to average loans by loan class for the periods presented:
Table 21. Annualized Net Charge-offs (Recoveries) to Average Loans by Loan Class
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| Commercial and industrial | 0.08 | % | 0.05 | % | 0.02 | % | ||
| Residential mortgage | — | 0.01 | — | |||||
| Consumer | 0.15 | 0.23 | 0.25 | |||||
| Total | 0.23 | % | 0.29 | % | 0.27 | % |
Deposits
The primary source of our funding comes from deposits in the Hawaii market. In this competitive market, we strive to distinguish ourselves by providing exceptional customer service in our branch offices and through digital channels, and establishing long-term relationships with businesses and their principals. Our focus has been to develop a large, stable base of core deposits, which are comprised of non-interest bearing and interest-bearing demand deposits, savings and money market deposits, and time deposits less than $250,000. Time deposits in amounts of $250,000 and greater are generally considered to be more price-sensitive than relationship-based and are thus given less focus in our marketing and sales efforts.
70
The following table sets forth the composition of our deposits by category as of the dates indicated.
Table 22. Deposits by Category
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Noninterest-bearing demand deposits | $ | 1,891,198 | $ | 1,888,937 | ||
| Interest-bearing demand deposits | 1,388,107 | 1,338,719 | ||||
| Savings and money market deposits | 2,346,522 | 2,329,170 | ||||
| Time deposits up to $250,000 | 433,629 | 483,378 | ||||
| Core deposits | 6,059,456 | 6,040,204 | ||||
| Other time deposits greater than $250,000 | 412,188 | 500,693 | ||||
| Government time deposits | 138,120 | 103,114 | ||||
| Total time deposits greater than $250,000 | 550,308 | 603,807 | ||||
| Total deposits | $ | 6,609,764 | $ | 6,644,011 |
The Company's deposit portfolio is well-diversified and reflects a long standing commitment to relationship-based banking. As of December 31, 2024, approximately 53% of deposit customers have maintained accounts with the Bank for over 10 years, underscoring the stability and loyalty of the customer base.
While the Company's deposit-gathering efforts are primarily focused in Hawaii, its strategy also extends beyond local markets. Through established relationships with Japanese and Korean regional banks, corporations, and non-resident alien individuals, the Bank continues to attract U.S. dollar deposits from international sources. These relationships support deposit growth and diversification while aligning with the Company’s prudent risk management practices.
Total deposits were $6.61 billion at December 31, 2025 which decreased by $34.2 million, or 0.5%, from total deposits of $6.64 billion at December 31, 2024. Total deposits at December 31, 2024 decreased by $203.6 million, or 3.0%, from $6.85 billion at December 31, 2023. The decrease in deposits in 2025 reflects net decreases in other time deposits greater than $250,000 (excluding government time deposits) of $88.5 million and other time deposits up to $250,000 totaling $49.7 million. The net decreases were partially offset by increases in government time deposits of $35.0 million, savings and money market deposits of $17.4 million, interest-bearing demand deposits of $49.4 million, and noninterest-bearing demand deposits of $2.3 million. The Company did not hold any wholesale, brokered or listing service deposits at December 31, 2025. Our loan-to-deposit ratio at December 31, 2025 was 80.0% compared to 80.3% at December 31, 2024.
Core deposits, which the Company defines as demand deposits, savings and money market deposits, and time deposits up to $250,000, totaled $6.06 billion at December 31, 2025, and increased by $19.25 million, or 0.3%, from December 31, 2024, which increased by $0.05 billion or 0.9% from December 31, 2023. Core deposits represented 91.7% of total deposits at December 31, 2025, compared to 90.9% at December 31, 2024, and 87.4% at December 31, 2023.
All deposits are insured up to applicable limits by the Deposit Insurance Fund of the FDIC. Estimated uninsured deposits
totaled $2.78 billion, or approximately 42% of total deposits, as reported in the Bank's FDIC Call Report as of December 31, 2025, compared to $2.82 billion, or approximately 42% of total deposits as of December 31, 2024.
Fully collateralized deposits totaled approximately $281.0 million and $282.3 million as of December 31, 2025 and December 31, 2024, respectively. Excluding fully collateralized deposits, estimated uninsured deposits totaled $2.49 billion, or approximately 38% of total deposits as of December 31, 2025, and $2.54 billion, or approximately 38% of total deposits as of December 31, 2024.
71
The table presents the contractual maturities of our time deposits greater than the FDIC insurance limit of $250,000 as of December 31, 2025.
Table 23. Contractual Maturities of Time Deposits Greater Than $250,000
| (Dollars in thousands) | ||
|---|---|---|
| Remaining maturity: | ||
| Three months or less | $ | 333,394 |
| Over three months through twelve months | 212,912 | |
| Over one year through three years | 3,486 | |
| Over three years | 516 | |
| Total | $ | 550,308 |
For additional information regarding the contractual maturities of our time deposits, See Note 9 - Deposits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
The table below presents information regarding the average balances and average rates paid for certain deposit categories for the periods presented.
Table 24. Average Balances and Average Rates Paid on Deposits
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||
| (Dollars in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||
| Noninterest-bearing demand deposits | $ | 1,824,581 | — | % | $ | 1,794,469 | — | % | |||||
| Interest-bearing demand deposits | 1,357,433 | 0.13 | 1,287,628 | 0.17 | |||||||||
| Savings and money market deposits | 2,302,973 | 1.48 | 2,263,273 | 1.64 | |||||||||
| Time deposits | 1,033,163 | 2.92 | 1,225,620 | 3.76 | |||||||||
| Interest-bearing deposits | 4,693,569 | 1.41 | 4,776,521 | 1.79 | |||||||||
| Total deposits | $ | 6,518,150 | 1.01 | % | $ | 6,570,990 | 1.30 | % |
Average balances are computed using daily average balances. The average rate paid on time deposits decreased by 84 bps in 2025 and the average rate paid on savings and money market deposit rates decreased by 16 bps. The average rate paid on total interest-bearing deposits decreased 38 bps to 1.41% in 2025 from 1.79% in 2024, which increased from 1.32% in 2023. The average rate paid on all deposits decreased 29 bps to 1.01% in 2025 from 1.30% in 2024, which increased from 0.94% in 2023.
Based on the Federal Open Market Committee's December 2025 decision to reduce the federal funds rate by 25 basis points, bringing the target range to 3.50% to 3.75%, and its accompanying dot plot projecting a single additional rate cut in 2026, the Company now anticipates interest rates will decline modestly through 2026. However, rates remain subject to shifts in inflation dynamics, labor market conditions, and economic data, and the Fed has signaled a cautious, data-dependent approach to further policy easing.
Notwithstanding this external rate environment, the Company expects overall deposit rates to decline gradually, as maturing time deposits reprice. Further, the direction and magnitude of rate movements in our deposit base will continue to depend on the amount of deposit growth required to maintain adequate liquidity, competitive pricing pressures within the market, and the Fed’s evolving guidance and economic outlook.
In summary, while the Company believes policy rates are likely to drift lower modestly over time, the pace and extent of these changes will be determined by both external macroeconomic trends and internal liquidity and strategic considerations.
Contractual Obligations
The Company has various contractual obligations and future cash commitments that are expected to have an impact on its liquidity and capital resources. The Company believes that it will be able to fund these obligations through a combination of
72
operating cash flows, existing cash on hand, and available credit facilities. The Company's primary contractual obligations relate to long‑term debt, obligations associated with the Company's Supplemental Executive Retirement Plan ("SERP") obligations, noncancellable operating lease arrangements primarily related to branch premises, and unfunded commitments related to investments in LIHTC partnerships and other unconsolidated entities. The Company routinely evaluates its capital structure and may refinance, modify, or repay obligations before their scheduled maturities if market conditions and strategic considerations warrant.
Components of long-term debt are discussed in Note 10 - Short-Term Borrowings and Long-Term Debt to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." The Company's SERP obligations are discussed in Note 14 - Retirement Benefits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Operating leases are discussed in Note 15 - Operating Leases to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Unfunded commitments related to our investments in LIHTC partnerships and other unconsolidated entities are discussed in Note 6 - Investments in Unconsolidated Entities to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data.".
In addition to the contractual obligations noted above, the Company enters into numerous purchase obligations that arise from agreements to purchase goods or services in the ordinary course of business. These purchase obligations include, but not limited to, software licensing agreements, equipment maintenance contracts, and professional service contracts supporting bank operations at specified terms. Some of these contracts are renewable or cancellable annually or in shorter time intervals. To secure favorable pricing, we may also commit to contracts that may extend several years.
Other material cash requirements may also include general corporate operating activities and capital transactions.
Contractual obligations do not include off-balance sheet arrangements. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts and interest rate swaps and options. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Capital Resources
The Company conducts ongoing assessments of its capital adequacy, evaluating projected sources and uses of capital in conjunction with the size and quality of its assets, anticipated business performance, changes in monetary and fiscal policy, regulatory capital requirements, and overall risk. As part of this process, the Board of Directors regularly reviews the Company's capital position, including the call and maturity dates of existing capital instruments, to determine whether additional capital should be raised (via debt or equity) or whether capital may be returned to shareholders through dividends or share repurchases.
Common and Preferred Equity
Total shareholders' equity was $592.6 million at December 31, 2025, reflecting an increase of $54.2 million, or 10.1%, from the $538.4 million at December 31, 2024, which increased by $34.6 million, or 6.9%, from December 31, 2023. The increase in shareholders' equity from December 31, 2024 to December 31, 2025 was primarily attributable to net income of $77.5 million and other comprehensive income of $27.2 million, partially offset by cash dividends paid of $29.4 million and the repurchase of 788,261 shares of common stock at a total cost of $23.3 million, under the Company's stock repurchase program. During 2025, the Company repurchased approximately 2.9% of its common stock outstanding at December 31, 2024.
The increase in shareholders' equity from December 31, 2023 to December 31, 2024 was primarily attributable to net income of $53.4 million and other comprehensive income of $8.2 million, partially offset by cash dividends paid of $28.1 million, and the repurchase of 49,960 shares of common stock at a total cost of $0.9 million. During 2024, the Company repurchased approximately 0.2% of its common stock outstanding at December 31, 2023.
The ratio of total shareholders' equity to total assets was 8.0% at December 31, 2025, compared to 7.2% at December 31, 2024 and 6.6% at December 31, 2023. The increase in the ratio of shareholders' equity to total assets from 2024 to 2025 was primarily attributable to higher net income in 2025, and lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2025 compared to December 31, 2024, partially offset by higher repurchases of common stock under the stock repurchase program during the year ended December 31, 2025.
73
The increase in our ratio of shareholders' equity to total assets from 2023 to 2024 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2024 compared to December 31, 2023, and lower repurchases of common stock under the stock repurchase program during the year ended December 31, 2024.
Book value per share was $22.47, $19.89, and $18.63 at year-end 2025, 2024 and 2023, respectively. The increase in book value per share from 2024 was primarily attributable to the increase in shareholders' equity from December 31, 2024 to December 31, 2025, as described above.
Trust Preferred Securities
As of December 31, 2025, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities.
On July 3, 2023, following the cessation of the LIBOR benchmark rate on June 30, 2023, the Company amended the debt agreements of Trust IV and Trust V to adopt the CME Term Secured Overnight Financing Rate ("SOFR"), plus a tenor spread adjustment. Under Accounting Standards Codification ("ASC") 848, these modifications were accounted for as a continuation of the existing contracts. The $30.0 million in floating rate trust preferred securities of Trust IV now bear interest at the three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 2.45%. The $20.0 million in floating rate trust preferred securities of Trust V now bear an interest rate at the three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 1.87%.
The Company provides a full and unconditional guarantee of each trust's obligations related to its trust preferred securities. Subject to certain exceptions and limitations, the Company may defer interest payments on the subordinated debentures for up to 20 consecutive quarters without default or penalty.
The Company is not considered the primary beneficiary of Trusts IV and V. Therefore, the trusts are not considered variable interest entities and are not consolidated in the Company's financial statements. Instead, the junior subordinated debentures are reported as liabilities on the Company's consolidated balance sheets, while the Company's investments in the common securities of the trusts are recorded under investment in unconsolidated entities in the Company's consolidated balance sheets.
Subordinated Notes
On October 20, 2020, the Company completed a $55.0 million private placement of ten-year fixed-to-floating rate subordinated notes, which was used to support regulatory capital ratios and for general corporate purposes. These notes were subsequently
exchanged for registered notes with identical terms at the end of the fourth quarter of 2020.
The notes bore a fixed interest rate of 4.75% for the first five years through November 1, 2025, after which the interest rate resets quarterly to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points. The subordinated notes were callable on any quarterly interest payment date on or after November 1, 2025. On September 11, 2025, the Company provided notice to the trustee of its plan for full redemption of the subordinated notes, at par, on November 1, 2025. On October 1, 2025, the Company notified holders of its 4.75% fixed-to-floating rate subordinated notes due in 2030, that it would be redeeming the notes in full on the November 1, 2025 call date. These notes, which totaled $55.0 million in principal outstanding were redeemed at par in November 2025.
Holding Company Capital Resources
Under the Dodd-Frank Act, CPF is required to serve as a source of financial strength to the Bank. CPF is responsible for meeting its own obligations, including payments on its junior subordinated debentures which fund payments on the outstanding trust preferred securities and subordinated notes.
CPF relies on dividends from the Bank to meet its obligations. On a stand-alone basis, CPF had an available cash balance of $5.5 million as of December 31, 2025, compared to $23.0 million as of December 31, 2024.
As a Hawaii state-chartered bank, the Bank may only pay dividends to the extent it has Statutory Retained Earnings, as defined under Hawaii banking law, which differs from GAAP retained earnings. The Bank had Statutory Retained Earnings of $234.7 million and $196.8 million, as of December 31, 2025 and 2024, respectively.
74
Dividends are subject to the discretion of the Board of Directors and may be restricted by federal and Hawaii state laws,
regulatory guidance from the FRB, and covenants set forth in various agreements the Company is a party to, including
covenants set forth in our junior subordinated debentures and subordinated notes. There is no assurance that dividends will continue at the current rate or at all. For further information, see the "Dividends — Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities" section.
Share Repurchases
We repurchase shares of our common stock when we believe such repurchases are in the best interests of the Company and our shareholders.
In January 2026, the Company’s Board of Directors approved a new authorization to repurchase of up to $55.0 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2026 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2026 Repurchase Plan replaces and supersedes in its entirety the 2025 Repurchase Plan.
In January 2025, the Company’s Board of Directors authorized a new share repurchase program (the "2025 Repurchase Plan") allowing the Company to repurchase of up to $30 million of its common stock in open market or privately negotiated transactions. The 2025 Repurchase Plan superseded the prior repurchase authorization in its entirety. In 2025, 788,261 shares of common stock, at a cost of $23.3 million, were repurchased under the Company's 2025 Repurchase Plan.
In January 2024, the Company’s Board of Directors authorized a new share repurchase program (the "2024 Repurchase Plan") allowing the Company to repurchase of up to $20 million of its common stock in open market or privately negotiated transactions. The 2024 Repurchase Plan superseded the prior repurchase authorization in its entirety. In 2024, 49,960 shares of common stock, at an aggregate cost of $0.9 million, were repurchased under the 2024 Repurchase Plan.
The Company will continue to monitor the environment, capital needs, and assess risk and return as part of its ongoing capital management decisions on future share repurchases, and there can be no assurance that the Company will repurchase shares of its common stock in the future.
Transaction Risk
Transaction risk refers to the risk to earnings or capital arising from problems in delivering service, activities, or products. This risk is significant for any bank and is closely interconnected with other risk categories across most Company activities. Transaction risk is influenced by internal controls, information systems, employee integrity, and operating processes. It occurs daily as transactions are processed and is inherent in all products and services offered by the Company.
The Company categorizes transaction risk by major area as high, medium or low. Our audit plan ensures that high-risk areas are reviewed annually. We employ both internal auditors and independent audit firms to test key operational controls and audit information systems, compliance programs, loan programs, and trust services.
Effective management of transaction risk depends on the design, documentation, and implementation of well-defined procedures and controls. However, any system of controls, no matter how well designed, can only provide reasonable assurance, not absolute certainty, that objectives will be achieved.
Compliance Risk
Compliance risk is the risk to earnings or capital arising from violations of, or non-conformance with, laws, rules, regulations, prescribed practices, or ethical standards. It may also arise when laws or rules governing certain products or activities are ambiguous or untested. Compliance risk exposes the Company to potential fines, civil money penalties, damages, and contract voidance. It can also lead to reputational harm, reduced business value, limited growth opportunities, and diminished enforceability of contracts. To mitigate this risk, the Company engages independent external firms to conduct compliance audits and identify program weaknesses.
Compliance risk has no single source, it is inherent in all activities and often overlaps with operational risk and transaction risk. A portion of this risk, sometimes referred to as legal risk, encompasses not only consumer protection laws but all applicable laws, ethical standards, and contractual obligations. It also includes exposure to litigation across all aspects of banking, both traditional and non-traditional.
75
Our risk management policies and code of ethical conduct serve as the foundation for controlling compliance risk. A critical component of this effort is employee training and development. The Director of Compliance is responsible for designing and executing a comprehensive compliance training program, in consultation with internal and external legal counsel, to ensure employees receive training appropriate to their roles.
The Company's risk management program includes a risk-based audit approach to identify internal control deficiencies. Independent audits are conducted under the direction of the Director of Internal Audit, supplemented by external firms, and supported by periodic monitoring by risk management personnel. An annual Audit Plan is developed and presented to the Audit Committee for approval.
Our risk management team conducts ongoing monitoring of compliance efforts, focusing on areas with heightened exposure. Monitoring activities verify adherance to established policies and procedures, and any material exceptions are reported to the appropriate department head, the Audit Committee, and the Board Risk Committee.
We also recognize that customer complaints can highlight weaknesses in our compliance program. Accordingly, all complaints receive prompt attention. The Director of Compliance reviews formal complaints to determine if significant compliance risk exists and communicates findings to the Board Risk Committee.
Strategic Risk
Strategic risk refers to the risk to earnings or capital arising from adverse strategic decisions or the improper implementation of those decisions. This risk is influenced by the alignment between the Company's goals, the resources allocated to achieve those goals, and the quality of execution.
The Company identifies and evaluates strategic risks as part of its annual strategic planning process. Offsite planning sessions are conducted with members of the Board of Directors and Executive Committee, incorporating a comprehensive review that includes: an economic assessment, competitive analysis, industry outlook, and regulatory and risk review.
A primary measure of strategic risk is peer group analysis, where key performance ratios are compared to U.S. banks of similar size and complexity, as well as banks operating in the Hawaii market. This comparison helps to identify potential weaknesses and opportunities for improvement.
Another important measure is the evaluation of actual results versus expected outcomes for prior strategic initiatives. This comparison provides insight into the effectiveness of strategy execution and informs future decision-making.
Market Risk
Market risk represents the potential for loss in financial instruments arising from adverse changes in market rates and prices, including interest rates, foreign exchange rates, commodity prices, and equity prices. The Company's primary market risk exposure is interest rate risk, which arises when rate-sensitive assets and rate-sensitive liabilities mature or reprice during different periods or in differing amounts.
Asset/Liability Management and Interest Rate Risk
The Company's earnings and capital are sensitive to interest rate fluctuations. Interest rate risk is inherent in the Company’s core activities, including loan origination, deposit gathering, investment portfolio management, and other interest-bearing funding sources. Asset/liability management seeks to align the maturities and repricing characteristics of rate-sensitive assets and liabilities to achieve financial objectives while managing risk.
The Company’s Asset/Liability Management Policy is designed to optimize the risk-adjusted return to shareholders while maintaining consistently acceptable levels of liquidity, interest rate risk and capital adequacy. The Asset/Liability Management Committee ("ALCO") oversees interest rate risk utilizing a detailed and dynamic earnings and capital simulation model that evaluates earnings and capital under various interest rate scenarios and balance sheet forecasts.
Earnings sensitivity is typically measured by estimated changes in net interest income ("NII") under different rate scenarios. Capital sensitivity is typically measured through an Economic Value of Equity ("EVE") analysis which monitors the impact of the durations of rate sensitive assets and liabilities. The EVE analysis simulates the cash flows for all on- and off- balance sheet instruments under different rate scenarios which are then discounted to determine a present value for each scenario. The net present value of our assets and liabilities and off-balance sheet contracts represents the EVE for each scenario. The EVE results
76
for each scenario are then compared to the base scenario to determine the Company’s sensitivities to longer term rate exposures. The results of the analyses are shared with the Board of Directors and informs strategic actions to mitigate and optimize our risk position and profitability. Adverse interest rate risk exposures are managed through the shortening or lengthening of the duration of assets and liabilities.
The ALCO simulation model used to measure and manage interest rate risk exposures includes both dynamic and static balance sheet and rate scenarios. The dynamic model scenarios provide an enhanced view that enables management and the Board of Directors to have a realistic view of the expected impact to earnings and capital from forecasted non-parallel movements in interest rates as well as balance sheet changes. On the other hand, static rate scenarios are a measurement of embedded interest rate risk in the balance sheet as of a point in time and incorporate various hypothetical interest rate scenarios that may include gradual or immediate parallel rate changes. The static scenarios have the benefit of comparability over time, as well as against other financial institutions, but are not intended to represent management's forecast. Both dynamic and static model simulations include the use of a number of key modeling assumptions including prepayment speeds, pricing spreads of assets and liabilities, deposit decay rates and the timing and magnitude of deposit rate changes in relation to changes in the overall level of interest rates. The assumptions are typically based on analyses of institution specific actual historical data and trends. Market information is also incorporated where relevant and appropriate. Assumptions are periodically reviewed and updated by ALCO. During periods of increased market volatility, assumptions will be reviewed more frequently. While management believes the assumptions are reasonable, actual behaviors and results may likely differ.
The following table reflects our static net interest income sensitivity analysis as of December 31, 2025. The simulations estimate net interest income assuming no balance sheet growth. The net interest income sensitivity is measured as the change in net interest income in alternate interest rate scenarios as a percentage of the flat rate scenario. Alternate rate scenarios assume rates move up or down 100 bps, 200 bps or 300 bps in either a gradual (defined as the stated change over a 12-month period in equal increments) or an instantaneous, parallel fashion. The results indicate that the Company’s balance sheet is relatively well-positioned against movements in interest rates and remains within ALCO Policy risk limits that have been approved by the Board of Directors.
Table 25. Net Interest Income Sensitivity
| December 31, 2025 | December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Estimated Net Interest Income Sensitivity | Estimated Net Interest Income Sensitivity | |||||||||||
| Rate Change | Gradual | Instantaneous | Gradual | Instantaneous | ||||||||
| +300 bps | 2.58 | % | 4.33 | % | 3.03 | % | 4.00 | % | ||||
| +200 bps | 1.60 | % | 2.93 | % | 1.91 | % | 2.68 | % | ||||
| +100 bps | 0.60 | % | 1.49 | % | 0.84 | % | 1.36 | % | ||||
| -100 bps | (0.83) | % | (1.06) | % | (1.36) | % | (2.21) | % | ||||
| -200 bps | (1.54) | % | (2.57) | % | (2.93) | % | (4.74) | % | ||||
| -300 bps | (2.35) | % | (4.51) | % | (4.55) | % | (7.41) | % |
Liquidity Risk and Borrowing Arrangements
The Company's objective in managing liquidity is to maintain a prudent balance between sources and uses of funds in order to economically meet the cash requirements of customers for loans and deposit withdrawals, while also supporting lending and investment opportunities as they arise. Liquidity is monitored daily in relation to changes in loan and deposit balances to ensure optimal utilization, maintenance of adequate levels of readily marketable assets, and access to reliable short-term funding sources.
To support this objective, the Company performs regular liquidity stress testing under a range of scenarios to evaluate its ability to withstand potential liquidity stress events. Forecasts of Company cash flows are updated and analyzed periodically, and more frequently during periods of elevated liquidity risk.
Historically, core deposits have provided us a stable and low-cost funding base, although they remain subject to competitive pressures in the Company's market. A significant portion of deposits are granular, long-tenured, and relationship-based. In addition to core deposits, the Company also has access to a variety of other short-term and long-term funding sources, including proceeds from maturities of our loans and investment securities, as well as secondary funding sources available to meet our liquidity needs, such as the FHLB, the Federal Reserve discount window, and brokered deposits.
77
At December 31, 2025, the Company had $378.7 million in cash on its balance sheet and approximately $2.52 billion in total other liquidity sources, including available borrowing capacity and unpledged investment securities. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was approximately 116% at December 31, 2025. Refer to Note 10 - Short-Term Borrowings and Long-Term Debt in the accompanying notes to the Consolidated Financial Statements in this report for information on the Company's borrowing arrangements.
Off-Balance Sheet Arrangements
In the normal course of business, we enter into off-balance sheet arrangements to meet the financing needs of our banking customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts, interest rate swaps and options, and risk participation agreements. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
In the unlikely event that we must satisfy a significant amount of outstanding commitments to extend credit, liquidity may be adversely impacted, as may credit risk. The remaining components of off-balance sheet arrangements, primarily interest rate options and forward interest rate contracts related to our mortgage banking activities, are not expected to have a material impact on our consolidated financial position or results of operations.
78
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: 0000701347-25-000007.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Introduction
We are a bank holding company that, through our banking subsidiary, Central Pacific Bank, offers full service commercial banking in the State of Hawaii.
We strive to provide exceptional customer service and products that meet our customers' needs. Our products and services consist primarily of the following:
•Loans: Our loans consist of commercial and industrial, commercial mortgage, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgage, home equity, and consumer loans to homeowners and individuals. Our lending activities contribute to a key component of our revenues reported in interest income.
•Deposits: We offer a full range of deposit products and services including: checking, savings and time deposits, cash management, and digital banking services. We also maintain a broad branch and ATM network in the State of Hawaii. The interest paid on such deposits has a significant impact on our interest expense, an important factor in determining our earnings. In addition, fees and service charges on deposit accounts contribute to our revenues.
Additionally, we offer wealth management products and services, such as non-deposit investment products, annuities, investment management, asset custody and general consultation and planning services.
Executive Overview
We believe we delivered solid financial performance while managing and mitigating risks that arose in 2024.
•We recorded net income of $53.4 million, or $1.97 per diluted common share in 2024, compared to $58.7 million, or $2.17 per diluted common share in 2023. Net income in 2024 included a provision for credit losses of $9.8 million, compared to a credit to the provision of $15.7 million in 2023.
•Results in 2024 were impacted by a pre-tax loss on sales of investment securities of $9.9 million related to an investment securities portfolio repositioning ("Repositioning Loss") and pre-tax expenses related to our evaluation and assessment of a strategic opportunity of $3.1 million ("Strategic Expense").
•Excluding the Repositioning Loss and Strategic Expense, non-GAAP adjusted net income was $63.4 million, or $2.34 per diluted common share in 2024. (See Tables 3-8 for reconciliations of the adjusted non-GAAP financial measures.)
•We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 0.72% and 10.25%, respectively, in 2024, compared to ROA and ROE ratios of 0.78% and 12.38%, respectively, in 2023. Excluding the Repositioning Loss and Strategic Expense, adjusted ROA and ROE ratios (non-GAAP) was 0.86% and 12.10%, respectively, in 2024, compared to adjusted ROA and ROE ratios (non-GAAP) of 0.78% and 12.24%, respectively, in 2023. (See Table 7 - Adjusted Return on Average Assets and Adjusted Return on Average Shareholders' Equity for a reconciliation of the non-GAAP adjusted ROA and ROE.)
•Asset quality remains strong as our nonperforming assets totaled $11.0 million, or 0.15% of total assets at December 31, 2024, compared to $7.0 million, or 0.09% of total assets at December 31, 2023.
•Our loan portfolio declined by $106.1 million, or 2.0% in 2024, primarily due to run-off of our consumer loan portfolio of $120.0 million.
•Total deposits declined by $203.6 million, or 3.0% in 2024, primarily due to the run-off of high-cost government time deposits of $271.5 million. Our core deposit portfolio grew by $54.0 million, or 0.9%.
•Our capital position and consistent profitability allowed us to pay cash dividends of $1.04 per share in 2024. In addition, in 2024 we repurchased an aggregate of 49,960 shares of common stock under our share repurchase program at an aggregate cost of $0.9 million, or an average of $18.92 per share.
39
Table of Contents
Business Environment
The majority of our operations are concentrated in the State of Hawaii. As a result, our performance is significantly influenced by the strength of the real estate markets, the tourism industry, and the economic environment and environmental conditions in Hawaii. Macroeconomic conditions also influence our performance. A favorable business environment is generally characterized by expanding gross state product, low unemployment and rising personal income; while an unfavorable business environment is characterized by the reverse.
According to the latest available statistics from the Hawaii Tourism Authority ("HTA"), a total of 9.69 million visitors arrived to the Hawaiian Islands in the year ended December 31, 2024, mainly from the U.S. Mainland. This was a modest 0.3% increase from the 9.66 million visitors in the year ended December 31, 2023, and represents a recovery of approximately 93.3% from the 10.4 million visitors during the pre-pandemic and record year in 2019. Japanese visitor arrivals in the year ended December 31, 2024 continued to increase modestly; however, were only at around 45.7% of pre-pandemic 2019, or around 51.8% in the month of December 2024 compared to December 2019. Sixteen months after the August 8, 2023 wildfires, visitors to Maui were up 15.3% in December 2024 compared to December 2023, but still down 17.3% from pre-pandemic December 2019. The unemployment rate for the Island of Maui was 8.4% in September 2023 and has since improved to 3.4% in December 2024.
The HTA also reported that total spending by visitors was $20.68 billion in the year ended December 31, 2024, which declined by approximately 0.2% from the $20.73 billion in the year ended December 31, 2023, and increased by approximately 16.7% from $17.72 billion in pre-pandemic 2019. According to a recent report by the State of Hawaii's Department of Business, Economic Development and Tourism ("DBEDT"), total visitor arrivals are expected to increase to approximately 9.9 million in 2025 and visitor spending is expected to be approximately $21.46 billion in 2025.
The Department of Labor and Industrial Relations reported that Hawaii's seasonally adjusted annual unemployment rate was 3.0% in the month of December 2024, which fell below the national seasonally adjusted unemployment rate of 4.1%. DBEDT projects Hawaii's seasonally adjusted annual unemployment rate to be around 2.7% in 2025.
Hawaii's economy is measured by the growth of real personal income and real gross state product. DBEDT is expected to report real personal income grew by approximately 2.8% but real gross state product grew by approximately 1.6% for 2024. DBEDT projects real personal income to grow by 1.6% and real gross state product to grow by 2.0% for 2025.
Real estate lending is one of the primary focuses for us, including residential mortgage and commercial mortgage loans. As a result, we are dependent on the strength of Hawaii's real estate market. The Hawaii housing market continues to experience solid prices, increased sales activity, strong demand and low inventory. According to the Honolulu Board of Realtors, the median price for a single-family home on Oahu was $1,100,000 for the year ended December 31, 2024, representing an increase of 4.8% from the median resale price of $1,050,000 for the year ended December 31, 2023. The median resale price for condominiums on Oahu was $515,000 for the year ended December 31, 2024, representing an increase of 1.3% from the median resale price of $508,500 for the year ended December 31, 2023. Oahu unit sales volume increased by 9.1% for single-family homes, and decreased by 2.5% for condominiums in 2024 from 2023.
If the residential and commercial real estate markets we have exposure to deteriorate, our results of operations could be negatively impacted. See the "Overview of Results of Operations—Concentrations of Credit Risk" section for a further discussion on how a deteriorating real estate market, combined with the concentration risk within our portfolio, could have a significant negative impact on our asset quality and credit losses.
Changes in monetary policy, including changes in interest rates, could influence: (i) the amount of interest we receive on loans and securities, (ii) the amount of interest we pay on deposits and borrowings, (iii) our ability to originate loans and obtain deposits, and (iv) the fair value of our assets and liabilities, among other things.
In an effort to rein in inflation, the FRB aggressively increased interest rates since the first quarter of 2022 when the Federal Funds Rate target range was 0.00% to 0.25%. Since then, the FRB has raised the Federal Funds Rate by more than five percentage points, up to a 22-year high, 5.25% to 5.50%. The Federal Funds Rate remained at that level until September 2024. At the September 2024 Federal Open Market Committee ("FOMC") meeting, the FOMC lowered interest rates by 50 bps to 4.75% to 5.00%, as they gained greater confidence that inflation is moving sustainably towards its 2% target. In November and December 2024, the FOMC lowered interest rates by an additional 25 bps each to a target range of 4.25% to 4.50% at the end of 2024.
40
Table of Contents
In addition to the impacts from changes in monetary policy, other economic conditions may impact financial results in future periods. Loan demand, deposit growth, provision for credit losses, asset quality, noninterest income and noninterest expense are all affected by changes in economic conditions. Inflationary concerns, labor shortages, changes to the political and regulatory environment, including geopolitical conflicts, supply chain disruptions and the possibility of future bank failures, could adversely impact the economy, which could negatively impact our financial results as well as our customers’ creditworthiness. In light of these potential issues, we continue to monitor our liquidity. Refer to "Part II, Item 7 - Liquidity Risk and Borrowing Arrangements" for discussion.
Recent Industry Developments
Beginning in March 2023, the banking industry experienced significant volatility as a result of high-profile regional bank failures, which resulted in industry-wide concerns related to liquidity, deposit outflows, unrealized or unrecognized losses on investment securities and weaker consumer confidence in the banking industry. As a result, the Company took a number of preemptive actions during the first half of 2023, which included pro-active outreach to clients and other liquidity contingency planning actions, such as maximizing funding sources and increased liquidity monitoring in response to these developments.
The industry volatility stabilized in 2024 and we believe the Company’s balance sheet and liquidity position remained solid. The Company had $380.9 million in cash on its balance sheet and approximately $2.49 billion in total other liquidity sources, including available borrowing capacity and unpledged investment securities as of December 31, 2024. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was approximately 113% as of December 31, 2024. We believe the Company's deposit portfolio is diversified and long-tenured and approximately 62% of total deposits were FDIC-insured or collateralized as of December 31, 2024.
The Company’s capital remained strong with the leverage, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 capital ratios of 9.3%, 13.2%, 15.4%, and 12.3%, respectively, as of December 31, 2024, all exceeding "well-capitalized" regulatory standards.
Banking-as-a-Service ("BaaS") Initiative
In January 2022, the Company announced the launch of a new BaaS initiative with the goal of expanding the Company both in and beyond Hawaii by investing in or collaborating with fintech companies. In the first quarter of 2022, the Company made a $2.0 million minority equity investment in Swell Financial, Inc. ("Swell"), a new fintech company. During the fourth quarter of 2022, Swell launched a consumer banking application that combined checking, credit and more into one integrated account, and the Bank served as the bank sponsor. As a result of a variety of adverse factors affecting Swell’s business and its strategy, the portfolio of Swell Cash and Credit accounts, which were immaterial, were closed in June 2023 and the Bank is no longer serving as the bank sponsor of Swell.
As discussed in Note 6 - Investments in Unconsolidated Entities in the accompanying notes to the consolidated financial statements in this report, the Company entered into a transaction with Swell in the third quarter of 2023 whereby Swell repurchased the Company’s entire preferred and common stock equity investment in exchange for $0.5 million in cash, certain intellectual property rights and a platform usage fee agreement related to products that may be launched by Swell or its affiliates in the future (not to exceed $1.5 million in value). During the fourth quarter of 2024, the Company determined that the carrying value of the intangible assets would not be recoverable. As a result, the Company recorded impairment of $1.3 million on the intangible assets. The carrying value of the intangible assets was zero as of December 31, 2024.
The Company does not have any other active BaaS initiatives, but continues to evaluate potential future BaaS opportunities.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires that management make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements and the related disclosures made. Various elements of our accounting policies, by their nature, involve the application of highly sensitive and judgmental estimates and assumptions. Some of these policies and estimates relate to matters that are highly complex and contain substantial inherent uncertainties. Actual amounts and values as of the balance sheet dates may be materially different than the amounts and values reported due to the inherent uncertainty in the estimation process. Also, future amounts and values could differ materially from those estimates due to changes in values and circumstances after the balance sheet date.
41
Table of Contents
Accounting estimates are deemed critical when a different estimate could have reasonably been used or where changes in the estimate are reasonably likely to occur from period to period and would materially impact our consolidated financial statements as of or for the periods presented. Management has discussed the development and selection of the critical accounting policy and estimate noted below with the Audit Committee of the Board of Directors, and the Audit Committee has reviewed the accompanying disclosures. The significant accounting policy which we believe to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses on loans.
Allowance for Credit Losses on Loans
Management considers the policies related to the allowance for credit losses ("ACL") on loans as the most critical to the financial statement presentation. The total ACL on loans includes activity related to allowances calculated in accordance with Accounting Standards Codification (“ASC”) 326, "Financial Instruments – Credit Losses". The ACL is established through provisioning of current expected credit losses as a charge to current earnings. Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed while allowance is credited if subsequent recoveries are made. The amount maintained in the ACL reflects management’s continuing evaluation of the estimated credit losses expected to be recognized over the life of the loans in our loan portfolio at the balance sheet date. Allowance for credit losses is measured on a collective basis when similar risk characteristics exist. We stratify the loan portfolio into homogeneous groups of loans that possess similar loss potential characteristics and calculate the net amount expected to be collected over the life of the loans to estimate the expected credit losses in the loan portfolio. The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. Refer to Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report for further discussion of the risk factors considered by management in establishing the ACL.
Overview of Results of Operations
2024 vs. 2023 Comparison
In 2024, we recognized net income of $53.4 million, or fully diluted earnings per share ("EPS") of $1.97, compared to net income of $58.7 million, or EPS of $2.17, in 2023. Our ROA and ROE for 2024 was 0.72% and 10.25%, respectively, compared to 0.78% and 12.38%, respectively, in 2023.
We recorded a provision for credit losses of $9.8 million in 2024, compared to a provision of $15.7 million in 2023. The lower provision for credit losses was primarily due to improvements in the economic forecast and movements in loan balances by segment, combined with an overall loan balance decline during the year.
Net interest income increased by $1.7 million from 2023 to 2024, primarily driven by higher average yields earned on loans and investment securities, partially offset by higher average rates paid on interest-bearing deposits.
Other operating income decreased by $7.9 million from 2023 to 2024. The decrease in other operating income was primarily due to a loss on sale of investment securities of $9.9 million related to an investment portfolio repositioning completed in the fourth quarter of 2024, compared to a loss of $2.1 million primarily due to an investment portfolio repositioning completed in 2023. In addition, the Company recognized a gain on sale of a real estate office property of $5.1 million in 2023. These decreases were partially offset by higher other service charges and fees of $2.0 million and higher income from bank-owned life insurance of $1.7 million, The higher income from bank-owned life insurance was primarily attributable to stock market volatility and higher death benefit income, and was partially offset by higher deferred compensation expense included in salaries and employee benefits and other expenses in other operating expense. See Table 9 - Components of Other Operating Income for more information.
Other operating expense increased by $8.4 million from 2023 to 2024. The increase was primarily due to higher salaries and employee benefits of $3.9 million, expenses related to our evaluation and assessment of a strategic opportunity in 2024 of $3.1 million, and higher directors' deferred compensation plan expenses of $1.2 million. These increases were partially offset by a non-recurring charge of $2.3 million related to the early termination of a branch lease in 2023. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to volatility in the equity markets. See Table 10 - Components of Other Operating Expense for more information.
42
Table of Contents
2023 vs. 2022 Comparison
In 2023, we recognized net income of $58.7 million, or EPS of $2.17, compared to net income of $73.9 million, or EPS of $2.68, in 2022. Our ROA and ROE for 2023 was 0.78% and 12.38%, respectively, compared to 1.01% and 15.47%, respectively, in 2022.
We recorded a provision for credit losses of $15.7 million in 2023, compared to a credit of $1.3 million in 2022. The increase in the provision for credit losses reflects higher charge-offs of our U.S. Mainland unsecured consumer loan portfolio, and the outlook for continued pressure on the national consumer segment.
Net interest income decreased by $5.6 million from 2022 to 2023, primarily driven by higher average balances and average rates paid on interest-bearing deposits and long-term debt, partially offset by higher average balances and average yields earned on loans and interest-bearing deposits in other financial institutions.
Other operating income decreased by $1.3 million from 2022 to 2023. The decrease in other operating income was primarily due to the gain on sale of Visa Class B common stock of $8.5 million recorded in 2022, combined with a loss on sale of investment securities of $2.1 million recorded in 2023 primarily due to an investment securities portfolio repositioning completed in the fourth quarter of 2023, and lower mortgage banking income primarily attributable to lower origination activity due to the significant rise in market interest rates which began in 2022. These negative variances were partially offset by a gain on sale of a real estate office property of $5.1 million completed in the fourth quarter of 2023, higher income from bank-owned life insurance and higher other service charges and fees. See Table 9 - Components of Other Operating Income for more information.
Other operating expense decreased by $1.8 million from 2022 to 2023. The decrease in other operating expense was primarily due to lower salaries and employee benefits expense and lower pension plan and Supplemental Executive Retirement Plans ("SERP") expense (included in other) attributable to a non-recurring non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan during the second quarter of 2022, partially offset by higher computer software expense, a non-recurring charge of $2.3 million related to the early termination of a lease, higher FDIC insurance assessment, higher directors' deferred compensation plan expense and higher net occupancy expense. See Table 10 - Components of Other Operating Expense for more information.
Net Interest Income
The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the yields and rates thereon. Net interest income, when annualized and expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees and resultant yield information, is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. Table 2 - Analysis of Changes in Net Interest Income (Taxable-Equivalent) presents an analysis of changes in components of net interest income between years. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (i) changes in volume and (ii) changes in rates. The change in volume is calculated as change in average balance, multiplied by prior period average yield/rate. The change in rate is calculated as change in average yield/rate, multiplied by current period volume. The change in interest income not solely due to change in volume or change in rate has been allocated proportionately to change in volume and change in average rate.
43
Table of Contents
Table 1. Average Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent)
| 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 220,526 | 5.26 | % | $ | 11,593 | $ | 134,150 | 5.34 | % | $ | 7,163 | $ | 80,096 | 0.92 | % | $ | 740 | |||||||||||||
| Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||
| Taxable (1) | 1,334,695 | 2.49 | 33,278 | 1,365,067 | 2.11 | 28,789 | 1,455,246 | 1.93 | 28,062 | ||||||||||||||||||||||
| Tax-exempt (1) | 141,688 | 2.26 | 3,199 | 150,399 | 2.45 | 3,686 | 159,120 | 2.55 | 4,056 | ||||||||||||||||||||||
| Total investment securities | 1,476,383 | 2.47 | 36,477 | 1,515,466 | 2.14 | 32,475 | 1,614,366 | 1.99 | 32,118 | ||||||||||||||||||||||
| Loans, incl. loans-held-for-sale (2) | 5,358,059 | 4.82 | 258,192 | 5,508,530 | 4.42 | 243,315 | 5,298,573 | 3.78 | 200,280 | ||||||||||||||||||||||
| Federal Home Loan Bank ("FHLB") stock | 6,896 | 7.38 | 509 | 11,317 | 4.23 | 478 | 10,197 | 3.63 | 370 | ||||||||||||||||||||||
| Total interest-earning assets | 7,061,864 | 4.34 | 306,771 | 7,169,463 | 3.95 | 283,431 | 7,003,232 | 3.33 | 233,508 | ||||||||||||||||||||||
| Noninterest-earning assets | 316,343 | 309,780 | 337,029 | ||||||||||||||||||||||||||||
| Total assets | $ | 7,378,207 | $ | 7,479,243 | $ | 7,340,261 | |||||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,287,628 | 0.17 | % | $ | 2,159 | $ | 1,359,240 | 0.13 | % | $ | 1,701 | $ | 1,438,232 | 0.06 | % | $ | 806 | |||||||||||||
| Savings and money market deposits | 2,263,273 | 1.64 | 37,043 | 2,195,763 | 1.00 | 21,979 | 2,208,630 | 0.19 | 4,188 | ||||||||||||||||||||||
| Time deposits up to $250,000 | 538,216 | 3.16 | 17,025 | 415,541 | 2.15 | 8,917 | 245,599 | 0.70 | 1,723 | ||||||||||||||||||||||
| Time deposits over $250,000 | 687,404 | 4.23 | 29,059 | 795,917 | 3.81 | 30,288 | 494,943 | 0.89 | 4,391 | ||||||||||||||||||||||
| Total interest-bearing deposits | 4,776,521 | 1.79 | 85,286 | 4,766,461 | 1.32 | 62,885 | 4,387,404 | 0.25 | 11,108 | ||||||||||||||||||||||
| Federal funds purchased and securities sold | 1 | 5.57 | — | — | — | — | — | — | — | ||||||||||||||||||||||
| FHLB advances and other short-term borrowings | 17 | 5.58 | 1 | 23,322 | 4.88 | 1,139 | 37,211 | 2.84 | 1,055 | ||||||||||||||||||||||
| Long-term debt | 156,218 | 5.81 | 9,079 | 148,922 | 5.80 | 8,633 | 105,732 | 4.66 | 4,930 | ||||||||||||||||||||||
| Total interest-bearing liabilities | 4,932,757 | 1.91 | 94,366 | 4,938,705 | 1.47 | 72,657 | 4,530,347 | 0.38 | 17,093 | ||||||||||||||||||||||
| Noninterest-bearing deposits | 1,794,469 | 1,933,666 | 2,216,645 | ||||||||||||||||||||||||||||
| Other liabilities | 129,973 | 133,053 | 115,478 | ||||||||||||||||||||||||||||
| Total liabilities | 6,857,199 | 7,005,424 | 6,862,470 | ||||||||||||||||||||||||||||
| Shareholders' equity | 521,008 | 473,819 | 477,775 | ||||||||||||||||||||||||||||
| Non-controlling interest | — | — | 16 | ||||||||||||||||||||||||||||
| Total equity | 521,008 | 473,819 | 477,791 | ||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 7,378,207 | $ | 7,479,243 | $ | 7,340,261 | |||||||||||||||||||||||||
| Net interest income | $ | 212,405 | $ | 210,774 | $ | 216,415 | |||||||||||||||||||||||||
| Interest rate spread | 2.43 | % | 2.48 | % | 2.95 | % | |||||||||||||||||||||||||
| Net interest margin | 3.01 | % | 2.94 | % | 3.09 | % | |||||||||||||||||||||||||
| (1) At amortized cost. | |||||||||||||||||||||||||||||||
| (2) Includes nonaccrual loans. |
44
Table of Contents
Table 2. Analysis of Changes in Net Interest Income (Taxable-Equivalent)
| 2024 Compared to 2023 | 2023 Compared to 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change In: | Increase (Decrease) Due to Change In: | |||||||||||||||||||||
| (Dollars in thousands) | Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 4,606 | $ | (176) | $ | 4,430 | $ | 497 | $ | 5,926 | $ | 6,423 | ||||||||||
| Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
| Taxable | (634) | 5,123 | 4,489 | (1,736) | 2,463 | 727 | ||||||||||||||||
| Tax-exempt | (215) | (272) | (487) | (221) | (149) | (370) | ||||||||||||||||
| Total investment securities | (849) | 4,851 | 4,002 | (1,957) | 2,314 | 357 | ||||||||||||||||
| Loans, incl. loans-held-for-sale | (6,628) | 21,505 | 14,877 | 7,907 | 35,128 | 43,035 | ||||||||||||||||
| FHLB stock | (187) | 218 | 31 | 41 | 67 | 108 | ||||||||||||||||
| Total interest-earning assets | (3,058) | 26,398 | 23,340 | 6,488 | 43,435 | 49,923 | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||
| Interest-bearing demand deposits | (87) | 545 | 458 | (47) | 942 | 895 | ||||||||||||||||
| Savings and money market deposits | 671 | 14,393 | 15,064 | (24) | 17,815 | 17,791 | ||||||||||||||||
| Time deposits up to $250,000 | 2,649 | 5,459 | 8,108 | 1,187 | 6,007 | 7,194 | ||||||||||||||||
| Time deposits over $250,000 | (4,123) | 2,894 | (1,229) | 2,677 | 23,220 | 25,897 | ||||||||||||||||
| Total interest-bearing deposits | (890) | 23,291 | 22,401 | 3,793 | 47,984 | 51,777 | ||||||||||||||||
| FHLB advances and other short-term borrowings | (1,138) | — | (1,138) | (393) | 477 | 84 | ||||||||||||||||
| Long-term debt | 430 | 16 | 446 | 2,009 | 1,694 | 3,703 | ||||||||||||||||
| Total interest-bearing liabilities | (1,598) | 23,307 | 21,709 | 5,409 | 50,155 | 55,564 | ||||||||||||||||
| Net interest income | $ | (1,460) | $ | 3,091 | $ | 1,631 | $ | 1,079 | $ | (6,720) | $ | (5,641) |
The banking and financial services industry in the State of Hawaii is highly competitive. Net interest income is our primary source of earnings and is derived primarily from the difference between the interest income we earn on loans and investment securities, and the interest expense we pay on deposits and borrowings.
Net interest income (expressed on a taxable-equivalent basis) totaled $212.4 million in 2024, which increased by $1.6 million, or 0.8%, from $210.8 million in 2023, which decreased by $5.6 million, or 2.6%, from net interest income of $216.4 million recognized in 2022. The increase in net interest income in 2024 was primarily due to increases in the average yield earned on interest-earning assets, partially offset by increases in average rates paid on interest-bearing deposits. The increase was partially offset by decreases in the average loans and investment securities balances.
The average yield earned on our interest-earning assets in the year ended December 31, 2024 increased by 39 basis points ("bps") from the year ended December 31, 2023. The increase in the average yield earned on interest-earning assets in 2024 was primarily attributable to the increases in average yields earned on loans and investment securities of 40 bps and 33 bps, respectively.
The average rate paid on our interest-bearing liabilities in the year ended December 31, 2024 increased by 44 bps from the year ended December 31, 2023. The increase in the average rate paid on our interest-bearing liabilities in 2024 was primarily due to increases in average rates paid on interest-bearing deposits and long-term debt of 49 bps and 70 bps, respectively, attributable to the significant increase in market interest rates which began in 2022.
In the fourth quarter of 2024, the Company sold $106.5 million in available-for-sale investment securities as part of an investment portfolio repositioning strategy. The Company received $96.6 million in gross proceeds and reinvested the proceeds in $101.6 million in higher yield investment securities with a weighted average yield of 4.9% and a weighted average life of 4.1 years. The investment securities sold had a weighted average yield of 2.2% and a weighted average life of 3.6 years. There were
45
Table of Contents
no gross realized gains on the sales of the investment securities. Gross realized losses on the sales of the investment securities were $9.9 million. The specific identification method was used as the basis for determining the cost of all securities sold.
In the fourth quarter of 2023, the Company sold $30.0 million in available-for-sale investment securities as part of an investment portfolio repositioning strategy. The Company received $28.1 million in gross proceeds and reinvested the proceeds in $28.3 million in higher yield investment securities with a weighted average yield of 5.68% and a weighted average duration of 2.5 years. The investment securities sold had a weighted average yield of 3.25% and a weighted average duration of 3.4 years. There were no gross realized gains on the sales of the investment securities. Gross realized losses on the sales of the investment securities were $1.9 million. The specific identification method was used as the basis for determining the cost of all securities sold.
In the first quarter of 2022, the Company entered into a forward starting interest rate swap on certain municipal debt securities with a notional amount of $115.5 million. The swap became effective on March 31, 2024. The Company pays the counterparty a fixed rate of 2.095% and receives a floating rate based on the Federal Funds effective rate. This transaction has a maturity date of March 31, 2029.
Interest Income
Interest income expressed on a taxable-equivalent basis of $306.8 million in 2024 increased by $23.3 million, or 8.2%, from the $283.4 million earned in 2023, which increased by $49.9 million, or 21.4%, from the $233.5 million earned in 2022.
The increase in taxable-equivalent interest income in 2024 from 2023 was primarily due to an increase in the average yields earned on loans and investment securities of 40 bps and 33 bps, resulting in higher interest income of approximately $21.5 million and $4.9 million, respectively. The increase in the average yield earned on investment securities was partially attributable to income of $2.6 million from the aforementioned interest rate swap that became effective on March 31, 2024. In addition, increases in the average balance and average yield earned on interest-bearing deposits in other financial institutions resulted in higher interest income of approximately $4.4 million. These increases were partially offset by decreases in the average loans and investment securities balances of $150.5 million and $39.1 million, respectively, resulting in lower interest income of approximately $6.6 million and $0.8 million, respectively.
The increase in taxable-equivalent interest income in 2023 from 2022 was primarily due to increases in the average yield earned on loans of 64 bps and the average loans balance of $210.0 million, resulting in higher interest income of approximately $35.1 million and $7.9 million, respectively. In addition, the average yields earned on interest-bearing deposits in other financial institutions and investment securities increased by 442 bps and 15 bps, respectively, resulting in higher interest income of approximately $5.9 million and $2.3 million, respectively. These increases were partially offset by a decrease in the average investment securities balance of $98.9 million, resulting in lower interest income of approximately $2.0 million.
Interest Expense
In 2024, interest expense was $94.4 million which represented an increase of $21.7 million, or 29.9%, compared to interest expense of $72.7 million in 2023, which was an increase of $55.6 million, or 325.1%, compared to $17.1 million in 2022.
Due to the high interest rate environment, the average rate paid on interest-bearing deposits of 1.79% in 2024 increased by 47 bps from 2023, resulting in an increase in interest expense of approximately $23.3 million. Increases in the average balance and average rate paid on long-term debt of $7.3 million and 1 bps, respectively, resulted in a total increase in interest expense of approximately $0.4 million.
The average rate paid on interest-bearing deposits of 1.32% in 2023 increased by 107 bps from 2022, resulting in an increase in interest expense of approximately $48.0 million. The average interest-bearing deposit balance in 2023 increased by $379.1 million from 2022, resulting in an increase in interest expense of approximately $3.8 million. Increases in the average balance and average rate paid on long-term debt of $43.2 million and 114 bps, respectively, resulted in a total increase in interest expense of approximately $3.7 million in 2023 from 2022.
Net Interest Margin
Our net interest margin was 3.01%, 2.94% and 3.09% in 2024, 2023 and 2022, respectively. The increase in our net interest margin in 2024 from 2023 was primarily due to the increases in the average yields earned on loans and investment securities, partially offset by increases in the average rates paid on interest-bearing deposits and long-term debt.
46
Table of Contents
The decrease in our net interest margin in 2023 from 2022 was primarily due to the increases in the average rate paid on interest-bearing deposits and long-term debt, which outpaced the increases in average yields earned on loans, interest-bearing deposits in other financial institutions and investment securities.
Non-GAAP Financial Measures
To supplement our consolidated financial information, the Company uses certain non-GAAP financial measures, which are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures. The Company believes these non-GAAP financial measures provide useful information to investors and others, which excludes transactions that are not meaningful in comparison to our past operating performance or not reflective of ongoing financial results. The Company believes that these measures offer a supplemental measure for period-to-period comparisons and can be used to evaluate our historical and prospective financial performance. These non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies.
The following reconciling adjustments from GAAP or reported financial measures to non-GAAP adjusted financial measures are limited to:
(i) pre-tax loss on sales of investment securities related to an investment portfolio repositioning of $9.9 million and $1.9 million in the fourth quarter of 2024 and fourth quarter of 2023, respectively,
(ii) pre-tax expenses related to the evaluation and assessment of a strategic opportunity of $3.1 million in the third quarter of 2024,
(iii) pre-tax gain on sale of a real estate office property of $5.1 million in the fourth quarter of 2023,
(iv) pre-tax branch lease termination expense of $2.3 million in the fourth quarter of 2023,
(v) pre-tax gain on sale of Visa Class B stock of $8.5 million in the second quarter of 2022, and
(vi) pre-tax loss on the termination and settlement of the Company's defined benefit pension plan of $4.9 million in the second quarter of 2022.
Management does not consider these transactions to be representative of the Company's core operating performance. The income tax effect was calculated assuming a 23% effective tax rate.
Table 3. Non-GAAP Financial Measures
| Year Ended December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 53,412 | $ | 10,011 | $ | 63,423 | |||||
| Diluted earnings per share | $ | 1.97 | $ | 0.37 | $ | 2.34 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 77,865 | $ | 13,002 | $ | 90,867 | |||||
| Return on average assets | 0.72 | % | 0.14 | % | 0.86 | % | |||||
| Return on average shareholders' equity | 10.25 | % | 1.85 | % | 12.10 | % | |||||
| Efficiency ratio (non-GAAP) | 68.91 | % | (3.81) | % | 65.10 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 7.21 | % | 0.12 | % | 7.33 | % |
47
Table of Contents
| Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 58,669 | $ | (705) | $ | 57,964 | |||||
| Diluted earnings per share | $ | 2.17 | $ | (0.03) | $ | 2.14 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 92,520 | $ | (915) | $ | 91,605 | |||||
| Return on average assets | 0.78 | % | — | % | 0.78 | % | |||||
| Return on average shareholders' equity | 12.38 | % | (0.14) | % | 12.24 | % | |||||
| Efficiency ratio (non-GAAP) | 63.95 | % | (0.09) | % | 63.86 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 6.57 | % | — | % | 6.57 | % |
| Year Ended December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except for per share data) | Reported | Adjustment | Non-GAAP Adjusted | ||||||||
| Financial Measures: | |||||||||||
| Net income | $ | 73,928 | $ | (2,789) | $ | 71,139 | |||||
| Diluted earnings per share | $ | 2.68 | $ | (0.10) | $ | 2.58 | |||||
| Pre-provision net revenue (non-GAAP) | $ | 97,496 | $ | (3,622) | $ | 93,874 | |||||
| Return on average assets | 1.01 | % | (0.04) | % | 0.97 | % | |||||
| Return on average shareholders' equity | 15.47 | % | (0.51) | % | 14.96 | % | |||||
| Efficiency ratio (non-GAAP) | 63.00 | % | 0.18 | % | 63.18 | % | |||||
| As of December 31: | |||||||||||
| Tangible common equity ratio (non-GAAP) | 6.09 | % | (0.03) | % | 6.06 | % |
The following table presents a reconciliation of the Company's adjusted net income and adjusted diluted EPS, which excludes the aforementioned reconciling adjustments, for the periods presented:
Table 4. Adjusted Net Income and Diluted Earnings per Share
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (dollars in thousands, except per share data) | |||||||||||
| GAAP net income | $ | 53,412 | $ | 58,669 | $ | 73,928 | |||||
| Add: Pre-tax net loss related to an investment portfolio repositioning | 9,934 | 1,939 | — | ||||||||
| Less: Pre-tax net gain on sale of a real estate office property | — | (5,128) | — | ||||||||
| Less: Pre-tax gain on sale of Visa Class B stock | — | — | (8,506) | ||||||||
| Add: Pre-tax expenses related to a strategic opportunity | 3,068 | — | — | ||||||||
| Add: Pre-tax branch lease termination expense | — | 2,274 | — | ||||||||
| Add: Pre-tax loss on termination of defined benefit pension plan | — | — | 4,884 | ||||||||
| Total pre-tax adjustments (non-GAAP) | 13,002 | (915) | (3,622) | ||||||||
| Less: Income tax effect (assumes 23% ETR) | (2,991) | 210 | 833 | ||||||||
| Total adjustments, net of tax (non-GAAP) | 10,011 | (705) | (2,789) | ||||||||
| Adjusted net income (non-GAAP) | $ | 63,423 | $ | 57,964 | $ | 71,139 | |||||
| Diluted weighted average shares outstanding | 27,157,120 | 27,080,518 | 27,567,780 | ||||||||
| GAAP EPS | $ | 1.97 | $ | 2.17 | $ | 2.68 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 0.37 | (0.03) | (0.10) | ||||||||
| Adjusted EPS (non-GAAP) | $ | 2.34 | $ | 2.14 | $ | 2.58 |
48
Table of Contents
The Company believes that Pre-Provision Net Revenue ("PPNR"), a non-GAAP financial measure, is useful as a tool to help evaluate the ability to provide for credit costs through operations. The following table sets forth a reconciliation of the Company's PPNR and adjusted PPNR, which excludes the aforementioned reconciling adjustments, for the periods presented:
Table 5. Adjusted Pre-Provision Net Revenue
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| GAAP net income | $ | 53,412 | $ | 58,669 | $ | 73,928 | |||||
| Add: Income tax expense | 14,627 | 18,153 | 24,841 | ||||||||
| Pre-tax income | 68,039 | 76,822 | 98,769 | ||||||||
| Add: Provision (credit) for credit losses | 9,826 | 15,698 | (1,273) | ||||||||
| Pre-provision net revenue (non-GAAP) | 77,865 | 92,520 | 97,496 | ||||||||
| Add: Total pre-tax adjustments (non-GAAP) | 13,002 | (915) | (3,622) | ||||||||
| Adjusted pre-provision net revenue (non-GAAP) | $ | 90,867 | $ | 91,605 | $ | 93,874 |
A key measure of operating efficiency tracked by the Company is the efficiency ratio, which is calculated by dividing total other operating expenses by total pre-provision revenue (net interest income plus total other operating income). The Company believes that the efficiency ratio, a non-GAAP financial measure, provides useful supplemental information that is important to a proper understanding of its business results and operating efficiency. The Company's efficiency ratio should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to the efficiency ratio presented by other companies. The following table sets forth a reconciliation to our efficiency ratio and adjusted efficiency ratio, which excludes the aforementioned reconciling adjustments, for the periods presented:
Table 6. Adjusted Efficiency Ratio
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Total other operating expense | $ | 172,591 | $ | 164,143 | $ | 165,986 | |||||
| Less: Pre-tax expenses related to a strategic opportunity | (3,068) | — | — | ||||||||
| Less: Pre-tax branch lease termination expense | — | (2,274) | — | ||||||||
| Less: Pre-tax loss on termination of defined benefit pension plan | — | — | (4,884) | ||||||||
| Less: Total other operating expense adjustments (non-GAAP) | (3,068) | (2,274) | (4,884) | ||||||||
| Adjusted total other operating expense (non-GAAP) | $ | 169,523 | $ | 161,869 | $ | 161,102 | |||||
| Net interest income | $ | 211,733 | $ | 210,000 | $ | 215,563 | |||||
| Total other operating income | 38,723 | 46,663 | 47,919 | ||||||||
| Add: Pre-tax net loss related to an investment portfolio repositioning | 9,934 | 1,939 | — | ||||||||
| Less: Pre-tax net gain on sale of a real estate office property | — | (5,128) | — | ||||||||
| Less: Pre-tax gain on sale of Visa Class B stock | — | — | (8,506) | ||||||||
| Total other operating income adjustments (non-GAAP) | 9,934 | (3,189) | (8,506) | ||||||||
| Adjusted total other operating income (non-GAAP) | 48,657 | 43,474 | 39,413 | ||||||||
| Adjusted total revenue (non-GAAP) | $ | 260,390 | $ | 253,474 | $ | 254,976 | |||||
| Efficiency ratio (non-GAAP) | 68.91 | % | 63.95 | % | 63.00 | % | |||||
| Less: Total pre-tax adjustments (non-GAAP) | (3.81) | (0.09) | 0.18 | ||||||||
| Adjusted efficiency ratio (non-GAAP) | 65.10 | % | 63.86 | % | 63.18 | % |
The Company's efficiency ratio increased to 68.91% in 2024, compared to 63.95% in 2023 and 63.00% in 2022. The increase in our efficiency ratio in 2024 compared to 2023, was primarily driven by the aforementioned increases in other operating expense, combined with a decrease in other operating income, offset by an increase in net interest income.
49
Table of Contents
The following table presents a calculation of our adjusted ROA and adjusted ROE for the periods presented:
Table 7. Adjusted Return on Average Assets and Adjusted Return on Average Shareholders' Equity
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Average assets | $ | 7,378,207 | $ | 7,479,243 | $ | 7,340,261 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 3,093 | (176) | (2,092) | ||||||||
| Adjusted average assets (non-GAAP) | $ | 7,381,300 | $ | 7,479,067 | $ | 7,338,169 | |||||
| ROA (GAAP net income divided by average assets) | 0.72 | % | 0.78 | % | 1.01 | % | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 0.14 | — | (0.04) | ||||||||
| Adjusted ROA (non-GAAP) | 0.86 | % | 0.78 | % | 0.97 | % |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Average shareholders' equity | $ | 521,008 | $ | 473,819 | $ | 477,775 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 3,093 | (176) | (2,092) | ||||||||
| Adjusted average shareholders' equity (non-GAAP) | $ | 524,101 | $ | 473,643 | $ | 475,683 | |||||
| ROE (GAAP net income divided by average shareholders' equity) | 10.25 | % | 12.38 | % | 15.47 | % | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 1.85 | (0.14) | (0.51) | ||||||||
| Adjusted ROE (non-GAAP) | 12.10 | % | 12.24 | % | 14.96 | % |
The following table presents a calculation of our tangible common equity ("TCE") ratio and adjusted TCE ratio as of the dates presented:
Table 8. Adjusted Tangible Common Equity Ratio
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| Total shareholders' equity | $ | 538,385 | $ | 503,815 | |||
| Less: Intangible assets | — | (1,461) | |||||
| Tangible common equity ("TCE") | 538,385 | 502,354 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 10,011 | (705) | |||||
| Adjusted TCE (non-GAAP) | $ | 548,396 | $ | 501,649 | |||
| Total assets | $ | 7,472,096 | $ | 7,642,796 | |||
| Less: Intangible assets | — | (1,461) | |||||
| Tangible assets | 7,472,096 | 7,641,335 | |||||
| Add: Total adjustments, net of tax (non-GAAP) | 10,011 | (705) | |||||
| Adjusted tangible assets (non-GAAP) | $ | 7,482,107 | $ | 7,640,630 | |||
| TCE ratio (non-GAAP) (TCE to tangible assets) | 7.21 | % | 6.57 | % | |||
| Add: Total adjustments, net of tax (non-GAAP) | 0.12 | — | |||||
| Adjusted TCE ratio (non-GAAP) | 7.33 | % | 6.57 | % |
50
Table of Contents
Other Operating Income
The following table sets forth components of other operating income and the total as a percentage of average assets for the periods presented.
Table 9. Components of Other Operating Income
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||
| (Dollars in thousands) | 2024 | 2023 | 2022 | to 2023 | to 2022 | to 2023 | to 2022 | ||||||||||||||||||
| Mortgage banking income: | |||||||||||||||||||||||||
| Net loan servicing fees | $ | 1,913 | $ | 1,931 | $ | 2,259 | $ | (18) | $ | (328) | (0.9) | % | (14.5) | % | |||||||||||
| Amortization of mortgage servicing rights | (776) | (705) | (1,295) | (71) | 590 | 10.1 | (45.6) | ||||||||||||||||||
| Net gain on sale of residential mortgage loans | 1,257 | 721 | 1,778 | 536 | (1,057) | 74.3 | (59.4) | ||||||||||||||||||
| Unrealized gain (loss) on interest rate locks | 77 | (42) | 8 | 119 | (50) | (283.3) | (625.0) | ||||||||||||||||||
| Loan placement fees | 917 | 687 | 1,060 | 230 | (373) | 33.5 | (35.2) | ||||||||||||||||||
| Total mortgage banking income | 3,388 | 2,592 | 3,810 | 796 | (1,218) | 30.7 | (32.0) | ||||||||||||||||||
| Service charges on deposit accounts | 8,656 | 8,753 | 8,197 | (97) | 556 | (1.1) | 6.8 | ||||||||||||||||||
| Other service charges and fees | 22,553 | 20,531 | 19,025 | 2,022 | 1,506 | 9.8 | 7.9 | ||||||||||||||||||
| Income from fiduciary activities | 5,761 | 4,895 | 4,565 | 866 | 330 | 17.7 | 7.2 | ||||||||||||||||||
| Net (losses) gains on sales of investment securities | (9,934) | (2,074) | 8,506 | (7,860) | (10,580) | 379.0 | (124.4) | ||||||||||||||||||
| Income from bank-owned life insurance | 6,619 | 4,870 | 1,865 | 1,749 | 3,005 | 35.9 | 161.1 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | (21) | (22) | 186 | 1 | (208) | (4.5) | (111.8) | ||||||||||||||||||
| Income recovered on nonaccrual loans previously charged-off | 187 | 439 | 279 | (252) | 160 | (57.4) | 57.3 | ||||||||||||||||||
| Other recoveries | 90 | 180 | 100 | (90) | 80 | (50.0) | 80.0 | ||||||||||||||||||
| Net unrealized losses on loans held for sale | (78) | — | — | (78) | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Commissions on sale of checks | 298 | 312 | 307 | (14) | 5 | (4.5) | 1.6 | ||||||||||||||||||
| Gain on sale of premises and equipment | — | 5,128 | — | (5,128) | 5,128 | (100.0) | N.M. (*) | ||||||||||||||||||
| Other | 1,204 | 1,059 | 1,079 | 145 | (20) | 13.7 | (1.9) | ||||||||||||||||||
| Total other operating income - other | 1,680 | 7,096 | 1,951 | (5,416) | 5,145 | (76.3) | 263.7 | ||||||||||||||||||
| Total other operating income | $ | 38,723 | $ | 46,663 | $ | 47,919 | $ | (7,940) | $ | (1,256) | (17.0) | (2.6) | |||||||||||||
| Ratio of total other operating income to average assets | 0.52 | % | 0.62 | % | 0.65 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating income of $38.7 million in 2024 decreased by $7.9 million, or 17.0%, from the $46.7 million earned in 2023, which decreased by $1.3 million, or 2.6%, from the $47.9 million earned in 2022.
The decrease in other operating income in 2024 from 2023 was primarily due to a loss on sale of investment securities of $9.9 million related to an investment portfolio repositioning completed in the fourth quarter of 2024, compared to a loss on sale of investment securities of $2.1 million primarily due to an investment portfolio repositioning completed in the fourth quarter of 2023 and a gain on sale of a real estate office property of $5.1 million completed in the fourth quarter of 2023. These decreases were partially offset by higher other service charges and fees of $2.0 million and higher income from bank-owned life insurance ("BOLI") of $1.7 million. Significant variances in income from BOLI are primarily attributable to volatility in the equity markets and higher death benefit income. The Company has certain company-owned life insurance policies (included in income from BOLI) used to hedge its deferred compensation plans, which are tied to the equity markets and had gains in 2024 and 2023, therefore, the Company has also recognized offsetting increases in deferred compensation expense in other operating expenses in 2024 and 2023.
The decrease in other operating income in 2023 from 2022 was primarily due to a non-recurring $8.5 million gain on sale of Class B common stock of Visa, Inc. ("Visa") recorded in the second quarter of 2022. Due to transfer restrictions on the Visa Class B common stock and the lack of a readily determinable fair value, the investment was carried at the Company's zero cost basis, therefore the entire net proceeds from the sale of $8.5 million were recorded as a gain on sale of investment securities. These decreases were also due to an investment portfolio repositioning completed in the fourth quarter of 2023 resulting in a
51
Table of Contents
$1.9 million loss on the sales of investment securities. In addition, the Company recorded lower mortgage banking income of $1.2 million. The lower mortgage banking income was primarily attributable to lower originations and fewer loans sold as a result of the significant increases in market interest rates which began in 2022. The Company's Home Loans Division recorded $307.7 million and $266.6 million in loan originations in 2024 and 2023, respectively, and down from $568.2 million in loan originations in 2022. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the continued increases in market interest rates. These decreases were partially offset by a $5.1 million gain on sale of real estate office property, higher income from BOLI of $3.0 million and higher other service charges and fees.
Other Operating Expense
The following table sets forth components of other operating expense and the total as a percentage of average assets for each of the periods presented.
Table 10. Components of Other Operating Expense
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||
| (Dollars in thousands) | 2024 | 2023 | 2022 | to 2023 | to 2022 | to 2023 | to 2022 | ||||||||||||||||||
| Salaries and employee benefits | $ | 85,941 | $ | 82,050 | $ | 88,781 | $ | 3,891 | $ | (6,731) | 4.7 | % | (7.6) | % | |||||||||||
| Net occupancy | 18,001 | 18,185 | 16,963 | (184) | 1,222 | (1.0) | 7.2 | ||||||||||||||||||
| Equipment | 3,881 | 3,958 | 4,238 | (77) | (280) | (1.9) | (6.6) | ||||||||||||||||||
| Communication | 3,177 | 3,010 | 2,958 | 167 | 52 | 5.5 | 1.8 | ||||||||||||||||||
| Legal and professional services | 9,790 | 9,959 | 10,792 | (169) | (833) | (1.7) | (7.7) | ||||||||||||||||||
| Computer software | 18,015 | 17,726 | 14,840 | 289 | 2,886 | 1.6 | 19.4 | ||||||||||||||||||
| Advertising | 3,615 | 3,888 | 4,151 | (273) | (263) | (7.0) | (6.3) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Pension plan and SERP | 431 | 380 | 5,339 | 51 | (4,959) | 13.4 | (92.9) | ||||||||||||||||||
| Foreclosed assets | — | — | 1 | — | (1) | N.M. (*) | (100.0) | ||||||||||||||||||
| Charitable contributions | 557 | 454 | 453 | 103 | 1 | 22.7 | 0.2 | ||||||||||||||||||
| FDIC insurance assessment | 3,482 | 4,133 | 2,322 | (651) | 1,811 | (15.8) | 78.0 | ||||||||||||||||||
| Miscellaneous loan expenses | 1,401 | 1,291 | 1,339 | 110 | (48) | 8.5 | (3.6) | ||||||||||||||||||
| ATM and debit card | 3,552 | 3,364 | 3,025 | 188 | 339 | 5.6 | 11.2 | ||||||||||||||||||
| Armored car | 1,804 | 1,701 | 1,068 | 103 | 633 | 6.1 | 59.3 | ||||||||||||||||||
| Entertainment and promotions | 1,998 | 2,015 | 1,513 | (17) | 502 | (0.8) | 33.2 | ||||||||||||||||||
| Stationery and supplies | 668 | 740 | 722 | (72) | 18 | (9.7) | 2.5 | ||||||||||||||||||
| Directors' fees and expenses | 1,162 | 1,287 | 1,290 | (125) | (3) | (9.7) | (0.2) | ||||||||||||||||||
| Directors' deferred compensation plan | 1,528 | 360 | (1,029) | 1,168 | 1,389 | 324.4 | (135.0) | ||||||||||||||||||
| Strategic expenses | 3,068 | — | — | 3,068 | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Amortization and impairment of intangible assets | 1,461 | 39 | — | 1,422 | 39 | 3,646.2 | N.M. (*) | ||||||||||||||||||
| Branch consolidation costs | — | — | 612 | — | (612) | N.M. (*) | (100.0) | ||||||||||||||||||
| Loss on disposal of fixed assets | 55 | 12 | 5 | 43 | 7 | 358.3 | 140.0 | ||||||||||||||||||
| Loss on sale of loans | — | 197 | — | (197) | 197 | (100.0) | N.M. (*) | ||||||||||||||||||
| Early termination of lease | — | 2,274 | — | (2,274) | 2,274 | (100.0) | N.M. (*) | ||||||||||||||||||
| Other | 9,004 | 7,120 | 6,603 | 1,884 | 517 | 26.5 | 7.8 | ||||||||||||||||||
| Total other operating expense - other | 30,171 | 25,367 | 23,263 | 4,804 | 2,104 | 18.9 | 9.0 | ||||||||||||||||||
| Total other operating expense | $ | 172,591 | $ | 164,143 | $ | 165,986 | $ | 8,448 | $ | (1,843) | 5.1 | (1.1) | |||||||||||||
| Ratio of total other operating expense to average assets | 2.34 | % | 2.19 | % | 2.26 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating expense of $172.6 million in 2024 increased by $8.4 million, or 5.1%, from total operating expense of $164.1 million in 2023, which decreased by $1.8 million, or 1.1%, compared to 2022.
The increase in total other operating expense in 2024, compared to 2023, was primarily due to expenses related to a strategic opportunity in 2024 of $3.1 million, higher salaries and employee benefits of $3.9 million, amortization and impairment of
52
Table of Contents
intangible assets of $1.4 million, and higher directors' deferred compensation plan expenses of $1.2 million. These increases were partially offset by a non-recurring charge of $2.3 million related to the early termination of a branch lease in 2023. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to volatility in the equity markets.
The decrease in total other operating expense in 2023, compared to 2022, was primarily due to lower salaries and employee benefits of $6.7 million and a non-recurring non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan during the second quarter of 2022. These decreases were partially offset by a non-recurring charge of $2.3 million related to the early termination of a branch lease, higher computer software expense of $2.9 million, FDIC insurance assessment of $1.8 million, directors' deferred compensation plan expenses of $1.4 million and net occupancy expense of $1.2 million.
Income Taxes
In 2024, the Company recorded income tax expense of $14.6 million, compared to $18.2 million in 2023, and $24.8 million in 2022. Our effective tax rate was 21.5% in 2024 compared to 23.6% in 2023 and 25.2% in 2022.
The decrease in income tax expense in 2024 from 2023 was primarily due to lower pre-tax income. The decrease in the effective tax rate in 2024 from 2023 was primarily attributable to higher tax-exempt income from BOLI as a percentage of pre-tax income, combined with additional tax credits recognized and tax return to provision adjustments in 2024.
The decrease in income tax expense in 2023 from 2022 was primarily due to lower pre-tax income. The decrease in the effective tax rate in 2023 from 2022 was primarily attributable to higher tax-exempt income from BOLI as a percentage of pretax income.
As of December 31, 2024, the valuation allowance on our net deferred tax assets ("DTA") totaled $3.1 million, which related to our DTA from net apportioned net operating loss ("NOL") carryforwards for California state income tax purposes as we do not expect to generate sufficient income in California to utilize the DTA. Net of this valuation allowance, the Company's net DTA totaled $17.8 million as of December 31, 2024, compared to a net DTA of $29.5 million as of December 31, 2023, and is included in other assets in the Company's consolidated balance sheets.
On August 16, 2022, the Inflation Reduction Act ("IRA") of 2022 was signed into law to implement new tax provisions and provide various incentives and tax credits. The IRA created a 15% corporate alternative minimum tax and an excise tax of 1% on stock repurchases from publicly traded U.S. corporations, among other changes. As of December 31, 2024, the Company determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions had a significant impact on income tax expense. As of December 31, 2024, the Company estimates that it will not owe any excise tax on the Company's stock repurchases in 2024. As a result the Company has not accrued any excise tax on the Company's stock repurchases.
Financial Condition
Total assets of $7.47 billion at December 31, 2024 decreased by $170.7 million, or 2.2%, from the $7.64 billion at December 31, 2023, and total liabilities of $6.93 billion at December 31, 2024 decreased by $205.3 million, or 2.9%, from the $7.14 billion at December 31, 2023. The decrease in total assets and total liabilities in 2024 was primarily due to a decline in loans and deposits in 2024.
Loan Portfolio
Our lending activities are focused on commercial and industrial loans, commercial mortgages, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgages, home equity and consumer loans to home-buyers and individuals. Our strategy for generating commercial loans has traditionally relied upon teams of commercial real estate and commercial banking officers who are responsible for client prospecting and business development.
To manage credit risk (i.e., the ability of borrowers to repay their loan obligations), management analyzes the borrower's financial condition, repayment source, collateral and other factors that could impact credit quality, such as national and local economic conditions and industry conditions related to respective borrowers. The general underwriting guidelines require analysis and documentation to include among other things, overall creditworthiness of borrower, guarantor support, use of funds, loan term, minimum equity, loan-to-value standards, repayment terms, sources of repayment, covenants, pricing, collateral, insurance, and documentation standards. All loan requests considered by us should be for a clearly defined legitimate purpose with a determinable primary repayment source, as well as alternate sources of repayment. All loans should be
53
Table of Contents
supported by appropriate documentation including, current financial statements, credit reports, collateral information, asset verification, tax returns, title reports, and appraisals (where appropriate).
We score consumer and small business loans using underwriting matrices ("Scorecards") developed based on the results of an analysis from a reputable national credit scoring company commissioned by our Bank. The Scorecards use the attributes that were determined to most highly correlate with probability of repayment. Those attributes include, but are not limited to the following: (i) credit score, (ii) credit limit amount, and (iii) debt-to-income ratio.
Loans totaled $5.33 billion at December 31, 2024, which decreased by $106.1 million, or 2.0%, from the $5.44 billion at December 31, 2023, which decreased by $116.5 million, or 2.1%, from the $5.56 billion held at December 31, 2022. The decrease in total loans included net decreases in the following loan portfolios: consumer of $120.0 million, or 19.0%, home equity of $59.5 million, or 8.1%, construction of $40.3 million, or 21.7%, and residential mortgage of $35.3 million, or 1.8%. These decreases were offset by net increases in commercial mortgage of $117.8 million, or 8.5% and commercial and industrial of $31.2 million, or 5.4%. The decrease in our consumer loan portfolio in 2024 was largely due to run-off in our U.S. mainland purchased consumer loans. In 2024, we did not foreclose on any loans. In addition, we recorded loan charge-offs of $20.2 million.
The following table sets forth information regarding outstanding loans, net of deferred (fees) costs, by category as of the dates indicated.
Table 11. Loans by Categories
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 606,936 | $ | 575,707 | ||
| Real estate: | ||||||
| Construction | 145,211 | 185,519 | ||||
| Residential mortgage | 1,892,520 | 1,927,789 | ||||
| Home equity | 676,982 | 736,524 | ||||
| Commercial mortgage | 1,500,680 | 1,382,902 | ||||
| Consumer | 510,523 | 630,541 | ||||
| Total loans, net of deferred fees and costs | 5,332,852 | 5,438,982 | ||||
| Allowance for credit losses | (59,182) | (63,934) | ||||
| Net loans | $ | 5,273,670 | $ | 5,375,048 |
The following table sets forth the geographic distribution of our loan portfolio, net of deferred (fees) costs, and related ACL as of the dates indicated.
Table 12. Loans by Geographic Distribution
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Hawaii | U.S. Mainland | Total | Hawaii | U.S. Mainland | Total | ||||||||||||||||
| Commercial and industrial | $ | 430,167 | $ | 176,769 | $ | 606,936 | $ | 421,736 | $ | 153,971 | $ | 575,707 | ||||||||||
| Real estate: | ||||||||||||||||||||||
| Construction | 145,182 | 29 | 145,211 | 163,337 | 22,182 | 185,519 | ||||||||||||||||
| Residential mortgage | 1,892,520 | — | 1,892,520 | 1,927,789 | — | 1,927,789 | ||||||||||||||||
| Home equity | 676,982 | — | 676,982 | 736,524 | — | 736,524 | ||||||||||||||||
| Commercial mortgage | 1,165,060 | 335,620 | 1,500,680 | 1,063,969 | 318,933 | 1,382,902 | ||||||||||||||||
| Consumer | 274,712 | 235,811 | 510,523 | 322,346 | 308,195 | 630,541 | ||||||||||||||||
| Total loans, net of deferred fees and costs | 4,584,623 | 748,229 | 5,332,852 | 4,635,701 | 803,281 | 5,438,982 | ||||||||||||||||
| Allowance for credit losses | (45,967) | (13,215) | (59,182) | (48,189) | (15,745) | (63,934) | ||||||||||||||||
| Net loans | $ | 4,538,656 | $ | 735,014 | $ | 5,273,670 | $ | 4,587,512 | $ | 787,536 | $ | 5,375,048 |
54
Table of Contents
Commercial and Industrial
Loans in this category consist primarily of term loans and lines of credit to small and middle-market businesses and professionals. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policy and practice generally requires additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk. Risk of credit losses could be greater in this loan category relative to secured loans where a greater percentage of the loan amount is usually covered by collateral. Nonetheless, any collateral or personal guarantees obtained on commercial loans can mitigate the increased risk and help to reduce credit losses.
Our approach to commercial lending involves teams of lending and cash management personnel who focus on relationship development including loans, deposits and other bank services to new and existing commercial clients.
In 2024, our commercial and industrial loan portfolio increased by $31.2 million, which was attributable to an increase in the Hawaii portfolio of $8.4 million and an increase in the U.S. Mainland portfolio of $22.8 million. Our commercial and industrial loan portfolio increased by $29.2 million in 2023.
Real Estate—Construction
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability. Construction loans pose higher credit risks than typical secured loans. In addition to the financial strength of the borrower, construction loans have the added element of completion risk, which is the risk that the project will not be completed on time and within budget, resulting in additional costs that could affect the economic viability of the project and market risk at the time construction is complete.
In 2024, our construction loan portfolio decreased by $40.3 million. Our construction loan portfolio increased by $18.8 million in 2023. These fluctuations are driven by the start and completion of construction projects and are consistent with a normal construction cycle.
Interest Reserves
Our policies require interest reserves for construction loans, including loans to build commercial buildings, residential developments (both large tract projects and individual houses), and multi-family projects.
The outstanding principal balance of loans with interest reserves was $102.2 million at December 31, 2024, compared to $100.9 million in the prior year, while remaining interest reserves was $9.7 million, or 9.5% of the outstanding principal balance of loans with interest reserves at December 31, 2024, compared to $10.2 million, or 10.1% of the outstanding principal balance of loans with interest reserves at December 31, 2023.
Interest reserves allow the Company to advance funds to borrowers to make scheduled payments during the construction period. These advances typically are capitalized and added to the borrower's outstanding loan balance, although we have the right to demand payment under certain circumstances. Our policy is to determine if interest reserve amounts are appropriately included in each project's construction budget and are adequate to cover the expected duration of the construction period.
The amount, terms, and conditions of the interest reserve are established when a loan is originated, although we generally have the option to demand payment if the credit profile of the borrower changes. We evaluate the viability and appropriateness of the construction project based on the project's complexity and feasibility, the timeline, as well as the creditworthiness of the borrowers, sponsors and/or guarantors, and the value of the collateral.
In the event that unfavorable circumstances alter the original project schedule (e.g., cost overruns, project delays, etc.), our policy is to evaluate whether or not it is appropriate to maintain interest capitalization or demand payment of interest in cash and we will work with the borrower to explore various restructuring options, which may include obtaining additional equity and/or requiring additional collateral. We may also require borrowers to directly pay scheduled interest payments.
Our process for determining that construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions. As each project progresses, the projections are measured against actual disbursements and sales/lease results to determine if the project is on schedule and performing as planned.
55
Table of Contents
The specific monitoring requirements for each loan vary depending on the size and complexity of the project and the experience and financial strength of the borrower, sponsor and/or guarantor. At a minimum, to ensure that loan proceeds are properly disbursed and to assess whether it is appropriate to capitalize interest or demand cash payment of interest, our monitoring process generally includes:
•Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
•Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
•Determination that there continues to be satisfactory project progress.
In certain rare circumstances, we may decide to extend, renew, and/or restructure the terms of a construction loan. Reasons for the restructure can range from cost overruns to project delays and the restructuring can result in additional funds being advanced or an extension of the maturity date of the loan. Prior to the loan being restructured, our policy is to perform a detailed analysis to ensure that the economics of the project remain feasible and that the risks to the Company are within acceptable lending guidelines.
Real Estate—Mortgage
The following table sets forth information with respect to the composition of the Real Estate—Mortgage loan portfolio as of the dates indicated.
Table 13. Mortgage Loan Portfolio Composition
| December 31, 2024 | December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Residential: | |||||||||||||
| Closed-end | $ | 1,892,520 | 46.5 | % | $ | 1,927,789 | 47.6 | % | |||||
| Home equity line-of-credit ("HELOC") | 676,982 | 16.6 | 736,524 | 18.2 | |||||||||
| Subtotal | 2,569,502 | 63.1 | 2,664,313 | 65.8 | |||||||||
| Commercial: | |||||||||||||
| Owner-occupied nonfarm nonresidential | 371,275 | 9.1 | 321,356 | 7.9 | |||||||||
| Other nonfarm nonresidential | 832,088 | 20.4 | 779,819 | 19.3 | |||||||||
| Multi-family | 297,317 | 7.3 | 281,708 | 7.0 | |||||||||
| Other | — | 0.1 | 19 | — | |||||||||
| Subtotal | 1,500,680 | 36.9 | 1,382,902 | 34.2 | |||||||||
| Total mortgage loans | $ | 4,070,182 | 100.0 | % | $ | 4,047,215 | 100.0 | % |
Residential
Residential mortgage loans include fixed-rate and adjustable-rate loans primarily secured by single-family owner-occupied primary residences in Hawaii. Maximum loan-to-value ratios of 80% are typically required for fixed-rate and adjustable-rate loans secured by single-family owner-occupied residences, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk. With an average loan origination size of approximately $0.7 million, marketable collateral and a stable Hawaii residential real estate market, credit losses on residential mortgage loans have historically been minimal. However, economic conditions including unemployment levels, future changes in interest rates and other market factors can impact the marketability and value of collateral and thus the level of credit risk inherent in the portfolio.
Closed-end residential mortgage loan balances as of December 31, 2024 totaled $1.89 billion, decreasing by $35.3 million, or 1.8%, from the $1.93 billion held at year-end 2023, which decreased by $13.2 million, or 0.7%, from the $1.94 billion held at year-end 2022. The decrease in closed-end residential mortgage loan balances in 2024 was primarily due to lower origination activity primarily attributable to the high interest rate environment which began in 2022.
56
Table of Contents
Residential mortgage loans held for sale at December 31, 2024 totaled $5.7 million, an increase of $3.9 million, or 218.4%, from the December 31, 2023 balance of $1.8 million, which increased by $0.7 million, or 60.9%, from the December 31, 2022 balance of $1.1 million. We did not securitize any residential mortgage loans in 2024, 2023 and 2022.
Home Equity
Home equity lines of credit ("HELOCs"), which typically carry floating or fixed interest rates, are underwritten using a qualifying payment which assumes the line is fully drawn and is amortizing as if it was in the repayment period. Underwriting criteria include a minimum FICO score, maximum debt-to-income ratio ("DTI"), and maximum combined loan-to-value ratio ("CLTV"). HELOCs are monitored based on default, delinquency, end of draw period, and maturity. All HELOCs originated since early 2011 have a ten-year draw period followed by a 20-year repayment period during which the principal balance will be fully amortized.
HELOC balances as of December 31, 2024 totaled $677.0 million, decreasing by $59.5 million, or 8.1%, from the $736.5 million held at December 31, 2023, which decreased by $2.9 million, or 0.4%, from the $739.4 million held at December 31, 2022.
Commercial Mortgage
Real estate mortgage loans secured by commercial properties represent a sizable portion of our loan portfolio. Our policy with respect to commercial mortgages is that loans be made for sound purposes, have a definite source and/or plan of repayment established at inception, and be backed up by reliable secondary sources of repayment and satisfactory collateral with good marketability. Loans secured by commercial property carry a greater risk than loans secured by residential property due to operating income risk. Operating income risk is the risk that the borrower will be unable to generate sufficient cash flow from the operation of the property. The commercial real estate market and interest rate conditions through economic cycles will impact risk levels.
Commercial mortgage balances as of December 31, 2024 totaled $1.50 billion, increasing by $117.8 million, or 8.5%, from the $1.38 billion held at December 31, 2023, which increased by $19.8 million, or 1.5%, from the $1.36 billion held at December 31, 2022. The increase in commercial mortgage balances in 2024 was primarily due to increased demand from both new and existing customers.
Consumer Loans
The following table sets forth the major components of our consumer loan portfolio as of the dates indicated.
Table 14. Consumer Loan Portfolio Composition
| December 31, 2024 | December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Automobile | $ | 242,640 | 47.5 | % | $ | 282,982 | 44.9 | % | |||||
| Purchased unsecured consumer and home improvement | 138,174 | 27.1 | 213,388 | 33.8 | |||||||||
| Other revolving credit plans | 94,209 | 18.5 | 100,257 | 15.9 | |||||||||
| Other | 35,500 | 6.9 | 33,914 | 5.4 | |||||||||
| Total consumer | $ | 510,523 | 100.0 | % | $ | 630,541 | 100.0 | % |
For consumer loans, credit risk is managed on a pooled basis. Considerations include an evaluation of the quality, character and inherent risks in the loan portfolio, current and projected economic conditions and past loan loss experience. Consumer loans represent a moderate credit risk. Loans in this category are either unsecured or secured by personal assets such as automobiles. The average loan size is generally small and risk is diversified among many borrowers. Our policy is to utilize credit-scoring systems for most of our consumer loans, which offer the ability to manage credit exposure based on our risk tolerance and loss experience. From time to time, we will tactically deploy funds, which are not utilized in our current short-term core lending markets, by purchasing certain consumer loan portfolios.
Consumer loans totaled $510.5 million at December 31, 2024, decreasing by $120.0 million, or 19.0%, from December 31, 2023 of $630.5 million, which decreased by $168.2 million, or 21.1%, compared to the $798.8 million held at December 31, 2022.
57
Table of Contents
At December 31, 2024, automobile loans, primarily indirect dealer loans and loans purchased from third-party originators, comprised 47.5% of consumer loans outstanding. Total automobile loans of $242.6 million at December 31, 2024 decreased by $40.3 million, or 14.3%, from December 31, 2023 of $283.0 million, which decreased by $85.3 million, or 23.2%, from $368.3 million at December 31, 2022.
In 2024, we purchased $49.4 million in U.S. Mainland automobile loans, which included a $1.9 million premium over the $47.6 million outstanding balance. In 2023, we purchased U.S. Mainland automobile loans totaling $15.7 million, which included a $0.6 million premium over the $15.2 million outstanding balance. In 2022, we purchased U.S. Mainland automobile loans totaling $106.2 million, which included a $4.7 million premium over the $101.5 million outstanding balance.
Purchased unsecured consumer and home improvement loans of $138.2 million at December 31, 2024 decreased by $75.2 million, or 35.2%, from December 31, 2023 of $213.4 million, which decreased by $101.5 million, or 32.2%, from $314.9 million at December 31, 2022.
In 2024, we did not purchase any U.S. Mainland unsecured consumer loans. In 2023, we purchased $3.9 million in U.S. Mainland unsecured consumer loans under forward flow purchase agreements at par, with outstanding balances totaling $3.9 million. In 2022, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $229.3 million for $217.2 million, reflecting a net discount of $12.1 million.
Other revolving credit plans loans include extensions of credit to individuals and totaled $94.2 million at December 31, 2024, which decreased by $6.0 million, or 6.0%, from December 31, 2023 of $100.3 million, which increased by $19.9 million, or 24.8%, from $80.4 million at December 31, 2022.
Other consumer loans of $35.5 million at December 31, 2024 increased by $1.6 million, or 4.7%, from December 31, 2023 of $33.9 million, which decreased by $1.3 million, or 3.8%, from $35.2 million at December 31, 2022.
Concentrations of Credit Risk
As of December 31, 2024, approximately $4.22 billion, or 79.0% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. As of December 31, 2023, approximately $4.23 billion, or 77.8% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The majority of our loans are made to companies and individuals with headquarters in, or residing in, the State of Hawaii. Consistent with our focus of being a Hawaii-based bank, 86.0% of our loan portfolio was concentrated in the Hawaii market while 14.0% was concentrated in the U.S. Mainland as of December 31, 2024. As of December 31, 2023, 85.2% and 14.8% of our loan portfolio was concentrated in the Hawaii market and U.S. Mainland, respectively.
Our foreign credit exposure as of December 31, 2024 and December 31, 2023 was minimal and did not exceed 1% of total assets.
Maturities and Sensitivities of Loans to Changes in Interest Rates
At December 31, 2024, commercial and industrial loans were 44.5% fixed-rate and 55.5% variable-rate. Real estate construction loans were 33.4% fixed-rate and 66.6% variable-rate. Residential mortgage loans were 80.5% fixed-rate and 19.5% variable-rate. Home equity lines and loans were 13.4% fixed-rate and 86.6% variable-rate. Commercial mortgage loans were 54.0% fixed-rate and 46.0% variable-rate. Consumer loans were 82.3% fixed-rate and 17.7% variable-rate.
Commercial loans and commercial mortgage loans with variable interest rates are underwritten at the current market rate of interest. For commercial loans and commercial real estate loans with a fixed-rate period that are not fully amortizing, the loans are underwritten at the current market rate of interest. At the expiration of the fixed-rate period and/or maturity, the projected loan balance at that time is underwritten at an interest rate based on the current interest rate plus two percent per annum (2%).
Qualifying payments for our variable-rate residential mortgage loans with initial fixed-rate periods of five years or less are calculated using the greater of the note rate plus 2% per annum or the fully indexed rate. Payments for our variable-rate loans with a fixed-rate period of greater than five years are calculated using the greater of the note rate or the fully indexed rate. The qualifying payment for our HELOCs is based on the fully indexed rate plus the required principal plus interest payment due
58
Table of Contents
during the repayment period assuming the line was fully drawn. Our consumer lines of credit use a qualifying payment based on a percentage of the credit limit that exceeds the actual required fully indexed interest rate payment calculation.
The following table sets forth the maturity distribution and sensitivities of the loan portfolio to changes in interest rates at December 31, 2024. Maturities are based on contractual maturity dates and do not factor in principal amortization. This differs from the assumptions used in the net interest income sensitivity analysis included in Table 25 - Net Interest Income Sensitivity.
Table 15. Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
| Maturing | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | Percentage | |||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||
| Commercial and industrial: | ||||||||||||||||||||||
| With fixed interest rates | $ | 5,152 | $ | 162,302 | $ | 102,342 | $ | — | $ | 269,796 | 44.5 | % | ||||||||||
| With variable interest rates | 58,147 | 122,639 | 101,559 | 54,795 | 337,140 | 55.5 | % | |||||||||||||||
| Total commercial and industrial | 63,299 | 284,941 | 203,901 | 54,795 | 606,936 | 100.0 | % | |||||||||||||||
| Construction: | ||||||||||||||||||||||
| With fixed interest rates | 1,097 | 25,464 | 21,949 | — | 48,510 | 33.4 | % | |||||||||||||||
| With variable interest rates | 33,752 | 51,442 | 10,372 | 1,135 | 96,701 | 66.6 | % | |||||||||||||||
| Total construction | 34,849 | 76,906 | 32,321 | 1,135 | 145,211 | 100.0 | % | |||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 2,093 | 13,909 | 222,377 | 1,284,223 | 1,522,602 | 80.5 | % | |||||||||||||||
| With variable interest rates | 1,105 | 2,763 | 14,857 | 351,193 | 369,918 | 19.5 | % | |||||||||||||||
| Total residential mortgage | 3,198 | 16,672 | 237,234 | 1,635,416 | 1,892,520 | 100.0 | % | |||||||||||||||
| Home equity: | ||||||||||||||||||||||
| With fixed interest rates | 1,007 | 18,122 | 35,270 | 36,098 | 90,497 | 13.4 | % | |||||||||||||||
| With variable interest rates | 2,423 | 5,806 | 18,618 | 559,638 | 586,485 | 86.6 | % | |||||||||||||||
| Total home equity | 3,430 | 23,928 | 53,888 | 595,736 | 676,982 | 100.0 | % | |||||||||||||||
| Commercial mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 26,876 | 365,626 | 418,267 | — | 810,769 | 54.0 | % | |||||||||||||||
| With variable interest rates | 87,980 | 431,019 | 170,912 | — | 689,911 | 46.0 | % | |||||||||||||||
| Total commercial mortgage | 114,856 | 796,645 | 589,179 | — | 1,500,680 | 100.0 | % | |||||||||||||||
| Consumer: | ||||||||||||||||||||||
| With fixed interest rates | 15,486 | 292,179 | 35,640 | 76,847 | 420,152 | 82.3 | % | |||||||||||||||
| With variable interest rates | 5,146 | 57,358 | 62 | 27,805 | 90,371 | 17.7 | % | |||||||||||||||
| Total consumer | 20,632 | 349,537 | 35,702 | 104,652 | 510,523 | 100.0 | % | |||||||||||||||
| All loans: | ||||||||||||||||||||||
| With fixed interest rates | 51,711 | 877,602 | 835,845 | 1,397,168 | 3,162,326 | 59.3 | % | |||||||||||||||
| With variable interest rates | 188,553 | 671,027 | 316,380 | 994,566 | 2,170,526 | 40.7 | % | |||||||||||||||
| Gross loans | $ | 240,264 | $ | 1,548,629 | $ | 1,152,225 | $ | 2,391,734 | $ | 5,332,852 | 100.0 | % |
Provision and Allowance for Credit Losses for Loans
As described above under the "Critical Accounting Policies and Use of Estimates" section, the provision for credit losses ("Provision") for loans is determined by management's ongoing evaluation of the loan portfolio and our assessment of the ability of the ACL for loans to cover expected credit losses for loans. Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential
59
Table of Contents
problem loans, net charge-off experience, current repayment by borrowers, prepayment assumptions, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company maintains its ACL at an appropriate level as of a given balance sheet date to absorb management's best estimate of expected credit losses in its loan portfolios that will likely be realized over the expected life of our loan portfolio. This is based upon management's comprehensive analysis of the risk profiles particular to the respective loan portfolios. Analysis of the appropriateness of the ACL for loans is performed quarterly to coincide with financial disclosure to the public and to the regulatory agencies and is governed by a Board of Directors-approved policy and methodology.
The following table sets forth certain information with respect to the ACL for loans as of the dates or for the periods presented.
Table 16. Allowance for Credit Losses for Loans
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||
| Allowance for Credit Losses ("ACL") for Loans | ||||||||||
| Balance at beginning of period | $ | 63,934 | $ | 63,738 | $ | 68,097 | ||||
| Charge-offs: | ||||||||||
| Commercial and industrial | 2,977 | 1,962 | 1,969 | |||||||
| Real estate: | ||||||||||
| Residential mortgage | 383 | — | — | |||||||
| Consumer | 16,866 | 17,245 | 6,399 | |||||||
| Total | 20,226 | 19,207 | 8,368 | |||||||
| Recoveries: | ||||||||||
| Commercial and industrial | 536 | 720 | 995 | |||||||
| Real estate: | ||||||||||
| Construction | — | 1 | 76 | |||||||
| Residential mortgage | 36 | 77 | 295 | |||||||
| Home equity | 6 | 57 | 36 | |||||||
| Consumer | 3,934 | 3,313 | 2,319 | |||||||
| Total | 4,512 | 4,168 | 3,721 | |||||||
| Net loan charge-offs | 15,714 | 15,039 | 4,647 | |||||||
| Provision for credit losses for loans | 10,962 | 15,235 | 288 | |||||||
| Balance at end of period | $ | 59,182 | $ | 63,934 | $ | 63,738 | ||||
| Average loans outstanding | $ | 5,358,059 | $ | 5,508,530 | $ | 5,298,573 | ||||
| Ratios: | ||||||||||
| ACL to total loans | 1.11 | % | 1.18 | % | 1.15 | % | ||||
| ACL to nonaccrual loans | 537.14 | % | 912.30 | % | 1,213.83 | % | ||||
| Net loan charge-offs to average loans outstanding | 0.29 | % | 0.27 | % | 0.09 | % |
Our ACL for loans at December 31, 2024 totaled $59.2 million, which decreased by $4.8 million, or 7.4%, from $63.9 million at December 31, 2023, which increased by $0.2 million, or 0.3%, from $63.7 million at December 31, 2022. When expressed as a percentage of total loans, our ACL for loans was 1.11%, 1.18%, and 1.15% as of December 31, 2024, 2023 and 2022, respectively.
During 2024, we recognized a Provision of $9.8 million, which included a Provision for loans of $11.0 million, offset by a credit to the Provision for off-balance sheet credit exposures of $1.1 million. During 2023, we recognized a Provision of $15.7 million, which included a Provision for loans of $15.2 million and a Provision for off-balance sheet credit exposures of
60
Table of Contents
$0.5 million. During 2022, we recognized a credit to the Provision of $1.3 million, which included a credit to the Provision for off-balance sheet credit exposures of $1.6 million, offset by a Provision for loans of $0.3 million.
The decrease in our ACL for loans as a percentage of total loans from December 31, 2023 to December 31, 2024 and the decrease in the Provision in 2024 reflects improvements in the economic forecast while maintaining adequate coverage for our loan portfolio.
Our ACL for loans as a percentage of our nonaccrual loans decreased to 537% at December 31, 2024 from 912% at December 31, 2023, which decreased from 1,214% at December 31, 2022.
Overall, the Company maintained strong credit quality as represented by nonperforming assets of $11.0 million, $7.0 million, and $5.3 million at December 31, 2024, 2023 and 2022, respectively. Net charge-offs were $15.7 million, $15.0 million, and $4.6 million, respectively, for the years ended December 31, 2024, 2023 and 2022.
The following table sets forth the allocation of the ACL by loan category as of the dates indicated. Our practice is to make specific allocations on individually evaluated loans and general allocations to each loan category based on management's risk assessment and estimated loss rate.
Table 17. Allocation of Allowance for Credit Losses for Loans
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ACL for Loans | ACL % of Loan Category | Loan Category as a % of Total Loans | ACL for Loans | ACL % of Loan Category | Loan Category as a % of Total Loans | |||||||||||||
| Commercial and industrial | $ | 7,113 | 1.17 | % | 11.4 | % | $ | 7,181 | 1.25 | % | 10.6 | % | |||||||
| Real estate: | |||||||||||||||||||
| Construction | 2,316 | 1.59 | 2.7 | 4,004 | 2.16 | 3.4 | |||||||||||||
| Residential mortgage | 15,267 | 0.81 | 35.5 | 14,626 | 0.76 | 35.5 | |||||||||||||
| Home equity | 2,335 | 0.34 | 12.7 | 3,501 | 0.48 | 13.5 | |||||||||||||
| Commercial mortgage | 18,882 | 1.26 | 28.1 | 17,543 | 1.27 | 25.4 | |||||||||||||
| Consumer | 13,269 | 2.60 | 9.6 | 17,079 | 2.71 | 11.6 | |||||||||||||
| Total | $ | 59,182 | 1.11 | 100.0 | % | $ | 63,934 | 1.18 | 100.0 | % |
In accordance with GAAP, loans held for sale and other real estate assets are not included in our assessment of the ACL.
Nonperforming Assets, Accruing Loans Delinquent for 90 Days or More, Restructured Loans Still Accruing Interest
The following table sets forth nonperforming assets ("NPAs"), accruing loans delinquent for 90 days or more and restructured loans still accruing interest as of the dates indicated.
61
Table of Contents
Table 18. Nonperforming Assets, Past Due and Restructured Loans
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Nonaccrual loans (1) | ||||||
| Commercial and industrial | $ | 414 | $ | 432 | ||
| Real estate: | ||||||
| Residential mortgage | 9,044 | 4,962 | ||||
| Home equity | 952 | 834 | ||||
| Commercial mortgage | — | 77 | ||||
| Consumer | 608 | 703 | ||||
| Total nonaccrual loans | 11,018 | 7,008 | ||||
| Other real estate owned ("OREO") | ||||||
| Total other real estate owned ("OREO") | — | — | ||||
| Total nonperforming assets ("NPAs") | 11,018 | 7,008 | ||||
| Accruing loans delinquent for 90 days or more | ||||||
| Real estate: | ||||||
| Residential mortgage | 323 | — | ||||
| Home equity | 78 | 229 | ||||
| Consumer | 373 | 1,083 | ||||
| Total accruing loans delinquent for 90 days or more | 774 | 1,312 | ||||
| Total NPAs and accruing loans delinquent for 90 days or more | $ | 11,792 | $ | 8,320 |
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Ratios: | ||||||
| Ratio of nonaccrual loans to total loans | 0.21 | % | 0.13 | % | ||
| Ratio of NPAs and accruing loans delinquent for 90 days or more to total loans and OREO | 0.22 | 0.15 | ||||
| Ratio of classified assets and OREO to tier 1 capital and ACL | 3.17 | 3.41 | ||||
| Year-to-date changes in NPAs: | ||||||
| Balance at beginning of year | $ | 7,008 | $ | 5,251 | ||
| Additions | 11,632 | 12,861 | ||||
| Reductions: | ||||||
| Payments | (1,991) | (6,781) | ||||
| Return to accrual status | (650) | (570) | ||||
| Charge-offs, valuation and other adjustments | (4,981) | (3,753) | ||||
| Total reductions | (7,622) | (11,104) | ||||
| Balance at end of year | $ | 11,018 | $ | 7,008 |
Nonperforming assets, which includes nonaccrual loans, nonperforming loans classified as held for sale, if any, and other real estate owned, totaled $11.0 million, or 0.15% of total assets at December 31, 2024, compared to $7.0 million, or 0.09% of total assets at December 31, 2023. Nonperforming assets at December 31, 2024 were comprised entirely of nonaccrual loans totaling $11.0 million, none of which were loans classified as held for sale. The majority of the nonaccrual loans are in the residential mortgage category which are well-collateralized with strong loan-to-value ratios.
The increase in nonperforming assets in 2024 was attributable to $11.6 million in gross additions, offset by $2.0 million in repayments, $0.7 million in loans returned to accrual status and $5.0 million in charge-offs, valuation and other adjustments.
Net changes to nonperforming assets by category during 2024 included net increases in residential mortgage loans of $4.1 million and home equity loans of $0.1 million, partially offset by net decreases in commercial and industrial, commercial mortgage, and consumer loans of less than $0.1 million each.
62
Table of Contents
Loans delinquent for 90 days or more still accruing interest totaled $0.8 million at December 31, 2024, compared to $1.3 million at December 31, 2023.
During the year ended December 31, 2024 and 2023, the Company has not modified any loans for borrowers experiencing financial difficulty that were determined to be material under management's judgement for further disclosure.
Criticized loans at December 31, 2024 declined by $17.2 million from December 31, 2023 to $32.8 million, or 0.6% of the total loan portfolio. Special mention loans declined by $16.2 million to $8.6 million, or 0.2% of the total loan portfolio. Classified loans declined by $1.0 million to $24.2 million, or 0.5% of the total loan portfolio.
The Company's ratio of classified assets and other real estate owned to tier 1 capital and the ACL decreased from 3.41% at December 31, 2023 to 3.17% at December 31, 2024.
Investment Portfolio
The following table sets forth the amounts and distribution of investment securities held as of the dates indicated.
Table 19. Distribution of Investment Securities
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | HTM (Amortized Cost) | AFS (Fair Value) | Total | HTM (Amortized Cost) | AFS (Fair Value) | Total | ||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||
| States and political subdivisions | $ | 42,016 | $ | 116,833 | $ | 158,849 | $ | 41,959 | $ | 126,635 | $ | 168,594 | ||||||||||||||
| Corporate securities | — | — | — | — | 31,414 | 31,414 | ||||||||||||||||||||
| U.S. Treasury obligations and direct obligations of U.S Government agencies | — | 81,200 | 81,200 | — | 26,197 | 26,197 | ||||||||||||||||||||
| Collateralized loan obligations | — | 31,140 | 31,140 | — | — | — | ||||||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||||||||||||
| Residential - U.S. government-sponsored enterprises ("GSEs") | 554,914 | 414,471 | 969,385 | 590,379 | 378,386 | 968,765 | ||||||||||||||||||||
| Residential - Non-government sponsored enterprises ("Non-GSEs") | — | 16,926 | 16,926 | — | 18,708 | 18,708 | ||||||||||||||||||||
| Commercial - U.S. GSEs and agencies | — | 67,161 | 67,161 | — | 50,914 | 50,914 | ||||||||||||||||||||
| Commercial - Non-GSEs | — | 9,927 | 9,927 | — | 14,956 | 14,956 | ||||||||||||||||||||
| Total | $ | 596,930 | $ | 737,658 | $ | 1,334,588 | $ | 632,338 | $ | 647,210 | $ | 1,279,548 |
Investment securities totaled $1.33 billion at December 31, 2024, which increased by $55.0 million, or 4.3%, from the $1.28 billion held at December 31, 2023, which decreased by $57.1 million, or 4.3%, from the $1.34 billion at year-end 2022.
The increase in the investment securities portfolio reflects purchases of investment securities of $253.6 million, amortization of unrealized losses on investment securities transferred to held-to-maturity of $7.2 million, and a market valuation increase on the AFS portfolio of $1.6 million, partially offset by the sale of investment securities with a book value of $106.5 million, principal runoff, maturities and calls totaling $99.1 million, and amortization and accretion of premiums and discounts of $1.8 million.
In the fourth quarter of 2024, the Company executed an investment portfolio repositioning of its AFS investment securities portfolio. The Company sold 24 lower-yielding AFS investment securities with a book value of $106.5 million and received proceeds of $96.6 million, which resulted in gross realized losses of $9.9 million. No gross gains were realized on the sale. The securities sold had a weighted average yield of 2.1% and a weighted average duration of 3.6 years. With the proceeds, the Company purchased higher-yielding AFS investment securities totaling $101.6 million with a weighted average yield of 4.9% and a weighted average duration of 4.1 years. The Company estimates the transaction will result in a prospective annual increase to net interest income of $2.7 million and net interest margin of 4 bps beginning in 2025. The earn-back period is estimated to be approximately 3.5 years.
In December 2023, the Company executed an investment portfolio repositioning of its AFS investment securities portfolio. The Company sold 17 AFS investment securities with a book value of $30.0 million, weighted average yield of 3.25%, weighted average duration of 3.4 years, and received proceeds of $28.1 million, which resulted in gross realized losses of $1.9 million.
63
Table of Contents
No gross gains were realized on the sale. With the proceeds, the Company purchased higher yielding AFS investment securities totaling $28.3 million with a weighted average yield of 5.68% and a weighted average duration of 2.5 years.
The fluctuations in market valuation on the AFS portfolio continues to be driven by changes in market interest rates. To mitigate the potential future impact to capital through AOCI, in 2022, the Company transferred 81 investment securities that were classified as AFS to HTM. The investment securities had an amortized cost basis of $762.7 million and a fair market value of $673.2 million. On the dates of transfer, these securities had total net unrealized losses of $89.5 million. There was no impact to net income as a result of the reclassifications.
Maturity Distribution of Investment Portfolio
The following table sets forth the maturity distribution of the investment portfolio and weighted-average yields by investment type and maturity grouping at December 31, 2024.
64
Table 20. Maturity Distribution of Investment Portfolio
| Portfolio Type and Maturity Grouping | Carrying Value | WeightedAverageYield (1) | |||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Held-to-maturity portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| After ten years | $ | 42,016 | 2.26 | % | |||
| Total debt securities - States and political subdivisions | 42,016 | 2.26 | |||||
| Residential mortgage-backed securities - U.S. government-sponsored entities ("GSEs"): | |||||||
| After ten years | 554,914 | 1.89 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 554,914 | 1.89 | |||||
| Total held-to-maturity portfolio | $ | 596,930 | 1.92 | % | |||
| Available-for-sale portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| Within one year | $ | 4,230 | 5.87 | % | |||
| After one but within five years | 9,714 | 3.39 | |||||
| After five but within ten years | 13,891 | 3.84 | |||||
| After ten years | 88,998 | 2.30 | |||||
| Total debt securities - States and political subdivisions | 116,833 | 2.70 | |||||
| Debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies: | |||||||
| After one but within five years | 27,152 | 4.37 | |||||
| After five but within ten years | 51,234 | 3.88 | |||||
| After ten years | 2,814 | 6.19 | |||||
| Total debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies | 81,200 | 4.12 | |||||
| Debt securities - Collateralized loan obligations: | |||||||
| After ten years | 31,140 | 6.07 | |||||
| Total debt securities - Collateralized loan obligations | 31,140 | 6.07 | |||||
| Residential mortgage-backed securities - U.S. GSEs: | |||||||
| After one but within five years | 468 | 2.05 | |||||
| After five but within ten years | 165 | 2.90 | |||||
| After ten years | 413,838 | 2.91 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 414,471 | 2.90 | |||||
| Residential mortgage-backed securities - Non-government sponsored entities ("Non-GSEs"): | |||||||
| After ten years | 16,926 | 4.36 | |||||
| Total residential mortgage-backed securities - Non-GSEs | 16,926 | 4.36 | |||||
| Commercial mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| After one but within five years | 3,014 | 2.64 | |||||
| After five but within ten years | 12,469 | 4.78 | |||||
| After ten years | 51,678 | 2.23 | |||||
| Total commercial mortgage-backed securities - U.S. GSEs and agencies | 67,161 | 2.72 | |||||
| Commercial mortgage-backed securities - Non-GSEs: | |||||||
| After ten years | 9,927 | 4.76 | |||||
| Total commercial mortgage-backed securities - Non-GSEs | 9,927 | 4.76 | |||||
| Total available-for-sale portfolio | $ | 737,658 | 3.18 | % | |||
| Total investment securities | $ | 1,334,588 | 2.62 | % |
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
65
The weighted-average yield of the investment portfolio was 2.62% as of December 31, 2024, which increased by 40 bps from 2.22% as of December 31, 2023.
Deposits
The primary source of our funding comes from deposits in the State of Hawaii. In this competitive market, we strive to distinguish ourselves by providing exceptional customer service in our branch offices and through digital channels, and establishing long-term relationships with businesses and their principals. Our focus has been to develop a large, stable base of core deposits, which are comprised of non-interest bearing and interest-bearing demand deposits, savings and money market deposits, and time deposits less than $250,000. Time deposits in amounts of $250,000 and greater are generally considered to be more price-sensitive than relationship-based and are thus given less focus in our marketing and sales efforts.
The following table sets forth the composition of our deposits by category as of the dates indicated.
Table 21. Deposits by Categories
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Noninterest-bearing demand deposits | $ | 1,888,937 | $ | 1,913,379 | ||
| Interest-bearing demand deposits | 1,338,719 | 1,329,189 | ||||
| Savings and money market deposits | 2,329,170 | 2,209,733 | ||||
| Time deposits up to $250,000 | 483,378 | 533,898 | ||||
| Core deposits | 6,040,204 | 5,986,199 | ||||
| Other time deposits greater than $250,000 | 500,693 | 486,812 | ||||
| Government time deposits | 103,114 | 374,581 | ||||
| Total time deposits greater than $250,000 | 603,807 | 861,393 | ||||
| Total deposits | $ | 6,644,011 | $ | 6,847,592 |
The Company's deposit portfolio is diversified and long-tenured as it is built upon a business model based on long-term customer relationships. Approximately 53% of deposit customers have been banking with the Company for more than 10 years.
Total deposits of $6.64 billion at December 31, 2024 decreased by $203.6 million, or 3.0%, from total deposits of $6.85 billion at December 31, 2023. Total deposits at December 31, 2023 increased by $111.4 million, or 1.7%, over the year-end 2022 balance of $6.74 billion. The decrease in deposits in 2024 reflects net decreases in government time deposits of $271.5 million, other time deposits up to $250,000 totaling $50.5 million, and noninterest-bearing demand deposits of $24.4 million. The net decreases were partially offset by increases in savings and money market deposits of $119.4 million, other time deposits greater than $250,000 (excluding government time deposits) of $13.9 million, and interest-bearing demand deposits of $9.5 million. The Company did not have any wholesale, brokered or listing service deposits.
Core deposits, which the Company defines as demand deposits, savings and money market deposits, and time deposits up to $250,000, totaled $6.04 billion at December 31, 2024 and increased by $54.01 million, or 0.9%, from December 31, 2023, which decreased by $0.09 billion or 1.5% from December 31, 2022. Core deposits as a percentage of total deposits was 90.9% at December 31, 2024, compared to 87.4% at December 31, 2023 and 90.2% at December 31, 2022.
As an FDIC-insured institution, our deposits are insured up to applicable limits by the Deposit Insurance Fund of the FDIC. The Company reported estimated uninsured deposits of $2.82 billion, or approximately 42% of total deposits in its FDIC Call Report as of December 31, 2024, compared to the reported $2.91 billion, or approximately 42% of total deposits as of December 31, 2023. The Company had fully collateralized deposits of approximately $282.3 million and $536.3 million as of December 31, 2024 and December 31, 2023, respectively. The Company's uninsured deposits, excluding fully collateralized deposits, were approximately $2.54 billion, or approximately 38% of total deposits, and $2.37 billion, or approximately 35% of total deposits, as of December 31, 2024 and December 31, 2023, respectively.
66
The table below sets forth the contractual maturities of our time deposits greater than the FDIC insurance limit of $250,000 as of December 31, 2024.
Table 22. Contractual Maturities of Time Deposits Greater Than $250,000
| (Dollars in thousands) | ||
|---|---|---|
| Remaining maturity: | ||
| Three months or less | $ | 315,551 |
| Over three months through twelve months | 275,259 | |
| Over one year through three years | 12,497 | |
| Over three years | 500 | |
| Total | $ | 603,807 |
For additional information regarding the contractual maturities of our time deposits, See Note 9 - Deposits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
The table below sets forth information regarding the average balances and average rates paid for certain deposit categories for each of the periods presented.
Table 23. Average Balances and Average Rates Paid on Deposits
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||||||||
| (Dollars in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||
| Noninterest-bearing demand deposits | $ | 1,794,469 | — | % | $ | 1,933,666 | — | % | |||||
| Interest-bearing demand deposits | 1,287,628 | 0.17 | 1,359,240 | 0.13 | |||||||||
| Savings and money market deposits | 2,263,273 | 1.64 | 2,195,763 | 1.00 | |||||||||
| Time deposits | 1,225,620 | 3.76 | 1,211,458 | 3.24 | |||||||||
| Interest-bearing deposits | 4,776,521 | 1.79 | 4,766,461 | 1.32 | |||||||||
| Total deposits | $ | 6,570,990 | 1.30 | $ | 6,700,127 | 0.94 |
Average balances are computed using daily average balances. The average rate on time deposits increased by 52 bps in 2024, and savings and money market deposit rates increased by 64 bps. The average rate paid on interest-bearing deposits increased 47 bps to 1.79% in 2024 from 1.32% in 2023, which increased from 0.25% in 2022. The average rate paid on all deposits increased 36 bps to 1.30% in 2024 from 0.94% in 2023, which increased from 0.17% in 2022.
Based on the Federal Open Market Committee's recent statements, the Company anticipates interest rates will decline modestly in 2025, but interest rates could be impacted by changes in the market environment including levels of inflation experienced during the year. However, the Company expects overall deposit rates to decline at a slower rate in 2025 as time deposits continue to mature and reprice. In addition to the external interest rate environment, the overall direction and magnitude of rate movements in our deposit base will largely depend on the level of deposit growth we need to maintain adequate liquidity and competitive pricing considerations.
67
Contractual Obligations
The following table sets forth our material contractual obligations (excluding deposit liabilities) as of December 31, 2024.
Table 24. Contractual Obligations
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than One Year | Greater Than One Year | Total | |||||||
| Long-term debt | $ | 25,000 | $ | 131,547 | $ | 156,547 | ||||
| SERP obligations | 574 | 8,181 | 8,755 | |||||||
| Operating leases | 5,048 | 34,663 | 39,711 | |||||||
| Purchase obligations | 23,440 | 52,475 | 75,915 | |||||||
| Other long-term liabilities | 11,830 | 8,053 | 19,883 | |||||||
| Total | $ | 65,892 | $ | 234,919 | $ | 300,811 |
Components of short-term borrowings and long-term debt are discussed in Note 10 - Short-Term Borrowings and Long-Term Debt to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." SERP obligations include obligations under our Supplemental Executive Retirement Plans, which are discussed in Note 14 - Retirement Benefits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Operating leases represent leases on bank premises as discussed in Note 15 - Operating Leases to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Purchase obligations represent other contractual obligations to purchase goods or services at specified terms including, but not limited to, software licensing agreements, equipment maintenance contracts and professional service contracts. Other long-term liabilities represent expected payments for unfunded commitments related to our investments in LIHTC partnerships and other unconsolidated entities.
Contractual obligations in Table 24 - Contractual Obligations do not include off-balance sheet arrangements. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts and interest rate swaps and options. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Capital Resources
In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources and uses of capital in conjunction with an analysis of the size and quality of our assets, the anticipated performance of our business, and the level of risk and regulatory capital requirements. As part of this ongoing assessment, the Board of Directors reviews our capital position on an ongoing basis to ensure it is adequate, including, but not limited to, the need for raising additional capital (whether debt and/or equity) or returning capital to our shareholders, including the ability to declare cash dividends or repurchase our securities.
Common and Preferred Equity
Shareholders' equity totaled $538.4 million at December 31, 2024, an increase of $34.6 million, or 6.9%, from the $503.8 million at December 31, 2023, which increased by $50.9 million, or 11.2%, from December 31, 2022. The increase in shareholders' equity from December 31, 2023 to December 31, 2024 was primarily attributable to net income of $53.4 million and other comprehensive income of $8.2 million, partially offset by cash dividends paid of $28.1 million and the repurchase of 49,960 shares of common stock for a total cost of $0.9 million. During 2024, the Company repurchased approximately 0.2% of its common stock outstanding at December 31, 2023.
The increase in shareholders' equity from December 31, 2022 to December 31, 2023 was primarily attributable to net income of $58.7 million and other comprehensive income of $21.4 million, partially offset by cash dividends paid of $28.1 million, and the repurchase of 130,010 shares of our common stock for a total cost of $2.6 million, under our stock repurchase program. During 2023, the Company repurchased approximately 0.5% of its common stock outstanding at December 31, 2022.
When expressed as a percentage of total assets, shareholders' equity was 7.2% at December 31, 2024, compared to 6.6% at December 31, 2023 and 6.1% at December 31, 2022. The increase in the ratio of shareholders' equity to total assets from 2023
68
to 2024 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2024 compared to December 31, 2023, and lower repurchases of common stock under the stock repurchase program during the year ended December 31, 2024. The increase in our ratio of shareholders' equity to total assets from 2022 to 2023 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive loss during the year ended December 31, 2023 due to market volatility and the interest rate environment.
Book value per share was $19.89, $18.63, and $16.76 at year-end 2024, 2023 and 2022, respectively. The increase in book value per share from 2023 was primarily attributable to the increase in shareholders' equity from December 31, 2023 to December 31, 2024, as described above.
Trust Preferred Securities
As of December 31, 2024, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities.
On July 3, 2023, after the cessation of the LIBOR benchmark rate on June 30, 2023, the Company amended its Trust IV and Trust V debt agreements to replace the LIBOR-based reference rate with an adjusted CME Term Secured Overnight Financing Rate ("SOFR") plus a tenor spread adjustment. Accounting Standards Codification ("ASC") 848 allows us to account for the modification as a continuation of the existing contract without additional analysis. The $30.0 million in floating rate trust preferred securities of Trust IV bear an interest rate of three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 2.45% and the $20.0 million in floating rate trust preferred securities of Trust V bear an interest rate of three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 1.87%.
Our obligations with respect to the issuance of the trust preferred securities constitute a full and unconditional guarantee by the Company of the trusts' obligations with respect to its trust preferred securities. Subject to certain exceptions and limitations, we may elect from time to time to defer subordinated debenture interest payments, which would result in a deferral of dividend payments on the related trust preferred securities, for up to 20 consecutive quarterly periods without default or penalty.
The Company determined that its investments in Trust IV and Trust V did not represent a variable interest and therefore the Company was not the primary beneficiary of each of the trusts. As a result, consolidation of the trusts by the Company was not required.
Subordinated Notes
On October 20, 2020, the Company completed a $55.0 million private placement of ten-year fixed-to-floating rate subordinated notes, which was used to support regulatory capital ratios and for general corporate purposes. The Company exchanged the privately placed notes for registered notes with the same terms and in the same aggregate principal amount at the end of the fourth quarter of 2020. The notes bear a fixed interest rate of 4.75% for the first five years through November 1, 2025 and will reset quarterly thereafter for the remaining five years to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points. The notes are redeemable at our option on any interest payment date on or after November 1, 2025. The subordinated notes totaled $54.8 million as of December 31, 2024, and includes $0.2 million in debt issuance costs, which are being amortized over the expected life.
Holding Company Capital Resources
CPF is required to act as a source of strength to the Bank under the Dodd-Frank Act. CPF is obligated to pay its expenses and payments on its junior subordinated debentures which fund payments on the outstanding trust preferred securities and subordinated notes.
CPF relies on the Bank to pay dividends to it to fund its obligations. In order to meet its ongoing obligations, on a stand-alone basis, CPF had an available cash balance of approximately $23.0 million as of December 31, 2024.
As a Hawaii state-chartered bank, the Bank may only pay dividends to the extent it has retained earnings as defined under Hawaii banking law ("Statutory Retained Earnings"), which differs from GAAP retained earnings. The Bank had Statutory Retained Earnings of $196.8 million and $169.1 million, as of December 31, 2024 and 2023, respectively.
Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. Our ability to pay cash dividends to our shareholders is
69
subject to restrictions under federal and Hawaii law, including restrictions imposed by the FRB and covenants set forth in various agreements we are a party to, including covenants set forth in our subordinated debentures. For further information, see the "Dividends — Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities" section.
Share Repurchases
We repurchase shares of our common stock when we believe such repurchases are in the best interests of the Company and our shareholders.
In January 2023, the Company’s Board of Directors approved a new authorization to repurchase up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2023 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2023 Repurchase Plan replaced and superseded in its entirety the share repurchase plan previously approved by the Board of Directors. The Company's 2023 Repurchase Plan was subject to a one-year expiration. Following the regional bank failures occurring in March 2023, the Company significantly reduced its volume of share repurchases to strengthen capital and liquidity considering the elevated market risks.
In 2023, 130,010 shares of common stock, at a cost of $2.6 million, were repurchased under the Company's share repurchase programs. A total of $23.4 million remained available for repurchase under the 2023 Repurchase Plan at December 31, 2023.
In January 2024, the Company’s Board of Directors approved a new authorization to repurchase of up to $20 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2024 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2024 Repurchase Plan replaced and superseded in its entirety the 2023 Repurchase Plan. In 2024, 49,960 shares of common stock, at a cost of $0.9 million, were repurchased under the Company's 2024 Repurchase Plan.
In January 2025, the Company’s Board of Directors approved a new authorization to repurchase of up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2025 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2025 Repurchase Plan replaces and supersedes in its entirety the 2024 Repurchase Plan.
The Company will continue to monitor the environment, capital needs, and assess risk and return as part of its ongoing capital management decisions on future share repurchases, and there can be no assurance that the Company will repurchase shares of its common stock in the future.
Transaction Risk
Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery. This risk is significant within any bank and is interconnected with other risk categories in most activities throughout the Company. Transaction risk is a function of internal controls, information systems, associate integrity, and operating processes. It arises daily throughout the Company as transactions are processed. It pervades all divisions, departments and centers and is inherent in all products and services we offer.
In general, transaction risk by major area is categorized as high, medium or low by the Company. The audit plan ensures that high risk areas are reviewed annually. We utilize internal auditors and independent audit firms to test key controls of operational processes and to audit information systems, compliance management programs, loan programs and trust services.
The key to managing transaction risk is in the design, documentation and implementation of well-defined procedures and controls. Any system of controls, however well designed and operated, is based in part on certain assumptions and can provide only reasonable, but not absolute, assurances of the effectiveness of these systems and controls, and that the objectives of these controls have been met.
Compliance Risk
Compliance risk is the risk to earnings or capital arising from violations of, or non-conformance with, laws, rules, regulations, prescribed practices, or ethical standards. Compliance risk also arises in situations where the laws or rules governing certain products or activities of the Bank’s customers may be ambiguous or untested. Compliance risk exposes us to fines, civil money penalties, payment of damages, and the voiding of contracts. Compliance risk can also lead to a diminished reputation, reduced business value, limited business opportunities, lessened expansion potential, and lack of contract enforceability. The Company
70
utilizes independent external firms to conduct compliance audits as a means of identifying weaknesses in the compliance program.
There is no single or primary source of compliance risk. It is inherent in every activity. Frequently, it blends into operational risk and transaction risk. A portion of this risk is sometimes referred to as legal risk. This is not limited solely to risk from failure to comply with consumer protection laws; it encompasses all laws, as well as prudent ethical standards and contractual obligations. It also includes the exposure to litigation from all aspects of banking, traditional and non-traditional.
Our risk management policies and codes of ethical conduct are cornerstones for controlling compliance risk. An integral part of controlling this risk is the proper training and development of employees. The Director of Compliance is responsible for developing and executing a comprehensive compliance training program. The Director of Compliance, in consultation with our internal and external legal counsel, seeks to provide our employees with adequate training commensurate to their job functions to ensure compliance with banking laws and regulations.
Our risk management policies and programs includes a risk-based audit program aimed at identifying internal control deficiencies and weaknesses. We have in-depth audits performed by an independent audit firm under the direction of the Director of Internal Audit and supplemented by independent external firms, and periodic monitoring performed by our risk management personnel. Annually, an Audit Plan for the Company is developed and presented for approval to the Audit Committee.
Our risk management team conducts periodic monitoring of our compliance efforts with a special focus on those areas that expose us to compliance risk. The purpose of the periodic monitoring is to verify whether our employees are adhering to established policies and procedures. Any material exceptions identified are brought forward to the appropriate department head, the Audit Committee and the Board Risk Committee.
We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk. Therefore, we attempt to ensure that all complaints are given prompt attention. The Director of Compliance reviews formal complaints to determine if a significant compliance risk exists and communicates those findings to our Board Risk Committee.
Strategic Risk
Strategic risk is the risk to earnings or capital arising from adverse decisions or improper implementation of strategic decisions. This risk is a function of the compatibility between an organization’s goals, the resources deployed against those goals and the quality of implementation.
Strategic risks are identified as part of the strategic planning process. Offsite strategic planning sessions, with members of the Board of Directors and Executive Committee, are held annually. The strategic review consists of an economic assessment, competitive analysis, industry outlook and risk and regulatory review.
A primary measurement of strategic risk is peer group analysis. Key performance ratios are compared to peer groups consisting of U.S. banks of comparable size and complexity and banks in the Hawaii market to identify any sign of weakness and potential opportunities.
Another measure is the comparison of the actual results of previous strategic initiatives against the expected results established prior to implementation of each strategy.
Asset/Liability Management and Interest Rate Risk
Our earnings and capital are sensitive to risk of interest rate fluctuations. Interest rate risk arises when rate-sensitive assets and rate-sensitive liabilities mature or reprice during different periods or in differing amounts. In the normal course of business, we are subjected to interest rate risk through the activities of making loans and taking deposits, as well as from our investment securities portfolio and other interest-bearing funding sources. Asset/liability management attempts to coordinate our rate-sensitive assets and rate-sensitive liabilities to meet our financial objectives.
Our Asset/Liability Management Policy seeks to maximize the risk-adjusted return to shareholders while maintaining consistently acceptable levels of liquidity, interest rate risk and capitalization. Our Asset/Liability Management Committee ("ALCO") utilizes detailed and dynamic earnings and capital simulations that analyzes various interest rate scenarios and balance sheet forecasts. Earnings are typically measured by estimated changes in net interest income under different rate scenarios. Capital impact is measured through an Economic Value of Equity ("EVE") analysis which monitors the impact of the
71
durations of rate sensitive assets and liabilities. The EVE analysis simulates the cash flows for all on- and off- balance sheet instruments under different rate scenarios which are then discounted to determine a present value for each scenario. The net present value of our assets and liabilities represent the EVE for each scenario. The EVE results for each scenario are then compared to the base scenario to determine the Company’s sensitivities to longer term rate exposures. The results of the analyses are shared with the Board of Directors and informs strategic actions to mitigate and optimize our risk position and profitability. Adverse interest rate risk exposures are managed through the shortening or lengthening of the duration of assets and liabilities.
The ALCO simulation model used to measure and manage interest rate risk exposures includes both dynamic and static balance sheet and rate scenarios. The dynamic model scenarios provide an enhanced view that enables management and the Board of Directors to have a realistic view of the expected impact to earnings and capital from forecasted non-parallel movements in interest rates as well as balance sheet changes. On the other hand, static rate scenarios are a measurement of embedded interest rate risk in the balance sheet as of a point in time and incorporate various hypothetical interest rate scenarios that may include gradual or immediate parallel rate changes. The static scenarios have the benefit of comparability over time, as well as against other financial institutions, but are not intended to represent management’s forecast. Both dynamic and static model simulations include the use of a number of key modeling assumptions including prepayment speeds, pricing spreads of assets and liabilities, deposit decay rates and the timing and magnitude of deposit rate changes in relation to changes in the overall level of interest rates. The assumptions are typically based on analyses of institution specific actual historical data and trends. Market information is also incorporated where relevant and appropriate. Assumptions are periodically reviewed and updated by ALCO. During periods of increased market volatility, assumptions will be reviewed more frequently. While management believes the assumptions are reasonable, actual behaviors and results may likely differ.
The following table reflects our static net interest income sensitivity analysis as of December 31, 2024. The simulations estimate net interest income assuming no balance sheet growth under a flat interest rate scenario. The net interest income sensitivity is measured as the change in net interest income in alternate interest rate scenarios as a percentage of the flat rate scenario. The alternate rate scenarios assume rates move up or down 100 to 300 bps in either a gradual (defined as the stated change over a 12-month period in equal increments) or an instantaneous, parallel fashion. The net interest income sensitivity table shows that the Company’s balance sheet is relatively well-matched against movements in interest rates and within our ALCO Policy risk limits that have been approved by the Board of Directors.
Table 25. Net Interest Income Sensitivity
| Estimated Net Interest Income Sensitivity | ||||||
|---|---|---|---|---|---|---|
| Rate Change | Gradual | Instantaneous | ||||
| +300 bps | 3.03 | % | 4.00 | % | ||
| +200 bps | 1.91 | % | 2.68 | % | ||
| +100 bps | 0.84 | % | 1.36 | % | ||
| -100 bps | (1.36) | % | (2.21) | % | ||
| -200 bps | (2.93) | % | (4.74) | % | ||
| -300 bps | (4.55) | % | (7.41) | % |
Liquidity Risk and Borrowing Arrangements
Our objective in managing liquidity is to maintain a balance between sources and uses of funds in order to economically meet the cash requirements of customers for loans and deposit withdrawals and participate in lending and investment opportunities as they arise. We monitor our liquidity position in relation to changes in loan and deposit balances on a daily basis to assure maximum utilization, maintenance of an adequate level of readily marketable assets and access to short-term funding sources.
The Company performs regular liquidity stress testing under a variety of scenarios to ensure that liquidity is adequate under certain potential liquidity stress events. Further, forecasts of Company cashflows are updated and analyzed periodically and more frequently during periods of elevated liquidity risk.
Core deposits have historically provided us with a sizable source of relatively stable and low cost funds, but are subject to competitive pressure in our market. A significant portion of our deposits are granular, long-tenured, and relationship-based. In addition to core deposit funding, we also have access to a variety of other short-term and long-term funding sources, which
72
include proceeds from maturities of our loans and investment securities, as well as secondary funding sources available to meet our liquidity needs such as the FHLB, secured repurchase agreements and the Federal Reserve discount window.
Our loan-to-deposit ratio at December 31, 2024 was 80.3% compared to 79.4% at December 31, 2023. The Company had cash on its balance sheet of $380.9 million and total other liquidity sources, including available borrowing capacity and unpledged investment securities of approximately $2.49 billion as of December 31, 2024. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was approximately 113%. Refer to Note 10 - Short-Term Borrowings and Long-Term Debt in the accompanying notes to the consolidated financial statements in this report for information on the Company's borrowing arrangements.
Off-Balance Sheet Arrangements
In the normal course of business, we enter into off-balance sheet arrangements to meet the financing needs of our banking customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts, interest rate swaps and options, and risk participation agreements. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." In the unlikely event that we must satisfy a significant amount of outstanding commitments to extend credit, liquidity may be adversely impacted, as may credit risk. The remaining components of off-balance sheet arrangements, primarily interest rate options and forward interest rate contracts related to our mortgage banking activities, are not expected to have a material impact on our consolidated financial position or results of operations.
73
FY 2023 10-K MD&A
SEC filing source: 0000701347-24-000006.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Introduction
We are a bank holding company that, through our banking subsidiary, Central Pacific Bank, offers full service commercial banking in the State of Hawaii.
We strive to provide exceptional customer service and products that meet our customers' needs. Our products and services consist primarily of the following:
•Loans: Our loans consist of commercial and industrial, commercial mortgage, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgage, home equity, and consumer loans to local homeowners and individuals. Our lending activities contribute to a key component of our revenues reported in interest income.
•Deposits: We offer a full range of deposit products and services including: checking, savings and time deposits, cash management, and digital banking services. We also maintain a broad branch and ATM network in the State of Hawaii. The interest paid on such deposits has a significant impact on our interest expense, an important factor in determining our earnings. In addition, fees and service charges on deposit accounts contribute to our revenues.
Additionally, we offer wealth management products and services, such as non-deposit investment products, annuities, investment management, asset custody and general consultation and planning services.
Executive Overview
The year 2023 proved to be a challenging operating environment with the failures of certain significant regional banks in the first half of 2023, stock market volatility caused by fears of a national economic recession, and a significant rise in market interest rates combined with an inverted yield curve. Additionally, the August 2023 wildfires in Maui have had a direct, significant impact on the State of Hawaii.
Despite these challenges, we believe we delivered solid financial performance while managing and mitigating risks that arose in 2023.
•We recorded net income of $58.7 million, or $2.17 per diluted common share in 2023, compared to $73.9 million, or $2.68 per diluted common share in 2022. Net income in 2023 included a provision for credit losses of $15.7 million, compared to a credit to the provision of $1.3 million in 2022.
•We recorded pre-provision net revenue ("PPNR") of $92.5 million, compared to $97.5 million in 2022. (See Table 3 - Pre-Provision Net Revenue for a reconciliation of this non-GAAP financial measure.)
•We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 0.78% and 12.38%, respectively, in 2023, compared to ROA and ROE ratios of 1.01% and 15.47%, respectively, in 2022.
•Asset quality remains strong as our nonperforming assets totaled $7.0 million, or 0.09% of total assets at December 31, 2023, compared to $5.3 million, or 0.07% of total assets at December 31, 2022.
•Our loan portfolio declined by $116.5 million, or 2.1% in 2023, primarily due to planned run-off of our U.S. Mainland purchased consumer portfolio, combined with lower origination activity primarily due to the significant rise in market interest rates which began in 2022. Our Hawaii loan portfolio grew by $42.4 million, or 0.9% in 2023.
•We realized deposit growth of $111.4 million, or 1.7% in 2023. Our core deposit portfolio declined by $89.0 million, or 1.5% primarily due to the continued migration from demand deposits to time deposits and off-balance sheet money market accounts.
•Our capital position and consistent profitability allowed us to pay cash dividends of $1.04 per share in 2023. In addition, in 2023 we repurchased an aggregate of 130,010 shares of common stock under our share repurchase program at an aggregate cost of $2.6 million, or an average of $20.24 per share.
38
Business Environment
The majority of our operations are concentrated in the State of Hawaii. As a result, our performance is significantly influenced by the strength of the real estate markets, the tourism industry and economic environment in Hawaii. Macroeconomic conditions also influence our performance. A favorable business environment is generally characterized by expanding gross state product, low unemployment and rising personal income; while an unfavorable business environment is characterized by the reverse.
On August 8, 2023, a series of wildfires broke out on the Island of Maui, in Kula, Upcountry Maui, Kihei, and most devastatingly in the town of Lahaina. The wildfires took the lives of at least 100 people and destroyed over 2,200 structures, of which approximately 86% were residential homes. The disaster area had more than 800 business establishments with about 7,000 employees.
Visitors to Maui decreased by approximately 57% in September 2023 compared to September 2022 and has started to recover as West Maui officially reopened to visitors in early October 2023 and government officials are encouraging travelers to return to Maui, while avoiding the affected area, to support its economic recovery. In December 2023, visitors to Maui were down by approximately 25% compared to December 2022. The unemployment rate for the Island of Maui was 8.4% in September 2023 and has since improved to 5.5% in December 2023.
The Company did not sustain any damages to its facilities on Maui. As of December 31, 2023, the Company had approximately $103 million in loans to borrowers in Lahaina, Maui, of which the Company has estimated $90 million were not impacted by the Maui wildfires and $11 million sustained damage but was covered by insurance and/or land.
In response to the Maui wildfires, the Company provided three to six months interest and/or principal loan payment deferrals to customers who were directly impacted by the wildfires on a case-by-case basis. The Company granted 146 loan payment deferrals on loan balances totaling $31.6 million as of December 31, 2023.
While the Maui wildfires led to significant near term economic losses on the Island of Maui, there may be limited adverse effects on the broader Hawaii economy. Although Maui represents a significant share of Hawaii's tourism, and total visitors to Hawaii have fallen, some would-be visitors to Maui have shifted their travel to the other Hawaiian Islands, such as Oahu, Kauai or Hawaii Island.
Prior to the Maui wildfires, Hawaii’s economy continued its recovery from the COVID-19 pandemic. According to the latest available statistics from the Hawaii Tourism Authority ("HTA"), a total of 9.6 million visitors arrived to the Hawaiian Islands in the year ended December 31, 2023, mainly from the U.S. Mainland. This was a 4.4% increase from the 9.2 million visitors in 2022, and represents a recovery of approximately 93% from the 10.4 million visitors during the pre-pandemic and record year in 2019. Japanese visitor arrivals in the year ended December 31, 2023 continued to increase modestly; however, were only at around 36% of pre-pandemic 2019, or around 49% in the month of December 2023 compared to December 2019.
The HTA also reported that total spending by visitors was $20.78 billion in the year ended December 31, 2023, which increased by approximately 5.5% from the $19.70 billion in the year ended December 31, 2022, and increased by approximately 17.3% from $17.72 billion in pre-pandemic 2019. According to a recent report by the State of Hawaii's Department of Business, Economic Development and Tourism ("DBEDT"), total visitor arrivals are expected to increase to approximately 9.8 million in 2024 and visitor spending is expected to be approximately $21.63 billion in 2024.
The Department of Labor and Industrial Relations reported that Hawaii's seasonally adjusted annual unemployment rate was 2.9% in the month of December 2023. The unemployment rate of 2.9% in December 2023 fell below the national seasonally adjusted unemployment rate of 3.7%. DBEDT projects Hawaii's seasonally adjusted annual unemployment rate to be around 2.8% in 2024.
Hawaii's economy is measured by the growth of real personal income and real gross state product. DBEDT is expected to report real personal income declined by approximately 1.5% but real gross state product grew by approximately 1.9% for 2023. DBEDT projects real personal income to grow by 1.0% and real gross state product to grow by 1.3% for 2024.
Real estate lending is a primary focus for us, including residential mortgage and commercial mortgage loans. As a result, we are dependent on the strength of Hawaii's real estate market. According to the Honolulu Board of Realtors, the median resale price for a single-family home on Oahu fell just short of $1 million in December 2023. For the year ended December 31, 2023, the median price for a single-family home on Oahu was $1,050,000, representing a decrease of 5.0% from the median resale price of $1,105,000 for the year ended December 31, 2022. The median resale price for condominiums on Oahu was $508,500 for the
39
year ended December 31, 2023, representing a decrease of 0.3% from the median resale price of $510,000 for the year ended December 31, 2022. Oahu unit sales volume decreased by 26.3% for single-family homes, and decreased by 28.0% for condominiums in 2023 from 2022 due to the significant rise in mortgage interest rates.
If the residential and commercial real estate markets we have exposure to deteriorate, our results of operations would be negatively impacted. See the "Overview of Results of Operations—Concentrations of Credit Risk" section for a further discussion on how a deteriorating real estate market, combined with the concentration risk within our portfolio, could have a significant negative impact on our asset quality and credit losses.
Changes in monetary policy, including changes in interest rates, could influence: (i) the amount of interest we receive on loans and securities, (ii) the amount of interest we pay on deposits and borrowings, (iii) our ability to originate loans and obtain deposits, and (iv) the fair value of our assets and liabilities, among other things.
In an effort to rein in inflation, the FRB aggressively increased interest rates since the first quarter of 2022 when the Federal Funds Rate target was 0.00% to 0.25%. Since then, the FRB has raised the Federal Funds Rate by more than five percentage points, to the current 5.25% to 5.50%, a 22-year high. In January 2024, the FRB kept the Federal Funds Rate target steady for the fourth consecutive meeting and policymakers indicated that there may be three rate cuts of quarter percentage point increments in 2024, but it will not occur until they are confident that inflation is moving sustainably towards 2%.
In addition to the impacts from changes in monetary policy, other economic conditions may impact financial results in future periods. Loan demand, deposit growth, provision for credit losses, asset quality, noninterest income and noninterest expense are all affected by changes in economic conditions. Inflationary concerns, labor shortages, changes to the political and regulatory environment, including geopolitical conflicts, supply chain disruptions and the possibility of future bank failures, could adversely impact the economy, which could negatively impact our financial results as well as our customers’ creditworthiness. In light of these potential issues, we continue to monitor our liquidity. Refer to "Part II, Item 7 - Liquidity and Borrowing Arrangements" for discussion.
Recent Industry Developments
Beginning in March 2023, the banking industry experienced significant volatility as a result of high-profile regional bank failures, which resulted in industry-wide concerns related to liquidity, deposit outflows, unrealized or unrecognized losses on investment securities and impacting consumer confidence in the banking industry. As a result, the Company took a number of preemptive actions during the first half of 2023, which included pro-active outreach to clients and other liquidity contingency planning actions, such as maximizing funding sources and increased liquidity monitoring in response to these recent developments.
Despite industry and market volatility, we believe the Company’s balance sheet and liquidity position remained solid. The Company's total deposits of $6.85 billion increased by $111.4 million during the year ended December 31, 2023. The Company's deposit portfolio is diversified and long-tenured and approximately 65% of total deposits were FDIC-insured or collateralized as of December 31, 2023. The Company had $522.4 million in cash on its balance sheet and approximately $2.45 billion in total other liquidity sources, including available borrowing capacity and unpledged investment securities as of December 31, 2023. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was approximately 125% as of December 31, 2023.
The Company’s capital remained strong with the leverage, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 capital ratios of 8.8%, 12.4%, 14.6%, and 11.4%, respectively, as of December 31, 2023, all exceeding "well-capitalized" regulatory standards.
Banking-as-a-Service ("BaaS") Initiative
In January 2022, the Company announced the launch of a new BaaS initiative with the goal of expanding the Company both in and beyond Hawaii by investing in or collaborating with fintech companies. In the first quarter of 2022, the Company made a $2.0 million minority equity investment in Swell Financial, Inc. ("Swell"), a new fintech company. During the fourth quarter of 2022, Swell launched a consumer banking application that combined checking, credit and more into one integrated account, and the Bank served as the bank sponsor. As a result of a variety of adverse factors affecting Swell’s business and its strategy, the portfolio of Swell Cash and Credit accounts, which were immaterial, were closed in June 2023 and the Bank is no longer serving as the bank sponsor of Swell. As discussed in Note 6 - Investments in Unconsolidated Entities in the accompanying notes to the consolidated financial statements in this report, the Company entered into a transaction with Swell in the third quarter of 2023 whereby Swell repurchased the Company’s entire preferred and common stock equity investment in exchange
40
for $0.5 million in cash, certain intellectual property rights and a platform usage fee agreement related to products that may be launched by Swell or its affiliates in the future (not to exceed $1.5 million in value). The Company cannot provide any assurance that the platform usage fees will be collected.
Due to the current operating environment, the BaaS initiative did not have a material impact on the Company's financial statements in 2023. The Company continues to evaluate potential future BaaS opportunities.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires that management make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements and the related disclosures made. Various elements of our accounting policies, by their nature, involve the application of highly sensitive and judgmental estimates and assumptions. Some of these policies and estimates relate to matters that are highly complex and contain substantial inherent uncertainties. Actual amounts and values as of the balance sheet dates may be materially different than the amounts and values reported due to the inherent uncertainty in the estimation process. Also, future amounts and values could differ materially from those estimates due to changes in values and circumstances after the balance sheet date.
Accounting estimates are deemed critical when a different estimate could have reasonably been used or where changes in the estimate are reasonably likely to occur from period to period and would materially impact our consolidated financial statements as of or for the periods presented. Management has discussed the development and selection of the critical accounting policy and estimate noted below with the Audit Committee of the Board of Directors, and the Audit Committee has reviewed the accompanying disclosures.
On January 1, 2020, the Company adopted Accounting Standards Update ("ASU") 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which created material changes to the Company’s existing critical accounting policy that existed at December 31, 2019. Effective January 1, 2020 through December 31, 2023, the significant accounting policy which we believe to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses on loans.
Allowance for Credit Losses on Loans
Management considers the policies related to the allowance for credit losses ("ACL") on loans as the most critical to the financial statement presentation. The total ACL on loans includes activity related to allowances calculated in accordance with Accounting Standards Codification (“ASC”) 326, "Financial Instruments – Credit Losses". The ACL is established through provisioning of current expected credit losses as a charge to current earnings. Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed while allowance is credited if subsequent recoveries are made. The amount maintained in the ACL reflects management’s continuing evaluation of the estimated credit losses expected to be recognized over the life of the loans in our loan portfolio at the balance sheet date. Allowance for credit losses is measured on a collective basis when similar risk characteristics exist. We stratify the loan portfolio into homogeneous groups of loans that possess similar loss potential characteristics and calculate the net amount expected to be collected over the life of the loans to estimate the expected credit losses in the loan portfolio. The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. Refer to Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report for further discussion of the risk factors considered by management in establishing the ACL.
Overview of Results of Operations
2023 vs. 2022 Comparison
In 2023, we recognized net income of $58.7 million, or fully diluted earnings per share ("EPS") of $2.17, compared to net income of $73.9 million, or EPS of $2.68, in 2022. Our ROA and ROE for 2023 was 0.78% and 12.38%, respectively, compared to 1.01% and 15.47%, respectively, in 2022.
We recorded a provision for credit losses of $15.7 million in 2023, compared to a credit to the provision of $1.3 million in 2022. The increase in the provision for credit losses reflects higher charge-offs of our U.S. Mainland unsecured consumer loan portfolio, and the outlook for continued pressure on the national consumer segment.
41
Net interest income decreased by $5.6 million from 2022 to 2023, primarily driven by higher average balances and average rates paid on interest-bearing deposits and long-term debt, partially offset by higher average balances and average yields earned on loans and interest-bearing deposits in other financial institutions.
Other operating income decreased by $1.3 million from 2022 to 2023. The decrease in other operating income was primarily due to the gain on sale of Visa Class B common stock of $8.5 million recorded in 2022, combined with a loss on sale of investment securities of $2.1 million recorded in 2023 primarily due to an investment securities portfolio repositioning completed in the fourth quarter of 2023, and lower mortgage banking income primarily attributable to lower origination activity due to the significant rise in market interest rates which began in 2022. These negative variances were partially offset by a gain on sale of a real estate office property of $5.1 million completed in the fourth quarter of 2023, higher income from bank-owned life insurance and higher other service charges and fees. The higher income from bank-owned life insurance was primarily attributable to stock market volatility and was partially offset by higher deferred compensation expense included in salaries and employee benefits and other expenses in other operating expense. See Table 6 - Components of Other Operating Income for more information.
Other operating expense decreased by $1.8 million from 2022 to 2023. The decrease was primarily due to lower salaries and employee benefits expense and lower pension plan and Supplemental Executive Retirement Plans ("SERP") expense (included in other) attributable to a non-recurring non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan during the second quarter of 2022, partially offset by higher computer software expense, a non-recurring charge of $2.3 million related to the early termination of a lease (included in other), higher FDIC insurance assessment (included in other), higher directors' deferred compensation plan expense (included in other) and higher net occupancy expense. See Table 7 - Components of Other Operating Expense for more information.
2022 vs. 2021 Comparison
In 2022, we recognized net income of $73.9 million, or EPS of $2.68, compared to net income of $79.9 million, or EPS of $2.83, in 2021. Our ROA and ROE for 2022 was 1.01% and 15.47%, respectively, compared to 1.13% and 14.38%, respectively, in 2021.
We recorded a credit to the provision for credit losses of $1.3 million in 2022, compared to a credit of $14.6 million in 2021.
Net interest income increased by $4.5 million from 2021 to 2022, primarily driven by higher average loans and investment securities balances and higher average yields earned on interest-earning assets, partially offset by lower net interest income and fees on the Small Business Administration's ("SBA") Paycheck Protection Program ("PPP") loans, combined with higher average interest-bearing deposit and borrowing costs due to the increase in market interest rates which began in 2022.
Other operating income increased by $4.9 million from 2021 to 2022. The increase in other operating income was primarily due to due to the gain on sale of Visa Class B common stock and higher service charges on deposit accounts, partially offset by lower mortgage banking income and lower income from bank-owned life insurance. See Table 6 - Components of Other Operating Income for more information.
Other operating expense increased by $2.9 million from 2021 to 2022. The increase in other operating expense was primarily due to higher pension plan expense (included in other) and higher computer software expense, partially offset by lower directors' deferred compensation plan expense (included in other), lower salaries and employee benefits expense, and lower advertising expense. The higher pension plan expense is primarily attributable to the termination and settlement of the Company's defined benefit retirement plan resulting in a one-time noncash settlement charge of $4.9 million. See Table 7 - Components of Other Operating Expense for more information.
Net Interest Income
The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the yields and rates thereon. Net interest income, when expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees and resultant yield information, is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. Table 2 - Analysis of Changes in Net Interest Income (Taxable-Equivalent) presents an analysis of changes in components of net interest income between years. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (i) changes in volume and (ii) changes in rates. The change in volume is calculated as change in average balance, multiplied by prior period average yield/rate. The change in rate is calculated as change in average yield/rate, multiplied by current period volume. The change in
42
interest income not solely due to change in volume or change in rate has been allocated proportionately to change in volume and change in average rate.
Table 1. Average Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent)
| 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 134,150 | 5.34 | % | $ | 7,163 | $ | 80,096 | 0.92 | % | $ | 740 | $ | 191,967 | 0.14 | % | $ | 262 | |||||||||||||
| Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||
| Taxable (1) | 1,365,067 | 2.11 | 28,789 | 1,455,246 | 1.93 | 28,062 | 1,269,900 | 1.77 | 22,505 | ||||||||||||||||||||||
| Tax-exempt (1) | 150,399 | 2.45 | 3,686 | 159,120 | 2.55 | 4,056 | 101,877 | 2.45 | 2,496 | ||||||||||||||||||||||
| Total investment securities | 1,515,466 | 2.14 | 32,475 | 1,614,366 | 1.99 | 32,118 | 1,371,777 | 1.82 | 25,001 | ||||||||||||||||||||||
| Loans, incl. loans-held-for-sale (2) | 5,508,530 | 4.42 | 243,315 | 5,298,573 | 3.78 | 200,280 | 5,071,516 | 3.82 | 193,778 | ||||||||||||||||||||||
| Federal Home Loan Bank ("FHLB") stock | 11,317 | 4.23 | 478 | 10,197 | 3.63 | 370 | 7,933 | 3.09 | 245 | ||||||||||||||||||||||
| Total interest-earning assets | 7,169,463 | 3.95 | 283,431 | 7,003,232 | 3.33 | 233,508 | 6,643,193 | 3.30 | 219,286 | ||||||||||||||||||||||
| Noninterest-earning assets | 309,780 | 337,029 | 434,832 | ||||||||||||||||||||||||||||
| Total assets | $ | 7,479,243 | $ | 7,340,261 | $ | 7,078,025 | |||||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,359,240 | 0.13 | % | $ | 1,701 | $ | 1,438,232 | 0.06 | % | $ | 806 | $ | 1,300,022 | 0.03 | % | $ | 384 | |||||||||||||
| Savings and money market deposits | 2,195,763 | 1.00 | 21,979 | 2,208,630 | 0.19 | 4,188 | 2,099,388 | 0.06 | 1,240 | ||||||||||||||||||||||
| Time deposits up to $250,000 | 415,541 | 2.15 | 8,917 | 245,599 | 0.70 | 1,723 | 230,705 | 0.34 | 795 | ||||||||||||||||||||||
| Time deposits over $250,000 | 795,917 | 3.81 | 30,288 | 494,943 | 0.89 | 4,391 | 551,831 | 0.22 | 1,197 | ||||||||||||||||||||||
| Total interest-bearing deposits | 4,766,461 | 1.32 | 62,885 | 4,387,404 | 0.25 | 11,108 | 4,181,946 | 0.09 | 3,616 | ||||||||||||||||||||||
| FHLB advances and other short-term borrowings | 23,322 | 4.88 | 1,139 | 37,211 | 2.84 | 1,055 | 607 | 0.30 | 2 | ||||||||||||||||||||||
| Long-term debt | 148,922 | 5.80 | 8,633 | 105,732 | 4.66 | 4,930 | 105,488 | 3.88 | 4,097 | ||||||||||||||||||||||
| Total interest-bearing liabilities | 4,938,705 | 1.47 | 72,657 | 4,530,347 | 0.38 | 17,093 | 4,288,041 | 0.18 | 7,715 | ||||||||||||||||||||||
| Noninterest-bearing deposits | 1,933,666 | 2,216,645 | 2,117,423 | ||||||||||||||||||||||||||||
| Other liabilities | 133,053 | 115,478 | 116,936 | ||||||||||||||||||||||||||||
| Total liabilities | 7,005,424 | 6,862,470 | 6,522,400 | ||||||||||||||||||||||||||||
| Shareholders' equity | 473,819 | 477,775 | 555,600 | ||||||||||||||||||||||||||||
| Non-controlling interest | — | 16 | 25 | ||||||||||||||||||||||||||||
| Total equity | 473,819 | 477,791 | 555,625 | ||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 7,479,243 | $ | 7,340,261 | $ | 7,078,025 | |||||||||||||||||||||||||
| Net interest income | $ | 210,774 | $ | 216,415 | $ | 211,571 | |||||||||||||||||||||||||
| Interest rate spread | 2.48 | % | 2.95 | % | 3.12 | % | |||||||||||||||||||||||||
| Net interest margin | 2.94 | % | 3.09 | % | 3.18 | % | |||||||||||||||||||||||||
| (1) At amortized cost. | |||||||||||||||||||||||||||||||
| (2) Includes nonaccrual loans. |
43
Table 2. Analysis of Changes in Net Interest Income (Taxable-Equivalent)
| 2023 Compared to 2022 | 2022 Compared to 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change In: | Increase (Decrease) Due to Change In: | |||||||||||||||||||||
| (Dollars in thousands) | Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 497 | $ | 5,926 | $ | 6,423 | $ | (155) | $ | 633 | $ | 478 | ||||||||||
| Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
| Taxable | (1,736) | 2,463 | 727 | 3,251 | 2,306 | 5,557 | ||||||||||||||||
| Tax-exempt | (221) | (149) | (370) | 1,401 | 159 | 1,560 | ||||||||||||||||
| Total investment securities | (1,957) | 2,314 | 357 | 4,652 | 2,465 | 7,117 | ||||||||||||||||
| Loans, incl. loans-held-for-sale | 7,907 | 35,128 | 43,035 | 8,631 | (2,129) | 6,502 | ||||||||||||||||
| FHLB stock | 41 | 67 | 108 | 70 | 55 | 125 | ||||||||||||||||
| Total interest-earning assets | 6,488 | 43,435 | 49,923 | 13,198 | 1,024 | 14,222 | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||
| Interest-bearing demand deposits | (47) | 942 | 895 | 37 | 385 | 422 | ||||||||||||||||
| Savings and money market deposits | (24) | 17,815 | 17,791 | 66 | 2,882 | 2,948 | ||||||||||||||||
| Time deposits up to $250,000 | 1,187 | 6,007 | 7,194 | 51 | 877 | 928 | ||||||||||||||||
| Time deposits over $250,000 | 2,677 | 23,220 | 25,897 | (125) | 3,319 | 3,194 | ||||||||||||||||
| Total interest-bearing deposits | 3,793 | 47,984 | 51,777 | 29 | 7,463 | 7,492 | ||||||||||||||||
| FHLB advances and other short-term borrowings | (393) | 477 | 84 | 110 | 943 | 1,053 | ||||||||||||||||
| Long-term debt | 2,009 | 1,694 | 3,703 | 9 | 824 | 833 | ||||||||||||||||
| Total interest-bearing liabilities | 5,409 | 50,155 | 55,564 | 148 | 9,230 | 9,378 | ||||||||||||||||
| Net interest income | $ | 1,079 | $ | (6,720) | $ | (5,641) | $ | 13,050 | $ | (8,206) | $ | 4,844 |
The banking and financial services industry in the State of Hawaii is highly competitive. Net interest income is our primary source of earnings and is derived primarily from the difference between the interest income we earn on loans and investment securities, and the interest expense we pay on deposits and borrowings.
Net interest income (expressed on a taxable-equivalent basis) totaled $210.8 million in 2023, which decreased by $5.6 million, or 2.6%, from $216.4 million in 2022, which increased by $4.8 million, or 2.3%, from net interest income of $211.6 million recognized in 2021. The decrease in net interest income for 2023 was primarily due to increases in average balances and average rates paid on interest-bearing deposits and long-term debt, partially offset by increases in average balances and average yields earned on loans and interest-bearing deposits in other financial institutions.
Average yields earned on our interest-earning assets increased by 62 basis points ("bps") in the year ended December 31, 2023, from the year ended December 31, 2022. The increase in average yields earned on interest-earning assets in 2023 was primarily attributable to the 64 bps increase in average yields earned on loans, the 442 bps increase in average yields earned on interest-bearing deposits in other financial institutions, and the 15 bps increase in average yields earned on investment securities.
Average rates paid on our interest-bearing liabilities in the year ended December 31, 2023 increased by 109 bps from the year ended December 31, 2022. The increase in average rates paid on our interest-bearing liabilities in 2023 was primarily due to increases in average rates paid on interest-bearing deposits and long-term debt of 107 bps and 114 bps, respectively, attributable to the significant increase in market interest rates which began in 2022.
In the fourth quarter of 2023, the Company sold $30.0 million in available-for-sale investment securities as part of an investment portfolio restructuring strategy. The Company received $28.1 million in gross proceeds and reinvested the proceeds in $28.3 million in higher yield investment securities with an average yield of 5.68% and a weighted average duration of 2.5 years. The investment securities sold had an average yield of 3.25% and a weighted average duration of 3.4 years. There were
44
no gross realized gains on the sales of the investment securities. Gross realized losses on the sales of the investment securities were $1.9 million. The specific identification method was used as the basis for determining the cost of all securities sold.
In the first quarter of 2022, the Company entered into a forward starting interest rate swap on certain municipal debt securities with a notional amount of $115.5 million. The Company will pay the counterparty a fixed rate of 2.095% and will receive a floating rate based on the Federal Funds effective rate. This transaction has an effective date of March 31, 2024 and a maturity date of March 31, 2029.
In 2021, the Company sold $279.4 million in available-for-sale investment securities as part of an investment portfolio rebalancing strategy. The Company received $279.5 million in gross proceeds and reinvested the proceeds in $284.9 million in higher yield investment securities with an average yield of 1.64% and a weighted average life of 6.6 years. The investment securities sold had an average yield of 0.35% and a weighted average life of 2.0 years. Gross realized gains and losses on the sales of the investment securities were $3.4 million and $3.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
Interest Income
Our primary sources of interest income include interest on loans, which represented 85.8%, 85.8%, and 88.4% of taxable-equivalent interest income in 2023, 2022 and 2021, respectively, as well as interest earned on investment securities, which represented 11.5%, 13.8% and 11.4% of taxable-equivalent interest income, respectively. Interest income expressed on a taxable-equivalent basis of $283.4 million in 2023 increased by $49.9 million, or 21.4%, from the $233.5 million earned in 2022, which increased by $14.2 million, or 6.5%, from the $219.3 million earned in 2021.
The increase in taxable-equivalent interest income in 2023 from 2022 was primarily due to increases in average yields earned on loans of 64 bps and average loan balances of $210.0 million, resulting in higher interest income of approximately $35.1 million and $7.9 million, respectively. In addition, the average yields earned on interest-bearing deposits in other financial institutions and investment securities increased by 442 bps and 15 bps, respectively, resulting in higher interest income of approximately $5.9 million and $2.3 million, respectively. These increases were partially offset by a decrease in average investment securities balances of $98.9 million, resulting in lower interest income of approximately $2.0 million.
The increase in taxable-equivalent interest income in 2022 from 2021 was primarily due to higher average investment securities balances of $242.6 million, which contributed to an increase in interest income of $4.7 million in 2022, and higher average core loan (or total loans excluding PPP loans) balances of $587.7 million, which contributed to an increase in interest income of $21.2 million. In addition, the average yield earned on investment securities and the average normalized yield on core loans (or total loans excluding PPP) increased by 17 bps and 15 bps, respectively, which increased interest income by approximately $2.5 million and $8.0 million, respectively. These increases were partially offset by the decline in PPP net interest income and loan fees from $26.4 million in 2021 to $3.6 million in 2022.
Interest Expense
In 2023, interest expense was $72.7 million which represented an increase of $55.6 million, or 325.1%, compared to interest expense of $17.1 million in 2022, which was an increase of $9.4 million, or 121.6%, compared to $7.7 million in 2021.
Due to the rising interest rate environment, the average rates paid on interest-bearing deposits of 1.32% in 2023 increased by 107 bps from 2022, resulting in an increase in interest expense of approximately $48.0 million. Average interest-bearing deposit balances increased by $379.1 million, resulting in an increase in interest expense of approximately $3.8 million. Increases in average balances and average rates paid on long-term debt of $43.2 million and 114 bps, respectively, resulted in an total increase in interest expense of approximately $3.7 million.
Average rates paid on interest-bearing deposits, FHLB advances and other short-term borrowings and long-term debt in 2022 increased by 16 bps, 254 bps and 78 bps, respectively, from 2021, which contributed to increases in interest expense of $7.5 million, $0.9 million, and $0.8 million, respectively.
Net Interest Margin
Our net interest margin was 2.94%, 3.09% and 3.18% in 2023, 2022 and 2021, respectively. The decrease in our net interest margin in 2023 from 2022 was primarily due to the increases in average rates paid on interest-bearing deposits and long-term
45
debt, which outpaced the increases in average yields earned on loans, interest-bearing deposits in other financial institutions and investment securities.
The decrease in our net interest margin in 2022 from 2021 was primarily due to the lower recognition of net loan fees related to loans originated and forgiven under the PPP, combined with higher rates paid on interest-bearing deposits and borrowings.
Excluding the PPP net interest income and net loan fees of $0.1 million, $3.6 million, and $26.4 million in the years ended December 31, 2023, 2022 and 2021, respectively, our net interest margin was 2.94%, 3.05%, and 2.96% in the years ended December 31, 2023, 2022 and 2021, respectively.
Non-GAAP Financial Measures
The Company also uses non-GAAP financial measures in addition to our GAAP results in order to provide useful information for evaluating our cash operating performance, ability to service debt, compliance with debt covenants and measurement against competitors. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies.
The Company believes that Pre-Provision Net Revenue ("PPNR"), a non-GAAP financial measure, is useful as a tool to help evaluate the ability to provide for credit costs through operations. The following table sets forth a reconciliation of the Company's PPNR for each of the periods presented:
Table 3. Pre-Provision Net Revenue
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Net income | $ | 58,669 | $ | 73,928 | $ | 79,894 | ||||
| Add: Income tax expense | 18,153 | 24,841 | 25,758 | |||||||
| Pre-tax income | 76,822 | 98,769 | 105,652 | |||||||
| Add: Provision (credit) for credit losses | 15,698 | (1,273) | (14,591) | |||||||
| Pre-provision net revenue | $ | 92,520 | $ | 97,496 | $ | 91,061 |
A key measure of operating efficiency tracked by the Company is the efficiency ratio, which is calculated by dividing total other operating expenses by total pre-provision revenue (net interest income plus other operating income). The Company believes that the efficiency ratio provides useful supplemental information that is important to a proper understanding of its core business results by investors. The Company's efficiency ratio should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to the efficiency ratio presented by other companies. The following table sets forth a reconciliation to our efficiency ratio for each of the periods presented:
Table 4. Reconciliation of Efficiency Ratio
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Total other operating expenses | $ | 164,143 | $ | 165,986 | $ | 163,046 | ||||
| Net interest income | 210,000 | 215,563 | 211,047 | |||||||
| Total other operating income | 46,663 | 47,919 | 43,060 | |||||||
| Total revenue | $ | 256,663 | $ | 263,482 | $ | 254,107 | ||||
| Efficiency ratio | 63.95 | % | 63.00 | % | 64.16 | % |
Our efficiency ratio increased to 63.95% in 2023, compared to 63.00% in 2022 and 64.16% in 2021. The increase in our efficiency ratio in 2023 compared to 2022, was primarily driven by the aforementioned decreases in net interest income and other operating income, offset by the decrease in other operating expense.
46
Table 5. Other Non-GAAP Financial Measures
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Net interest income - Excluding PPP loans | $ | 209,918 | $ | 211,925 | $ | 184,695 | ||||
| Add: Net interest income on PPP loans | 82 | 3,638 | 26,352 | |||||||
| Net interest income - Reported | 210,000 | 215,563 | 211,047 | |||||||
| Add: Tax-exempt adjustment | 774 | 852 | 524 | |||||||
| Net interest income - Taxable-equivalent | $ | 210,774 | $ | 216,415 | $ | 211,571 | ||||
| Average interest earning assets - Excluding PPP loans | $ | 7,167,746 | $ | 6,974,032 | $ | 6,253,398 | ||||
| Add: Average PPP loans | 1,717 | 29,200 | 389,795 | |||||||
| Average interest earning assets - Reported | $ | 7,169,463 | $ | 7,003,232 | $ | 6,643,193 | ||||
| Net interest margin - Excluding PPP loans | 2.94 | % | 3.05 | % | 2.96 | % | ||||
| Add: Impact of PPP loans on net interest margin | — | 0.04 | 0.22 | |||||||
| Net interest margin - Reported | 2.94 | % | 3.09 | % | 3.18 | % | ||||
| Interest income and fees on loans - Excluding PPP loans | $ | 243,233 | $ | 196,642 | $ | 167,426 | ||||
| Add: Net interest income and fees on PPP loans | 82 | 3,638 | 26,352 | |||||||
| interest income and fees on loans - Reported | $ | 243,315 | $ | 200,280 | $ | 193,778 | ||||
| Average core loans - Excluding PPP loans | $ | 5,506,813 | $ | 5,269,373 | $ | 4,681,721 | ||||
| Add: Average PPP loans | 1,717 | 29,200 | 389,795 | |||||||
| Average total loans - Reported | $ | 5,508,530 | $ | 5,298,573 | $ | 5,071,516 | ||||
| Average yield on core loans - Excluding PPP loans | 4.42 | % | 3.73 | % | 3.58 | % | ||||
| Add: Impact of PPP loans on average yield on loans | — | 0.05 | 0.24 | |||||||
| Average yield on total loans - Reported | 4.42 | % | 3.78 | % | 3.82 | % |
47
Other Operating Income
The following table sets forth components of other operating income and the total as a percentage of average assets for each of the periods presented.
Table 6. Components of Other Operating Income
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2021 | to 2022 | to 2021 | to 2022 | to 2021 | ||||||||||||||||||
| Mortgage banking income: | |||||||||||||||||||||||||
| Net loan servicing fees | $ | 1,931 | $ | 2,259 | $ | 2,733 | $ | (328) | $ | (474) | (14.5) | % | (17.3) | % | |||||||||||
| Amortization of mortgage servicing rights | (705) | (1,295) | (3,468) | 590 | 2,173 | (45.6) | (62.7) | ||||||||||||||||||
| Net gain on sale of residential mortgage loans | 721 | 1,778 | 6,376 | (1,057) | (4,598) | (59.4) | (72.1) | ||||||||||||||||||
| Unrealized gain (loss) on interest rate locks | (42) | 8 | 98 | (50) | (90) | (625.0) | (91.8) | ||||||||||||||||||
| Loan placement fees | 687 | 1,060 | 1,993 | (373) | (933) | (35.2) | (46.8) | ||||||||||||||||||
| Total mortgage banking income | 2,592 | 3,810 | 7,732 | (1,218) | (3,922) | (32.0) | (50.7) | ||||||||||||||||||
| Service charges on deposit accounts | 8,753 | 8,197 | 6,358 | 556 | 1,839 | 6.8 | 28.9 | ||||||||||||||||||
| Other service charges and fees | 20,531 | 19,025 | 18,367 | 1,506 | 658 | 7.9 | 3.6 | ||||||||||||||||||
| Income from fiduciary activities | 4,895 | 4,565 | 5,075 | 330 | (510) | 7.2 | (10.0) | ||||||||||||||||||
| Net (losses) gains on sales of investment securities | (2,074) | 8,506 | 150 | (10,580) | 8,356 | (124.4) | 5,570.7 | ||||||||||||||||||
| Income from bank-owned life insurance | 4,870 | 1,865 | 3,493 | 3,005 | (1,628) | 161.1 | (46.6) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | (22) | 186 | 364 | (208) | (178) | (111.8) | (48.9) | ||||||||||||||||||
| Income recovered on nonaccrual loans previously charged-off | 439 | 279 | 261 | 160 | 18 | 57.3 | 6.9 | ||||||||||||||||||
| Other recoveries | 180 | 100 | 81 | 80 | 19 | 80.0 | 23.5 | ||||||||||||||||||
| Commissions on sale of checks | 312 | 307 | 307 | 5 | — | 1.6 | — | ||||||||||||||||||
| Gain on sale of premises and equipment | 5,128 | — | — | 5,128 | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Other | 1,059 | 1,079 | 872 | (20) | 207 | (1.9) | 23.7 | ||||||||||||||||||
| Total other operating income - other | 7,096 | 1,951 | 1,885 | 5,145 | 66 | 263.7 | 3.5 | ||||||||||||||||||
| Total other operating income | $ | 46,663 | $ | 47,919 | $ | 43,060 | $ | (1,256) | $ | 4,859 | (2.6) | 11.3 | |||||||||||||
| Ratio of total other operating income to average assets | 0.62 | % | 0.65 | % | 0.61 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating income of $46.7 million in 2023 decreased by $1.3 million, or 2.6%, from the $47.9 million earned in 2022, which increased by $4.9 million, or 11.3%, from the $43.1 million earned in 2021.
The decrease in other operating income in 2023 from 2022 was primarily due to a non-recurring $8.5 million gain on sale of Class B common stock of Visa, Inc. ("Visa") recorded in the second quarter of 2022. Due to transfer restrictions on the Visa Class B common stock and the lack of a readily determinable fair value, the investment was carried at the Company's zero cost basis, therefore the entire net proceeds from the sale of $8.5 million were recorded as a gain on sale of investment securities. In the fourth quarter of 2023, the Company completed an investment portfolio repositioning resulting in a $1.9 million loss on the sales of investment securities. In addition, the Company recorded lower mortgage banking income of $1.2 million. The lower mortgage banking income was primarily attributable to lower originations and fewer loans sold as a result of the significant increases in market interest rates which began in 2022. The Company's Home Loans Division recorded $266.6 million in loan originations in 2023, down from $568.2 million in loan originations in 2022 and $1.18 billion in loan originations in 2021. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the continued increases in market interest rates. These decreases were partially offset by a $5.1 million gain on sale of real estate office property, higher income from bank-owned life insurance ("BOLI") of $3.0 million and higher other service charges and fees. Significant variances in income from BOLI are primarily attributable to volatility in the equity markets. The Company has certain company-owned life insurance policies used to hedge its deferred compensation plans, which are tied to the equity markets and had gains in 2023 and losses in 2022, therefore, the Company has also recognized offsetting positive and negative deferred compensation expense in other operating expenses in 2023 and 2022, respectively.
48
The increase in other operating income in 2022 from 2021 was primarily due to the aforementioned $8.5 million gain on sale of Class B common stock of Visa and higher service charges on deposit accounts of $1.8 million. These increases were partially offset by lower mortgage banking income of $3.9 million and lower income from BOLI of $1.6 million. The lower mortgage banking income was primarily attributable to fewer loans sold as a result of the increase in interest rates. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the increase in market interest rates.
Other Operating Expense
The following table sets forth components of other operating expense and the total as a percentage of average assets for each of the periods presented.
Table 7. Components of Other Operating Expense
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2021 | to 2022 | to 2021 | to 2022 | to 2021 | ||||||||||||||||||
| Salaries and employee benefits | $ | 82,050 | $ | 88,781 | $ | 90,213 | $ | (6,731) | $ | (1,432) | (7.6) | % | (1.6) | % | |||||||||||
| Net occupancy | 18,185 | 16,963 | 16,133 | 1,222 | 830 | 7.2 | 5.1 | ||||||||||||||||||
| Equipment | 3,958 | 4,238 | 4,344 | (280) | (106) | (6.6) | (2.4) | ||||||||||||||||||
| Communication | 3,010 | 2,958 | 3,271 | 52 | (313) | 1.8 | (9.6) | ||||||||||||||||||
| Legal and professional services | 9,959 | 10,792 | 10,452 | (833) | 340 | (7.7) | 3.3 | ||||||||||||||||||
| Computer software | 17,726 | 14,840 | 13,304 | 2,886 | 1,536 | 19.4 | 11.5 | ||||||||||||||||||
| Advertising | 3,888 | 4,151 | 5,495 | (263) | (1,344) | (6.3) | (24.5) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Pension plan and SERP | 380 | 5,339 | 1,254 | (4,959) | 4,085 | (92.9) | 325.8 | ||||||||||||||||||
| Foreclosed assets | — | 1 | 3 | (1) | (2) | (100.0) | (66.7) | ||||||||||||||||||
| Charitable contributions | 454 | 453 | 179 | 1 | 274 | 0.2 | 153.1 | ||||||||||||||||||
| FDIC insurance assessment | 4,133 | 2,322 | 2,197 | 1,811 | 125 | 78.0 | 5.7 | ||||||||||||||||||
| Miscellaneous loan expenses | 1,291 | 1,339 | 1,657 | (48) | (318) | (3.6) | (19.2) | ||||||||||||||||||
| ATM and debit card | 3,364 | 3,025 | 3,149 | 339 | (124) | 11.2 | (3.9) | ||||||||||||||||||
| Armored car | 1,701 | 1,068 | 891 | 633 | 177 | 59.3 | 19.9 | ||||||||||||||||||
| Entertainment and promotions | 2,015 | 1,513 | 1,289 | 502 | 224 | 33.2 | 17.4 | ||||||||||||||||||
| Stationery and supplies | 740 | 722 | 903 | 18 | (181) | 2.5 | (20.0) | ||||||||||||||||||
| Directors' fees and expenses | 1,287 | 1,290 | 876 | (3) | 414 | (0.2) | 47.3 | ||||||||||||||||||
| Directors' deferred compensation plan | 360 | (1,029) | 1,292 | 1,389 | (2,321) | (135.0) | (179.6) | ||||||||||||||||||
| Branch consolidation costs | — | 612 | 436 | (612) | 176 | (100.0) | 40.4 | ||||||||||||||||||
| Loss (gain) on disposal of fixed assets | 12 | 5 | 101 | 7 | (96) | 140.0 | (95.0) | ||||||||||||||||||
| Loss on sale of loans | 197 | — | — | 197 | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Early termination of lease | 2,274 | — | — | 2,274 | — | N.M. (*) | N.M. (*) | ||||||||||||||||||
| Other | 7,159 | 6,603 | 5,607 | 556 | 996 | 8.4 | 17.8 | ||||||||||||||||||
| Total other operating expense - other | 25,367 | 23,263 | 19,834 | 2,104 | 3,429 | 9.0 | 17.3 | ||||||||||||||||||
| Total other operating expense | $ | 164,143 | $ | 165,986 | $ | 163,046 | $ | (1,843) | $ | 2,940 | (1.1) | 1.8 | |||||||||||||
| Ratio of total other operating expense to average assets | 2.19 | % | 2.26 | % | 2.30 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating expense of $164.1 million in 2023 decreased by $1.8 million, or 1.1%, from total operating expense of $166.0 million in 2022, which increased by $2.9 million, or 1.8%, compared to 2021.
The decrease in total other operating expense in 2023, compared to 2022, was primarily due to lower salaries and employee benefits of $6.7 million and a non-recurring non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan during the second quarter of 2022. These decreases were partially offset by a non-
49
recurring charge of $2.3 million related to the early termination of a branch lease, higher computer software expense of $2.9 million, FDIC insurance assessment of $1.8 million, directors' deferred compensation plan expenses of $1.4 million and net occupancy expense of $1.2 million. Significant fluctuations in directors' deferred compensation plan expenses are primarily due to volatility in the equity markets.
The increase in total other operating expense in 2022, compared to 2021, was primarily due to a higher pension plan and SERP expenses of $4.1 million, higher computer software expense of $1.5 million, and higher net occupancy expense of $0.8 million, partially offset by lower directors' deferred compensation plan expenses of $2.3 million, lower salaries and employee benefits of $1.4 million, and lower advertising expense of $1.3 million. The increase in pension plan and SERP expense was primarily attributable to the aforementioned non-recurring non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan.
Income Taxes
In 2023, the Company recorded income tax expense of $18.2 million, compared to $24.8 million in 2022, and $25.8 million in 2021. Our effective tax rate was 23.6% in 2023 compared to 25.2% in 2022 and 24.4% in 2021.
The decrease in income tax expense in 2023 from 2022 was primarily due to lower pre-tax income. The decrease in the effective tax rate in 2023 from 2022 was primarily attributable to higher tax-exempt income from BOLI as a percentage of pre-tax income.
The decrease in income tax expense in 2022 from 2021 was primarily due to lower pre-tax income. The increase in the effective tax rate in 2022 from 2021 was primarily attributable to lower tax-exempt income from BOLI.
As of December 31, 2023, the valuation allowance on our net deferred tax assets ("DTA") totaled $4.4 million, which related to our DTA from net apportioned net operating loss ("NOL") carryforwards for California state income tax purposes as we do not expect to generate sufficient income in California to utilize the DTA. Net of this valuation allowance, the Company's net DTA totaled $29.5 million as of December 31, 2023, compared to a net DTA of $48.5 million as of December 31, 2022, and is included in other assets in the Company's consolidated balance sheets.
On August 16, 2022, the Inflation Reduction Act ("IRA") of 2022 was signed into law to implement new tax provisions and provide various incentives and tax credits. The IRA created a 15% corporate alternative minimum tax and an excise tax of 1% on stock repurchases from publicly traded U.S. corporations, among other changes. As of December 31, 2023, the Company determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions had a significant impact on income tax expense. As of December 31, 2023, the Company accrued $26 thousand in excise tax on the Company's stock repurchases.
Financial Condition
Total assets of $7.64 billion at December 31, 2023 increased by $210.0 million, or 2.8%, from the $7.43 billion at December 31, 2022, and total liabilities of $7.14 billion at December 31, 2023 increased by $159.1 million, or 2.3%, from the $6.98 billion at December 31, 2022. The increase in total assets and total liabilities in 2023 was primarily due to deposit growth, an increase in long-term debt and lower share repurchases to preserve capital.
Loan Portfolio
Our lending activities are focused on commercial and industrial loans, commercial mortgages, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgages, home equity and consumer loans to local home-buyers and individuals. Our strategy for generating commercial loans has traditionally relied upon teams of commercial real estate and commercial banking officers who are responsible for client prospecting and business development.
To manage credit risk (i.e., the ability of borrowers to repay their loan obligations), management analyzes the borrower's financial condition, repayment source, collateral and other factors that could impact credit quality, such as national and local economic conditions and industry conditions related to respective borrowers. The general underwriting guidelines require analysis and documentation to include among other things, overall creditworthiness of borrower, guarantor support, use of funds, loan term, minimum equity, loan-to-value standards, repayment terms, sources of repayment, covenants, pricing, collateral, insurance, and documentation standards. All loan requests considered by us should be for a clearly defined legitimate purpose with a determinable primary repayment source, as well as alternate sources of repayment. All loans should be
50
supported by appropriate documentation including, current financial statements, credit reports, collateral information, asset verification, tax returns, title reports, and appraisals (where appropriate).
We score consumer and small business loans using underwriting matrices ("Scorecards") developed based on the results of an analysis from a reputable national credit scoring company commissioned by our Bank. The Scorecards use the attributes that were determined to most highly correlate with probability of repayment. Those attributes include, but are not limited to the following: (i) credit score, (ii) credit limit amount, and (iii) debt-to-income ratio.
Loans totaled $5.44 billion at December 31, 2023, which decreased by $116.5 million, or 2.1%, from the $5.56 billion at December 31, 2022, which increased by $453.8 million, or 8.9%, from the $5.10 billion held at December 31, 2021. The decrease in our loan portfolio in 2023 was largely due to run-off in our U.S. mainland purchased consumer loans. The decrease in total loans included net decreases in the following loan portfolios: consumer of $168.2 million, or 21.1%, residential mortgage of $13.2 million, or 0.7%, home equity of $2.9 million, or 0.4% and PPP loan portfolio of $1.3 million, or 49.7%. These decreases were offset by net increases in the other commercial, financial, and agricultural of $30.5 million, or 5.6%, commercial mortgage of $19.8 million, or 1.5% and construction of $18.8 million, or 11.3%. In 2023, we did not foreclose on any loans. In addition, we recorded loan charge-offs of $19.2 million.
The following table sets forth information regarding outstanding loans, net of deferred (fees) costs, by category as of the dates indicated.
Table 8. Loans by Categories
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Commercial and industrial: | ||||||
| SBA PPP | $ | 1,284 | $ | 2,555 | ||
| Other | 574,423 | 543,947 | ||||
| Real estate: | ||||||
| Construction | 185,519 | 166,723 | ||||
| Residential mortgage | 1,927,789 | 1,940,999 | ||||
| Home equity | 736,524 | 739,380 | ||||
| Commercial mortgage | 1,382,902 | 1,363,075 | ||||
| Consumer | 630,541 | 798,787 | ||||
| Total loans, net of deferred fees and costs | 5,438,982 | 5,555,466 | ||||
| Allowance for credit losses | (63,934) | (63,738) | ||||
| Net loans | $ | 5,375,048 | $ | 5,491,728 |
51
The following table sets forth the geographic distribution of our loan portfolio, net of deferred (fees) costs, and related ACL as of the dates indicated.
Table 9. Loans by Geographic Distribution
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Hawaii | U.S. Mainland | Total | Hawaii | U.S. Mainland | Total | ||||||||||||||||
| Commercial and industrial: | ||||||||||||||||||||||
| SBA PPP | $ | 1,284 | $ | — | $ | 1,284 | $ | 2,555 | $ | — | $ | 2,555 | ||||||||||
| Other | 420,452 | 153,971 | 574,423 | 383,665 | 160,282 | 543,947 | ||||||||||||||||
| Real estate: | ||||||||||||||||||||||
| Construction | 163,337 | 22,182 | 185,519 | 150,208 | 16,515 | 166,723 | ||||||||||||||||
| Residential mortgage | 1,927,789 | — | 1,927,789 | 1,940,999 | — | 1,940,999 | ||||||||||||||||
| Home equity | 736,524 | — | 736,524 | 739,380 | — | 739,380 | ||||||||||||||||
| Commercial mortgage | 1,063,969 | 318,933 | 1,382,902 | 1,029,708 | 333,367 | 1,363,075 | ||||||||||||||||
| Consumer | 322,346 | 308,195 | 630,541 | 346,789 | 451,998 | 798,787 | ||||||||||||||||
| Total loans, net of deferred fees and costs | 4,635,701 | 803,281 | 5,438,982 | 4,593,304 | 962,162 | 5,555,466 | ||||||||||||||||
| Allowance for credit losses | (48,189) | (15,745) | (63,934) | (45,169) | (18,569) | (63,738) | ||||||||||||||||
| Net loans | $ | 4,587,512 | $ | 787,536 | $ | 5,375,048 | $ | 4,548,135 | $ | 943,593 | $ | 5,491,728 |
Commercial and Industrial - Small Business Administration Payroll Protection Program
Paycheck Protection Program ("PPP") loans, which were originated in 2020 and early 2021, are loans to qualified small businesses under the PPP administered by the Small Business Administration ("SBA") under the provisions of the Coronavirus Aid, Relief, and Economic Security Act ("the CARES Act"). Loans covered by the PPP were eligible for loan forgiveness for certain costs incurred related to payroll, group health care benefit costs and qualifying mortgage, rent and utility payments. The PPP loans, regardless of any forgiven amount, is guaranteed by the SBA.
Commercial and Industrial - Other
Loans in this category consist primarily of term loans and lines of credit to small and middle-market businesses and professionals. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policy and practice generally requires additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk. Risk of credit losses could be greater in this loan category relative to secured loans where a greater percentage of the loan amount is usually covered by collateral. Nonetheless, any collateral or personal guarantees obtained on commercial loans can mitigate the increased risk and help to reduce credit losses.
Our approach to commercial lending involves teams of lending and cash management personnel who focus on relationship development including loans, deposits and other bank services to new and existing commercial clients.
In 2023, our commercial and industrial loan portfolio, excluding PPP loans, increased by $30.5 million, which was attributable to a increase in the Hawaii portfolio of $36.8 million, offset by a decline in the U.S. Mainland portfolio of $6.3 million. Our commercial, financial, and agricultural loan portfolio, excluding PPP loans, increased by $13.8 million in 2022.
Real Estate—Construction
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability. Construction loans pose higher credit risks than typical secured loans. In addition to the financial strength of the borrower, construction loans have the added element of completion risk, which is the risk that the project will not be completed on time and within budget, resulting in additional costs that could affect the economic viability of the project and market risk at the time construction is complete.
In 2023, our construction loan portfolio increased by $18.8 million. Our construction loan portfolio increased by $43.9 million in 2022. These fluctuations are driven by the start and completion of construction projects and are consistent with a normal construction cycle.
52
Interest Reserves
Our policies require interest reserves for construction loans, including loans to build commercial buildings, residential developments (both large tract projects and individual houses), and multi-family projects.
The outstanding principal balance of loans with interest reserves was $100.9 million at December 31, 2023, compared to $68.6 million in the prior year, while remaining interest reserves was $10.2 million, or 10.1% of the outstanding principal balance of loans with interest reserves at December 31, 2023, compared to $10.5 million, or 15.3% of the outstanding principal balance of loans with interest reserves at December 31, 2022.
Interest reserves allow the Company to advance funds to borrowers to make scheduled payments during the construction period. These advances typically are capitalized and added to the borrower's outstanding loan balance, although we have the right to demand payment under certain circumstances. Our policy is to determine if interest reserve amounts are appropriately included in each project's construction budget and are adequate to cover the expected duration of the construction period.
The amount, terms, and conditions of the interest reserve are established when a loan is originated, although we generally have the option to demand payment if the credit profile of the borrower changes. We evaluate the viability and appropriateness of the construction project based on the project's complexity and feasibility, the timeline, as well as the creditworthiness of the borrowers, sponsors and/or guarantors, and the value of the collateral.
In the event that unfavorable circumstances alter the original project schedule (e.g., cost overruns, project delays, etc.), our policy is to evaluate whether or not it is appropriate to maintain interest capitalization or demand payment of interest in cash and we will work with the borrower to explore various restructuring options, which may include obtaining additional equity and/or requiring additional collateral. We may also require borrowers to directly pay scheduled interest payments.
Our process for determining that construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions. As each project progresses, the projections are measured against actual disbursements and sales/lease results to determine if the project is on schedule and performing as planned.
The specific monitoring requirements for each loan vary depending on the size and complexity of the project and the experience and financial strength of the borrower, sponsor and/or guarantor. At a minimum, to ensure that loan proceeds are properly disbursed and to assess whether it is appropriate to capitalize interest or demand cash payment of interest, our monitoring process generally includes:
•Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
•Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
•Determination that there continues to be satisfactory project progress.
In certain rare circumstances, we may decide to extend, renew, and/or restructure the terms of a construction loan. Reasons for the restructure can range from cost overruns to project delays and the restructuring can result in additional funds being advanced or an extension of the maturity date of the loan. Prior to the loan being restructured, our policy is to perform a detailed analysis to ensure that the economics of the project remain feasible and that the risks to the Company are within acceptable lending guidelines.
Real Estate—Mortgage
The following table sets forth information with respect to the composition of the Real Estate—Mortgage loan portfolio as of the dates indicated.
53
Table 10. Mortgage Loan Portfolio Composition
| December 31, 2023 | December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Residential: | |||||||||||||
| Closed-end | $ | 1,927,789 | 47.6 | % | $ | 1,940,999 | 48.0 | % | |||||
| Home equity line-of-credit ("HELOC") | 736,524 | 18.2 | 739,380 | 18.3 | |||||||||
| Subtotal | 2,664,313 | 65.8 | 2,680,379 | 66.3 | |||||||||
| Commercial: | |||||||||||||
| Owner-occupied nonfarm nonresidential | 321,356 | 7.9 | 328,159 | 8.1 | |||||||||
| Other nonfarm nonresidential | 779,819 | 19.3 | 734,229 | 18.2 | |||||||||
| Multi-family | 281,708 | 7.0 | 300,645 | 7.4 | |||||||||
| Other | 19 | — | 42 | — | |||||||||
| Subtotal | 1,382,902 | 34.2 | 1,363,075 | 33.7 | |||||||||
| Total mortgage loans | $ | 4,047,215 | 100.0 | % | $ | 4,043,454 | 100.0 | % |
Residential
Residential mortgage loans include fixed-rate and adjustable-rate loans primarily secured by single-family owner-occupied primary residences in Hawaii. Maximum loan-to-value ratios of 80% are typically required for fixed-rate and adjustable-rate loans secured by single-family owner-occupied residences, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk. With an average loan origination size of approximately $0.6 million, marketable collateral and a stable Hawaii residential real estate market, credit losses on residential mortgage loans have historically been minimal. However, economic conditions including unemployment levels, future changes in interest rates and other market factors can impact the marketability and value of collateral and thus the level of credit risk inherent in the portfolio.
Closed-end residential mortgage loan balances as of December 31, 2023 totaled $1.93 billion, decreasing by $13.2 million, or 0.7%, from the $1.94 billion held at year-end 2022, which increased by $65.0 million, or 3.5%, from the $1.88 billion held at year-end 2021. The decrease in closed-end residential mortgage loan balances in 2023 was primarily due to lower origination activity primarily attributable to the significant increase in market interest rates which began in 2022.
Residential mortgage loans held for sale at December 31, 2023 totaled $1.8 million, an increase of $0.7 million, or 60.9%, from the December 31, 2022 balance of $1.1 million, which decreased by $2.4 million, or 68.7%, from the December 31, 2021 balance of $3.5 million. We did not securitize any residential mortgage loans in 2023, 2022 and 2021.
Home Equity
Home equity lines of credit ("HELOCs"), which typically carry floating or fixed interest rates, are underwritten according to policy and guidelines reviewed and approved by the Board of Directors. All HELOCs originated since early 2011 have a ten-year draw period followed by a 20-year repayment period during which the principal balance will be fully amortized. HELOCs are underwritten using a qualifying payment which assumes the line is fully drawn and is amortizing as if it was in the repayment period. Underwriting criteria include a minimum FICO score, maximum debt-to-income ratio ("DTI"), and maximum combined loan-to-value ratio ("CLTV"). HELOCs are monitored based on default, delinquency, end of draw period, and maturity.
HELOC balances as of December 31, 2023 totaled $736.5 million, decreasing by $2.9 million, or 0.4%, from the $739.4 million held at December 31, 2022, which increased by $102.1 million, or 16.0%, from the $637.2 million held at December 31, 2021.
Commercial Mortgage
Real estate mortgage loans secured by commercial properties represent a sizable portion of our loan portfolio. Our policy with respect to commercial mortgages is that loans be made for sound purposes, have a definite source and/or plan of repayment established at inception, and be backed up by reliable secondary sources of repayment and satisfactory collateral with good marketability. Loans secured by commercial property carry a greater risk than loans secured by residential property due to
54
operating income risk. Operating income risk is the risk that the borrower will be unable to generate sufficient cash flow from the operation of the property. The commercial real estate market and interest rate conditions through economic cycles will impact risk levels.
Commercial mortgage balances as of December 31, 2023 totaled $1.38 billion, increasing by $19.8 million, or 1.5%, from the $1.36 billion held at December 31, 2022, which increased by $142.9 million, or 11.7%, from the $1.22 billion held at December 31, 2021. The increase in commercial mortgage balances in 2023 was primarily due to increased demand from both new and existing customers.
Consumer Loans
The following table sets forth the major components of our consumer loan portfolio as of the dates indicated.
Table 11. Consumer Loan Portfolio Composition
| December 31, 2023 | December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Automobile | $ | 282,982 | 44.9 | % | $ | 368,266 | 46.1 | % | |||||
| Purchased unsecured consumer and home improvement | 213,388 | 33.8 | 314,925 | 39.4 | |||||||||
| Other revolving credit plans | 100,257 | 15.9 | 80,351 | 10.1 | |||||||||
| Student loans | 544 | 0.1 | 1,064 | 0.1 | |||||||||
| Other | 33,370 | 5.3 | 34,181 | 4.3 | |||||||||
| Total consumer | $ | 630,541 | 100.0 | % | $ | 798,787 | 100.0 | % |
For consumer loans, credit risk is managed on a pooled basis. Considerations include an evaluation of the quality, character and inherent risks in the loan portfolio, current and projected economic conditions and past loan loss experience. Consumer loans represent a moderate credit risk. Loans in this category are generally either unsecured or secured by personal assets such as automobiles. The average loan size is generally small and risk is diversified among many borrowers. Our policy is to utilize credit-scoring systems for most of our consumer loans, which offer the ability to manage credit exposure based on our risk tolerance and loss experience. From time to time, we will tactically deploy funds, which are not utilized in our current short-term core lending markets, by purchasing certain consumer loan portfolios.
Consumer loans totaled $630.5 million at December 31, 2023, decreasing by $168.2 million, or 21.1%, from December 31, 2022 of $798.8 million, which increased by $174.9 million, or 28.0%, compared to the $623.9 million held at December 31, 2021.
At December 31, 2023, automobile loans, primarily indirect dealer loans and loans purchased from third-party originators, comprised 44.9% of consumer loans outstanding. Total automobile loans of $283.0 million at December 31, 2023 decreased by $85.3 million, or 23.2%, from December 31, 2022 of $368.3 million, which increased by $69.9 million, or 23.4%, from $298.4 million at December 31, 2021.
In 2023, we purchased $15.7 million in U.S. Mainland automobile loans, which included a $0.6 million premium over the $15.2 million outstanding balance. In 2022, we purchased U.S. Mainland automobile loans totaling $106.2 million, which included a $4.7 million premium over the $101.5 million outstanding balance. In 2021, we purchased U.S. Mainland automobile loans totaling $76.5 million, which included a $5.1 million premium over the $71.4 million outstanding balance.
Purchased unsecured consumer and home improvement loans of $213.4 million at December 31, 2023 decreased by $101.5 million, or 32.2%, from December 31, 2022 of $314.9 million, which increased by $109.3 million, or 53.2%, from $205.6 million at December 31, 2021.
In 2023, we purchased $3.9 million in U.S. Mainland unsecured consumer loans under forward flow purchase agreements at par, with outstanding balances totaling $3.9 million. In 2022, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $229.3 million for $217.2 million, reflecting a net discount of $12.1 million. In 2021, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $199.8 million for $190.2 million, reflecting a net discount of $9.6 million.
55
Other revolving credit plans loans include extensions of credit to individuals and totaled $100.3 million at December 31, 2023, which increased by $19.9 million, or 24.8%, from December 31, 2022 of $80.4 million, which increased by $1.7 million, or 2.1%, from $78.7 million at December 31, 2021.
Total student loans of $0.5 million at December 31, 2023 decreased by $0.5 million, or 48.9%, from December 31, 2022 of $1.1 million, which decreased by $0.8 million, or 42.9%, from $1.9 million at December 31, 2021.
Other consumer loans of $33.4 million at December 31, 2023 decreased by $0.8 million, or 2.4%, from December 31, 2022 of $34.2 million, which decreased by $5.2 million, or 13.1%, from $39.4 million at December 31, 2021.
Concentrations of Credit Risk
As of December 31, 2023, approximately $4.23 billion, or 77.8% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. As of December 31, 2022, approximately $4.21 billion, or 75.8% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The majority of our loans are made to companies and individuals with headquarters in, or residing in, the State of Hawaii. Consistent with our focus of being a Hawaii-based bank, 85.2% of our loan portfolio was concentrated in the Hawaii market while 14.8% was concentrated in the U.S. Mainland as of December 31, 2023. As of December 31, 2022, 82.7% and 17.3% of our loan portfolio was concentrated in the Hawaii market and U.S. Mainland, respectively.
Our foreign credit exposure as of December 31, 2023 and December 31, 2022 was minimal and did not exceed 1% of total assets.
Maturities and Sensitivities of Loans to Changes in Interest Rates
At December 31, 2023, all PPP loans were fixed-rate. Commercial and industrial loans, excluding PPP loans, were 52.0% fixed-rate and 48.0% variable-rate. Real estate construction loans were 44.2% fixed-rate and 55.8% variable-rate. Residential mortgage loans were 84.1% fixed-rate and 15.9% variable-rate. Home equity lines and loans were 13.5% fixed-rate and 86.5% variable-rate. Commercial mortgage loans were 55.9% fixed-rate and 44.1% variable-rate. Consumer loans were 86.2% fixed-rate and 13.8% variable-rate.
Commercial loans and commercial mortgage loans with variable interest rates are underwritten at the current market rate of interest. For commercial loans and commercial real estate loans with a fixed-rate period that are not fully amortizing, the loans are underwritten at the current market rate of interest. At the expiration of the fixed-rate period and/or maturity, the projected loan balance at that time is underwritten at an interest rate based on the current interest rate plus two percent per annum (2%).
Qualifying payments for our variable-rate residential mortgage loans with initial fixed-rate periods of five years or less are calculated using the greater of the note rate plus 2% per annum or the fully indexed rate. Payments for our variable-rate loans with a fixed-rate period of greater than five years are calculated using the greater of the note rate or the fully indexed rate. The qualifying payment for our HELOCs is based on the fully indexed rate plus the required principal plus interest payment due during the repayment period assuming the line was fully drawn. Our consumer lines of credit use a qualifying payment based on a percentage of the credit limit that exceeds the actual required fully indexed interest rate payment calculation.
The following table sets forth the maturity distribution and sensitivities of the loan portfolio to changes in interest rates at December 31, 2023. Maturities are based on contractual maturity dates and do not factor in principal amortization. This differs from the assumptions used in the net interest income sensitivity analysis included in Table 22 - Net Interest Income Sensitivity.
56
Table 12. Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
| Maturing | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | Percentage | |||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||
| Commercial and industrial - SBA PPP: | ||||||||||||||||||||||
| With fixed interest rates | $ | — | $ | 1,313 | $ | — | $ | — | $ | 1,313 | 100.0 | % | ||||||||||
| Total commercial and industrial - SBA PPP | — | 1,313 | — | — | 1,313 | 100.0 | % | |||||||||||||||
| Commercial and industrial - Other: | ||||||||||||||||||||||
| With fixed interest rates | 2,786 | 169,350 | 126,792 | — | 298,928 | 52.0 | % | |||||||||||||||
| With variable interest rates | 44,180 | 171,743 | 8,161 | 51,713 | 275,797 | 48.0 | % | |||||||||||||||
| Total commercial and industrial - other | 46,966 | 341,093 | 134,953 | 51,713 | 574,725 | 100.0 | % | |||||||||||||||
| Construction: | ||||||||||||||||||||||
| With fixed interest rates | 2,182 | 16,833 | 62,020 | 1,103 | 82,138 | 44.2 | % | |||||||||||||||
| With variable interest rates | 29,148 | 37,783 | 13,899 | 23,026 | 103,856 | 55.8 | % | |||||||||||||||
| Total construction | 31,330 | 54,616 | 75,919 | 24,129 | 185,994 | 100.0 | % | |||||||||||||||
| Residential mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 1,932 | 13,967 | 217,807 | 1,387,577 | 1,621,283 | 84.1 | % | |||||||||||||||
| With variable interest rates | 86 | 4,028 | 17,389 | 284,420 | 305,923 | 15.9 | % | |||||||||||||||
| Total residential mortgage | 2,018 | 17,995 | 235,196 | 1,671,997 | 1,927,206 | 100.0 | % | |||||||||||||||
| Home equity: | ||||||||||||||||||||||
| With fixed interest rates | 2 | 18,274 | 39,353 | 41,307 | 98,936 | 13.5 | % | |||||||||||||||
| With variable interest rates | 1,705 | 5,278 | 15,088 | 613,493 | 635,564 | 86.5 | % | |||||||||||||||
| Total home equity | 1,707 | 23,552 | 54,441 | 654,800 | 734,500 | 100.0 | % | |||||||||||||||
| Commercial mortgage: | ||||||||||||||||||||||
| With fixed interest rates | 40,360 | 235,474 | 497,644 | — | 773,478 | 55.9 | % | |||||||||||||||
| With variable interest rates | 63,720 | 325,345 | 222,036 | — | 611,101 | 44.1 | % | |||||||||||||||
| Total commercial mortgage | 104,080 | 560,819 | 719,680 | — | 1,384,579 | 100.0 | % | |||||||||||||||
| Consumer: | ||||||||||||||||||||||
| With fixed interest rates | 19,319 | 401,341 | 36,967 | 86,058 | 543,685 | 86.2 | % | |||||||||||||||
| With variable interest rates | 3,535 | 56,024 | 201 | 27,453 | 87,213 | 13.8 | % | |||||||||||||||
| Total consumer | 22,854 | 457,365 | 37,168 | 113,511 | 630,898 | 100.0 | % | |||||||||||||||
| All loans: | ||||||||||||||||||||||
| With fixed interest rates | 66,581 | 856,552 | 980,583 | 1,516,045 | 3,419,761 | 62.9 | % | |||||||||||||||
| With variable interest rates | 142,374 | 600,201 | 276,774 | 1,000,105 | 2,019,454 | 37.1 | % | |||||||||||||||
| Gross loans | $ | 208,955 | $ | 1,456,753 | $ | 1,257,357 | $ | 2,516,150 | $ | 5,439,215 | 100.0 | % |
Provision and Allowance for Credit Losses for Loans
As described above under the "Critical Accounting Policies and Use of Estimates" section, the provision for credit losses ("Provision") for loans is determined by management's ongoing evaluation of the loan portfolio and our assessment of the ability of the ACL for loans to cover expected credit losses for loans. Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential problem loans, net charge-off experience, current repayment by borrowers, prepayment assumptions, fair value of collateral
57
securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company maintains its ACL at an appropriate level as of a given balance sheet date to absorb management's best estimate of expected credit losses in its loan portfolios that will likely be realized over the expected life of our loan portfolio. This is based upon management's comprehensive analysis of the risk profiles particular to the respective loan portfolios. Analysis of the appropriateness of the ACL for loans is performed quarterly to coincide with financial disclosure to the public and to the regulatory agencies and is governed by a Board of Directors-approved policy and methodology.
The following table sets forth certain information with respect to the ACL for loans as of the dates or for the periods presented.
Table 13. Allowance for Credit Losses for Loans
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Allowance for Credit Losses ("ACL") for Loans | ||||||||||
| Balance at beginning of period | $ | 63,738 | $ | 68,097 | $ | 83,269 | ||||
| Charge-offs: | ||||||||||
| Commercial and industrial - Other | 1,962 | 1,969 | 1,723 | |||||||
| Consumer | 17,245 | 6,399 | 4,402 | |||||||
| Total | 19,207 | 8,368 | 6,125 | |||||||
| Recoveries: | ||||||||||
| Commercial and industrial - Other | 720 | 995 | 1,004 | |||||||
| Real estate: | ||||||||||
| Construction | 1 | 76 | 1,159 | |||||||
| Residential mortgage | 77 | 295 | 358 | |||||||
| Home equity | 57 | 36 | 9 | |||||||
| Commercial mortgage | — | — | 73 | |||||||
| Consumer | 3,313 | 2,319 | 2,673 | |||||||
| Total | 4,168 | 3,721 | 5,276 | |||||||
| Net loan charge-offs | 15,039 | 4,647 | 849 | |||||||
| Provision (credit) for credit losses for loans (1) | 15,235 | 288 | (14,323) | |||||||
| Balance at end of period | $ | 63,934 | $ | 63,738 | $ | 68,097 | ||||
| Average loans outstanding | $ | 5,508,530 | $ | 5,298,573 | $ | 5,071,516 | ||||
| Ratios: | ||||||||||
| ACL to total loans | 1.18 | % | 1.15 | % | 1.33 | % | ||||
| ACL to nonaccrual loans | 912.30 | % | 1,213.83 | % | 1,157.92 | % | ||||
| Net loan charge-offs to average loans outstanding | 0.27 | % | 0.09 | % | 0.02 | % | ||||
| (1) In 2020, the Company recorded a reserve on accrued interest receivable ("AIR") of $0.2 million for loans on active payment forbearance or deferral, which were granted to borrowers impacted by the COVID-19 pandemic. This reserve was recorded as a contra-asset against AIR with the offset to provision for credit losses. This reserve balance of $0.2 million was reversed during the second quarter of 2021 due to the significant decline in loans on active forbearance or deferral and the Company did not have a reserve on accrued interest receivable as of December 31, 2021, 2022 or 2023. The provision for credit losses presented in this table excludes the provision (credit) for credit losses on AIR. |
Our ACL for loans at December 31, 2023 totaled $63.9 million, which increased by $0.2 million, or 0.3%, from $63.7 million at December 31, 2022, which decreased by $4.4 million, or 6.4%, from $68.1 million at December 31, 2021. When expressed as a percentage of total loans, our ACL for loans was 1.18%, 1.15%, and 1.33% as of December 31, 2023, 2022 and 2021, respectively.
58
During 2023, we recognized a Provision of $15.7 million, which included a Provision for off-balance sheet credit exposures of $0.5 million and a Provision for loans of $15.2 million. During 2022, we recognized a credit to the Provision of $1.3 million, which included a credit to the Provision for off-balance sheet credit exposures of $1.6 million, offset by a debit to the Provision for loans of $0.3 million. During 2021, we recognized a credit to the Provision of $14.6 million, which included a credit to the Provision for loans of $14.3 million, a credit to the Provision for off-balance sheet credit exposures of $0.1 million and a credit to the Provision for accrued interest receivable of $0.2 million.
The increase in our ACL for loans as a percentage of total loans from December 31, 2022 to December 31, 2023 and the increase in the Provision in 2023 reflects higher charge-offs of our U.S. Mainland unsecured consumer loan portfolio, and the outlook for continued pressure on the national consumer segment.
Our ACL for loans as a percentage of our nonaccrual loans decreased to 912% at December 31, 2023 from 1,214% at December 31, 2022, which increased from 1,158% at December 31, 2021.
Overall, the Company maintained strong credit quality as represented by nonperforming assets of $7.0 million, $5.3 million, and $5.9 million at December 31, 2023, 2022 and 2021, respectively. Net charge-offs were $15.0 million, $4.6 million, and $0.8 million, respectively, for the years ended December 31, 2023, 2022 and 2021.
The following table sets forth the allocation of the ACL by loan category as of the dates indicated. Our practice is to make specific allocations on impaired loans and general allocations to each loan category based on management's risk assessment and estimated loss rate.
Table 14. Allocation of Allowance for Credit Losses for Loans
| December 31, 2023 | December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ACL for Loans | ACL % of Loan Category | Loan Category as a % of Total Loans | ACL for Loans | ACL % of Loan Category | Loan Category as a % of Total Loans | |||||||||||||
| Commercial and industrial: | |||||||||||||||||||
| SBA PPP | $ | — | — | % | — | % | $ | 2 | 0.1 | % | — | % | |||||||
| Other | 7,181 | 1.3 | 10.6 | 6,822 | 1.3 | 9.8 | |||||||||||||
| Real estate: | |||||||||||||||||||
| Construction | 4,004 | 2.2 | 3.4 | 2,867 | 1.7 | 3.0 | |||||||||||||
| Residential mortgage | 14,626 | 0.8 | 35.5 | 11,804 | 0.6 | 35.0 | |||||||||||||
| Home equity | 3,501 | 0.5 | 13.5 | 4,114 | 0.6 | 13.3 | |||||||||||||
| Commercial mortgage | 17,543 | 1.3 | 25.4 | 17,902 | 1.3 | 24.5 | |||||||||||||
| Consumer | 17,079 | 2.7 | 11.6 | 20,227 | 2.5 | 14.4 | |||||||||||||
| Total | $ | 63,934 | 1.2 | 100.0 | % | $ | 63,738 | 1.1 | 100.0 | % |
In accordance with GAAP, loans held for sale and other real estate assets are not included in our assessment of the ACL.
Nonperforming Assets, Accruing Loans Delinquent for 90 Days or More, Restructured Loans Still Accruing Interest
The following table sets forth nonperforming assets ("NPAs"), accruing loans delinquent for 90 days or more and restructured loans still accruing interest as of the dates indicated.
59
Table 15. Nonperforming Assets, Past Due and Restructured Loans
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Nonaccrual loans (1) | ||||||
| Commercial and industrial: | ||||||
| Other | $ | 432 | $ | 297 | ||
| Real estate: | ||||||
| Residential mortgage | 4,962 | 3,808 | ||||
| Home equity | 834 | 570 | ||||
| Commercial mortgage | 77 | — | ||||
| Consumer | 703 | 576 | ||||
| Total nonaccrual loans | 7,008 | 5,251 | ||||
| Other real estate owned ("OREO") | ||||||
| Total other real estate owned ("OREO") | — | — | ||||
| Total nonperforming assets ("NPAs") | 7,008 | 5,251 | ||||
| Accruing loans delinquent for 90 days or more | ||||||
| Commercial and industrial: | ||||||
| SBA PPP | — | 13 | ||||
| Other | — | 26 | ||||
| Real estate: | ||||||
| Residential mortgage | — | 559 | ||||
| Home equity | 229 | — | ||||
| Consumer | 1,083 | 1,240 | ||||
| Total accruing loans delinquent for 90 days or more | 1,312 | 1,838 | ||||
| Total NPAs and accruing loans delinquent for 90 days or more | $ | 8,320 | $ | 7,089 |
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Ratios: | ||||||
| Ratio of nonaccrual loans to total loans | 0.13 | % | 0.09 | % | ||
| Ratio of NPAs and accruing loans delinquent for 90 days or more to total loans and OREO | 0.15 | 0.13 | ||||
| Ratio of classified assets and OREO to tier 1 capital and ACL | 3.41 | 6.25 | ||||
| Year-to-date changes in NPAs: | ||||||
| Balance at beginning of year | $ | 5,251 | $ | 5,881 | ||
| Additions | 12,861 | 6,774 | ||||
| Reductions: | ||||||
| Payments | (6,781) | (2,410) | ||||
| Return to accrual status | (570) | (1,677) | ||||
| Charge-offs, valuation and other adjustments | (3,753) | (3,317) | ||||
| Total reductions | (11,104) | (7,404) | ||||
| Balance at end of year | $ | 7,008 | $ | 5,251 |
Nonperforming assets, which includes nonaccrual loans, nonperforming loans classified as held for sale, if any, and other real estate owned, totaled $7.0 million, or 0.09% of total assets at December 31, 2023, compared to $5.3 million, or 0.07% of total assets at December 31, 2022. Nonperforming assets at December 31, 2023 were comprised entirely of nonaccrual loans totaling $7.0 million, none of which were loans classified as held for sale.
The increase in nonperforming assets in 2023 was attributable to $12.9 million in gross additions, offset by $6.8 million in repayments, $0.6 million in loans returned to accrual status and $3.8 million in charge-offs, valuation and other adjustments.
60
Net changes to nonperforming assets by category during 2023 included net increases in residential mortgage loans of $1.2 million, home equity loans of $0.3 million and commercial and industrial, consumer and commercial mortgage loans of $0.1 million each.
Loans delinquent for 90 days or more still accruing interest totaled $1.3 million at December 31, 2023, compared to $1.8 million at December 31, 2022.
Since the adoption of ASU 2022-02 on January 1, 2023 and during the year ended December 31, 2023, the Company has not modified any loans for borrowers experiencing financial difficulty that were determined to be material under management's judgement for further disclosure. In response to the Maui wildfires, the Company provided three to six months interest and/or principal loan payment deferrals to customers who were directly impacted by the wildfires on a case-by-case basis. The Company granted 146 loan payment deferrals on loan balances totaling $31.6 million as of December 31, 2023. The loan payment deferrals were not considered more than minor and thus are not reportable as loan modifications to borrowers facing financial difficulty.
Prior to our adoption of ASU 2022-02, we accounted for a modification to the contractual terms of a loan that resulted in granting a concession to a borrower experiencing financial difficulties as a troubled debt restructuring ("TDR").
Loans identified as TDRs prior to our adoption of ASU 2022-02 included in nonperforming assets at December 31, 2023 consisted of five Hawaii residential mortgage loans with a combined principal balance of $0.9 million and a Hawaii consumer loan of $15 thousand. At December 31, 2022, loans identified as TDRs prior to our adoption of ASU 2022-02 included in nonperforming assets consisted of four loans with a principal balance of $1.1 million. There were $2.1 million of loans identified as TDRs prior to our adoption of ASU 2022-02 still accruing interest at December 31, 2023, none of which were more than 90 days delinquent. At December 31, 2022, there were $2.8 million of loans identified as TDRs prior to our adoption of ASU 2022-02 still accruing interest, none of which were more than 90 days delinquent.
Criticized loans at December 31, 2023 declined by $27.1 million from December 31, 2022 to $50.0 million, or 0.9% of the total loan portfolio. Special mention loans declined by $8.2 million to $24.8 million, or 0.5% of the total loan portfolio. Classified loans declined by $18.9 million to $25.3 million, or 0.5% of the total loan portfolio.
The Company's ratio of classified assets and other real estate owned to tier 1 capital and the ACL decreased from 6.25% at December 31, 2022 to 3.41% at December 31, 2023.
Investment Portfolio
The following table sets forth the amounts and distribution of investment securities held as of the dates indicated.
Table 16. Distribution of Investment Securities
| December 31, 2023 | December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | HTM (Amortized Cost) | AFS (Fair Value) | HTM (Amortized Cost) | AFS (Fair Value) | ||||||||||||
| Debt securities: | ||||||||||||||||
| States and political subdivisions | $ | 41,959 | $ | 126,635 | $ | 41,840 | $ | 135,752 | ||||||||
| Corporate securities | — | 31,414 | — | 30,211 | ||||||||||||
| U.S. Treasury obligations and direct obligations of U.S Government agencies | — | 26,197 | — | 25,715 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential - U.S. government-sponsored enterprises ("GSEs") | 590,379 | 378,386 | 623,043 | 423,803 | ||||||||||||
| Residential - Non-government sponsored enterprises ("Non-GSEs") | — | 18,708 | — | 8,662 | ||||||||||||
| Commercial - U.S. GSEs and agencies | — | 50,914 | — | 46,144 | ||||||||||||
| Commercial - Non-GSEs | — | 14,956 | — | 1,507 | ||||||||||||
| Total | $ | 632,338 | $ | 647,210 | $ | 664,883 | $ | 671,794 |
Investment securities totaled $1.28 billion at December 31, 2023, which decreased by $57.1 million, or 4.3%, from the $1.34 billion held at December 31, 2022, which decreased by $295.0 million, or 18.1%, from the $1.63 billion at year-end 2021.
61
The decrease in the investment securities portfolio reflects principal runoff of $99.2 million and the sale of investment securities with a book value of $30.0 million, partially offset by purchases of investment securities of $47.4 million and a market valuation increase on the AFS portfolio of $29.3 million.
In December 2023, the Company executed an investment portfolio restructuring of its AFS investment securities portfolio. The Company sold 17 AFS investment securities with a book value of $30.0 million, weighted average yield of 3.25%, weighted average duration of 3.4 years, and received proceeds of $28.1 million, which resulted in gross realized losses of $1.9 million. No gross gains were realized on the sale. With the proceeds, the Company purchased higher yielding AFS investment securities totaling $28.3 million with a weighted average yield of 5.68% and a weighted average duration of 2.5 years.
The fluctuations in market valuation on the AFS portfolio continues to be driven by changes in market interest rates. To mitigate the potential future impact to capital through AOCI, in 2022, the Company transferred 81 investment securities that were classified as AFS to HTM. The investment securities had an amortized cost basis of $762.7 million and a fair market value of $673.2 million. On the dates of transfer, these securities had total net unrealized losses of $89.5 million. There was no impact to net income as a result of the reclassifications.
Maturity Distribution of Investment Portfolio
The following table sets forth the maturity distribution of the investment portfolio and weighted-average yields by investment type and maturity grouping at December 31, 2023.
Table 17. Maturity Distribution of Investment Portfolio
62
| Portfolio Type and Maturity Grouping | Carrying Value | WeightedAverageYield (1) | |||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Held-to-maturity portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| After ten years | $ | 41,959 | 2.26 | % | |||
| Total debt securities - States and political subdivisions | 41,959 | 2.26 | |||||
| Residential mortgage-backed securities - U.S. government-sponsored entities ("GSEs"): | |||||||
| After ten years | 590,379 | 1.92 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 590,379 | 1.92 | |||||
| Total held-to-maturity portfolio | $ | 632,338 | 1.95 | % | |||
| Available-for-sale portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| Within one year | $ | 1,600 | 2.68 | % | |||
| After one but within five years | 10,953 | 4.23 | |||||
| After five but within ten years | 17,679 | 3.85 | |||||
| After ten years | 96,403 | 2.30 | |||||
| Total debt securities - States and political subdivisions | 126,635 | 2.69 | |||||
| Debt securities - Corporate: | |||||||
| After one but within five years | 22,115 | 1.73 | |||||
| After five but within ten years | 9,299 | 1.74 | |||||
| Total debt securities - Corporate | 31,414 | 1.73 | |||||
| Debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies: | |||||||
| Within one year | 149 | 6.46 | |||||
| After one but within five years | 2,159 | 5.98 | |||||
| After five but within ten years | 13,463 | 3.07 | |||||
| After ten years | 10,426 | 7.49 | |||||
| Total debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies | 26,197 | 5.09 | |||||
| Residential mortgage-backed securities - U.S. GSEs: | |||||||
| After one but within five years | 724 | 2.06 | |||||
| After five but within ten years | 10,173 | 2.36 | |||||
| After ten years | 367,489 | 2.04 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 378,386 | 2.05 | |||||
| Residential mortgage-backed securities - Non-government sponsored entities ("Non-GSEs"): | |||||||
| After ten years | 18,708 | 4.64 | |||||
| Total residential mortgage-backed securities - Non-GSEs | 18,708 | 4.64 | |||||
| Commercial mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| After one but within five years | 20,435 | 2.85 | |||||
| After ten years | 30,479 | 2.66 | |||||
| Total commercial mortgage-backed securities - U.S. GSEs and agencies | 50,914 | 2.74 | |||||
| Commercial mortgage-backed securities - Non-GSEs: | |||||||
| After ten years | 14,956 | 5.04 | |||||
| Total commercial mortgage-backed securities - Non-GSEs | 14,956 | 5.04 | |||||
| Total available-for-sale portfolio | $ | 647,210 | 2.48 | % | |||
| Total investment securities | $ | 1,279,548 | 2.22 | % |
63
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
The weighted-average yield of the investment portfolio was 2.22% as of December 31, 2023, which increased by 12 bps from 2.10% as of December 31, 2022.
Deposits
The primary source of our funding comes from deposits in the State of Hawaii. In this competitive market, we strive to distinguish ourselves by providing exceptional customer service in our branch offices and through digital channels, and establishing long-term relationships with businesses and their principals. Our focus has been to develop a large, stable base of core deposits, which are comprised of non-interest bearing and interest-bearing demand deposits, savings and money market deposits, and time deposits less than $250,000. Time deposits in amounts of $250,000 and greater are generally considered to be more price-sensitive than relationship-based and are thus given less focus in our marketing and sales efforts.
The following table sets forth the composition of our deposits by category as of the dates indicated.
Table 18. Deposits by Categories
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Noninterest-bearing demand deposits | $ | 1,913,379 | $ | 2,092,823 | ||
| Interest-bearing demand deposits | 1,329,189 | 1,453,167 | ||||
| Savings and money market deposits | 2,209,733 | 2,199,028 | ||||
| Time deposits less than $100,000 | 261,345 | 181,547 | ||||
| Other time deposits of $100,000 to $250,000 | 272,553 | 148,601 | ||||
| Core deposits | 5,986,199 | 6,075,166 | ||||
| Government time deposits | 374,581 | 290,057 | ||||
| Other time deposits greater than $250,000 | 486,812 | 371,000 | ||||
| Total time deposits greater than $250,000 | 861,393 | 661,057 | ||||
| Total deposits | $ | 6,847,592 | $ | 6,736,223 |
Total deposits of $6.85 billion at December 31, 2023 increased by $111.4 million, or 1.7%, from total deposits of $6.74 billion at December 31, 2022. Total deposits at December 31, 2022 increased by $97.1 million, or 1.5%, over the year-end 2021 balance of $6.64 billion. The increase in deposits in 2023 reflects net increases in savings and money market deposits of $10.7 million, other time deposits up to $250,000 totaling $203.8 million, government time deposits of $84.5 million, and other time deposits greater than $250,000 (excluding government time deposits) of $115.8 million. The net increases were partially offset by decreases in noninterest-bearing demand deposits of $179.4 million and interest-bearing demand deposits of $124.0 million. The Company did not have any wholesale, brokered or listing service deposits.
Core deposits totaled $5.99 billion at December 31, 2023 and decreased by $88.97 million, or 1.5%, from December 31, 2022, which decreased by $0.08 billion or 1.3% from December 31, 2021. Core deposits as a percentage of total deposits was 87.4% at December 31, 2023, compared to 90.2% at December 31, 2022 and 92.8% at December 31, 2021.
After experiencing large increases in core deposits in 2020 and 2021 primarily due to the deposit of PPP funds and other government stimulus into both new and existing deposit accounts, during 2022 and 2023, the Company experienced moderation of core deposit balances and continues to experience migration from lower cost demand deposits to higher cost time deposits attributable to the rising interest rate environment. Going forward, the Company is focused on expanding deposit relationships with both commercial and retail customers in the State of Hawaii.
As an FDIC-insured institution, our deposits are insured up to applicable limits by the Deposit Insurance Fund of the FDIC. The Company reported uninsured deposits of $2.91 billion, or approximately 42% of total deposits in its FDIC Call Report as of December 31, 2023, compared to the reported $2.78 billion, or approximately 41% of total deposits as of December 31, 2022. The Company had fully collateralized deposits of approximately $536.3 million and $426.2 million as of December 31, 2023 and December 31, 2022, respectively. The Company's uninsured deposits, excluding fully collateralized deposits, were approximately $2.37 billion, or approximately 35% of total deposits, and $2.35 billion, or approximately 35% of total deposits, as of December 31, 2023 and December 31, 2022, respectively.
64
The table below sets forth the contractual maturities of our time deposits greater than the FDIC insurance limit of $250,000 as of December 31, 2023.
Table 19. Contractual Maturities of Time Deposits Greater Than $250,000
| (Dollars in thousands) | ||
|---|---|---|
| Remaining maturity: | ||
| Three months or less | $ | 484,074 |
| Over three months through twelve months | 370,004 | |
| Over one year through three years | 6,347 | |
| Over three years | 968 | |
| Total | $ | 861,393 |
For additional information regarding the contractual maturities of our time deposits, See Note 9 - Deposits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
The table below sets forth information regarding the average balances and average rates paid for certain deposit categories for each of the periods presented.
Table 20. Average Balances and Average Rates Paid on Deposits
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||
| (Dollars in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||
| Noninterest-bearing demand deposits | $ | 1,933,666 | — | % | $ | 2,216,645 | — | % | |||||
| Interest-bearing demand deposits | 1,359,240 | 0.13 | 1,438,232 | 0.06 | |||||||||
| Savings and money market deposits | 2,195,763 | 1.00 | 2,208,630 | 0.19 | |||||||||
| Time deposits | 1,211,458 | 3.24 | 740,542 | 0.83 | |||||||||
| Interest-bearing deposits | 4,766,461 | 1.32 | 4,387,404 | 0.25 | |||||||||
| Total deposits | $ | 6,700,127 | 0.94 | $ | 6,604,049 | 0.17 |
Average balances are computed using daily average balances. The average rate on time deposits, which are most sensitive to changes in market rates, increased by 241 bps in 2023, while savings and money market deposit rates increased by 81 bps. The average rate paid on interest-bearing deposits increased 107 bps to 1.32% in 2023 from 0.25% in 2022, which increased from 0.09% in 2021. The average rate paid on all deposits increased 77 bps to 0.94% in 2023 from 0.17% in 2022, which increased from 0.06% in 2021.
Based on the Federal Open Market Committee's recent statements, the Company anticipates interest rates will begin to decline in 2024. However, the Company expects overall deposit rates to continue to increase slightly in 2024 as time deposits continue to mature and reprice. In addition to the external interest rate environment, the overall direction and magnitude of rate movements in our deposit base will largely depend on the level of deposit growth we need to maintain adequate liquidity and competitive pricing considerations.
65
Contractual Obligations
The following table sets forth our material contractual obligations (excluding deposit liabilities) as of December 31, 2023.
Table 21. Contractual Obligations
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than One Year | Greater Than One Year | Total | |||||||
| Long-term debt | $ | — | $ | 156,547 | $ | 156,547 | ||||
| SERP obligations | 574 | 8,700 | 9,274 | |||||||
| Operating leases | 4,284 | 33,650 | 37,934 | |||||||
| Purchase obligations | 14,977 | 37,856 | 52,833 | |||||||
| Other long-term liabilities | 18,401 | 4,623 | 23,024 | |||||||
| Total | $ | 38,236 | $ | 241,376 | $ | 279,612 |
Components of short-term borrowings and long-term debt are discussed in Note 10 - Short-Term Borrowings and Long-Term Debt to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." SERP obligations include obligations under our Supplemental Executive Retirement Plans, which are discussed in Note 14 - Retirement Benefits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Operating leases represent leases on bank premises as discussed in Note 15 - Operating Leases to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Purchase obligations represent other contractual obligations to purchase goods or services at specified terms including, but not limited to, software licensing agreements, equipment maintenance contracts and professional service contracts. Other long-term liabilities represent expected payments for unfunded commitments related to our investments in LIHTC partnerships and other unconsolidated entities.
In January 2021, the Board of Directors approved termination of, and authorized Company management to commence taking actions to terminate, the Company's defined benefit retirement plan. Final settlement occurred during the second quarter of 2022. The Company has no further defined benefit retirement plan liability or ongoing pension expense recognition as of December 31, 2023.
Contractual obligations in Table 21 - Contractual Obligations do not include off-balance sheet arrangements. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts and interest rate swaps and options. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Capital Resources
In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources and uses of capital in conjunction with an analysis of the size and quality of our assets, the anticipated performance of our business, and the level of risk and regulatory capital requirements. As part of this ongoing assessment, the Board of Directors reviews our capital position on an ongoing basis to ensure it is adequate, including, but not limited to, the need for raising additional capital (whether debt and/or equity) or returning capital to our shareholders, including the ability to declare cash dividends or repurchase our securities.
Common and Preferred Equity
Shareholders' equity totaled $503.8 million at December 31, 2023, an increase of $50.9 million, or 11.2%, from the $452.9 million at December 31, 2022, which decreased by $105.3 million, or 18.9%, from December 31, 2021. The increase in shareholders' equity from December 31, 2022 to December 31, 2023 was primarily attributable to net income of $58.7 million and other comprehensive income of $21.4 million, partially offset by cash dividends paid of $28.1 million and the repurchase of 130,010 shares of common stock for a total cost of $2.6 million. During 2023, the Company repurchased approximately 0.5% of its common stock outstanding at December 31, 2022.
The decrease in shareholders' equity from December 31, 2021 to December 31, 2022 was primarily attributable to other comprehensive loss of $136.0 million, cash dividends paid of $28.5 million, and the repurchase of 868,613 shares of our
66
common stock for a total cost of $20.7 million, under our stock repurchase program, partially offset by net income of $73.9 million. During 2022, the Company repurchased approximately 3.1% of its common stock outstanding at December 31, 2021.
When expressed as a percentage of total assets, shareholders' equity was 6.6% at December 31, 2023, compared to 6.1% at December 31, 2022 and 7.5% at December 31, 2021. The increase in the ratio of shareholders' equity to total assets from 2022 to 2023 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2023 compared to December 31, 2022, and lower repurchases of common stock under the stock repurchase program during the year ended December 31, 2023. The decline in our ratio of shareholders' equity to total assets from 2021 to 2022 was primarily attributable to unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive loss during the year ended December 31, 2022 due to market volatility and the rising interest rate environment.
Book value per share was $18.63, $16.76, and $20.14 at year-end 2023, 2022 and 2021, respectively. The increase in book value per share from 2022 was primarily attributable to the increase in shareholders' equity from December 31, 2022 to December 31, 2023, as described above.
Trust Preferred Securities
As of December 31, 2023, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities.
On July 3, 2023, after the cessation of the LIBOR benchmark rate on June 30, 2023, the Company amended its Trust IV and Trust V debt agreements to replace the LIBOR-based reference rate with an adjusted CME Term Secured Overnight Financing Rate ("SOFR") plus a tenor spread adjustment. Accounting Standards Codification ("ASC") 848 allows us to account for the modification as a continuation of the existing contract without additional analysis. The $30.0 million in floating rate trust preferred securities of Trust IV bear an interest rate of three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 2.45% and the $20.0 million in floating rate trust preferred securities of Trust V bear an interest rate of three-month CME Term SOFR plus a tenor spread adjustment of 0.26% plus 1.87%.
Our obligations with respect to the issuance of the trust preferred securities constitute a full and unconditional guarantee by the Company of the trusts' obligations with respect to its trust preferred securities. Subject to certain exceptions and limitations, we may elect from time to time to defer subordinated debenture interest payments, which would result in a deferral of dividend payments on the related trust preferred securities, for up to 20 consecutive quarterly periods without default or penalty.
The Company determined that its investments in Trust IV and Trust V did not represent a variable interest and therefore the Company was not the primary beneficiary of each of the trusts. As a result, consolidation of the trusts by the Company was not required.
Subordinated Notes
On October 20, 2020, the Company completed a $55.0 million private placement of ten-year fixed-to-floating rate subordinated notes, which will be used to support regulatory capital ratios and for general corporate purposes. The Company exchanged the privately placed notes for registered notes with the same terms and in the same aggregate principal amount at the end of the fourth quarter of 2020. The notes bear a fixed interest rate of 4.75% for the first five years through November 1, 2025 and will reset quarterly thereafter for the remaining five years to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points. The notes are redeemable at our option on any interest payment date on or after November 1, 2025. The subordinated notes totaled $54.6 million as of December 31, 2023, and includes $0.4 million in debt issuance costs, which are being amortized over the expected life.
Holding Company Capital Resources
CPF is required to act as a source of strength to the Bank under the Dodd-Frank Act. CPF is obligated to pay its expenses and payments on its junior subordinated debentures which fund payments on the outstanding trust preferred securities and subordinated notes.
CPF relies on the Bank to pay dividends to it to fund its obligations. In order to meet its ongoing obligations, on a stand-alone basis, CPF had an available cash balance of approximately $22.1 million as of December 31, 2023.
67
As a Hawaii state-chartered bank, the Bank may only pay dividends to the extent it has retained earnings as defined under Hawaii banking law ("Statutory Retained Earnings"), which differs from GAAP retained earnings. The Bank had Statutory Retained Earnings of $169.1 million and $145.7 million, as of December 31, 2023 and 2022, respectively.
Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. Our ability to pay cash dividends to our shareholders is subject to restrictions under federal and Hawaii law, including restrictions imposed by the FRB and covenants set forth in various agreements we are a party to, including covenants set forth in our subordinated debentures. For further information, see the "Dividends — Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities" section.
Share Repurchases
We repurchase shares of our common stock when we believe such repurchases are in the best interests of the Company and our shareholders.
In January 2022, the Company’s Board of Directors approved an authorization to repurchase up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2022 Repurchase Plan").
In 2022, 868,613 shares of common stock, at a cost of $20.7 million, were repurchased under the Company's share repurchase programs. A total of $10.3 million remained available for repurchase under the 2022 Repurchase Plan at December 31, 2022.
In January 2023, the Company’s Board of Directors approved a new authorization to repurchase of up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2023 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2023 Repurchase Plan replaced and superseded in its entirety the 2022 Repurchase Plan.
Following the regional bank failures occurring in March 2023, the Company has significantly reduced its volume of share repurchases to strengthen capital and liquidity considering the elevated market risks. In 2023, 130,010 shares of common stock, at a cost of $2.6 million, were repurchased under the Company's 2022 and 2023 Repurchase Plans. A total of $23.4 million remained available for repurchase under the 2023 Repurchase Plan at December 31, 2023. The Company will continue to monitor the environment and assess risk and return as part of its ongoing capital management decisions on future share repurchases.
In January 2024, the Company’s Board of Directors approved a new authorization to repurchase of up to $20 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2024 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2024 Repurchase Plan replaces and supersedes in its entirety the 2023 Repurchase Plan. Our ability to repurchase shares is subject to the capital needs of the Company, and there can be no assurance that the Board of Directors will approve the repurchase of shares of our common stock in the future.
Transaction Risk
Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery. This risk is significant within any bank and is interconnected with other risk categories in most activities throughout the Company. Transaction risk is a function of internal controls, information systems, associate integrity, and operating processes. It arises daily throughout the Company as transactions are processed. It pervades all divisions, departments and centers and is inherent in all products and services we offer.
In general, transaction risk by major area is categorized as high, medium or low by the Company. The audit plan ensures that high risk areas are reviewed annually. We utilize internal auditors and independent audit firms to test key controls of operational processes and to audit information systems, compliance management programs, loan programs and trust services.
The key to managing transaction risk is in the design, documentation and implementation of well-defined procedures and controls. Any system of controls, however well designed and operated, is based in part on certain assumptions and can provide only reasonable, but not absolute, assurances of the effectiveness of these systems and controls, and that the objectives of these controls have been met.
68
Compliance Risk
Compliance risk is the risk to earnings or capital arising from violations of, or non-conformance with, laws, rules, regulations, prescribed practices, or ethical standards. Compliance risk also arises in situations where the laws or rules governing certain products or activities of the Bank’s customers may be ambiguous or untested. Compliance risk exposes us to fines, civil money penalties, payment of damages, and the voiding of contracts. Compliance risk can also lead to a diminished reputation, reduced business value, limited business opportunities, lessened expansion potential, and lack of contract enforceability. The Company utilizes independent external firms to conduct compliance audits as a means of identifying weaknesses in the compliance program.
There is no single or primary source of compliance risk. It is inherent in every activity. Frequently, it blends into operational risk and transaction risk. A portion of this risk is sometimes referred to as legal risk. This is not limited solely to risk from failure to comply with consumer protection laws; it encompasses all laws, as well as prudent ethical standards and contractual obligations. It also includes the exposure to litigation from all aspects of banking, traditional and non-traditional.
Our risk management policies and codes of ethical conduct are cornerstones for controlling compliance risk. An integral part of controlling this risk is the proper training and development of employees. The Director of Compliance is responsible for developing and executing a comprehensive compliance training program. The Director of Compliance, in consultation with our internal and external legal counsel, seeks to provide our employees with adequate training commensurate to their job functions to ensure compliance with banking laws and regulations.
Our risk management policies and programs includes a risk-based audit program aimed at identifying internal control deficiencies and weaknesses. We have in-depth audits performed by an independent audit firm under the direction of the Director of Internal Audit and supplemented by independent external firms, and periodic monitoring performed by our risk management personnel. Annually, an Audit Plan for the Company is developed and presented for approval to the Audit Committee.
Our risk management team conducts periodic monitoring of our compliance efforts with a special focus on those areas that expose us to compliance risk. The purpose of the periodic monitoring is to verify whether our employees are adhering to established policies and procedures. Any material exceptions identified are brought forward to the appropriate department head, the Audit Committee and the Board Risk Committee.
We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk. Therefore, we attempt to ensure that all complaints are given prompt attention. The Director of Compliance reviews formal complaints to determine if a significant compliance risk exists and communicates those findings to our Board Risk Committee.
Strategic Risk
Strategic risk is the risk to earnings or capital arising from adverse decisions or improper implementation of strategic decisions. This risk is a function of the compatibility between an organization’s goals, the resources deployed against those goals and the quality of implementation.
Strategic risks are identified as part of the strategic planning process. Offsite strategic planning sessions, with members of the Board of Directors and Executive Committee, are held annually. The strategic review consists of an economic assessment, competitive analysis, industry outlook and risk and regulatory review.
A primary measurement of strategic risk is peer group analysis. Key performance ratios are compared to peer groups consisting of U.S. banks of comparable size and complexity and banks in the Hawaii market to identify any sign of weakness and potential opportunities.
Another measure is the comparison of the actual results of previous strategic initiatives against the expected results established prior to implementation of each strategy.
Asset/Liability Management and Interest Rate Risk
Our earnings and capital are sensitive to risk of interest rate fluctuations. Interest rate risk arises when rate-sensitive assets and rate-sensitive liabilities mature or reprice during different periods or in differing amounts. In the normal course of business, we are subjected to interest rate risk through the activities of making loans and taking deposits, as well as from our investment
69
securities portfolio and other interest-bearing funding sources. Asset/liability management attempts to coordinate our rate-sensitive assets and rate-sensitive liabilities to meet our financial objectives.
Our Asset/Liability Management Policy seeks to maximize the risk-adjusted return to shareholders while maintaining consistently acceptable levels of liquidity, interest rate risk and capitalization. Our Asset/Liability Management Committee ("ALCO") utilizes detailed and dynamic earnings and capital simulations that analyzes various interest rate scenarios and balance sheet forecasts. Earnings are typically measured by estimated changes in net interest income under different rate scenarios. Capital impact is measured through an Economic Value of Equity ("EVE") analysis which monitors the impact of the durations of rate sensitive assets and liabilities. The EVE analysis simulates the cash flows for all on- and off- balance sheet instruments under different rate scenarios which are then discounted to determine a present value for each scenario. The net present value of our assets and liabilities represent the EVE for each scenario. The EVE results for each scenario are then compared to the base scenario to determine the Company’s sensitivities to longer term rate exposures. The results of the analyses are shared with the Board of Directors and informs strategic actions to mitigate and optimize our risk position and profitability. Adverse interest rate risk exposures are managed through the shortening or lengthening of the duration of assets and liabilities.
The ALCO simulation model used to measure and manage interest rate risk exposures includes both dynamic and static balance sheet and rate scenarios. The dynamic model scenarios provide an enhanced view that enables management and the Board of Directors to have a realistic view of the expected impact to earnings and capital from forecasted non-parallel movements in interest rates as well as balance sheet changes. On the other hand, static rate scenarios are a measurement of embedded interest rate risk in the balance sheet as of a point in time and incorporate various hypothetical interest rate scenarios that may include gradual or immediate parallel rate changes. The static scenarios have the benefit of comparability against other financial institutions but are not intended to represent management’s forecast. Both dynamic and static model simulations include the use of a number of key modeling assumptions including prepayment speeds, pricing spreads of assets and liabilities, deposit decay rates and the timing and magnitude of deposit rate changes in relation to changes in the overall level of interest rates. The assumptions are typically based on analyses of institution specific actual historical data and trends. Market information is also incorporated where relevant and appropriate. Assumptions are periodically reviewed and updated by ALCO. During periods of increased market volatility, assumptions will be reviewed more frequently. While management believes the assumptions are reasonable, actual behaviors and results may likely differ.
The following table reflects our static net interest income sensitivity analysis as of December 31, 2023. The simulations estimate net interest income assuming no balance sheet growth under a flat interest rate scenario. The net interest income sensitivity is measured as the change in net interest income in alternate interest rate scenarios as a percentage of the flat rate scenario. The alternate rate scenarios assume rates move up or down 100 and 200 bps in either a gradual (defined as the stated change over a 12-month period in equal increments) or an instantaneous, parallel fashion. The net interest income sensitivity table shows that the Company’s balance sheet is relatively well-matched against movements in interest rates and within our ALCO Policy risk limits that have been approved by the Board of Directors.
Table 22. Net Interest Income Sensitivity
| Estimated Net Interest Income Sensitivity | ||||||
|---|---|---|---|---|---|---|
| Rate Change | Gradual | Instantaneous | ||||
| +200 bps | 1.00 | % | 1.61 | % | ||
| +100 bps | 0.39 | % | 0.68 | % | ||
| -100 bps | (1.26) | % | (1.73) | % | ||
| -200 bps | (2.53) | % | (3.59) | % |
Liquidity Risk and Borrowing Arrangements
Our objective in managing liquidity is to maintain a balance between sources and uses of funds in order to economically meet the cash requirements of customers for loans and deposit withdrawals and participate in lending and investment opportunities as they arise. We monitor our liquidity position in relation to changes in loan and deposit balances on a daily basis to assure maximum utilization, maintenance of an adequate level of readily marketable assets and access to short-term funding sources.
The high profile regional bank failures in the first half of 2023 drove several precautionary actions to ensure adequate liquidity including carrying higher levels of on-balance sheet liquidity, limited portfolio reinvestments, and efficient allocation of collateral to maximize funding sources. The higher level of on balance sheet liquidity was carried through the remainder of
70
2023 and is seen in the financial results. Additionally, the Company performs regular liquidity stress testing under a variety of scenarios to ensure that liquidity is adequate under certain potential liquidity stress events. Further, forecasts of Company cashflows are updated and analyzed periodically and more frequently during periods of elevated liquidity risk.
Core deposits have historically provided us with a sizable source of relatively stable and low cost funds, but are subject to competitive pressure in our market. A significant portion of our deposits are granular, long-tenured, and relationship-based. In addition to core deposit funding, we also have access to a variety of other short-term and long-term funding sources, which include proceeds from maturities of our loans and investment securities, as well as secondary funding sources available to meet our liquidity needs such as the FHLB, secured repurchase agreements and the Federal Reserve discount window, and the Bank Term Funding Program ("BTFP") which is scheduled to cease making new loans on March 11, 2024.
Our loan-to-deposit ratio at December 31, 2023 was 79.4% compared to 82.5% at December 31, 2022. The Company had cash on its balance sheet of $522.4 million and total other liquidity sources, including available borrowing capacity and unpledged investment securities of approximately $2.45 billion as of December 31, 2023. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was approximately 125%. Refer to Note 10 - Short-Term Borrowings and Long-Term Debt in the accompanying notes to the consolidated financial statements in this report for information on the Company's borrowing arrangements.
Off-Balance Sheet Arrangements
In the normal course of business, we enter into off-balance sheet arrangements to meet the financing needs of our banking customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts, interest rate swaps and options, and risk participation agreements. These instruments and the related off-balance sheet exposures are discussed in detail in Note 20 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." In the unlikely event that we must satisfy a significant amount of outstanding commitments to extend credit, liquidity may be adversely impacted, as may credit risk. The remaining components of off-balance sheet arrangements, primarily interest rate options and forward interest rate contracts related to our mortgage banking activities, are not expected to have a material impact on our consolidated financial position or results of operations.
71
FY 2022 10-K MD&A
SEC filing source: 0000701347-23-000008.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Introduction
We are a bank holding company that, through our banking subsidiary, Central Pacific Bank, offers full service commercial banking in the state of Hawaii.
We strive to provide exceptional customer service and products that meet our customers' needs. Our products and services consist primarily of the following:
•Loans: Our loans consist of commercial, financial and agricultural, commercial mortgage, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgage, home equity and consumer loans to local homeowners and individuals. Our lending activities contribute to a key component of our revenues reported in interest income.
•Deposits: We offer a full range of deposit products and services including checking, savings and time deposits, cash management, and digital banking services. We also maintain a broad branch and ATM network in the state of Hawaii. The interest paid on such deposits has a significant impact on our interest expense, an important factor in determining our earnings. In addition, fees and service charges on deposit accounts contribute to our revenues.
Additionally, we offer wealth management products and services, such as non-deposit investment products, annuities, insurance, investment management, asset custody and general consultation and planning services.
Executive Overview
In 2022, we believe we delivered strong financial performance for the Company while managing risks in the operating environment.
•We recorded net income of $73.9 million, or $2.68 per diluted common share in 2022, compared to $79.9 million, or $2.83 per diluted common share in 2021.
•We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 1.01% and 15.47%, respectively, in 2022, compared to ROA and ROE ratios of 1.13% and 14.38%, respectively, in 2021.
•Asset quality remains strong as our nonperforming assets totaled $5.3 million, or 0.07% of total assets at December 31, 2022, compared to $5.9 million, or 0.08% of total assets at December 31, 2021.
•We realized strong core loan growth of $542.6 million, or 10.8% (excluding Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans), or total loan growth of $453.8 million, or 8.9% (including PPP loans) in 2022.
•We also realized deposit growth of $97.1 million, or 1.5% in 2022.
•Our capital position and consistent profitability allowed us to increase our regular cash dividends paid from $0.96 per share in 2021 to $1.04 per share in 2022. In addition, we repurchased 868,613 shares of common stock under our share repurchase program for $20.7 million, or an average of $23.88 per share.
Basis of Presentation
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Banking-as-a-Service ("BaaS") Initiative
In January 2022, the Company announced the launch of a new BaaS initiative with the goal of expanding the Company both in and beyond Hawaii by investing in or collaborating with leading fintech companies. The BaaS initiative is being developed based on the successful product development and launch strategies used in the Company's new Shaka digital product. Shaka, Hawaii’s first all-digital checking account, was launched in November 2021 with a VIP waitlist campaign and a large social
37
media influencer campaign. The Company is also in the process of developing additional complementary Shaka product and service offerings.
In the first quarter of 2022, the Company continued its BaaS initiatives with a minority equity investment in Swell Financial, Inc. ("Swell"), a new fintech company. During the fourth quarter of 2022, Swell launched a consumer banking application that combines checking, credit and more into one integrated account, with Central Pacific Bank serving as the bank sponsor. In addition, the Company is also collaborating with Swell and Elevate Credit, Inc. ("Elevate"), a provider of digital solutions. During the fourth quarter of 2022, Elevate announced that it had entered into a definitive agreement to be acquired by Park Cities Asset Management, LLC, who is also the largest investor in Swell. Swell did not have a material impact to the Company's financial statements during the year ended December 31, 2022.
COVID-19 Pandemic
The Company deployed a remote workforce plan at the onset of the pandemic in 2020 and has been able to continue operations without disruption as well as maintain its systems and internal controls in light of the measures the Company has taken to prevent the spread of the novel coronavirus disease ("COVID-19"). The Company continues to actively monitor COVID-19 case counts and trends for the safety and protection of our employees and customers. The Company has implemented a gradual, phased-in return-to-office plan that includes a portion of the workforce continuing with flexible, remote work schedules. Over 95% of the Company's employees are fully vaccinated as of December 31, 2022.
The COVID-19 pandemic caused significant disruption in the local, national and global economies and financial markets. In 2020 and 2021, the COVID-19 pandemic led the U.S. government to take unprecedented actions to support individuals, businesses and the broader national economy. In response to the anticipated economic effects of COVID-19, the Board of Governors of the Federal Reserve System (the "FRB") took a number of actions that have significantly affected the financial markets in the United States, including actions that resulted in substantial decreases in market interest rates in 2020 and 2021.
The Company was actively involved in several of the major government and regulatory programs during the pandemic. Through guidance from regulatory agencies, the Company prudently worked with its borrowers impacted by COVID-19 to defer principal payments, interest, and fees. The Company provided initial three-month principal and interest payment forbearance for our residential mortgage customers, and three-month principal and interest payment deferrals for our consumer customers. Both residential mortgage and consumer customers were granted extensions to their forbearance or deferral, if needed. The Company deferred either the full loan payment or the principal component of the loan payment for generally three to six months for its commercial real estate and commercial, financial and agricultural loan customers on a case-by-case basis depending on need. Loans on active payment forbearance or deferrals granted to borrowers impacted by the COVID-19 pandemic peaked at $605 million in May 2020. As of December 31, 2022, there were no loans remaining on active payment forbearance or deferral.
In accordance with the revised interagency guidance issued in April 2020 and Section 4013 of the CARES Act, banks were provided an option to elect to not account for certain loan modifications related to COVID-19 as TDRs as long as the borrowers were not more than 30 days past due as of February 29, 2020 (time of modification program implementation) and December 31, 2019, respectively. This relief ended on January 1, 2022. As of December 31, 2022, there were no loans with modifications that did not meet the criteria under Section 4013 of CARES Act or the "Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised)".
The bank is a Small Business Administration ("SBA") approved lender and actively participated in assisting customers with loan applications for the SBA’s Paycheck Protection Program, or PPP, which was part of the CARES Act. PPP loans have a two or five-year term and earn interest at 1%. The SBA paid the originating bank a processing fee ranging from 1% to 5% based on the size of the loan, which the Company is recognizing over the life of the loan. The SBA began accepting submissions for the initial round of PPP loans on April 3, 2020. In April 2020, the Paycheck Protection Program and Health Care Enhancement Act added an additional round of funding for the PPP. In June 2020, the Paycheck Protection Program Flexibility Act of 2020 was enacted, which among other things, gave borrowers additional time and flexibility to use PPP loan proceeds. Through the end of the second round in August 2020, the Company funded over 7,200 PPP loans totaling $558.9 million and received gross processing fees of $21.2 million.
In December 2020, the Consolidated Appropriations Act, 2021 was passed which among other things, included a third round of funding and a new simplified forgiveness procedure for PPP loans of $150,000 or less. During 2021, the Company funded over 4,600 loans totaling $320.9 million in the third round, which ended on May 31, 2021, and received additional gross processing fees of $18.4 million.
38
The Company developed a PPP forgiveness portal and, with assistance from a third party vendor, has assisted its customers with obtaining forgiveness from the SBA. We have received forgiveness payments from the SBA and repayments from borrowers totaling $877.1 million as of December 31, 2022. A total outstanding balance of $2.7 million and net deferred fees of $0.1 million remain as of December 31, 2022.
Business Environment
The majority of our operations are concentrated in the state of Hawaii. As a result, our performance is significantly influenced by the strength of the real estate markets, the tourism industry and economic environment in Hawaii. Macroeconomic conditions also influence our performance. A favorable business environment is generally characterized by expanding gross state product, low unemployment and rising personal income; while an unfavorable business environment is characterized by the reverse.
Following the solid performances of our leading economic indicators in 2019, Hawaii's economy was greatly impacted by the COVID-19 pandemic in 2020 and Hawaii's visitor industry continued to be impacted by the COVID-19 pandemic in 2021. On March 26, 2022, the state of Hawaii's mask mandate, Safe Travels Program, and Emergency Proclamation on COVID-19 ended, effectively ending all government-imposed restrictions related to COVID-19.
In 2022, with restrictions lifted, Hawaii's visitor industry improved significantly. According to preliminary year-end statistics from the Hawaii Tourism Authority ("HTA"), approximately 9.2 million total visitors arrived in the state in the year ended December 31, 2022, mainly from the U.S. West and U.S. East as international travelers to Hawaii have not returned in a meaningful way. This was an increase of approximately 36.4% from the 6.8 million visitor arrivals in the year ended December 31, 2021, and is at approximately 89% of the pre-pandemic and record year in 2019. The HTA also reported that total spending by visitors was $19.3 billion in the year ended December 31, 2022, which increased by approximately 47% from the $13.1 billion in the year ended December 31, 2021, and increased by approximately 8.9% from the pre-pandemic and record year in 2019. According to a recent report by the University of Hawaii Economic Research Organization ("UHERO"), total visitor arrivals are expected to increase to approximately 9.7 million in 2023 and visitor spending is expected to be approximately $20.9 billion in 2023.
The Department of Labor and Industrial Relations reported that Hawaii's seasonally adjusted annual unemployment rate was 3.2% in the month of December 2022, The unemployment rate of 3.2% in December 2022 fell below the national seasonally adjusted unemployment rate of 3.5%. UHERO projects Hawaii's seasonally adjusted annual unemployment rate to be around 3.6% in 2023.
Hawaii's economy is measured by the growth of real personal income and real gross state product. The State of Hawaii's Department of Business, Economic Development and Tourism ("DBEDT") is expected to report real personal income declined by approximately 4.6% but real gross state product grew by approximately 2.6% for 2022. DBEDT projects real personal income to grow by 0.7% and real gross state product to grow by 1.7% for 2023.
Real estate lending is a primary focus for us, including residential mortgage and commercial mortgage loans. As a result, we are dependent on the strength of Hawaii's real estate market. According to the Honolulu Board of Realtors, the median resale price for a single-family home on Oahu exceeded $1 million in all months during 2022. For the year ended December 31, 2022, the median price for a single-family home on Oahu was $1,105,000, representing an increase of 11.6% from the median resale price of $990,000 for the year ended December 31, 2021. The median resale price for condominiums on Oahu was $510,000 for the year ended December 31, 2022, representing an increase of 7.4% from the median resale price of $475,000 for the year ended December 31, 2021. Oahu unit sales volume decreased by 23.2% for single-family homes, and decreased by 11.8% for condominiums in 2022 from 2021 due to rising mortgage interest rates.
As we have seen in the past, our operating results are significantly impacted by the economy in Hawaii and the composition of our loan portfolio. Loan demand, deposit growth, provision for credit losses, asset quality, noninterest income and noninterest expense are all affected by changes in economic conditions. If the residential and commercial real estate markets we have exposure to deteriorate, our results of operations would be negatively impacted. See the "Overview of Results of Operations—Concentrations of Credit Risk" section for a further discussion on how a deteriorating real estate market, combined with the concentration risk within our portfolio, could have a significant negative impact on our asset quality and credit losses.
Changes in monetary policy, including changes in interest rates, could influence, among other things, (i) the amount of interest we receive on loans and securities, (ii) the amount of interest we pay on deposits and borrowings, (iii) our ability to originate loans and obtain deposits, and (iv) the fair value of our assets and liabilities.
39
In an attempt to help the overall economy during the pandemic, the FRB kept interest rates low through its targeted Fed Funds rate. In an effort to rein in inflation, the FRB aggressively increased interest rates during 2022. During the first quarter of 2022, the FRB increased the Federal Funds target range by 25 bp for the first time since 2018 to 0.25-0.50%. During the second quarter of 2022, the FRB increased the Federal Funds target range by 50 bp (the largest rate hike since 2000) in May and another 75 bp (the largest rate hike since 1994) in June to end the quarter at a target range of 1.50-1.75%. In July, September and November 2022, the FRB hiked rates for the fourth, fifth and sixth time this year by an additional 75 bp each. In December 2022, the FRB increased rates for the seventh consecutive time in 2022. The latest 50 bp increase brings the target range to 4.25-4.50%, which is the highest it has been in 15 years. Federal Reserve officials have indicated that they intend to keep interest rates high in 2023. The Company anticipates its average loan yield will continue to increase in the rising interest rate environment. Deposit and borrowing costs will also increase. The extent will depend on the competitive market environment and the Company's ability to retain and grow lower cost deposits. Such factors will influence the future direction of the net interest margin.
In addition to the impacts from changes in monetary policy, other economic conditions may impact financial results in future periods. Inflationary concerns, labor shortages, changes to the political and regulatory environment, supply chain disruptions, including geopolitical conflicts, could adversely impact the economy which could negatively impact our financial results as well as our customers’ creditworthiness. In light of these potential issues, we continue to monitor our liquidity. Refer to "Part II, Item 7 - Liquidity and Borrowing Arrangements" for discussion.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires that management make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements and the related disclosures made. Various elements of our accounting policies, by their nature, involve the application of highly sensitive and judgmental estimates and assumptions. Some of these policies and estimates relate to matters that are highly complex and contain substantial inherent uncertainties. Actual amounts and values as of the balance sheet dates may be materially different than the amounts and values reported due to the inherent uncertainty in the estimation process. Also, future amounts and values could differ materially from those estimates due to changes in values and circumstances after the balance sheet date.
Accounting estimates are deemed critical when a different estimate could have reasonably been used or where changes in the estimate are reasonably likely to occur from period to period and would materially impact our consolidated financial statements as of or for the periods presented. Management has discussed the development and selection of the critical accounting policy and estimates noted below with the Audit Committee of the Board of Directors, and the Audit Committee has reviewed the accompanying disclosures.
The Company identified a significant accounting policy which involves a higher degree of judgment and complexity in making certain estimates and assumptions that affect amounts reported in our consolidated financial statements. At December 31, 2022, the significant accounting policy which we believed to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses. This is further described in Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report.
On January 1, 2020, the Company adopted Accounting Standards Update ("ASU") 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which created material changes to the Company’s existing critical accounting policy that existed at December 31, 2019. Effective January 1, 2020 through December 31, 2022, the significant accounting policy which we believe to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses on loans.
Allowance for Credit Losses on Loans
Management considers the policies related to the allowance for credit losses ("ACL") on loans as the most critical to the financial statement presentation. The total ACL on loans includes activity related to allowances calculated in accordance with Accounting Standards Codification (“ASC”) 326, "Financial Instruments – Credit Losses". The ACL is established through provisioning of current expected credit losses as a charge to current earnings. Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed while allowance is credited if subsequent recoveries are made. The amount maintained in the ACL reflects management’s continuing evaluation of the estimated credit losses expected to be recognized over the life of the loans in our loan portfolio at the balance sheet date. Allowance for credit losses is measured on a collective basis when similar risk characteristics exist. We stratify the loan portfolio into homogeneous groups of loans that possess similar loss potential characteristics and calculate the net amount expected to be collected over the
40
life of the loans to estimate the expected credit losses in the loan portfolio. The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. Refer to Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report for further discussion of the risk factors considered by management in establishing the ACL.
Overview of Results of Operations
2022 vs. 2021 Comparison
In 2022, we recognized net income of $73.9 million, or fully diluted earnings per common share ("EPS") of $2.68, compared to net income of $79.9 million, or EPS of $2.83, in 2021. Our ROA and ROE for 2022 was 1.01% and 15.47%, respectively, compared to 1.13% and 14.38%, respectively, in 2021.
We recorded a credit to the provision for credit losses of $1.3 million in 2022, compared to a credit to the provision of $14.6 million in 2021.
Net interest income increased by $4.5 million from 2021 to 2022, primarily driven by higher average loans and investment securities balances and higher yields earned on interest-earning assets, partially offset by lower net interest income and fees on PPP loans, combined with higher deposit and borrowing costs due to the increase in interest rates in 2022.
Other operating income increased by $4.9 million from 2021 to 2022. The increase in other operating income was primarily due to the gain on sale of Visa Class B common stock and higher service charges on deposit accounts, partially offset by lower mortgage banking income and lower income from bank-owned life insurance. See Table 4 - Components of Other Operating Income for more information.
Other operating expense increased by $2.9 million from 2021 to 2022. The increase was primarily due to higher pension expense (included in other) and higher computer software expense, partially offset by lower directors' deferred compensation plan expense (included in other), lower salaries and employee benefits expense, and lower advertising expense. The higher pension expense is primarily attributable to the termination and settlement of the Company's defined benefit retirement plan resulting in a one-time noncash settlement charge of $4.9 million. See Table 5 - Components of Other Operating Expense for more information.
2021 vs. 2020 Comparison
In 2021, we recognized net income of $79.9 million, or EPS of $2.83, compared to net income of $37.3 million, or EPS of $1.32, in 2020. Our ROA and ROE for 2021 was 1.13% and 14.38%, respectively, compared to 0.58% and 6.85%, respectively, in 2020.
We recorded a credit to the provision for credit losses of $14.6 million in 2021, compared to a debit of $42.1 million in 2020. The credit to the provision for credit losses in 2021 was driven by the improved economic forecast assumptions used in our credit reserve modeling, improvements in the loan portfolio and lower net charge-offs in 2021.
Net interest income increased by $13.4 million from 2020 to 2021, primarily driven by higher net interest income and fees on PPP loans, combined with lower deposit and borrowing costs due to the historically low interest rate environment we were operating in during 2021, partially offset by lower yields earned on the loans and investment securities portfolios.
Other operating income decreased by $2.1 million from 2020 to 2021. The decrease in other operating income was primarily due to lower mortgage banking income, partially offset by higher ATM fees included in other service charges and fees. See Table 4 - Components of Other Operating Income for more information.
Other operating expense increased by $11.3 million from 2020 to 2021. The increase in other operating expense was primarily due to higher salaries and employee benefits, higher legal and professional expenses, higher advertising expense, and higher directors' deferred compensation plan expense. The higher salaries and employee benefits in 2021 is primarily attributable to strategic hirings for the Company's RISE2020 and BaaS initiatives, higher incentive compensation due to stronger Company performance, and non-recurring severance costs. See Table 5 - Components of Other Operating Expense for more information.
41
Net Interest Income
The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the yields and rates thereon. Net interest income, when expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees and resultant yield information, is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. Table 2 presents an analysis of changes in components of net interest income between years. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (i) changes in volume and (ii) changes in rates. The change in volume is calculated as change in average balance, multiplied by prior period average yield/rate. The change in rate is calculated as change in average yield/rate, multiplied by current period volume. The change in interest income not solely due to change in volume or change in rate has been allocated proportionately to change in volume and change in average yield/rate.
42
Table 1. Average Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent)
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 80,096 | 0.92 | % | $ | 740 | $ | 191,967 | 0.14 | % | $ | 262 | $ | 13,980 | 0.33 | % | $ | 46 | |||||||||||||
| Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||
| Taxable (1) | 1,455,246 | 1.93 | 28,062 | 1,269,900 | 1.77 | 22,505 | 1,037,209 | 2.25 | 23,371 | ||||||||||||||||||||||
| Tax-exempt (1) | 159,120 | 2.55 | 4,056 | 101,877 | 2.45 | 2,496 | 96,217 | 3.15 | 3,028 | ||||||||||||||||||||||
| Total investment securities | 1,614,366 | 1.99 | 32,118 | 1,371,777 | 1.82 | 25,001 | 1,133,426 | 2.33 | 26,399 | ||||||||||||||||||||||
| Loans, incl. loans-held-for-sale (2) | 5,298,573 | 3.78 | 200,280 | 5,071,516 | 3.82 | 193,778 | 4,855,169 | 3.83 | 186,129 | ||||||||||||||||||||||
| Federal Home Loan Bank ("FHLB") stock | 10,197 | 3.63 | 370 | 7,933 | 3.09 | 245 | 12,591 | 3.81 | 480 | ||||||||||||||||||||||
| Total interest-earning assets | 7,003,232 | 3.33 | 233,508 | 6,643,193 | 3.30 | 219,286 | 6,015,166 | 3.54 | 213,054 | ||||||||||||||||||||||
| Noninterest-earning assets | 337,029 | 434,832 | 403,495 | ||||||||||||||||||||||||||||
| Total assets | $ | 7,340,261 | $ | 7,078,025 | $ | 6,418,661 | |||||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,438,232 | 0.06 | % | $ | 806 | $ | 1,300,022 | 0.03 | % | $ | 384 | $ | 1,078,589 | 0.05 | % | $ | 510 | |||||||||||||
| Savings and money market deposits | 2,208,630 | 0.19 | 4,188 | 2,099,388 | 0.06 | 1,240 | 1,830,972 | 0.13 | 2,416 | ||||||||||||||||||||||
| Time deposits up to $250,000 | 245,599 | 0.70 | 1,723 | 230,705 | 0.34 | 795 | 257,708 | 0.75 | 1,921 | ||||||||||||||||||||||
| Time deposits over $250,000 | 494,943 | 0.89 | 4,391 | 551,831 | 0.22 | 1,197 | 696,650 | 0.80 | 5,568 | ||||||||||||||||||||||
| Total interest-bearing deposits | 4,387,404 | 0.25 | 11,108 | 4,181,946 | 0.09 | 3,616 | 3,863,919 | 0.27 | 10,415 | ||||||||||||||||||||||
| FHLB advances and other short-term borrowings | 37,211 | 2.84 | 1,055 | 607 | 0.30 | 2 | 89,904 | 0.80 | 718 | ||||||||||||||||||||||
| Long-term debt | 105,732 | 4.66 | 4,930 | 105,488 | 3.88 | 4,097 | 117,100 | 3.08 | 3,602 | ||||||||||||||||||||||
| Total interest-bearing liabilities | 4,530,347 | 0.38 | 17,093 | 4,288,041 | 0.18 | 7,715 | 4,070,923 | 0.36 | 14,735 | ||||||||||||||||||||||
| Noninterest-bearing deposits | 2,216,645 | 2,117,423 | 1,691,958 | ||||||||||||||||||||||||||||
| Other liabilities | 115,478 | 116,936 | 111,859 | ||||||||||||||||||||||||||||
| Total liabilities | 6,862,470 | 6,522,400 | 5,874,740 | ||||||||||||||||||||||||||||
| Shareholders' equity | 477,775 | 555,600 | 543,919 | ||||||||||||||||||||||||||||
| Non-controlling interest | 16 | 25 | 2 | ||||||||||||||||||||||||||||
| Total equity | 477,791 | 555,625 | 543,921 | ||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 7,340,261 | $ | 7,078,025 | $ | 6,418,661 | |||||||||||||||||||||||||
| Net interest income | $ | 216,415 | $ | 211,571 | $ | 198,319 | |||||||||||||||||||||||||
| Interest rate spread | 2.95 | % | 3.12 | % | 3.18 | % | |||||||||||||||||||||||||
| Net interest margin | 3.09 | % | 3.18 | % | 3.30 | % | |||||||||||||||||||||||||
| (1) At amortized cost. | |||||||||||||||||||||||||||||||
| (2) Includes nonaccrual loans. |
43
Table 2. Analysis of Changes in Net Interest Income (Taxable-Equivalent)
| 2022 Compared to 2021 | 2021 Compared to 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change In: | Increase (Decrease) Due to Change In: | |||||||||||||||||||||
| (Dollars in thousands) | Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | (155) | $ | 633 | $ | 478 | $ | 583 | $ | (367) | $ | 216 | ||||||||||
| Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
| Taxable | 3,251 | 2,306 | 5,557 | 5,233 | (6,099) | (866) | ||||||||||||||||
| Tax-exempt | 1,401 | 159 | 1,560 | 179 | (711) | (532) | ||||||||||||||||
| Total investment securities | 4,652 | 2,465 | 7,117 | 5,412 | (6,810) | (1,398) | ||||||||||||||||
| Loans, incl. loans-held-for-sale | 8,631 | (2,129) | 6,502 | 8,163 | (514) | 7,649 | ||||||||||||||||
| FHLB stock | 70 | 55 | 125 | (178) | (57) | (235) | ||||||||||||||||
| Total interest-earning assets | 13,198 | 1,024 | 14,222 | 13,980 | (7,748) | 6,232 | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||
| Interest-bearing demand deposits | 37 | 385 | 422 | 118 | (244) | (126) | ||||||||||||||||
| Savings and money market deposits | 66 | 2,882 | 2,948 | 338 | (1,514) | (1,176) | ||||||||||||||||
| Time deposits up to $250,000 | 51 | 877 | 928 | (199) | (927) | (1,126) | ||||||||||||||||
| Time deposits over $250,000 | (125) | 3,319 | 3,194 | (1,162) | (3,209) | (4,371) | ||||||||||||||||
| Total interest-bearing deposits | 29 | 7,463 | 7,492 | (905) | (5,894) | (6,799) | ||||||||||||||||
| FHLB advances and other short-term borrowings | 110 | 943 | 1,053 | (713) | (3) | (716) | ||||||||||||||||
| Long-term debt | 9 | 824 | 833 | (355) | 850 | 495 | ||||||||||||||||
| Total interest-bearing liabilities | 148 | 9,230 | 9,378 | (1,973) | (5,047) | (7,020) | ||||||||||||||||
| Net interest income | $ | 13,050 | $ | (8,206) | $ | 4,844 | $ | 15,953 | $ | (2,701) | $ | 13,252 |
The banking and financial services industry in the state of Hawaii generally, and particularly in our target market areas, is highly competitive. Net interest income is our primary source of earnings and is derived primarily from the difference between the interest we earn on loans and investments and the interest we pay on deposits and borrowings. Net interest income (expressed on a taxable-equivalent basis) totaled $216.4 million in 2022, which increased by $4.8 million, or 2.3%, from $211.6 million in 2021, which increased by $13.3 million, or 6.7%, from net interest income of $198.3 million recognized in 2020. The increase in net interest income for 2022 was primarily the result of higher average investment securities and loan balances, combined with higher average yields on investment securities and core loans (or total loans excluding PPP loans), partially offset by lower net interest income and fees on PPP loans, and higher deposit and borrowing costs due to the rising interest rate environment in 2022. In 2022, the Company recognized net interest income and fees on PPP loans of $3.6 million, compared to $26.4 million in 2021.
Average yields earned on our interest-earning assets increased by 3 bp in the year ended December 31, 2022, from the year ended December 31, 2021. The increase in average yields earned on interest-earning assets in 2022 was primarily attributable to the 17 bp increase in average yields earned on investment securities and the 15 bp increase in average yields earned on core loans (or total loans excluding PPP loans). Excluding net interest income and fee on PPP loans, the normalized average yield on core loans was 3.73%% in 2022, compared to the normalized average yield on core loans of 3.58%% in 2021.
Average rates paid on our interest-bearing liabilities in the year ended December 31, 2022 increased by 20 bp from the year ended December 31, 2021. The increase in average rates paid on our interest-bearing liabilities in 2022 was primarily attributable to the rising interest rate environment in 2022.
In the first quarter of 2022, the Company entered into a forward starting interest rate swap on certain municipal debt securities with a notional amount of $115.5 million. The Company will pay the counterparty a fixed rate of 2.095% and will receive a
44
floating rate based on the Federal Funds effective rate. This transaction has an effective date of March 31, 2024 and a maturity date of March 31, 2029.
In the third quarter of 2021, $104.4 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy. We received $104.5 million in gross proceeds and reinvested the proceeds in $98.8 million in higher yield investment securities with an average yield of 1.55% and a weighted average life of 6.1 years. The investment securities sold had an average yield of 1.13% and a weighted average life of 2.6 years. Gross realized gains and losses on the sale of the investment securities were $1.1 million and $1.0 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the second quarter of 2021, $175.0 million in available-for-sale were sold as part of an investment portfolio rebalancing strategy. We received $175.0 million in gross proceeds and reinvested the proceeds in $186.1 million in higher yield investment securities with an average yield of 1.70% and a weighted average life of 6.9 years. The investment securities sold had an average yield of -0.11% and a weighted average life of 1.6 years. Gross realized losses and gains on the sale of the investment securities were $2.2 million and $2.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
Interest Income
Our primary sources of interest income include interest on loans, which represented 85.8%, 88.4%, and 87.4% of taxable-equivalent interest income in 2022, 2021 and 2020, respectively, as well as interest earned on investment securities, which represented 13.8%, 11.4% and 12.4% of taxable-equivalent interest income, respectively. Interest income expressed on a taxable-equivalent basis of $233.5 million in 2022 increased by $14.2 million, or 6.5%, from the $219.3 million earned in 2021, which increased by $6.2 million, or 2.9%, from the $213.1 million earned in 2020.
The increase in interest income in 2022 from 2021 was primarily due to higher average investment securities balances of $242.6 million, which contributed to an increase of $4.7 million in current year interest income, and higher average core loan (or total loans excluding PPP loans) balances of $227.1 million, which contributed to an increase of $14.9 million in current year interest income. In addition, the average yield earned on investment securities and the average normalized yield on core loans (or total loans excluding PPP) increased by 17 bp and 15 bp, respectively, which increased interest income by approximately $2.5 million and $15.2 million, respectively. These increases were partially offset by the aforementioned decline in PPP net interest income and loan fees from $26.4 million in 2021 to $3.6 million in 2022.
The increase in interest income in 2021 from 2020 was primarily due to higher net interest income and fees on PPP loans of $26.4 million in 2021, compared to $12.2 million in 2020, due to higher forgiveness and payoffs, combined with the $238.4 million increase in average investment securities which contributed to an increase of $5.4 million in interest income. These increases were partially offset by a decline in average yields earned on the investment securities portfolio of 51 bp, which contributed to decline in interest income of $6.8 million. In addition, the normalized average yield on core loans (or total loans excluding PPP loans) declined by 29 bp.
Interest Expense
In 2022, interest expense was $17.1 million which represented an increase of $9.4 million, or 121.6%, compared to interest expense of $7.7 million in 2021, which was a decrease of $7.0 million, or 47.6%, compared to $14.7 million in 2020.
In 2022, the increases in the average rates paid on interest-bearing deposits of 16 bp, FHLB advances and other short-term borrowings of 254 bp, and long-term debt of 78 bp, contributed to the increase in interest expense in 2022 from 2021 of $7.5 million, $0.9 million, and $0.8 million, respectively.
In 2021, the decreases in the average rates paid on savings and money market deposits of 7 bp, time deposits up to $250,000 of 41 bp, and time deposits of over $250,000 of 58 bp, contributed to the decrease in interest expense in 2021 from 2020 of $1.5 million, $0.9 million, and $3.2 million, respectively. In addition, the decreases in average time deposits over $250,000 and FHLB advances and other short-term borrowings contributed to the decrease in 2021 interest expense of $1.2 million and $0.7 million, respectively.
Net Interest Margin
Our net interest margin was 3.09%, 3.18% and 3.30% in 2022, 2021 and 2020, respectively. The decrease in our net interest margin in 2022 from 2021 was primarily due to the lower recognition of net loan fees related to loans originated and forgiven
45
under the PPP, combined with higher rates paid on interest-bearing deposits and borrowings. Excluding the PPP net interest income and net loan fees of $3.6 million, $26.4 million, and $12.2 million in the years ended December 31, 2022, 2021, and 2020, respectively, our net interest margin was 3.05%, 2.96%, and 3.29% in the years ended December 31, 2022, 2021, and 2020, respectively.
The decrease in our net interest margin in 2021 from 2020 was primarily due to lower yields on our interest-earning assets due to the historically low interest rate environment we were operating in during 2021 due to the pandemic environment. Average yields earned on interest-earning assets declined by 24 bp, led by declines in average yields earned on investment securities of 51 bp. Excluding net interest income and fees on PPP loans, our normalized average yield on loans declined by 29 bp. These decreases were partially offset by a 18 bp decrease in average rates paid on interest-bearing liabilities.
Non-GAAP Financial Measures
To supplement our consolidated financial statements presented in accordance with GAAP, the Company also uses non-GAAP financial measures in addition to our GAAP results. The Company believes non-GAAP financial measures may provide useful information for evaluating our cash operating performance, ability to service debt, compliance with debt covenants and measurement against competitors. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies.
Table 3. Non-GAAP Financial Measures
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Net interest income - Excluding PPP loans | $ | 211,925 | $ | 184,695 | $ | 185,478 | ||||
| Add: Net interest income on PPP loans | 3,638 | 26,352 | 12,205 | |||||||
| Net interest income - Reported | $ | 215,563 | $ | 211,047 | $ | 197,683 | ||||
| Average interest earning assets - Excluding PPP loans | $ | 6,974,032 | $ | 6,253,398 | $ | 5,656,904 | ||||
| Add: Average PPP loans | 29,200 | 389,795 | 358,262 | |||||||
| Average interest earning assets - Reported | $ | 7,003,232 | $ | 6,643,193 | $ | 6,015,166 | ||||
| Net interest margin - Excluding PPP loans | 3.05 | % | 2.96 | % | 3.29 | % | ||||
| Add: Impact of PPP loans on net interest margin | 0.04 | 0.22 | 0.01 | |||||||
| Net interest margin - Reported | 3.09 | % | 3.18 | % | 3.30 | % | ||||
| Interest income and fees on loans - Excluding PPP loans | $ | 196,642 | $ | 167,426 | $ | 173,924 | ||||
| Add: Net interest income and fees on PPP loans | 3,638 | 26,352 | 12,205 | |||||||
| interest income and fees on loans - Reported | $ | 200,280 | $ | 193,778 | $ | 186,129 | ||||
| Average core loans - Excluding PPP loans | $ | 5,269,373 | $ | 4,681,721 | $ | 4,496,907 | ||||
| Add: Average PPP loans | 29,200 | 389,795 | 358,262 | |||||||
| Average total loans - Reported | $ | 5,298,573 | $ | 5,071,516 | $ | 4,855,169 | ||||
| Average yield on core loans - Excluding PPP loans | 3.73 | % | 3.58 | % | 3.87 | % | ||||
| Add: Impact of PPP loans on average yield on loans | 0.05 | 0.24 | (0.04) | |||||||
| Average yield on total loans - Reported | 3.78 | % | 3.82 | % | 3.83 | % |
46
Other Operating Income
The following table sets forth components of other operating income and the total as a percentage of average assets for the periods indicated.
Table 4. Components of Other Operating Income
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||
| (Dollars in thousands) | 2022 | 2021 | 2020 | to 2021 | to 2020 | to 2021 | to 2020 | ||||||||||||||||||
| Mortgage banking income: | |||||||||||||||||||||||||
| Net loan servicing fees | $ | 2,259 | $ | 2,733 | $ | 2,754 | $ | (474) | $ | (21) | (17.3) | % | (0.8) | % | |||||||||||
| Amortization of mortgage servicing rights | (1,295) | (3,468) | (6,167) | 2,173 | 2,699 | (62.7) | (43.8) | ||||||||||||||||||
| Net gain on sale of residential mortgage loans | 1,778 | 6,376 | 16,043 | (4,598) | (9,667) | (72.1) | (60.3) | ||||||||||||||||||
| Unrealized gain (loss) on interest rate locks | 8 | 98 | (76) | (90) | 174 | (91.8) | (228.9) | ||||||||||||||||||
| Loan placement fees | 1,060 | 1,993 | 1,128 | (933) | 865 | (46.8) | 76.7 | ||||||||||||||||||
| Service charges on deposit accounts | 8,197 | 6,358 | 6,234 | 1,839 | 124 | 28.9 | 2.0 | ||||||||||||||||||
| Other service charges and fees | 19,025 | 18,367 | 14,867 | 658 | 3,500 | 3.6 | 23.5 | ||||||||||||||||||
| Income from fiduciary activities | 4,565 | 5,075 | 4,829 | (510) | 246 | (10.0) | 5.1 | ||||||||||||||||||
| Income from bank-owned life insurance | 1,865 | 3,493 | 3,803 | (1,628) | (310) | (46.6) | (8.2) | ||||||||||||||||||
| Net gains (losses) on sales of investment securities | 8,506 | 150 | (201) | 8,356 | 351 | 5,570.7 | (174.6) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 186 | 364 | 415 | (178) | (51) | (48.9) | (12.3) | ||||||||||||||||||
| Net loss on sales of foreclosed assets | — | — | (15) | — | 15 | N.M. | (100.0) | (*) | |||||||||||||||||
| Income recovered on nonaccrual loans previously charged-off | 279 | 261 | 180 | 18 | 81 | 6.9 | 45.0 | ||||||||||||||||||
| Other recoveries | 100 | 81 | 126 | 19 | (45) | 23.5 | (35.7) | ||||||||||||||||||
| Commissions on sale of checks | 307 | 307 | 279 | — | 28 | — | 10.0 | ||||||||||||||||||
| Other | 1,079 | 872 | 999 | 207 | (127) | 23.7 | (12.7) | ||||||||||||||||||
| Total other operating income | $ | 47,919 | $ | 43,060 | $ | 45,198 | $ | 4,859 | $ | (2,138) | 11.3 | (4.7) | |||||||||||||
| Total other operating income as a percentage of average assets | 0.65 | % | 0.61 | % | 0.70 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") |
Total other operating income of $47.9 million in 2022 increased by $4.9 million, or 11.3%, from the $43.1 million earned in 2021, which decreased by $2.1 million, or 4.7%, from the $45.2 million earned in 2020.
The increase in other operating income in 2022 from 2021 was primarily due to the $8.5 million gain on sale of Class B common stock of Visa, Inc. ("Visa") and higher service charges on deposit accounts of $1.8 million. Due to transfer restrictions on the Visa Class B common stock and the lack of a readily determinable fair value, the investment was carried at the Company's zero cost basis, therefore the entire net proceeds from the sale of $8.5 million were recorded as a gain on sale of investment securities. These increases were partially offset by lower mortgage banking income of $3.9 million and lower income from bank-owned life insurance ("BOLI") of $1.6 million. The lower mortgage banking income was primarily attributable to fewer loans sold as a result of the increases in interest rates in 2022. The Company's Home Loans division recorded $568.2 million in loan originations in 2022, down from $1.18 billion in loan originations in 2021. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the increase in market interest rates. The decline in income from BOLI in 2022 from 2021 was primarily attributable to significant market volatility. The Company has certain company-owned life insurance policies used to hedge its deferred compensation plans, which are tied to the equity markets and had losses in 2022, therefore, the Company has also recognized offsetting negative deferred compensation expense in other operating expenses.
The decrease in other operating income in 2021 from 2020 was primarily due to lower mortgage banking income of $6.0 million and lower bank-owned life insurance of $0.3 million, partially offset by higher other service charges and fees of $3.5 million. The lower mortgage banking income was attributable to fewer loans sold as more loans were placed in our
47
residential mortgage loan portfolio in 2021 compared to 2020, combined with thinner gain on sale margins. The Company's Home Loans division had another impressive year with $1.18 billion in loan originations in 2021, down just slightly from the record $1.20 billion in loan originations in 2020. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the increase in market interest rates. These decreases were partially offset by higher other service charges and fees, primarily attributable to higher ATM and debit card fees. During the second quarter of 2020, certain service charges were suspended to support our customers through the pandemic. In addition, there were less transactional activity due to the pandemic resulting in lower service charges on deposit accounts and other service charges and fees during 2020.
Other Operating Expense
The following table sets forth components of other operating expense and the total as a percentage of average assets for the periods indicated.
Table 5. Components of Other Operating Expense
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||
| (Dollars in thousands) | 2022 | 2021 | 2020 | to 2021 | to 2020 | to 2021 | to 2020 | ||||||||||||||||||
| Salaries and employee benefits | $ | 88,781 | $ | 90,213 | $ | 83,848 | $ | (1,432) | $ | 6,365 | (1.6) | % | 7.6 | % | |||||||||||
| Net occupancy | 16,963 | 16,133 | 15,162 | 830 | 971 | 5.1 | 6.4 | ||||||||||||||||||
| Legal and professional services | 10,792 | 10,452 | 9,035 | 340 | 1,417 | 3.3 | 15.7 | ||||||||||||||||||
| Computer software expense | 14,840 | 13,304 | 12,717 | 1,536 | 587 | 11.5 | 4.6 | ||||||||||||||||||
| Communication expense | 2,958 | 3,271 | 3,225 | (313) | 46 | (9.6) | 1.4 | ||||||||||||||||||
| Equipment | 4,238 | 4,344 | 4,531 | (106) | (187) | (2.4) | (4.1) | ||||||||||||||||||
| Advertising expense | 4,151 | 5,495 | 3,791 | (1,344) | 1,704 | (24.5) | 44.9 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Pension plan and SERP expense | 5,339 | 1,254 | 1,253 | 4,085 | 1 | 325.8 | 0.1 | ||||||||||||||||||
| Foreclosed asset expense | 1 | 3 | 71 | (2) | (68) | (66.7) | (95.8) | ||||||||||||||||||
| Charitable contributions | 453 | 179 | 272 | 274 | (93) | 153.1 | (34.2) | ||||||||||||||||||
| FDIC insurance assessment | 2,322 | 2,197 | 1,857 | 125 | 340 | 5.7 | 18.3 | ||||||||||||||||||
| Miscellaneous loan expenses | 1,339 | 1,657 | 1,708 | (318) | (51) | (19.2) | (3.0) | ||||||||||||||||||
| ATM and debit card expenses | 3,025 | 3,149 | 2,289 | (124) | 860 | (3.9) | 37.6 | ||||||||||||||||||
| Armored car expenses | 1,068 | 891 | 966 | 177 | (75) | 19.9 | (7.8) | ||||||||||||||||||
| Entertainment and promotions | 1,513 | 1,289 | 797 | 224 | 492 | 17.4 | 61.7 | ||||||||||||||||||
| Stationery and supplies | 722 | 903 | 890 | (181) | 13 | (20.0) | 1.5 | ||||||||||||||||||
| Directors' fees and expenses | 1,290 | 876 | 863 | 414 | 13 | 47.3 | 1.5 | ||||||||||||||||||
| Directors' deferred compensation plan expense | (1,029) | 1,292 | (911) | (2,321) | 2,203 | (179.6) | (241.8) | ||||||||||||||||||
| Branch consolidation costs | 612 | 436 | 1,631 | 176 | (1,195) | 40.4 | (73.3) | ||||||||||||||||||
| Litigation settlement | — | — | 750 | — | (750) | N.M. | (100.0) | (*) | |||||||||||||||||
| FHLB advance prepayment fee | — | — | 747 | — | (747) | N.M. | (100.0) | (*) | |||||||||||||||||
| Loss (gain) on disposal of fixed assets | 5 | 101 | 552 | (96) | (451) | (95.0) | (81.7) | ||||||||||||||||||
| Other | 6,603 | 5,607 | 5,693 | 996 | (86) | 17.8 | (1.5) | ||||||||||||||||||
| Total other operating expense | $ | 165,986 | $ | 163,046 | $ | 151,737 | $ | 2,940 | $ | 11,309 | 1.8 | 7.5 | |||||||||||||
| Total other operating expense as a percentage of average assets | 2.26 | % | 2.30 | % | 2.36 | % | |||||||||||||||||||
| (*) Not meaningful ("N.M.") | |||||||||||||||||||||||||
| Note: Certain amounts reported in prior years in the financial statements have been reclassified to conform to the current year’s presentation. |
Total other operating expense of $166.0 million in 2022 increased by $2.9 million, or 1.8%, from total operating expense of $163.0 million in 2021, which increased by $11.3 million, or 7.5%, compared to 2020.
48
The increase in total other operating expense in 2022, compared to 2021, was primarily due to higher pension plan and SERP expenses of $4.1 million, higher computer software expense of $1.5 million, and higher net occupancy expense of $0.8 million, partially offset by lower directors' deferred compensation plan expenses of $2.3 million, lower salaries and employee benefits of $1.4 million, and lower advertising expense of $1.3 million. The increase in pension plan and SERP expense was primarily attributable to a one-time non-cash charge of $4.9 million related to the termination and settlement of the Company's defined benefit retirement plan. The lower directors' deferred compensation plan expenses was primarily due to volatility in the equity markets.
The increase in total other operating expense in 2021, compared to 2020, was primarily due to a higher salaries and employee benefits of $6.4 million, higher net occupancy expense of $1.0 million, higher legal and professional services of $1.4 million, higher advertising expense of $1.7 million, and higher directors' deferred compensation plan expenses of $2.2 million. The increase in salaries and employee benefits is primarily due to strategic hiring for our RISE2020 and BaaS initiatives, higher incentive compensation due to improved Company performance and nonrecurring severance payments. The higher advertising expense is primarily due to the Company's new branding along with marketing expenses for our new Shaka product. Fluctuations in the directors' deferred compensation expense are primarily due to volatility in the equity markets. These increases were partially offset by several nonrecurring expenses in late 2020 which included: $1.6 million in branch consolidation costs related to the consolidation of three in-store branches and one traditional branch in 2020 compared to $0.4 million in branch consolidation costs related to the consolidation of one traditional branch in 2021, $0.8 million in settlements of legal proceedings, a $0.7 million FHLB advance prepayment fee, and $0.6 million in losses on disposal of fixed assets in 2020, compared to $0.1 million in losses in 2021.
The following table sets forth a reconciliation to our efficiency ratio for each of the dates indicated and the impact of the reclassification of the provision for credit losses in the consolidated statements of income:
Table 6. Reconciliation of Efficiency Ratio
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| As Reclassified: | ||||||||||
| Total other operating expenses | $ | 165,986 | $ | 163,046 | $ | 151,737 | ||||
| Net interest income | 215,563 | 211,047 | 197,683 | |||||||
| Total other operating income | 47,919 | 43,060 | 45,198 | |||||||
| Total revenue | $ | 263,482 | $ | 254,107 | $ | 242,881 | ||||
| Efficiency ratio | 63.00 | % | 64.16 | % | 62.47 | % | ||||
| Unadjusted: | ||||||||||
| Total other operating expenses | $ | 165,986 | $ | 163,046 | $ | 154,731 | ||||
| Net interest income | $ | 215,563 | $ | 211,047 | $ | 197,683 | ||||
| Total other operating income | 47,919 | 43,060 | 45,198 | |||||||
| Total revenue | $ | 263,482 | $ | 254,107 | $ | 242,881 | ||||
| Efficiency ratio | 63.00 | % | 64.16 | % | 63.71 | % | ||||
| Impact of Change: | ||||||||||
| Total operating expenses | $ | — | $ | — | $ | (2,994) | ||||
| Net interest income | — | — | — | |||||||
| Total other operating income | — | — | — | |||||||
| Total revenue | $ | — | $ | — | $ | — | ||||
| Efficiency ratio | — | % | — | % | (1.24) | % |
49
A key measure of operating efficiency tracked by management is the efficiency ratio, which is calculated by dividing total other operating expenses by total pre-provision revenue (net interest income plus other operating income). Management believes that the efficiency ratio provides useful supplemental information that is important to a proper understanding of the company's core business results by investors. Our efficiency ratio should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to the efficiency ratio presented by other companies.
Our efficiency ratio improved to 63.00% in 2022, compared to 64.16% in 2021 and 62.47% (as reclassified) in 2020. The improvement in our efficiency ratio in 2022 compared to 2021, was primarily driven by the aforementioned increases in net interest income and other operating income, offset by the increase in other operating expense.
In 2021, the provision for off-balance sheet credit exposures was reclassified from other operating expense and is now included in the provision for credit losses in the consolidated statements of income. The efficiency ratio in 2020 has been adjusted retrospectively to reflect this change.
Income Taxes
In 2022, the Company recorded income tax expense of $24.8 million, compared to $25.8 million in 2021, and $11.8 million in 2020. Our effective tax rate was 25.2% in 2022 compared to 24.4% in 2021 and 24.0% in 2020.
The decrease in income tax expense in 2022 from 2021 was primarily due to lower pre-tax income. The increase in the effective tax rate in 2022 from 2021 was primarily attributable to lower tax-exempt income from BOLI, decreasing the impact of net favorable permanent differences.
The increase in income tax expense and the effective tax rate in 2021 from 2020 was primarily attributable to higher pre-tax income, primarily due to a credit to the provision for credit losses.
As of December 31, 2022, the valuation allowance on our net deferred tax assets ("DTA") totaled $3.4 million, which related to our DTA from net apportioned net operating loss ("NOL") carryforwards for California state income tax purposes as we do not expect to generate sufficient income in California to utilize the DTA. Net of this valuation allowance, the Company's net DTA totaled $48.5 million as of December 31, 2022, compared to a net DTA of $25.8 million as of December 31, 2021, and is included in other assets in the Company's consolidated balance sheets.
On August 16, 2022, the Inflation Reduction Act ("IRA") of 2022 was signed into law to implement new tax provisions and provide various incentives and tax credits. The IRA created a 15% corporate alternative minimum tax and an excise tax of 1% on stock repurchases from publicly traded U.S. corporations, among other changes. As of December 31, 2022, the Company has determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions have a significant impact on income tax expense.
Financial Condition
Total assets of $7.43 billion at December 31, 2022 increased by $13.7 million, or 0.2%, from the $7.42 billion at December 31, 2021, and total liabilities of $6.98 billion at December 31, 2022 increased by $119.1 million, or 1.7%, from the $6.86 billion at December 31, 2021. The increase in total assets and total liabilities in 2022 was primarily due to our strong loan and deposit growth.
Loan Portfolio
Our lending activities are focused on commercial, financial and agricultural loans, commercial mortgages, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgages, home equity and consumer loans to local home-buyers and individuals. Our strategy for generating commercial loans has traditionally relied upon teams of commercial real estate and commercial banking officers organized by geographical and industry lines who are responsible for client prospecting and business development.
To manage credit risk (i.e., the ability of borrowers to repay their loan obligations), management analyzes the borrower's financial condition, repayment source, collateral and other factors that could impact credit quality, such as national and local economic conditions and industry conditions related to respective borrowers. The general underwriting guidelines require analysis and documentation to include among other things, overall credit worthiness of borrower, guarantor support, use of funds, loan term, minimum equity, loan-to-value standards, repayment terms, sources of repayment, covenants, pricing, collateral, insurance, and documentation standards. All loan requests considered by us should be for a clearly defined legitimate
50
purpose with a determinable primary source, as well as alternate sources of repayment. All loans should be supported by appropriate documentation including, current financial statements, credit reports, collateral information, asset verification, tax returns, title reports, and appraisals (where appropriate).
We score consumer and small business loans using underwriting matrices ("Scorecards") developed based on the results of an analysis from a reputable national credit scoring company commissioned by our bank. The Scorecards use the attributes that were determined to most highly correlate with probability of repayment. Those attributes include, but are not limited to the following: (i) credit score, (ii) credit limit amount, and (iii) debt-to-income ratio.
Loans totaled $5.56 billion at December 31, 2022, which increased by $453.8 million, or 8.9%, from the $5.10 billion at December 31, 2021, which increased by $137.5 million, or 2.8%, from the $4.96 billion held at December 31, 2020. Core loans, or total loans excluding PPP loans, increased by $542.6 million, or 10.8%, in 2022. The increase in our loan portfolio in 2022 was largely due to strong demand from new and existing customers. The increase in total loans included net increases in the following loan portfolios: other commercial, financial, and agricultural of $13.8 million, or 2.6%, construction of $43.9 million, or 35.7%, residential mortgage of $65.0 million, or 3.5%, home equity of $102.1 million, or 16.0%, commercial mortgage of $142.9 million, or 11.7%, and consumer of $174.9 million, or 28.0%. These increases were offset by a net decrease in the PPP loan portfolio of $88.8 million. In 2022, we did not foreclose on any loans. In addition, we recorded loan charge-offs of $8.4 million.
The following table sets forth information regarding outstanding loans, net of deferred (fees) costs, by category as of the dates indicated.
Table 7. Loans by Categories
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Commercial, financial and agricultural: | ||||||
| SBA PPP | $ | 2,555 | $ | 91,327 | ||
| Other | 543,947 | 530,121 | ||||
| Real estate: | ||||||
| Construction | 166,723 | 122,867 | ||||
| Residential mortgage | 1,940,999 | 1,875,980 | ||||
| Home equity | 739,380 | 637,249 | ||||
| Commercial mortgage | 1,363,075 | 1,220,204 | ||||
| Consumer | 798,787 | 623,901 | ||||
| Total loans, net of deferred fees and costs | 5,555,466 | 5,101,649 | ||||
| Allowance for credit losses | (63,738) | (68,097) | ||||
| Net loans | $ | 5,491,728 | $ | 5,033,552 |
51
The following table sets forth the geographic distribution of our loan portfolio, net of deferred (fees) costs, and related ACL as of the dates indicated.
Table 8. Loans by Geographic Distribution
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Hawaii | U.S. Mainland | Total | Hawaii | U.S. Mainland | Total | ||||||||||||||||
| Commercial, financial and agricultural: | ||||||||||||||||||||||
| SBA PPP | $ | 2,555 | $ | — | $ | 2,555 | $ | 87,459 | $ | 3,868 | $ | 91,327 | ||||||||||
| Other | 383,665 | 160,282 | 543,947 | 422,388 | 107,733 | 530,121 | ||||||||||||||||
| Real estate: | ||||||||||||||||||||||
| Construction | 150,208 | 16,515 | 166,723 | 122,867 | — | 122,867 | ||||||||||||||||
| Residential mortgage | 1,940,999 | — | 1,940,999 | 1,875,980 | — | 1,875,980 | ||||||||||||||||
| Home equity | 739,380 | — | 739,380 | 637,249 | — | 637,249 | ||||||||||||||||
| Commercial mortgage | 1,029,708 | 333,367 | 1,363,075 | 922,146 | 298,058 | 1,220,204 | ||||||||||||||||
| Consumer | 346,789 | 451,998 | 798,787 | 333,843 | 290,058 | 623,901 | ||||||||||||||||
| Total loans, net of deferred fees and costs | 4,593,304 | 962,162 | 5,555,466 | 4,401,932 | 699,717 | 5,101,649 | ||||||||||||||||
| Allowance for credit losses | (45,169) | (18,569) | (63,738) | (55,808) | (12,289) | (68,097) | ||||||||||||||||
| Net loans | $ | 4,548,135 | $ | 943,593 | $ | 5,491,728 | $ | 4,346,124 | $ | 687,428 | $ | 5,033,552 |
Commercial, Financial and Agricultural - Small Business Administration Payroll Protection Program
The bank is a SBA approved lender and actively participated in assisting customers with loan applications for the SBA’s Paycheck Protection Program, or PPP, which was part of the CARES Act. PPP loans have a two or five-year term and earn interest at 1%. The SBA pays the originating bank a processing fee ranging from 1% to 5%, based on the size of the loan, which the Company is recognizing over the life of the loan. The Company saw tremendous interest in the PPP. The SBA began accepting submissions for the initial round of PPP loans on April 3, 2020. In April 2020, the Paycheck Protection Program and Health Care Enhancement Act added an additional round of funding for the PPP. In June 2020, the Paycheck Protection Program Flexibility Act of 2020 was enacted, which among other things, gave borrowers additional time and flexibility to use PPP loan proceeds. Through the end of the second round in August 2020, the Company funded over 7,200 PPP loans totaling $558.9 million and received gross processing fees of $21.2 million. In December 2020, the Consolidated Appropriations Act, 2021 was passed which among other things, included a third round of funding and a new simplified forgiveness procedure for PPP loans of $150,000 or less. During 2021, the Company funded over 4,600 loans totaling $320.9 million in the third round, which ended on May 31, 2021, and received additional gross processing fees of $18.4 million. The Company developed a PPP forgiveness portal and with assistance from a third party vendor has assisted its customers with applying for forgiveness from the SBA. We have received forgiveness payments and repayments from borrowers totaling over $877.1 million as of December 31, 2022. A total outstanding balance of $2.7 million and net deferred fees of $0.1 million remain as of December 31, 2022.
Commercial, Financial and Agricultural - Other
Loans in this category consist primarily of term loans and lines of credit to small and middle-market businesses and professionals. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policy and practice generally requires additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk. Risk of credit losses could be greater in this loan category relative to secured loans where a greater percentage of the loan amount is usually covered by collateral. Nonetheless, any collateral or personal guarantees obtained on commercial loans can mitigate the increased risk and help to reduce credit losses.
Our approach to commercial lending involves teams of lending and cash management personnel who focus on relationship development including loans, deposits and other bank services to new and existing commercial clients.
In 2022, our commercial, financial, and agricultural loan portfolio, excluding PPP loans, increased by $13.8 million, which was attributable to an increase in the U.S. Mainland portfolio of $52.5 million, offset by a decline in the Hawaii portfolio of $38.7 million. Our commercial, financial, and agricultural loan portfolio, excluding PPP loans, decreased by $15.0 million in 2021.
52
Real Estate—Construction
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability. Construction loans pose higher credit risks than typical secured loans. In addition to the financial strength of the borrower, construction loans have the added element of completion risk, which is the risk that the project will not be completed on time and within budget, resulting in additional costs that could affect the economic viability of the project and market risk at the time construction is complete.
In 2022, our construction loan portfolio increased by $43.9 million. Our construction loan portfolio decreased by $2.5 million in 2021. These fluctuations are driven by the start and completion of construction projects and are consistent with a normal construction cycle.
Interest Reserves
Our policies require interest reserves for construction loans, including loans to build commercial buildings, residential developments (both large tract projects and individual houses), and multi-family projects.
The outstanding principal balance of loans with interest reserves was $68.6 million at December 31, 2022, compared to $51.3 million in the prior year, while remaining interest reserves was $10.5 million, or 15.3% of the outstanding principal balance of loans with interest reserves at December 31, 2022, compared to $5.2 million, or 10.1% of the outstanding principal balance of loans with interest reserves at December 31, 2021.
Interest reserves allow the Company to advance funds to borrowers to make scheduled payments during the construction period. These advances typically are capitalized and added to the borrower's outstanding loan balance, although we have the right to demand payment under certain circumstances. Our policy is to determine if interest reserve amounts are appropriately included in each project's construction budget and are adequate to cover the expected duration of the construction period.
The amount, terms, and conditions of the interest reserve are established when a loan is originated, although we generally have the option to demand payment if the credit profile of the borrower changes. We evaluate the viability and appropriateness of the construction project based on the project's complexity and feasibility, the timeline, as well as the creditworthiness of the borrowers, sponsors and/or guarantors, and the value of the collateral.
In the event that unfavorable circumstances alter the original project schedule (e.g., cost overruns, project delays, etc.), our policy is to evaluate whether or not it is appropriate to maintain interest capitalization or demand payment of interest in cash and we will work with the borrower to explore various restructuring options, which may include obtaining additional equity and/or requiring additional collateral. We may also require borrowers to directly pay scheduled interest payments.
Our process for determining that construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions. As each project progresses, the projections are measured against actual disbursements and sales/lease results to determine if the project is on schedule and performing as planned.
The specific monitoring requirements for each loan vary depending on the size and complexity of the project and the experience and financial strength of the borrower, sponsor and/or guarantor. At a minimum, to ensure that loan proceeds are properly disbursed and to assess whether it is appropriate to capitalize interest or demand cash payment of interest, our monitoring process generally includes:
•Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
•Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
•Determination that there continues to be satisfactory project progress.
In certain rare circumstances, we may decide to extend, renew, and/or restructure the terms of a construction loan. Reasons for the restructure can range from cost overruns to project delays and the restructuring can result in additional funds being advanced or an extension of the maturity date of the loan. Prior to the loan being restructured, our policy is to perform a detailed analysis to ensure that the economics of the project remain feasible and that the risks to the Company are within acceptable lending guidelines.
53
Real Estate—Mortgage
The following table sets forth information with respect to the composition of the Real Estate—Mortgage loan portfolio as of the dates indicated.
Table 9. Mortgage Loan Portfolio Composition
| December 31, 2022 | December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Residential: | |||||||||||||
| Closed-end loans | $ | 1,940,999 | 48.0 | % | $ | 1,875,980 | 50.2 | % | |||||
| Home equity line-of-credit ("HELOC") | 739,380 | 18.3 | 637,249 | 17.1 | |||||||||
| Subtotal | 2,680,379 | 66.3 | 2,513,229 | 67.3 | |||||||||
| Commercial mortgage | 1,363,075 | 33.7 | 1,220,204 | 32.7 | |||||||||
| Total mortgage loans | $ | 4,043,454 | 100.0 | % | $ | 3,733,433 | 100.0 | % |
Residential
Residential mortgage loans include fixed-rate and adjustable-rate loans primarily secured by single-family owner-occupied primary residences in Hawaii. Maximum loan-to-value ratios of 80% are typically required for fixed-rate and adjustable-rate loans secured by single-family owner-occupied residences, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk. With an average loan origination size of approximately $0.6 million, marketable collateral and a stable Hawaii residential real estate market, credit losses on residential mortgage loans have been minimal during the past several years. However, economic conditions including unemployment levels, future changes in interest rates and other market factors can impact the marketability and value of collateral and thus the level of credit risk inherent in the portfolio.
Closed-end residential mortgage loan balances as of December 31, 2022 totaled $1.94 billion, increasing by $65.0 million, or 3.5%, from the $1.88 billion held at year-end 2021, which increased by $185.8 million, or 11.0%, from the $1.69 billion held at year-end 2020. The increase in closed-end residential mortgage loan balances in 2022 was primarily due to a higher amount of loans placed in the residential mortgage portfolio.
Residential mortgage loans held for sale at December 31, 2022 totaled $1.1 million, a decrease of $2.4 million, or 68.7%, from the December 31, 2021 balance of $3.5 million, which decreased by $13.2 million, or 78.8%, from the December 31, 2020 balance of $16.7 million. We did not securitize any residential mortgage loans in 2022, 2021 and 2020.
Home Equity
Home equity lines of credit ("HELOCs"), which typically carry floating or fixed interest rates, are underwritten according to policy and guidelines reviewed and approved by the Board of Directors. All HELOCs originated since early 2011 have a ten-year draw period followed by a 20-year repayment period during which the principal balance will be fully amortized. HELOCs are underwritten using a qualifying payment which assumes the line is fully drawn and is amortizing as if it was in the repayment period. Underwriting criteria include a minimum FICO score, maximum debt-to-income ratio ("DTI"), and maximum combined loan-to-value ratio ("CLTV"). HELOCs are monitored based on default, delinquency, end of draw period, and maturity.
HELOC balances as of December 31, 2022 totaled $739.4 million, increasing by $102.1 million, or 16.0%, from the $637.2 million held at December 31, 2021, which increased by $86.0 million, or 15.6%, from the $551.3 million held at December 31, 2020.
Commercial Mortgage
Real estate mortgage loans secured by commercial properties continue to represent a sizable portion of our loan portfolio. Our policy with respect to commercial mortgages is that loans be made for sound purposes, have a definite source and/or plan of repayment established at inception, and be backed up by reliable secondary sources of repayment and satisfactory collateral
54
with good marketability. Loans secured by commercial property carry a greater risk than loans secured by residential property due to operating income risk. Operating income risk is the risk that the borrower will be unable to generate sufficient cash flow from the operation of the property. The commercial real estate market and interest rate conditions through economic cycles will impact risk levels.
Commercial mortgage balances as of December 31, 2022 totaled $1.36 billion, increasing by $142.9 million, or 11.7%, from the $1.22 billion held at December 31, 2021, which increased by $63.9 million, or 5.5%, from the $1.16 billion held at December 31, 2020. The increase in commercial mortgage balances in 2022 was primarily due to increased demand from both new and existing customers.
Consumer Loans
The following table sets forth the major components of our consumer loan portfolio as of the dates indicated.
Table 10. Consumer Loan Portfolio Composition
| December 31, 2022 | December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Automobile | $ | 368,266 | 46.1 | % | $ | 298,415 | 47.8 | % | |||||
| Purchased unsecured consumer | 314,925 | 39.4 | 205,599 | 33.0 | |||||||||
| Other revolving credit plans | 80,351 | 10.1 | 78,673 | 12.6 | |||||||||
| Student loans | 1,064 | 0.1 | 1,862 | 0.3 | |||||||||
| Other | 34,181 | 4.3 | 39,352 | 6.3 | |||||||||
| Total consumer | $ | 798,787 | 100.0 | % | $ | 623,901 | 100.0 | % |
For consumer loans, credit risk is managed on a pooled basis. Considerations include an evaluation of the quality, character and inherent risks in the loan portfolio, current and projected economic conditions and past loan loss experience. Consumer loans represent a moderate credit risk. Loans in this category are generally either unsecured or secured by personal assets such as automobiles. The average loan size is generally small and risk is diversified among many borrowers. Our policy is to utilize credit-scoring systems for most of our consumer loans, which offer the ability to modify credit exposure based on our risk tolerance and loss experience. From time to time, we will tactically deploy funds, which are not utilized in our current short-term core lending markets, by purchasing certain consumer loan portfolios.
Consumer loans totaled $798.8 million at December 31, 2022, increasing by $174.9 million, or 28.0%, from December 31, 2021 of $623.9 million, which increased by $144.5 million, or 30.1%, compared to the $479.4 million held at December 31, 2020.
At December 31, 2022, automobile loans, primarily indirect dealer loans, comprised 46.1% of consumer loans outstanding. Total automobile loans of $368.3 million at December 31, 2022 increased by $69.9 million, or 23.4%, from December 31, 2021 of $298.4 million, which increased by $47.7 million, or 19.0%, from $250.7 million at December 31, 2020.
In 2022, we purchased $106.2 million in U.S. Mainland automobile portfolios, which included a $4.7 million premium over the $101.5 million outstanding balance. In 2021, we purchased a U.S. Mainland automobile loan portfolio totaling $76.5 million, which included a $5.1 million premium over the $71.4 million outstanding balance. We did not purchase any U.S. Mainland automobile loan portfolios in 2020.
Purchased unsecured consumer loans of $314.9 million at December 31, 2022 increased by $109.3 million, or 53.2%, from December 31, 2021 of $205.6 million, which increased by $108.4 million, or 111.6%, from $97.2 million at December 31, 2020.
In 2022, we purchased $217.2 million in U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $229.3 million, reflecting a net discount of $12.1 million In 2021, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $199.8 million for $190.2 million, reflecting a net discount of $9.6 million. In 2020, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $54.8 million for $53.2 million, reflecting a net discount of $1.6 million.
55
Other revolving credit plans loans include extensions of credit to individuals and totaled $80.4 million at December 31, 2022, which increased by $1.7 million, or 2.1%, from December 31, 2021 of $78.7 million, which increased by $3.7 million, or 4.9%, from $75.0 million at December 31, 2020.
Total student loans of $1.1 million at December 31, 2022 decreased by $0.8 million, or 42.9%, from December 31, 2021 of $1.9 million, which decreased by $1.2 million, or 38.5%, from $3.0 million at December 31, 2020, primarily due to run-off.
Other consumer loans of $34.2 million at December 31, 2022 decreased by $5.2 million, or 13.1%, from December 31, 2021 of $39.4 million, which decreased by $14.2 million, or 26.5%, from $53.5 million at December 31, 2020.
Concentrations of Credit Risk
As of December 31, 2022, approximately $4.21 billion, or 75.8% of loans outstanding were real estate-related, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. As of December 31, 2021, approximately $3.86 billion, or 75.6% of loans outstanding were real estate-related, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The majority of our loans are made to companies and individuals with headquarters in, or residing in, the state of Hawaii. Consistent with our focus of being a Hawaii-based bank, 82.7% of our loan portfolio was concentrated in the Hawaii market while 17.3% was concentrated in the U.S. Mainland as of December 31, 2022. As of December 31, 2021, 86.3% and 13.7% were concentrated in the Hawaii market and U.S. Mainland, respectively.
Our foreign credit exposure as of December 31, 2022 and December 31, 2021 was minimal and did not exceed 1% of total assets.
Maturities and Sensitivities of Loans to Changes in Interest Rates
At December 31, 2022, all PPP loans were fixed-rate. Commercial, financial and agricultural loans, excluding PPP loans, were 52.6% fixed-rate and 47.4% variable-rate. Real estate construction loans were 40.2% fixed-rate and 59.8% variable-rate. Residential mortgage loans were 85.9% fixed-rate and 14.1% variable-rate. Home equity lines and loans were 12.8% fixed-rate and 87.2% variable-rate. Commercial mortgage loans were 55.0% fixed-rate and 45.0% variable-rate. Consumer loans were 90.8% fixed-rate and 9.2% variable-rate.
Commercial loans and commercial mortgage loans with variable interest rates are underwritten at the current market rate of interest. For commercial loans and commercial real estate loans with a fixed-rate period that are not fully amortizing, the loans are underwritten at the current market rate of interest. At the expiration of the fixed-rate period and/or maturity, the projected loan balance at that time is underwritten at an interest rate based on the current interest rate plus two percent per annum (2%).
Qualifying payments for our variable-rate residential mortgage loans with initial fixed-rate periods of five years or less are calculated using the greater of the note rate plus 2% per annum or the fully indexed rate. Payments for our variable-rate loans with a fixed-rate period of greater than five years are calculated using the greater of the note rate or the fully indexed rate. The qualifying payment for our HELOCs is based on the fully indexed rate plus the required principal plus interest payment due during the repayment period assuming the line was fully drawn. Our consumer lines of credit use a qualifying payment based on a percentage of the credit limit that exceeds the actual required fully indexed interest rate payment calculation.
56
The following table sets forth the maturity distribution and sensitivities of the loan portfolio to changes in interest rates at December 31, 2022. Maturities are based on contractual maturity dates and do not factor in principal amortization. This differs from the assumptions used in Table 22 - Interest Rate Sensitivity.
Table 11. Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
| Maturing | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||
| Commercial, financial and agricultural - PPP: | ||||||||||||||||||
| With fixed interest rates | $ | — | $ | 2,654 | $ | — | $ | — | $ | 2,654 | ||||||||
| With variable interest rates | — | — | — | — | — | |||||||||||||
| Total commercial, financial and agricultural - PPP | — | 2,654 | — | — | 2,654 | |||||||||||||
| Commercial, financial and agricultural - Other: | ||||||||||||||||||
| With fixed interest rates | 2,813 | 136,845 | 146,692 | — | 286,350 | |||||||||||||
| With variable interest rates | 21,790 | 171,025 | 14,467 | 50,863 | 258,145 | |||||||||||||
| Total commercial, financial and agricultural - other | 24,603 | 307,870 | 161,159 | 50,863 | 544,495 | |||||||||||||
| Construction: | ||||||||||||||||||
| With fixed interest rates | 1,777 | 7,269 | 57,110 | 1,125 | 67,281 | |||||||||||||
| With variable interest rates | 13,370 | 58,595 | 10,356 | 17,764 | 100,085 | |||||||||||||
| Total construction | 15,147 | 65,864 | 67,466 | 18,889 | 167,366 | |||||||||||||
| Residential mortgage: | ||||||||||||||||||
| With fixed interest rates | 767 | 16,798 | 223,872 | 1,426,364 | 1,667,801 | |||||||||||||
| With variable interest rates | 10 | 3,336 | 14,999 | 254,310 | 272,655 | |||||||||||||
| Total residential mortgage | 777 | 20,134 | 238,871 | 1,680,674 | 1,940,456 | |||||||||||||
| Home equity: | ||||||||||||||||||
| With fixed interest rates | 13 | 15,705 | 38,061 | 40,875 | 94,654 | |||||||||||||
| With variable interest rates | 3,012 | 6,329 | 10,871 | 622,520 | 642,732 | |||||||||||||
| Total home equity | 3,025 | 22,034 | 48,932 | 663,395 | 737,386 | |||||||||||||
| Commercial mortgage: | ||||||||||||||||||
| With fixed interest rates | 8,172 | 169,567 | 573,330 | — | 751,069 | |||||||||||||
| With variable interest rates | 56,251 | 317,893 | 239,785 | — | 613,929 | |||||||||||||
| Total commercial mortgage | 64,423 | 487,460 | 813,115 | — | 1,364,998 | |||||||||||||
| Consumer: | ||||||||||||||||||
| With fixed interest rates | 8,290 | 527,618 | 93,449 | 95,720 | 725,077 | |||||||||||||
| With variable interest rates | 16,305 | 31,106 | 111 | 26,358 | 73,880 | |||||||||||||
| Total consumer | 24,595 | 558,724 | 93,560 | 122,078 | 798,957 | |||||||||||||
| All loans: | ||||||||||||||||||
| With fixed interest rates | 21,832 | 876,456 | 1,132,514 | 1,564,084 | 3,594,886 | |||||||||||||
| With variable interest rates | 110,738 | 588,284 | 290,589 | 971,815 | 1,961,426 | |||||||||||||
| Gross loans | $ | 132,570 | $ | 1,464,740 | $ | 1,423,103 | $ | 2,535,899 | $ | 5,556,312 |
57
Provision and Allowance for Credit Losses for Loans
As described above under the "Critical Accounting Policies and Use of Estimates" section, the provision for credit losses ("Provision') for loans is determined by management's ongoing evaluation of the loan portfolio and our assessment of the ability of the ACL for loans to cover expected credit losses for loans. Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential problem loans, net charge-off experience, current repayment by borrowers, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company maintains its ACL at an appropriate level as of a given balance sheet date to absorb management's best estimate of expected credit losses in its loan portfolios that will likely be realized over the expected life of our loan portfolio. This is based upon management's comprehensive analysis of the risk profiles particular to the respective loan portfolios. Analysis of the appropriateness of the ACL for loans is performed quarterly to coincide with financial disclosure to the public and to the regulatory agencies and is governed by a Board-approved policy and methodology.
58
The following table sets forth certain information with respect to the ACL for loans as of the dates or for the periods indicated.
Table 12. Allowance for Credit Losses for Loans
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Allowance for Credit Losses ("ACL") for Loans | ||||||||||
| Balance at beginning of period | $ | 68,097 | $ | 83,269 | $ | 47,971 | ||||
| Adoption of ASU 2016-13 | — | — | 3,566 | |||||||
| Adjusted balance at beginning of period | 68,097 | 83,269 | 51,537 | |||||||
| Charge-offs: | ||||||||||
| Commercial, financial and agricultural - Other | 1,969 | 1,723 | 3,026 | |||||||
| Real estate: | ||||||||||
| Residential mortgage | — | — | 63 | |||||||
| Commercial mortgage | — | — | 75 | |||||||
| Consumer | 6,399 | 4,402 | 8,191 | |||||||
| Total | 8,368 | 6,125 | 11,355 | |||||||
| Recoveries: | ||||||||||
| Commercial, financial and agricultural - Other | 995 | 1,004 | 1,157 | |||||||
| Real estate: | ||||||||||
| Construction | 76 | 1,159 | 131 | |||||||
| Residential mortgage | 295 | 358 | 229 | |||||||
| Home equity | 36 | 9 | 33 | |||||||
| Commercial mortgage | — | 73 | 16 | |||||||
| Consumer | 2,319 | 2,673 | 2,591 | |||||||
| Total | 3,721 | 5,276 | 4,157 | |||||||
| Net loan charge-offs | 4,647 | 849 | 7,198 | |||||||
| Provision (credit) for credit losses for loans (1) | 288 | (14,323) | 38,930 | |||||||
| Balance at end of period | $ | 63,738 | $ | 68,097 | $ | 83,269 | ||||
| Average loans outstanding | $ | 5,298,573 | $ | 5,071,516 | $ | 4,855,169 | ||||
| Ratios: | ||||||||||
| ACL to total loans | 1.15 | % | 1.33 | % | 1.68 | % | ||||
| ACL to nonaccrual loans | 1,213.83 | % | 1,157.92 | % | 1,344.78 | % | ||||
| Net loan charge-offs to average loans outstanding | 0.09 | % | 0.02 | % | 0.15 | % | ||||
| (1) In 2020, the Company recorded a reserve on accrued interest receivable ("AIR") of $0.2 million for loans on active payment forbearance or deferral, which were granted to borrowers impacted by the COVID-19 pandemic. This reserve was recorded as a contra-asset against AIR with the offset to provision for credit losses. This reserve balance of $0.2 million was reversed during the second quarter of 2021 due to the significant decline in loans on active forbearance or deferral and the Company no longer has a reserve on accrued interest receivable as of December 31, 2021 or 2022. The provision for credit losses presented in this table excludes the provision (credit) for credit losses on AIR. |
On January 1, 2020, the Company adopted ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. The Company recorded increases of $3.6 million to the ACL for loans and $0.7 million to the reserve for off-balance sheet credit exposures, included in other liabilities, offset by a net decrease to retained earnings (or a net increase to accumulated deficit) of $3.2 million and a $1.1 million increase to other assets for the related impact to net deferred tax assets as of January 1, 2020 for the cumulative effect of adopting ASU 2016-13.
Our ACL for loans at December 31, 2022 totaled $63.7 million, which decreased by $4.4 million, or 6.4%, from $68.1 million at December 31, 2021, which decreased by $15.2 million, or 18.2%, from $83.3 million at December 31, 2020. When expressed
59
as a percentage of total loans, our ACL for loans was 1.15%, 1.33%, and 1.68% as of December 31, 2022, 2021 and 2020, respectively.
During 2022, we recognized a credit to the Provision of $1.3 million, which included a credit to the Provision for off-balance sheet credit exposures of $1.6 million, offset by a debit to the Provision for loans of $0.3 million. During 2021, we recognized a credit to the Provision of $14.6 million, which included a credit to the Provision for loans of $14.3 million, a credit to the Provision for accrued interest receivable of $0.2 million and a credit to the Provision for off-balance sheet credit exposures of $0.1 million. During 2020, we recognized a debit to the Provision of $42.1 million, which included a debit to the Provision for loans of $38.9 million, a debit to the Provision for off-balance sheet credit exposures of $2.9 million and a debit to the Provision for accrued interest receivable of $0.2 million.
The decrease in our ACL for loans as a percentage of total loans from December 31, 2021 to December 31, 2022 and the credit to the Provision in 2022 reflects continued improvements in the economic forecast used in our credit loss modeling and our strong credit quality.
Our ACL for loans as a percentage of our nonaccrual loans increased to 1,213.83% at December 31, 2022 from 1,157.92% at December 31, 2021, which decreased from 1,344.78% at December 31, 2020.
These trends were consistent with the Company's strong credit quality as represented by nonperforming assets of $5.3 million, $5.9 million, and $6.2 million at December 31, 2022, 2021 and 2020, respectively. Net charge-offs were $4.6 million, $0.8 million, and $7.2 million, respectively, for the years ended December 31, 2022, 2021 and 2020.
The following table sets forth the allocation of the ACL by loan category as of the dates indicated. Our practice is to make specific allocations on impaired loans and general allocations to each loan category based on management's risk assessment and estimated loss rate.
Table 13. Allocation of Allowance for Credit Losses for Loans
| December 31, 2022 | December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ACL for Loans | Loan Category as a % of Total Loans | ACL for Loans | Loan Category as a % of Total Loans | |||||||||
| Commercial, financial and agricultural: | |||||||||||||
| PPP | $ | 2 | — | % | $ | 77 | 1.8 | % | |||||
| Other | 6,822 | 9.8 | 10,314 | 10.4 | |||||||||
| Real estate: | |||||||||||||
| Construction | 2,867 | 3.0 | 3,908 | 2.4 | |||||||||
| Residential mortgage | 11,804 | 35.0 | 12,463 | 36.8 | |||||||||
| Home equity | 4,114 | 13.3 | 4,509 | 12.5 | |||||||||
| Commercial mortgage | 17,902 | 24.5 | 18,411 | 23.9 | |||||||||
| Consumer | 20,227 | 14.4 | 18,415 | 12.2 | |||||||||
| Total | $ | 63,738 | 100.0 | % | $ | 68,097 | 100.0 | % |
The ACL allocated to PPP loans totaled $2 thousand, or 0.1%, of total PPP loans at December 31, 2022, compared to $0.1 million, or 0.1% of related loans outstanding at December 31, 2021.
The ACL allocated to other commercial, financial and agricultural loans totaled $6.8 million, or 1.3%, of total other commercial, financial and agricultural loans at December 31, 2022, compared to $10.3 million, or 1.9%, of related loans outstanding at December 31, 2021.
The ACL allocated to construction loans totaled $2.9 million, or 1.7%, of total construction loans at December 31, 2022, compared to $3.9 million, or 3.2%, of related loans outstanding at December 31, 2021.
The ACL allocated to our residential mortgage loans totaled $11.8 million, or 0.6%, of total residential mortgage loans at December 31, 2022, compared to $12.5 million, or 0.7%, of related loans outstanding at December 31, 2021.
The ACL allocated to our home equity loans totaled $4.1 million, or 0.6%, of total home equity loans at December 31, 2022, compared to $4.5 million, or 0.7%, of related loans outstanding at December 31, 2021.
60
The ACL allocated to commercial mortgage loans totaled $17.9 million, or 1.3%, of total commercial mortgage loans at December 31, 2022, compared to $18.4 million, or 1.5%, of related loans outstanding at December 31, 2021.
The ACL allocated to consumer loans totaled $20.2 million, or 2.5% of total consumer loans at December 31, 2022, compared to $18.4 million, or 3.0% of related loans outstanding at December 31, 2021.
The decreases in the ending ACL amount and the ACL as a percentage of loans across all loan categories is primarily due to the continued improvement in credit quality and the economic forecast used in our credit loss modeling.
In accordance with GAAP, loans held for sale and other real estate assets are not included in our assessment of the ACL.
Nonperforming Assets, Accruing Loans Delinquent for 90 Days or More, Restructured Loans Still Accruing Interest
The following table sets forth nonperforming assets ("NPAs"), accruing loans delinquent for 90 days or more and restructured loans still accruing interest as of the dates indicated.
Table 14. Nonperforming Assets, Past Due and Restructured Loans
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Nonaccrual loans (1) | ||||||
| Commercial, financial and agricultural - Other | $ | 297 | $ | 183 | ||
| Real estate: | ||||||
| Residential mortgage | 3,808 | 4,623 | ||||
| Home equity | 570 | 786 | ||||
| Consumer | 576 | 289 | ||||
| Total nonaccrual loans | 5,251 | 5,881 | ||||
| Other real estate owned ("OREO") | ||||||
| Real estate: | ||||||
| Residential mortgage | — | — | ||||
| Total OREO | — | — | ||||
| Total nonperforming assets | 5,251 | 5,881 | ||||
| Accruing loans delinquent for 90 days or more (1) | ||||||
| Commercial, financial and agricultural - Other | 39 | 945 | ||||
| Real estate: | ||||||
| Residential mortgage | 559 | — | ||||
| Home equity | — | 44 | ||||
| Consumer | 1,240 | 374 | ||||
| Total accruing loans delinquent for 90 days or more | 1,838 | 1,363 | ||||
| Restructured loans still accruing interest (1) | ||||||
| Real estate: | ||||||
| Residential mortgage | 1,845 | 3,768 | ||||
| Commercial mortgage | 886 | 1,043 | ||||
| Consumer | 62 | 92 | ||||
| Total restructured loans still accruing interest | 2,793 | 4,903 | ||||
| Total NPAs, accruing loans delinquent for 90 days or more and restructured loans still accruing interest | $ | 9,882 | $ | 12,147 |
61
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Ratios: | ||||||
| Nonaccrual loans as a percentage of loans | 0.09 | % | 0.12 | % | ||
| Total NPAs as a percentage of loans and OREO | 0.09 | 0.12 | ||||
| Total NPAs and accruing loans delinquent for 90 days or more as a percentage of loans and OREO | 0.13 | 0.14 | ||||
| Total NPAs, accruing loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of loans and OREO | 0.18 | 0.24 | ||||
| Classified assets and OREO to tier 1 capital and ACL | 6.25 | 6.42 | ||||
| Year-to-date changes in NPAs: | ||||||
| Balance at beginning of year | $ | 5,881 | $ | 6,192 | ||
| Additions | 6,774 | 7,462 | ||||
| Reductions: | ||||||
| Payments | (2,410) | (3,112) | ||||
| Return to accrual status | (1,677) | (1,358) | ||||
| Charge-offs, valuation and other adjustments | (3,317) | (3,303) | ||||
| Total reductions | (7,404) | (7,773) | ||||
| Balance at end of year | $ | 5,251 | $ | 5,881 | ||
| (1) Section 4013 of the CARES Act and the revised Interagency Statement are being applied to loan modifications related to the COVID-19 pandemic as eligible and applicable. These loan modifications are not included in the delinquent or restructured loan balances presented above. |
Nonperforming assets, which includes nonaccrual loans, nonperforming loans classified as held for sale, if any, deferrals, and other real estate, totaled $5.3 million, or 0.07% of total assets at December 31, 2022, compared to $5.9 million, or 0.08% of total assets at December 31, 2021. Nonperforming assets at December 31, 2022 were comprised entirely of nonaccrual loans totaling $5.3 million, none of which were loans classified as held for sale.
The decline in 2022 was attributable to $2.4 million in repayments, $1.7 million in loans returned to accrual status and $3.3 million in charge-offs, valuation and other adjustments, partially offset by $6.8 million in gross additions.
Net changes to nonperforming assets by category during 2022 included net decreases in Hawaii residential mortgage loans totaling $0.8 million and Hawaii home equity loans of $0.2 million, partially offset by net increases in consumer loans of $0.3 million and commercial, financial and agricultural loans of $0.1 million.
Loans delinquent for 90 days or more still accruing interest totaled $1.8 million at December 31, 2022, compared to $1.4 million at December 31, 2021.
Troubled debt restructurings ("TDRs") included in nonperforming assets at December 31, 2022 consisted of five Hawaii residential mortgage loans with a combined principal balance of $1.1 million. At December 31, 2021, TDRs included in nonperforming assets consisted of four loans with a principal balance of $0.4 million. There were $2.8 million of TDRs still accruing interest at December 31, 2022, none of which were more than 90 days delinquent. At December 31, 2021, there were $4.9 million of TDRs still accruing interest, none of which were more than 90 days delinquent.
There were no loan payment forbearance or deferrals for borrowers impacted by the COVID-19 pandemic remaining as of December 31, 2022, compared to $0.4 million as of December 31, 2021.
The Company's ratio of classified assets and other real estate owned to tier 1 capital and the ACL decreased from 6.42% at December 31, 2021 to 6.25% at December 31, 2022.
62
Investment Portfolio
The following table sets forth the amounts and distribution of investment securities held as of the dates indicated.
Table 15. Distribution of Investment Securities
| December 31, 2022 | December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | HTM (Amortized Cost) | AFS (Fair Value) | HTM (Amortized Cost) | AFS (Fair Value) | ||||||||||||
| Debt securities: | ||||||||||||||||
| States and political subdivisions | $ | 41,840 | $ | 135,752 | $ | — | $ | 236,828 | ||||||||
| Corporate securities | — | 30,211 | — | 40,646 | ||||||||||||
| U.S. Treasury obligations and direct obligations of U.S Government agencies | — | 25,715 | — | 35,334 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential - U.S. government-sponsored entities ("GSEs") | 623,043 | 423,803 | — | 1,198,816 | ||||||||||||
| Residential - Non-government sponsored entities ("Non-GSEs") | — | 8,662 | — | 12,213 | ||||||||||||
| Commercial - U.S. GSEs and agencies | — | 46,144 | — | 65,849 | ||||||||||||
| Commercial - Non-GSEs | — | 1,507 | — | 42,013 | ||||||||||||
| Total | $ | 664,883 | $ | 671,794 | $ | — | $ | 1,631,699 |
Investment securities totaled $1.34 billion at December 31, 2022, decreasing by $295.0 million, or 18.1%, from the $1.63 billion held at December 31, 2021, which increased by $447.7 million, or 37.8%, from the $1.18 billion at year-end 2020.
The decrease in the investment securities portfolio reflects a market valuation decline on the AFS portfolio of $198.0 million, combined with principal runoff of $201.7 million partially offset by purchases of investment securities of $109.1 million
The significant decline in market valuation on the AFS portfolio was primarily driven by the rising interest rate environment. To mitigate the potential future impact to capital through AOCI, in March 2022, the Company transferred 41 investment securities that were classified as AFS to HTM. The investment securities had an amortized cost basis of $361.8 million and a fair market value of $329.5 million. On the date of transfer, these securities had a total net unrealized loss of $32.3 million. In May 2022, the Company transferred an additional 40 investment securities that were classified as AFS to HTM. The investment securities had an amortized cost basis of $400.9 million and a fair market value of $343.7 million. On the date of transfer, these securities had a total net unrealized loss of $57.2 million. There was no impact to net income as a result of the reclassifications.
In the third quarter of 2021, $104.4 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy. We received $104.5 million in gross proceeds and reinvested the proceeds in $98.8 million in higher yield investment securities with an average yield of 1.55% and a weighted average life of 6.1 years. The investment securities sold had an average yield of 1.13% and a weighted average life of 2.6 years. Gross realized gains and losses on the sale of the investment securities were $1.1 million and $1.0 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the second quarter of 2021, $175.0 million in available-for-sale were sold as part of an investment portfolio rebalancing strategy. We received $175.0 million in gross proceeds and reinvested the proceeds in $186.1 million in higher yield investment securities with an average yield of 1.70% and a weighted average life of 6.9 years. The investment securities sold had an average yield of -0.11% and a weighted average life of 1.6 years. Gross realized losses and gains on the sale of the investment securities were $2.2 million and $2.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the fourth quarter of 2020, $89.9 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy due to the large downward shift in interest rates and the change in expected prepayments. We received $90.1 million in gross proceeds and reinvested the proceeds in $105.1 million in higher yield, longer duration investment securities with an average yield of 1.27% and a weighted-average life of 4.6 years. The investment securities sold had an average yield of 0.28% and a weighted-average life of 1.2 years. Gross realized gains and losses on the sale of the investment
63
securities were $0.5 million and $0.3 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the third quarter of 2020, $90.4 million in available-for-sale non-agency commercial mortgage-backed securities with retail mall exposure were sold to mitigate credit risk during the pandemic. The investment securities sold had an average yield of 3.44% and a weighted-average life of 14.03 years. Gross realized losses and gains on the sale of the investment securities were $0.6 million and $0.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
Maturity Distribution of Investment Portfolio
The following table sets forth the maturity distribution of the investment portfolio and weighted-average yields by investment type and maturity grouping at December 31, 2022.
64
Table 16. Maturity Distribution of Investment Portfolio
| Portfolio Type and Maturity Grouping | Carrying Value | WeightedAverageYield (1) | |||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Held-to-maturity portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| After ten years | $ | 41,840 | 2.26 | % | |||
| Total debt securities - States and political subdivisions | 41,840 | 2.26 | |||||
| Residential mortgage-backed securities - U.S. government-sponsored entities ("GSEs"): | |||||||
| After ten years | 623,043 | 1.93 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 623,043 | 1.93 | |||||
| Total held-to-maturity portfolio | $ | 664,883 | 1.95 | % | |||
| Available-for-sale portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| Within one year | $ | 5,751 | 2.91 | % | |||
| After one but within five years | 14,934 | 3.72 | |||||
| After five but within ten years | 21,773 | 3.73 | |||||
| After ten years | 93,294 | 2.29 | |||||
| Total debt securities - States and political subdivisions | 135,752 | 2.70 | |||||
| Debt securities - Corporate: | |||||||
| After five but within ten years | 30,211 | 1.68 | |||||
| Total debt securities - Corporate | 30,211 | 1.68 | |||||
| Debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies: | |||||||
| After one but within five years | 524 | 4.59 | |||||
| After five but within ten years | 18,574 | 2.78 | |||||
| After ten years | 6,617 | 4.46 | |||||
| Total debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies | 25,715 | 3.25 | |||||
| Residential mortgage-backed securities - U.S. GSEs: | |||||||
| After five but within ten years | 16,486 | 2.40 | |||||
| After ten years | 407,317 | 2.02 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 423,803 | 2.03 | |||||
| Residential mortgage-backed securities - Non-government sponsored entities ("Non-GSEs"): | |||||||
| After ten years | 8,662 | 3.33 | |||||
| Total residential mortgage-backed securities - Non-GSEs | 8,662 | 3.33 | |||||
| Commercial mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| After one but within five years | 21,904 | 2.86 | |||||
| After ten years | 24,240 | 1.89 | |||||
| Total commercial mortgage-backed securities - U.S. GSEs and agencies | 46,144 | 2.35 | |||||
| Commercial mortgage-backed securities - Non-GSEs: | |||||||
| After five but within ten years | 1,507 | 4.10 | |||||
| Total commercial mortgage-backed securities - Non-GSEs | 1,507 | 4.10 | |||||
| Total available-for-sale portfolio | $ | 671,794 | 2.24 | % | |||
| Total investment securities | $ | 1,336,677 | 2.10 | % |
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
65
The weighted-average yield of the investment portfolio was 2.10% as of December 31, 2022, which increased by 17 bp from 1.93% as of December 31, 2021.
Deposits
The primary source of our funding comes from deposits in the state of Hawaii. In this competitive market, we strive to distinguish ourselves by providing exceptional customer service in our branch offices and through digital channels, and establishing long-term relationships with businesses and their principals. Our focus has been to develop a large, stable base of core deposits, which are comprised of non-interest bearing and interest-bearing demand deposits, savings and money market deposits, and time deposits less than $250,000. Time deposits in amounts of $250,000 and greater are generally considered to be more price-sensitive than relationship-based and are thus given less focus in our marketing and sales efforts.
The following table sets forth the composition of our deposits by category as of the dates indicated.
Table 17. Deposits by Categories
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Noninterest-bearing demand deposits | $ | 2,092,823 | $ | 2,291,246 | ||
| Interest-bearing demand deposits | 1,453,167 | 1,415,277 | ||||
| Savings and money market deposits | 2,199,028 | 2,225,903 | ||||
| Time deposits less than $100,000 | 181,547 | 136,584 | ||||
| Other time deposits of $100,000 to $250,000 | 148,601 | 88,873 | ||||
| Core deposits | 6,075,166 | 6,157,883 | ||||
| Government time deposits | 290,057 | 214,950 | ||||
| Other time deposits greater than $250,000 | 371,000 | 266,325 | ||||
| Total time deposits greater than $250,000 | 661,057 | 481,275 | ||||
| Total deposits | $ | 6,736,223 | $ | 6,639,158 |
Total deposits of $6.74 billion at December 31, 2022 increased by $97.1 million, or 1.5%, from total deposits of $6.64 billion at December 31, 2021. Total deposits at December 31, 2021 increased by $843.0 million, or 14.5%, over the year-end 2020 balance of $5.80 billion. The increase in deposits in 2022 reflects net increases in interest-bearing demand deposits of $37.9 million, other time deposits up to $250,000 totaling $104.7 million, government time deposits of $75.1 million, and other time deposits greater than $250,000 (excluding government time deposits) of $104.7 million. The net increases were partially offset by decreases in noninterest-bearing demand deposits of $198.4 million and savings and money market deposits of $26.9 million.
Core deposits totaled $6.08 billion at December 31, 2022 and decreased by $82.72 million, or 1.3%, from December 31, 2021, which increased by $1.02 billion or 19.9% from December 31, 2020. Core deposits as a percentage of total deposits was 90.2% at December 31, 2022, compared to 92.8% at December 31, 2021 and 88.6% at December 31, 2020.
After experiencing large increases in core deposits in 2020 and 2021 primarily due to the deposit of PPP funds and other government stimulus into both new and existing deposit accounts, during the 2022 year, the Company experienced moderation of core deposit balances primarily due to the rising interest rate environment. Going forward, the Company is focused on expanding banking relationships with both commercial and retail customers in the State of Hawaii.
As an FDIC-insured institution, our deposits are insured up to applicable limits by the DFI of the FDIC. The Dodd-Frank Act raised the limit for federal deposit insurance to $250,000 for most deposit accounts. Our total uninsured deposits were $2.34 billion and $2.38 billion as of December 31, 2022 and December 31, 2021, respectively.
The table below sets forth the contractual maturities of our time deposits greater than $250,000 as of December 31, 2022.
66
Table 18. Contractual Maturities of Time Deposits Greater Than $250,000
| (Dollars in thousands) | ||
|---|---|---|
| Three months or less | $ | 365,232 |
| Over three months through twelve months | 277,204 | |
| Over one year through three years | 14,670 | |
| Over three years | 3,951 | |
| Total time deposits of more than $250,000 | $ | 661,057 |
For additional information regarding the contractual maturities of our time deposits, See Note 9 - Deposits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
The table below sets forth information regarding the average balances and average rates paid for certain deposit categories for each of the years indicated. Average balances are computed using daily average balances. The average rate on time deposits, which are most sensitive to changes in market rates, increased by 58 bp in 2022, while savings and money market deposit rates increased by 13 bp. The average rate paid on all deposits increased 11 bp to 0.17% in 2022 from 0.06% in 2021, which decreased from 0.19% in 2020.
Table 19. Average Balances and Average Rates on Deposits
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||
| (Dollars in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||
| Noninterest-bearing demand deposits | $ | 2,216,645 | — | % | $ | 2,117,423 | — | % | |||||
| Interest-bearing demand deposits | 1,438,232 | 0.06 | 1,300,022 | 0.03 | |||||||||
| Savings and money market deposits | 2,208,630 | 0.19 | 2,099,388 | 0.06 | |||||||||
| Time deposits | 740,542 | 0.83 | 782,536 | 0.25 | |||||||||
| Total | $ | 6,604,049 | 0.17 | $ | 6,299,369 | 0.06 |
We expect overall deposit rates to continue to increase in 2023 based on the Federal Open Market Committee's recent statements and the expectation of additional interest rate increases in 2023. In addition to the external interest rate environment, the overall direction and magnitude of rate movements in our deposit base will largely depend on the level of deposit growth we need to maintain adequate liquidity and competitive pricing considerations.
Contractual Obligations
The following table sets forth our material contractual obligations (excluding deposit liabilities) as of December 31, 2022.
Table 20. Contractual Obligations
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than One Year | Greater Than One Year | Total | |||||||
| Short-term borrowings | $ | 5,000 | $ | — | $ | 5,000 | ||||
| Long-term debt | — | 106,547 | 106,547 | |||||||
| SERP obligations | 573 | 8,647 | 9,220 | |||||||
| Operating leases | 5,100 | 39,808 | 44,908 | |||||||
| Purchase obligations | 13,904 | 48,786 | 62,690 | |||||||
| Other long-term liabilities | 10,996 | 13,913 | 24,909 | |||||||
| Total | $ | 35,573 | $ | 217,701 | $ | 253,274 |
67
Components of short-term borrowings and long-term debt are discussed in Note 10 - Short-Term Borrowings and Note 11 - Long-Term Debt, respectively, to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." SERP obligations include obligations under our Supplemental Executive Retirement Plans, which are discussed in Note 16 - Pension Plans to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Operating leases represent leases on bank premises as discussed in Note 18 - Operating Leases to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Purchase obligations represent other contractual obligations to purchase goods or services at specified terms including, but not limited to, software licensing agreements, equipment maintenance contracts and professional service contracts. Other long-term liabilities represent expected payments for unfunded commitments related to our investments in LIHTC partnerships and other unconsolidated entities.
In January 2021, the Board of Directors approved termination of, and authorized Company management to commence taking actions to terminate, the Company's defined benefit retirement plan. Final settlement occurred during the second quarter of 2022. As of December 31, 2022, the Company has no further defined benefit retirement plan liability or ongoing pension expense recognition.
Contractual obligations in Table 20 - Contractual Obligations do not include off-balance sheet arrangements. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts and interest rate swaps and options. These instruments and the related off-balance sheet exposures are discussed in detail in Note 23 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
Capital Resources
In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources and uses of capital in conjunction with an analysis of the size and quality of our assets, the anticipated performance of our business, and the level of risk and regulatory capital requirements. As part of this ongoing assessment, the Board of Directors reviews our capital position on an ongoing basis to ensure it is adequate, including, but not limited to, the need for raising additional capital (whether debt and/or equity) or returning capital to our shareholders, including the ability to declare cash dividends or repurchase our securities.
Common and Preferred Equity
Shareholders' equity totaled $452.9 million at December 31, 2022, a decrease of $105.3 million, or 18.9%, from the $558.2 million at December 31, 2021, which increased by $11.5 million, or 2.1%, from December 31, 2020. The decrease in shareholders' equity from December 31, 2021 to December 31, 2022 was primarily attributable to other comprehensive loss of $136.0 million, cash dividends paid of $28.5 million and the repurchase of 868,613 shares of our common stock for a total cost of $20.7 million, under our stock repurchase program, partially offset by net income of $73.9 million. During 2022 we repurchased approximately 3.1% of our common stock outstanding at December 31, 2021.
The increase in shareholders' equity from December 31, 2020 to December 31, 2021 was primarily attributable to net income of $79.9 million, partially offset by accumulated other comprehensive loss of $28.1 million, cash dividends paid of $27.0 million, and the repurchase of 696,894 shares of our common stock for a total cost of $18.7 million, under our stock repurchase program. During 2021 we repurchased approximately 2.5% of our common stock outstanding at December 31, 2020.
When expressed as a percentage of total assets, shareholders' equity was 6.1% at December 31, 2022, compared to 7.5% at December 31, 2021 and 8.3% at December 31, 2020. The decline in the ratio of shareholders' equity to total assets from 2021 to 2022 was primarily due to unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive loss during the year ended December 31, 2022 due to market volatility and the rising interest rate environment. The decline in our ratio of shareholders' equity to total assets from 2020 to 2021 was primarily attributable to the significant increase in total assets in 2021.
Our book value per share was $16.76, $20.14, and $19.40 at year-end 2022, 2021 and 2020, respectively. The decrease in our book value per share from 2021 was primarily attributable to the decrease in shareholders' equity from December 31, 2021 to December 31, 2022 as described above.
68
Trust Preferred Securities
As of December 31, 2022, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities. The $30.0 million in floating rate trust preferred securities of Trust IV bear an interest rate of three-month LIBOR plus 2.45% and the $20.0 million in floating rate trust preferred securities of Trust V bear an interest rate of three-month LIBOR plus 1.87%. Our obligations with respect to the issuance of the trust preferred securities constitute a full and unconditional guarantee by the Company of the trusts' obligations with respect to its trust preferred securities. Subject to certain exceptions and limitations, we may elect from time to time to defer subordinated debenture interest payments, which would result in a deferral of dividend payments on the related trust preferred securities, for up to 20 consecutive quarterly periods without default or penalty.
The Company determined that its investments in Trust IV and Trust V did not represent a variable interest and therefore the Company was not the primary beneficiary of each of the trusts. As a result, consolidation of the trusts by the Company was not required.
We also previously had CPB Capital Trust I ("Trust I"), which was canceled in August 2014, and CPB Capital Trust II ("Trust II") and CPB Statutory Trust III ("Trust III"), which were both canceled in January 2019.
Subordinated Notes
On October 20, 2020, the Company completed a $55.0 million private placement of ten-year fixed-to-floating rate subordinated notes, which will be used to support regulatory capital ratios and for general corporate purposes. The Company exchanged the privately placed notes for registered notes with the same terms and in the same aggregate principal amount at the end of the fourth quarter of 2020. The notes bear a fixed interest rate of 4.75% for the first five years through November 1, 2025 and will reset quarterly thereafter for the remaining five years to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points. The notes are redeemable at our option on any interest payment date on or after November 1, 2025. The subordinated notes totaled $54.3 million as of December 31, 2022, and includes $0.7 million in debt issuance costs, which are being amortized over the expected life.
Holding Company Capital Resources
CPF is required to act as a source of strength to the bank under the Dodd-Frank Act. CPF is obligated to pay its expenses and payments on its junior subordinated debentures which fund payments on the outstanding trust preferred securities and subordinated notes.
CPF relies on the bank to pay dividends to it to fund its obligations. As of December 31, 2022, on a stand-alone basis, CPF had an available cash balance of approximately $16.9 million in order to meet its ongoing obligations.
As a Hawaii state-chartered bank, the bank may only pay dividends to the extent it has retained earnings as defined under Hawaii banking law ("Statutory Retained Earnings"), which differs from GAAP retained earnings. As of December 31, 2022 and 2021, the bank had Statutory Retained Earnings of $145.7 million and $114.0 million, respectively.
Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. Our ability to pay cash dividends to our shareholders is subject to restrictions under federal and Hawaii law, including restrictions imposed by the FRB and covenants set forth in various agreements we are a party to, including covenants set forth in our subordinated debentures. For further information, see the "Dividends — Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities" section.
Share Repurchases
We repurchase shares of our common stock when we believe such repurchases are in the best interests of the Company and our shareholders.
In January 2021, the Company’s Board of Directors approved a repurchase plan of up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2021 Repurchase Plan").
In 2021, 696,894 shares of common stock, at a cost of $18.7 million, were repurchased under the Company's share repurchase
69
program. A total of $6.3 million remained available for repurchase under the 2021 Repurchase Plan at December 31, 2021.
In January 2022, the Company’s Board of Directors approved a new authorization to repurchase up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2022 Repurchase Plan"). The 2022 Repurchase Plan replaced and superseded in its entirety the 2021 Repurchase Plan.
In 2022, 868,613 shares of common stock, at a cost of $20.7 million, were repurchased under the Company's share repurchase programs. A total of $10.3 million remained available for repurchase under the 2022 Repurchase Plan at December 31, 2022.
In January 2023, the Company’s Board of Directors approved a new authorization to repurchase of up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions (the "2023 Repurchase Plan"), pursuant to a newly authorized share repurchase program. The 2023 Repurchase Plan replaces and supersedes in its entirety the 2022 Repurchase Plan. Our ability to repurchase shares is subject to the discretion of our Board of Directors and approval of our regulators, and there can be no assurance that the Board will repurchase shares of our common stock in the future.
FY 2021 10-K MD&A
SEC filing source: 0000701347-22-000013.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Introduction
We are a bank holding company that, through our banking subsidiary, Central Pacific Bank, offers full service commercial banking in the state of Hawaii.
We strive to provide exceptional customer service and products that meet our customers' needs. Our products and services consist primarily of the following:
•Loans: Our loans consist of commercial, financial and agricultural, commercial mortgage, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgage, home equity and consumer loans to local homeowners and individuals. Our lending activities contribute to a key component of our revenues reported in interest income.
•Deposits: We offer a full range of deposit products and services including checking, savings and time deposits, cash management, and digital banking services. We also maintain a broad branch and ATM network in the state of Hawaii. The interest paid on such deposits has a significant impact on our interest expense, an important factor in determining our earnings. In addition, fees and service charges on deposit accounts contribute to our revenues.
Additionally, we offer wealth management products and services, such as non-deposit investment products, annuities, insurance, investment management, asset custody and general consultation and planning services.
Executive Overview
In 2021, we believe we delivered strong financial performance for the Company despite the pandemic environment.
•We recorded net income of $79.9 million, or $2.83 per diluted common share in 2021, compared to $37.3 million, or $1.32 per diluted common share in 2020.
•We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 1.13% and 14.38%, respectively, in 2021, compared to ROA and ROE ratios of 0.58% and 6.85%, respectively, in 2020.
•Asset quality remains strong as our nonperforming assets totaled $5.9 million, or 0.08% of total assets at December 31, 2021, compared to $6.2 million, or 0.09% of total assets at December 31, 2020.
•We realized strong core loan growth of $462.6 million, or 10.2% (excluding Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans), or total loan growth of $137.5 million, or 2.8% (including PPP loans), as well as strong core deposit growth of $1.02 billion, or 19.9% in 2021.
•Our capital position and consistent profitability allowed us to increase our regular cash dividends paid from $0.92 per share in 2020 to $0.96 per share in 2021. In addition, we repurchased 696,894 shares of common stock under our share repurchase program for $18.7 million, or an average of $26.79 per share.
RISE2020
Commencing in the second quarter of 2019, the Company launched RISE2020, a multifaceted initiative intended to enhance customer experience, drive stronger long-term growth and profitability, improve shareholder returns and lower our efficiency ratio. RISE2020 included initiatives in the following key areas of opportunity: Digital Banking, Revenue Enhancements, Branch Transformation and Operational Excellence. RISE2020 was intended to provide Central Pacific Bank with premier products and services in several strategic areas.
During 2019, the outsourcing of the Company's residential mortgage loan servicing, the launch of its new website under the cpb.bank domain name and the implementation of its end-to-end commercial loan origination system was completed. During the first quarter of 2020, the Company opened its concept branch, providing its customers a glimpse into the future of Central Pacific Bank. After significant development, the Company's new online and mobile banking platforms for its retail customers launched in August 2020. The rollout of newly upgraded ATMs was completed in the fourth quarter of 2020. Despite several
37
challenges resulting from the impact of the COVID-19 pandemic, the Company completed its RISE2020 initiative culminating with the grand opening of the fully renovated Central Pacific Plaza headquarters building and flagship main branch, and the launch of a new brand design in early January 2021. Following the completion, we continue to monitor and further enhance our facilities, platforms and processes that were part of the RISE2020 initiative.
Banking-as-a-Service ("BaaS") Initiative
In January 2022, the Company announced the launch of a new BaaS initiative with the goal of expanding the Company both in and beyond Hawaii by investing in or collaborating with leading fintech companies. The BaaS initiative is being developed based on the successful product development and launch strategies used in the Company's new Shaka digital product. Shaka, Hawaii’s first all-digital checking account, was launched with a VIP waitlist campaign and a large social media influencer campaign. As of February 18, 2022, over 3,500 Shaka accounts have been opened since the product launch on November 8, 2021.
Beginning in the first quarter of 2022, the Company will continue its BaaS initiatives with an equity investment in Swell Financial, Inc. ("Swell"), a new fintech company. Swell plans to launch a consumer banking app that combines checking, credit and more into one integrated account, and Central Pacific Bank will serve as the bank sponsor. There will also be a collaboration between the Company, Swell and Elevate Credit, Inc. (NYSE:ELVT), a leading provider of digital lending solutions. Swell is scheduled to launch its first product in mid-2022, which is all-digital and available for consumers across most of the U.S. Mainland.
Basis of Presentation
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements under "Part II, Item 8. Financial Statements and Supplementary Data."
COVID-19 Pandemic
The ongoing novel coronavirus disease ("COVID-19") pandemic caused significant disruption in the local, national and global economies and financial markets in 2020. While the economy now appears to be on a track for recovery and most COVID-19 related restrictions have been lifted, continuation and worsening of COVID-19 could cause reductions in business activity and financial transactions, labor shortages, supply chain interruptions and overall economic and financial market instability.
In response to the anticipated economic effects of COVID-19, the Board of Governors of the Federal Reserve System (the "FRB") has taken a number of actions that have significantly affected the financial markets in the United States, including actions intended to result in substantial decreases in market interest rates. While interest rates have remained low, inflation has significantly increased. We expect future increases in interest rates to moderate inflation which in effect may adversely impact the Company's loan origination and sales and pressure funding costs. Changes in market interest rates, which we do not control or have little to no influence over, affect our net interest income, margins and profitability. Therefore, we control the composition of our financial assets and liabilities with asset repricing options and maintain models that monitor those positions and sensitivity of our interest rate risk to best mitigate the adverse effects of the changing interest rate environment.
Our operations, like those of other financial institutions that operate in our market, are significantly influenced by economic conditions in Hawaii, including the strength of the real estate market and the tourism industry. Hawaii's economy which was significantly impacted by COVID-19, appears to be on track for recovery. Most of the government imposed restrictions have been loosened, and the tourism industry has started to rebound. While like the rest of the nation, the state of Hawaii experienced a rise in COVID-19 cases related to the Delta and Omicron variants, the recent cases have been less severe. Large scale shutdowns like those that occurred in 2020 are unlikely as the majority of the population is now vaccinated and it is anticipated that we will shift from a pandemic to an endemic as society learns to live with the virus. As of February 2, 2022 the Centers for Disease Control and Prevention reported there were 224,257 cumulative cases (7-day moving average of 1,463 new infections and 10.3% positivity rate) and 1,204 COVID-19-related deaths in Hawaii. As of February 2, 2022, 75.0% of Hawaii's population has been fully vaccinated.
The state of Hawaii has successfully run its ‘Safe Travels’ program since July 2021, which allows travelers who were fully vaccinated in the United States or its territories to enter Hawaii on domestic flights without pretravel testing/quarantine starting the 15th day after the completion of their vaccination. Visitor arrivals greatly increased in the summer of 2021 with the daily average exceeding 30,000 per day in July 2021, or approximately 90% of pre-pandemic levels. However, in August 2021, similar to many other states, Hawaii experienced a spike in COVID-19 cases due to the Delta variant. To mitigate further spread and due to concerns over hospital capacity, Governor Ige asked that only essential travel to Hawaii occur which resulted in a decline to approximately 20,000 per day in September 2021. Governor Ige welcomed back vaccinated visitors in November
38
2021. Travel picked up during the holidays in December 2021 and visitors averaged approximately 27,000 per day. In January 2022, visitors were approximately 23,000 per day. In response to the Omicron variant, certain foreign travel restrictions have been imposed which will delay the return of international visitors, and the full impacts in Hawaii remain uncertain.
Hawaii's unemployment rate decreased to 5.7% during the month of December 2021 and is significantly down from its peak of 21.9% in April and May of 2020.
Financial position and results of operations
Through guidance from regulatory agencies, the Company prudently worked with its borrowers impacted by COVID-19 to defer payments, interest, and fees. Loans on active payment forbearance or deferrals granted to borrowers impacted by the COVID-19 pandemic peaked at $605 million in May 2020. Since then nearly all borrowers who received payment forbearance or deferral have resumed payments. As of December 31, 2021, $0.4 million, or 0.01% of the total loan portfolio, remained on payment deferral.
During the third quarter of 2020, the Company recorded a reserve on the accrued interest receivable for loans on active forbearance or deferral totaling $0.2 million. Due to the significant decline in loans on active forbearance or deferral, the Company reversed the $0.2 million reserve during the second quarter of 2021 and no longer has a reserve on accrued interest receivable as of December 31, 2021.
To support our customers during the onset of the pandemic, the Company temporarily waived non-CPB ATM fees and early withdrawal fees on our time deposits and granted temporary increases on debit card and mobile deposit transaction limits throughout the second quarter of 2020. Beginning July 1, 2020, we reinstated these fees that were waived throughout the previous quarter, but the temporary increases on debit card and mobile deposit transaction limits remain in place.
Liquidity and capital
Through our past experience during the Great Recession in the late 2000s, we believe we have developed robust liquidity and capital stress tests and comprehensive liquidity and capital contingency plans. We further believe our liquidity and capital positions are strong. The Company maintains access to multiple sources of liquidity and wholesale funding markets have remained open. During 2020 and 2021, we experienced a significant inflow of deposits due to government stimulus and general market uncertainty; however, this may not continue.
To further strengthen its capital position, the Company issued $55.0 million in subordinated debt in October 2020 which is classified as tier 2 capital for regulatory purposes, and down-streamed $46.8 million of the net proceeds from our offering to the bank, which qualifies as tier 1 capital for regulatory purchases for the bank.
In March 2020, we decided to suspend our share repurchase program in light of the pandemic. In January 2021, our Board of Directors approved a new authorization to repurchase up to $25 million in common stock. In 2021, the Company repurchased 696,894 shares of common stock under our share repurchase program for $18.7 million, or an average of $26.79 per share.
During the second and third quarters of 2021, the Company repurchased 391,300 shares of common stock for $10.2 million and recorded $6.5 million against common stock and $3.7 million against retained earnings. During the fourth quarter of 2021, the Company elected to apply the total cost of all shares repurchased in 2021 and going forward as a reduction to common stock. This resulted in a $3.7 million reclassification adjustment to increase retained earnings and a corresponding $3.7 million decrease in common stock during the fourth quarter of 2021 related to the repurchases completed in the second and third quarters of 2021. This reclassification adjustment did not impact net income, our consolidated statements of income, comprehensive income and cash flows, or any of the Company's financial ratios.
Asset valuation
COVID-19 has not affected the Company’s ability to account timely for the assets on its balance sheet. The Company has also not made significant changes in the methodology used to determine the fair value of assets measured in accordance with GAAP, except for updating certain valuation assumptions to account for pandemic-related circumstances such as widening credit spreads.
The Company has a significant real estate loan portfolio. Thus far, Hawaii real estate market continues to be extremely strong and real estate collateral values have remained relatively stable, but we cannot be assured this will continue.
39
Processes, controls and business continuity plan
The Company's Business Continuity Plan includes a Pandemic Preparedness Plan which it successfully activated in early March 2020. The Company’s remote workforce plan has been rolled out with an overall smooth transition. The Company already had Virtual Private Network ("VPN") technology capability, and during the first quarter of 2020, expanded VPN access to over 70% of its employees. In addition to VPN, the Company believes it is well-setup with the latest technologies that enable our operations to continue efficiently. The Company is using collaboration tools and several other cloud-based software programs. For its customers, during the third quarter of 2020 the Company launched its premier digital banking platform which is one of the key initiatives and milestones in its RISE2020 initiative.
The Company deployed a remote workforce plan at the onset of the pandemic in 2020 and has been able to continue operations without disruption as well as maintain its systems and internal controls in light of the measures the Company has taken to prevent the spread of COVID-19. The Company is developing a gradual, phased-in return-to-office plan that includes a portion of the workforce continuing with flexible, remote work schedules. In September 2021, the Company implemented required weekly COVID testing for the small portion of its workforce that remained unvaccinated. Over 95% of the Company’s employees are fully vaccinated as of December 31, 2021.
Lending operations and accommodations to borrowers
To support its customers during the onset of the pandemic in 2020, the Company moved quickly to put in place a number of COVID-19 relief programs for its consumer and business customers affected by the pandemic. For its customers, the Company offered an employment disruption loan as well as consumer, commercial, commercial mortgage, and residential mortgage payment deferral programs. In addition, we waived non-CPB ATM fees and early withdrawal fees on our time deposits throughout the second quarter of 2020 and increased spending cap limits on debit cards and mobile deposit limits to $10,000 daily. Beginning July 1, 2020, the previously waived fees were reinstated but the increased spending cap limits will remain in place temporarily.
The bank is a SBA approved lender and actively participated in assisting customers with loan applications for the SBA’s Paycheck Protection Program, or PPP, which was part of the CARES Act. PPP loans have a two or five-year term and earn interest at 1%. The SBA pays the originating bank a processing fee ranging from 1% to 5%, based on the size of the loan, which the Company is recognizing over the life of the loan. The Company saw tremendous interest in the PPP. With the significant increase in volume of PPP loan requests, the Company redeployed staff to handle and assist with loan processing. Additionally, the Company brought on some outside resources to assist with the PPP.
The SBA began accepting submissions for the initial round of PPP loans on April 3, 2020. In April 2020, the Paycheck Protection Program and Health Care Enhancement Act added an additional round of funding for the PPP. In June 2020, the Paycheck Protection Program Flexibility Act of 2020 was enacted, which among other things, gave borrowers additional time and flexibility to use PPP loan proceeds. Through the end of the second round in August 2020, the Company funded over 7,200 PPP loans totaling $558.9 million and received gross processing fees of $21.2 million.
In December 2020, the Consolidated Appropriations Act, 2021 was passed which among other things, included a third round of funding and a new simplified forgiveness procedure for PPP loans of $150,000 or less. During 2021, the Company funded over 4,600 loans totaling $320.9 million in the third round, which ended on May 31, 2021, and received additional gross processing fees of $18.4 million.
The Company has developed a PPP forgiveness portal and, with assistance from a third party vendor, has assisted its customers with applying for forgiveness from the SBA. We have received forgiveness payments and repayments from borrowers totaling $784.9 million as of December 31, 2021. A total outstanding balance of $94.9 million and net deferred fees of $3.5 million remain as of December 31, 2021. Although the Company believes that the majority of the remaining loans will ultimately be forgiven by the SBA in accordance with the terms of the program, there could be risks and liabilities by the Company that cannot be determined at this time.
The Company had previously become aware of two PPP loans that it originated for $10.0 million and $3.0 million, in which they were under investigation for borrower fraud and/or misrepresentations. The $10.0 million PPP loan was fully repaid for all principal and interest outstanding by the SBA in the third quarter of 2021 under their 100% guarantee. The $3.0 million loan was partially forgiven by the SBA, and the remaining principal balance on the loan totaled $0.3 million at December 31, 2021.
The Company provided initial three-month principal and interest payment forbearance for our residential mortgage customers, and three-month principal and interest payment deferrals for our consumer customers. Both residential mortgage and consumer customers were granted extensions to their forbearance or deferral, if needed. The Company was deferring either the full loan
40
payment or the principal component of the loan payment for generally three to six months for its commercial real estate and commercial and industrial loan customers on a case-by-case basis depending on need. Nearly all of loans that were granted forbearance or deferral have returned to payment. As of December 31, 2021, the Company had loan payment forbearance or deferrals on outstanding balances of $0.4 million, or 0.01% of total loans.
In accordance with the revised interagency guidance issued in April 2020 and Section 4013 of the CARES Act, banks are provided an option to elect to not account for certain loan modifications related to COVID-19 as TDRs as long as the borrowers were not more than 30 days past due as of February 29, 2020 (time of modification program implementation) and December 31, 2019, respectively. As of December 31, 2021, there were no loans with modifications that did not meet the criteria under Section 4013 of CARES Act or the "Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised)".
During the third quarter of 2020, the Company recorded a reserve on the accrued interest receivable of loans on active forbearance or deferral totaling $0.2 million, with the offset recorded to provision for credit losses. This reserve balance was reversed during the second quarter of 2021 due to the significant decline in loans on active forbearance or deferral. The Company no longer has a reserve on accrued interest receivable as of December 31, 2021.
Credit
In March 2020, the Company reviewed its entire commercial loan portfolio and actively reached out to its customers to determine the initial impact, if any, of COVID-19 on their businesses. The review continued throughout the remainder of 2020. The Company proactively worked with many of its customers in providing loan payment deferrals as well as assisted in the application and approval of PPP loans.
The volume of loan payment deferrals granted peaked in May 2020 at approximately $605 million in total loan balances, and has since declined to $0.4 million, or 0.01% of total loans, at December 31, 2021. Most borrowers have resumed payments with the total count on active deferral dropping from a peak of 467 at May 31, 2020 to 36 at December 31, 2021. The Company is providing alternative payment plans on a limited basis following the end of the payment deferral period. Our consumer loan payment deferrals totaled $0.4 million at December 31, 2021, compared to $2.3 million at December 31, 2020. There were no residential mortgage loans on active payment forbearance at December 31, 2021, compared to $70.4 million at December 31, 2020. There were no commercial, commercial real estate and construction loan portfolio loans on active payment deferral at December 31, 2021, compared to $47.5 million at December 31, 2020.
Criticized loans at December 31, 2021 decreased by $116.3 million from the previous year to $76.0 million, or 1.5% of the total loan portfolio excluding PPP loans. Special mention loans decreased by $110.8 million to $31.7 million, or 0.6% of the total loan portfolio excluding PPP loans. Classified loans decreased by $5.5 million to $44.3 million, or 0.9% of the total loan portfolio excluding PPP loans.
The Company believes that the residential, home equity and commercial real estate and construction loan portfolios are lower risk. These loans comprise of $3.86 billion or 77.0% of our total loan portfolio, net of PPP loans. Overall, the Company's loan portfolio remains well diversified.
Business Environment
The majority of our operations are concentrated in the state of Hawaii. As a result, our performance is significantly influenced by strength of the real estate markets, the tourism industry and economic environment in Hawaii. Macroeconomic conditions also influence our performance. A favorable business environment is generally characterized by expanding gross state product, low unemployment and rising personal income; while an unfavorable business environment is characterized by the reverse.
Following the solid performances of our leading economic indicators in 2019, Hawaii's economy was greatly impacted by the COVID-19 pandemic in 2020. Hawaii's visitor industry continued to be impacted by the COVID-19 pandemic in 2021, however the state is making progress towards economic recovery as travel restrictions have started to loosen. Starting July 2021, passengers arriving from out-of-state could bypass the State’s mandatory 10-day self-quarantine if they were fully vaccinated in the United States or with a valid negative COVID-19 NAAT test result from a Trusted Testing Partner prior to their departure through the Safe Travels program.
According to preliminary year-end statistics from the Hawaii Tourism Authority ("HTA"), approximately 6.8 million total visitors arrived in the state in the year ended December 31, 2021. This was an increase approximately 150.3% from the 2.7 million visitor arrivals in the year ended December 31, 2020, but a decline of approximately 34.7% from the pre-pandemic and record year in 2019. The HTA also reported that total spending by visitors was $13.0 billion in the year ended December 31,
41
2021 (total spending statistics for 2020 were not available), which declined by approximately 26.6% from the pre-pandemic and record year in 2019. According to a recent report by The Economic Research Organization at the University of Hawaii ("UHERO"), total visitor arrivals is expected to increase to approximately 8.3 million in 2022 and visitor spending is expected to increase to approximately $16.5 billion in 2022.
The Department of Labor and Industrial Relations reported that Hawaii's seasonally adjusted annual unemployment rate 5.7% in the month of December 2021, The unemployment rate of 5.7% in December 2021 continues to decline from the high of 21.9% in the months of April and May 2020, but remains above the national seasonally adjusted unemployment rate of 3.9%. UHERO projects Hawaii's seasonally adjusted annual unemployment rate to be around 5.4% in 2022.
Hawaii's economy is measured by the growth of real personal income and real gross state product. The State of Hawaii's Department of Business, Economic Development and Tourism ("DBEDT") is expected to report real personal income grew by approximately 0.1% and real gross state product grew by approximately 3.9% for 2021. DBEDT projects real personal income to decline by 3.2% and real gross state product to increase by 3.0% for 2022.
Real estate lending is a primary focus for us, including residential mortgage and commercial mortgage loans. As a result, we are dependent on the strength of Hawaii's real estate market. 2021 was a record year for the Oahu real estate market. According to the Honolulu Board of Realtors, the median resale price for a single-family on Oahu exceeded $1 million during the months of August to December 2021. For the year ended December 31, 2021, the median price for a single-family home on Oahu was $990,000, representing an increase of 19.3% from the median resale price of $830,000 for the year ended December 31, 2020. The median resale price for condominiums on Oahu was $475,000 for the year ended December 31, 2021, representing an increase of 9.2% from the median resale price of $435,000 for the year ended December 31, 2020. Oahu unit sales volume increased by 17.9% for single-family homes, and increased by 53.1% for condominiums in 2021 from 2020.
As we have seen in the past, our operating results are significantly impacted by the economy in Hawaii and the composition of our loan portfolio. Loan demand, deposit growth, provision for credit losses, asset quality, noninterest income and noninterest expense are all affected by changes in economic conditions. If the residential and commercial real estate markets we have exposure to deteriorate our results of operations would be negatively impacted. See the "Overview of Results of Operations—Concentrations of Credit Risk" section for a further discussion on how a deteriorating real estate market, combined with the elevated concentration risk within our portfolio, could have a significant negative impact on our asset quality and credit losses.
In an attempt to help the overall economy, the FRB has kept interest rates low through its targeted Fed Funds rate. On March 3, 2020, the Federal Reserve reduced the Federal Funds range by 50 basis points to 1.00% to 1.25%. On March 15, 2020, the Federal Reserve further reduced the Federal Funds range by 100 basis points to 0% to 0.25% and announced a $700 billion quantitative easing program in response to the expected economic downturn caused by COVID-19. During the remainder of 2020 and all of 2021, the Federal Reserve elected to hold the Federal Funds rate at 0% to 0.25%. Officials expect rates to increase beginning in 2022 due to increased inflation risks.
Changes in monetary policy, including changes in interest rates, could influence, among other things, (i) the amount of interest we receive on loans and securities, (ii) the amount of interest we pay on deposits and borrowings, (iii) our ability to originate loans and obtain deposits, and (iv) the fair value of our assets and liabilities.
Critical Accounting Policies and Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires that management make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements and the related disclosures made. Various elements of our accounting policies, by their nature, involve the application of highly sensitive and judgmental estimates and assumptions. Some of these policies and estimates relate to matters that are highly complex and contain substantial inherent uncertainties. Actual amounts and values as of the balance sheet dates may be materially different than the amounts and values reported due to the inherent uncertainty in the estimation process. Also, future amounts and values could differ materially from those estimates due to changes in values and circumstances after the balance sheet date.
Accounting estimates are deemed critical when a different estimate could have reasonably been used or where changes in the estimate are reasonably likely to occur from period to period and would materially impact our consolidated financial statements as of or for the periods presented. Management has discussed the development and selection of the critical accounting policy and estimates noted below with the Audit Committee of the Board of Directors, and the Audit Committee has reviewed the accompanying disclosures.
42
The Company identified a significant accounting policy which involves a higher degree of judgment and complexity in making certain estimates and assumptions that affect amounts reported in our consolidated financial statements. At December 31, 2021, the significant accounting policy which we believed to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses. This is further described in Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report.
On January 1, 2020, the Company adopted Accounting Standards Update ("ASU") 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which created material changes to the Company’s existing critical accounting policy that existed at December 31, 2019. Effective January 1, 2020 through December 31, 2021, the significant accounting policy which we believe to be the most critical in preparing our consolidated financial statements is the determination of the allowance for credit losses on loans.
Allowance for Credit Losses on Loans
Management considers the policies related to the allowance for credit losses ("ACL") on loans as the most critical to the financial statement presentation. The total ACL on loans includes activity related to allowances calculated in accordance with Accounting Standards Codification (“ASC”) 326, "Financial Instruments – Credit Losses". The ACL is established through provisioning of current expected credit losses as a charge to current earnings. Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed while allowance is credited if subsequent recoveries are made. The amount maintained in the ACL reflects management’s continuing evaluation of the estimated credit losses expected to be recognized over the life of the loans in our loan portfolio at the balance sheet date. Allowance for credit losses is measured on a collective basis when similar risk characteristics exist. We stratify the loan portfolio into homogeneous groups of loans that possess similar loss potential characteristics and calculate the net amount expected to be collected over the life of the loans to estimate the expected credit losses in the loan portfolio. The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. Refer to Note 1 - Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this report for further discussion of the risk factors considered by management in establishing the ACL.
Overview of Results of Operations
2021 vs. 2020 Comparison
In 2021, we recognized net income of $79.9 million, or fully diluted earnings per common share ("EPS") of $2.83, compared to net income of $37.3 million, or EPS of $1.32, in 2020. Our ROA and ROE for 2021 was 1.13% and 14.38%, respectively, compared to 0.58% and 6.85%, respectively, in 2020.
We recorded a credit to the provision for credit losses of $14.6 million in 2021, compared to a debit to the provision of $42.1 million in 2020. The credit to the provision for credit losses was driven by the improved economic forecast assumptions used in our credit reserve modeling, improvements in the loan portfolio and lower net charge-offs in 2021.
Net interest income increased by $13.4 million from 2020 to 2021, primarily driven by higher net interest income and fees on PPP loans, combined with lower deposit and borrowing costs due to the historically low interest rate environment, partially offset by lower yields earned on the loans and investment securities portfolios.
Other operating income decreased by $2.1 million from 2020 to 2021. The decrease in other operating income was primarily due to lower mortgage banking income, partially offset by higher ATM fees included in other service charges and fees. See Table 3 - Components of Other Operating Income for more information.
Other operating expense increased by $11.3 million from 2020 to 2021. The increase was primarily due to higher salaries and employee benefits, higher legal and professional services, higher advertising expense, and higher directors' deferred compensation plan expense. The higher salaries and employee benefits in 2021 is primarily attributable to strategic hirings for the Company's RISE2020 and BaaS initiatives, higher incentive compensation due to stronger Company performance,and non-recurring severance costs. See Table 4 - Components of Other Operating Expense for more information.
43
2020 vs. 2019 Comparison
In 2020, we recognized net income of $37.3 million, or EPS of $1.32, compared to net income of $58.3 million, or EPS of $2.03, in 2019. Our ROA and ROE for 2020 was 0.58% and 6.85%, respectively, compared to 0.99% and 11.36%, respectively, in 2019.
We recorded a provision for credit losses of $42.1 million in 2020, compared to a credit of $6.3 million in 2019. The higher provision for credit losses was driven by the economic forecast which captured the effect of the COVID-19 pandemic and led to the decline in net income, EPS, ROA and ROE in 2020 compared to 2019.
Net interest income increased by $13.6 million from 2019 to 2020, primarily driven by lower deposit and borrowing costs due to the historically low interest rate environment due to the pandemic environment, combined with net interest income and fees on PPP loans, partially offset by lower yields earned on the loans and investment securities portfolios.
Other operating income increased by $3.4 million from 2019 to 2020. The increase in other operating income was primarily due to higher mortgage banking income, partially offset by lower service charges on deposit accounts. In addition, the Company recorded a gain of $2.6 million during the first quarter of 2019 from the conversion of MasterCard Class B common stock received during their initial public offering to Class A common stock and immediate sale of the converted shares. See Table 3 - Components of Other Operating Income for more information.
Other operating expense increased by $10.1 million from 2019 to 2020. The increase in other operating expense was primarily due to higher salaries and employee benefits, higher computer software expenses, higher legal and professional expenses, branch consolidation costs, and higher advertising expense, partially offset by lower director deferred compensation plan expense and lower entertainment and promotions expense. See Table 4 - Components of Other Operating Expense for more information.
Net Interest Income
The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the yields and rates thereon. Net interest income, when expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees and resultant yield information, is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. Table 2 presents an analysis of changes in components of net interest income between years. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (i) changes in volume and (ii) changes in rates. The change in volume is calculated as change in average balance, multiplied by prior period average yield/rate. The change in rate is calculated as change in average yield/rate, multiplied by current period volume. The change in interest income not solely due to change in volume or change in rate has been allocated proportionately to change in volume and change in average yield/rate.
44
Table 1. Average Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent)
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | Average Balance | Average Yield/ Rate | Amount of Interest | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 191,967 | 0.14 | % | $ | 262 | $ | 13,980 | 0.33 | % | $ | 46 | $ | 9,842 | 2.04 | % | $ | 201 | |||||||||||||
| Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||
| Taxable (1) | 1,269,900 | 1.77 | 22,505 | 1,037,209 | 2.25 | 23,371 | 1,120,711 | 2.63 | 29,517 | ||||||||||||||||||||||
| Tax-exempt (1) | 101,877 | 2.45 | 2,496 | 96,217 | 3.15 | 3,028 | 130,411 | 2.95 | 3,853 | ||||||||||||||||||||||
| Total investment securities | 1,371,777 | 1.82 | 25,001 | 1,133,426 | 2.33 | 26,399 | 1,251,122 | 2.67 | 33,370 | ||||||||||||||||||||||
| Loans, incl. loans-held-for-sale (2) | 5,071,516 | 3.82 | 193,778 | 4,855,169 | 3.83 | 186,129 | 4,241,308 | 4.31 | 182,657 | ||||||||||||||||||||||
| Federal Home Loan Bank ("FHLB") stock | 7,933 | 3.09 | 245 | 12,591 | 3.81 | 480 | 16,369 | 5.89 | 964 | ||||||||||||||||||||||
| Total interest-earning assets | 6,643,193 | 3.30 | 219,286 | 6,015,166 | 3.54 | 213,054 | 5,518,641 | 3.94 | 217,192 | ||||||||||||||||||||||
| Noninterest-earning assets | 434,832 | 403,495 | 369,974 | ||||||||||||||||||||||||||||
| Total assets | $ | 7,078,025 | $ | 6,418,661 | $ | 5,888,615 | |||||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,300,022 | 0.03 | % | $ | 384 | $ | 1,078,589 | 0.05 | % | $ | 510 | $ | 984,298 | 0.08 | % | $ | 800 | |||||||||||||
| Savings and money market deposits | 2,099,388 | 0.06 | 1,240 | 1,830,972 | 0.13 | 2,416 | 1,556,766 | 0.33 | 5,100 | ||||||||||||||||||||||
| Time deposits up to $250,000 | 230,705 | 0.34 | 795 | 257,708 | 0.75 | 1,921 | 276,241 | 0.88 | 2,417 | ||||||||||||||||||||||
| Time deposits over $250,000 | 551,831 | 0.22 | 1,197 | 696,650 | 0.80 | 5,568 | 792,493 | 1.97 | 15,627 | ||||||||||||||||||||||
| Total interest-bearing deposits | 4,181,946 | 0.09 | 3,616 | 3,863,919 | 0.27 | 10,415 | 3,609,798 | 0.66 | 23,944 | ||||||||||||||||||||||
| FHLB advances and other short-term borrowings | 607 | 0.30 | 2 | 89,904 | 0.80 | 718 | 185,909 | 2.31 | 4,285 | ||||||||||||||||||||||
| Long-term debt | 105,488 | 3.88 | 4,097 | 117,100 | 3.08 | 3,602 | 101,547 | 4.02 | 4,080 | ||||||||||||||||||||||
| Total interest-bearing liabilities | 4,288,041 | 0.18 | 7,715 | 4,070,923 | 0.36 | 14,735 | 3,897,254 | 0.83 | 32,309 | ||||||||||||||||||||||
| Noninterest-bearing deposits | 2,117,423 | 1,691,958 | 1,375,903 | ||||||||||||||||||||||||||||
| Other liabilities | 116,936 | 111,859 | 101,848 | ||||||||||||||||||||||||||||
| Total liabilities | 6,522,400 | 5,874,740 | 5,375,005 | ||||||||||||||||||||||||||||
| Shareholders' equity | 555,600 | 543,919 | 513,610 | ||||||||||||||||||||||||||||
| Non-controlling interest | 25 | 2 | — | ||||||||||||||||||||||||||||
| Total equity | 555,625 | 543,921 | 513,610 | ||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 7,078,025 | $ | 6,418,661 | $ | 5,888,615 | |||||||||||||||||||||||||
| Net interest income | $ | 211,571 | $ | 198,319 | $ | 184,883 | |||||||||||||||||||||||||
| Interest rate spread | 3.12 | % | 3.18 | % | 3.11 | % | |||||||||||||||||||||||||
| Net interest margin | 3.18 | % | 3.30 | % | 3.35 | % | |||||||||||||||||||||||||
| (1) At amortized cost. | |||||||||||||||||||||||||||||||
| (2) Includes nonaccrual loans. |
45
Table 2. Analysis of Changes in Net Interest Income (Taxable-Equivalent)
| 2021 Compared to 2020 | 2020 Compared to 2019 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change In: | Increase (Decrease) Due to Change In: | |||||||||||||||||||||
| (Dollars in thousands) | Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 583 | $ | (367) | $ | 216 | $ | 84 | $ | (239) | $ | (155) | ||||||||||
| Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
| Taxable | 5,233 | (6,099) | (866) | (2,199) | (3,947) | (6,146) | ||||||||||||||||
| Tax-exempt | 179 | (711) | (532) | (1,016) | 191 | (825) | ||||||||||||||||
| Total investment securities | 5,412 | (6,810) | (1,398) | (3,215) | (3,756) | (6,971) | ||||||||||||||||
| Loans, incl. loans-held-for-sale | 8,163 | (514) | 7,649 | 26,627 | (23,155) | 3,472 | ||||||||||||||||
| FHLB stock | (178) | (57) | (235) | (223) | (261) | (484) | ||||||||||||||||
| Total interest-earning assets | 13,980 | (7,748) | 6,232 | 23,273 | (27,411) | (4,138) | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||
| Interest-bearing demand deposits | 118 | (244) | (126) | 67 | (357) | (290) | ||||||||||||||||
| Savings and money market deposits | 338 | (1,514) | (1,176) | 919 | (3,603) | (2,684) | ||||||||||||||||
| Time deposits up to $250,000 | (199) | (927) | (1,126) | (162) | (334) | (496) | ||||||||||||||||
| Time deposits over $250,000 | (1,162) | (3,209) | (4,371) | (1,892) | (8,167) | (10,059) | ||||||||||||||||
| Total interest-bearing deposits | (905) | (5,894) | (6,799) | (1,068) | (12,461) | (13,529) | ||||||||||||||||
| FHLB advances and other short-term borrowings | (713) | (3) | (716) | (2,212) | (1,355) | (3,567) | ||||||||||||||||
| Long-term debt | (355) | 850 | 495 | 624 | (1,102) | (478) | ||||||||||||||||
| Total interest-bearing liabilities | (1,973) | (5,047) | (7,020) | (2,656) | (14,918) | (17,574) | ||||||||||||||||
| Net interest income | $ | 15,953 | $ | (2,701) | $ | 13,252 | $ | 25,929 | $ | (12,493) | $ | 13,436 |
The banking and financial services industry in the state of Hawaii generally, and particularly in our target market areas, is highly competitive. Net interest income is our primary source of earnings and is derived primarily from the difference between the interest we earn on loans and investments versus the interest we pay on deposits and borrowings. Net interest income (expressed on a taxable-equivalent basis) totaled $211.6 million in 2021, which increased by $13.3 million, or 6.7%, from $198.3 million in 2020, which increased by $13.4 million, or 7.3%, from net interest income of $184.9 million recognized in 2019. The increase in net interest income for 2021 was primarily the result of higher net interest income and fees on PPP loans, combined with lower deposit and borrowing costs due to the historically low interest rate environment during the pandemic environment, partially offset by lower yields earned on the loans and investment securities portfolios. In 2021, the Company recognized net interest income and fees on PPP loans of $26.4 million, compared to $12.2 million in 2020.
Average yields earned on our interest-earning assets declined by 24 bp in the year ended December 31, 2021, from the year ended December 31, 2020. The decline in average yields earned on interest-earning assets in 2021 was primarily attributable to the 51 bp decrease in average yields earned on investment securities and the 1 bp decrease in average yields earned on loans. Excluding net interest income and fee on PPP loans, the normalized average yield on loans in 2021 was 3.58%, compared to the normalized average yield on loans in 2020 of 3.87%
Average rates paid on our interest-bearing liabilities in the year ended December 31, 2021 declined by 18 bp from the year ended December 31, 2020. The decline in average rates paid on our interest-bearing liabilities in 2021 was primarily attributable to the 58 bp decrease in average rates paid on our time deposits over $250,000, the 41 bp decrease in average rates paid on our time deposits up to $250,000, the 7 bp decrease in average rates paid on our savings and money market deposits and the 50 bp decrease in average rates paid on our FHLB advances and other short-term borrowings..
In the third quarter of 2021, $104.4 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy due to faster than expected prepayments. We received $104.5 million in gross proceeds and reinvested the
46
proceeds in $98.8 million in higher yield investment securities with an average yield of 1.55% and a weighted average life of 6.1 years. The investment securities sold had an average yield of 1.13% and a weighted average life of 2.6 years. Gross realized gains and losses on the sale of the investment securities were $1.1 million and $1.0 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the second quarter of 2021, $175.0 million in available-for-sale were sold as part of an investment portfolio rebalancing strategy due to faster than expected prepayments. We received $175.0 million in gross proceeds and reinvested the proceeds in $186.1 million in higher yield investment securities with an average yield of 1.70% and a weighted average life of 6.9 years. The investment securities sold had an average yield of -0.11% and a weighted average life of 1.6 years. Gross realized losses and gains on the sale of the investment securities were $2.2 million and $2.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the fourth quarter of 2020, $89.9 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy due to the large downward shift in interest rates and the change in expected prepayments. We received $90.1 million in gross proceeds and reinvested the proceeds in $105.1 million in higher yield, longer duration investment securities with an average yield of 1.27% and a weighted-average life of 4.6 years. The investment securities sold had an average yield of 0.28% and a weighted-average life of 1.2 years. Gross realized losses and gains on the sale of the investment securities were $0.3 million and $0.5 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the third quarter of 2020, $90.4 million in available-for-sale non-agency commercial mortgage-backed securities with retail mall exposure were sold to mitigate credit risk during the pandemic. The investment securities sold had an average yield of 3.44% and a weighted-average life of 14.03 years. Gross realized gains and losses on the sale of the investment securities were $0.2 million and $0.6 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
Interest Income
Our primary sources of interest income include interest on loans, which represented 88.4%, 87.4%, and 84.1% of taxable-equivalent interest income in 2021, 2020 and 2019, respectively, as well as interest earned on investment securities, which represented 11.4%, 12.4% and 15.4% of taxable-equivalent interest income, respectively. Interest income expressed on a taxable-equivalent basis of $219.3 million in 2021 increased by $6.2 million, or 2.9%, from the $213.1 million earned in 2020, which decreased by $4.1 million, or 1.9%, from the $217.2 million earned in 2019.
The increase in interest income in 2021 from 2020 was primarily due to higher net interest income and fees on PPP loans of $14.2 million due to higher forgiveness and payoffs, combined with the $238.4 million increase in average investment securities which contributed to an increase of $5.4 million in current year interest income. These increases were partially offset by a decline in average yields earned on the investment securities portfolio of 51 bp, which contributed to decline in current year interest income of $6.8 million. In addition, the normalized average yield on core loans (or total loans excluding PPP loans) declined by 29 bp.
The decrease in interest income in 2020 from 2019 was primarily due to the decline in average yields earned on the loans and investment securities portfolios of 48 bp and 34 bp, respectively, which contributed to decreases in 2020 interest income of $23.2 million and $3.8 million, respectively, from 2019. The $117.7 million decline in average investment securities also contributed to a decrease of $3.2 million in 2020 interest income from 2019. These decreases were partially offset by a $613.9 million increase in average loans, which contributed to an increase of $26.6 million in 2020 interest income from 2019. The increase in average loans was largely attributable to a $358.3 million average PPP loan portfolio, which contributed to an increase of $12.2 million in 2020 net interest income and an average yield of 3.41%.
Interest Expense
In 2021, interest expense was $7.7 million which represented a decrease of $7.0 million, or 47.6%, compared to interest expense of $14.7 million in 2020, which was a decrease of $17.6 million, or 54.4%, compared to $32.3 million in 2019.
In 2021, the decreases in the average rates paid on savings and money market deposits of 7 bp, time deposits up to $250,000 of 41 bp, and time deposits of over $250,000 of 58 bp, contributed to the decrease in interest expense in 2021 from 2020 of $1.5 million, $0.9 million, and $3.2 million, respectively. In addition, the decrease in average time deposits over $250,000 and the decrease in average FHLB advances and other short-term borrowings contributed to the decrease in current year interest expense of $1.2 million and $0.7 million, respectively.
47
In 2020, the decreases in the average rates paid on savings and money market deposits of 20 bp, time deposits of over $250,000 of 117 bp, FHLB advances and other short-term borrowings of 151 bp, and long-term debt of 94 bp, contributed to the decrease in interest expense in 2021 from 2020 of $3.6 million, $8.2 million, $1.4 million, and $1.1 million, respectively. In addition, the decreases in average time deposits of $250,000 and over and FHLB advances and other short-term borrowings contributed to the decrease in 2020 interest expense of $1.2 million and $0.7 million, respectively.
Net Interest Margin
Our net interest margin was 3.18%, 3.30% and 3.35% in 2021, 2020 and 2019, respectively. The decrease in our net interest margin in 2021 from 2020 was primarily due to lower yields on our interest-earning assets due to the historically low interest rate environment we are currently operating in due to the pandemic environment. Average yields earned on interest-earning assets declined by 24 bp, led by declines in average yields earned on investment securities of 51 bp. Excluding net interest income and fees on PPP loans, our normalized average yield on loans declined by 29 bp. These decreases were partially offset by a 18 bp decrease in average rates paid on interest-bearing liabilities.
The decrease in our net interest margin in 2020 from 2019 was primarily due to lower yields on our interest-earning assets. Average yields earned on interest-earning assets declined by 40 bp, led by declines in average yields earned on loans and investment securities of 48 bp and 34 bp, respectively. These decreases were partially offset by a 47 bp decrease in average rates paid on interest-bearing liabilities.
During 2021, the Federal Reserve maintained its Federal Funds range at 0% to 0.25%. Federal Reserve officials have stated they expect to raise interest rates beginning in 2022 due to inflation concerns.
48
Other Operating Income
The following table sets forth components of other operating income and the total as a percentage of average assets for the periods indicated.
Table 3. Components of Other Operating Income
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||
| (Dollars in thousands) | 2021 | 2020 | 2019 | to 2020 | to 2019 | to 2020 | to 2019 | ||||||||||||||||||
| Mortgage banking income: | |||||||||||||||||||||||||
| Net loan servicing fees | $ | 2,733 | $ | 2,754 | $ | 4,252 | $ | (21) | $ | (1,498) | (0.8) | % | (35.2) | % | |||||||||||
| Amortization of mortgage servicing rights | (3,468) | (6,167) | (2,460) | 2,699 | (3,707) | (43.8) | 150.7 | ||||||||||||||||||
| Net gain on sale of residential mortgage loans | 6,376 | 16,043 | 4,128 | (9,667) | 11,915 | (60.3) | 288.6 | ||||||||||||||||||
| Unrealized gain (loss) on interest rate locks | 98 | (76) | 63 | 174 | (139) | (228.9) | (220.6) | ||||||||||||||||||
| Loan placement fees | 1,993 | 1,128 | 702 | 865 | 426 | 76.7 | 60.7 | ||||||||||||||||||
| Service charges on deposit accounts | 6,358 | 6,234 | 8,406 | 124 | (2,172) | 2.0 | (25.8) | ||||||||||||||||||
| Other service charges and fees | 18,367 | 14,867 | 15,113 | 3,500 | (246) | 23.5 | (1.6) | ||||||||||||||||||
| Income from fiduciary activities | 5,075 | 4,829 | 4,395 | 246 | 434 | 5.1 | 9.9 | ||||||||||||||||||
| Income from bank-owned life insurance | 3,493 | 3,803 | 3,105 | (310) | 698 | (8.2) | 22.5 | ||||||||||||||||||
| Net gains (losses) on sales of investment securities | 150 | (201) | 36 | 351 | (237) | (174.6) | (658.3) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 364 | 415 | 257 | (51) | 158 | (12.3) | 61.5 | ||||||||||||||||||
| Net loss on sales of foreclosed assets | — | (15) | (145) | 15 | 130 | (100.0) | (89.7) | ||||||||||||||||||
| Income recovered on nonaccrual loans previously charged-off | 261 | 180 | 320 | 81 | (140) | 45.0 | (43.8) | ||||||||||||||||||
| Other recoveries | 81 | 126 | 130 | (45) | (4) | (35.7) | (3.1) | ||||||||||||||||||
| Commissions on sale of checks | 307 | 279 | 309 | 28 | (30) | 10.0 | (9.7) | ||||||||||||||||||
| Gain on sale of MasterCard stock | — | — | 2,555 | — | (2,555) | N.M. | (100.0) | * | |||||||||||||||||
| Other | 872 | 999 | 635 | (127) | 364 | (12.7) | 57.3 | ||||||||||||||||||
| Total other operating income | $ | 43,060 | $ | 45,198 | $ | 41,801 | $ | (2,138) | $ | 3,397 | (4.7) | 8.1 | |||||||||||||
| Total other operating income as a percentage of average assets | 0.61 | % | 0.70 | % | 0.71 | % | |||||||||||||||||||
| * Not meaningful ("N.M.") | |||||||||||||||||||||||||
| Note: Certain amounts reported in prior years in the financial statements have been reclassified to conform to the current year’s presentation. |
Total other operating income of $43.1 million in 2021 decreased by $2.1 million, or 4.7%, from the $45.2 million earned in 2020, which increased by $3.4 million, or 8.1%, from the $41.8 million earned in 2019.
The decrease in other operating income in 2021 from 2020 was primarily due to lower mortgage banking income of $6.0 million and lower bank-owned life insurance of $0.3 million, partially offset by higher other service charges and fees of $3.5 million. The lower mortgage banking income was primarily attributable to fewer loans sold as more loans were placed in our residential mortgage loan portfolio in 2021 compared to 2020, combined with thinner gain on sale margins. The Company's Home Loans division had another impressive year with $1.18 billion in loan originations in 2021, down just slightly from the record $1.20 billion in loan originations in 2020. The lower amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the increase in market interest rates. These decreases were partially offset by higher other service charges and fees, primarily attributable to higher ATM and debit card fees. During the second quarter of 2020, certain service charges were suspended to support our customers through the pandemic. In addition, there were less transactional activity due to the pandemic resulting in lower service charges on deposit accounts and other service charges and fees during 2020.
The increase in other operating income in 2020 from 2019 was primarily due to higher mortgage banking income of $7.0 million and higher bank-owned life insurance of $0.7 million. The higher mortgage banking income was attributable to a
49
Company record $1.20 billion in loan originations by the Company's Home Loan division in 2020. The higher amortization of mortgage servicing rights (included in mortgage banking income) was primarily attributable to the decline in market interest rates. The higher income from bank-owned life insurance was primarily attributable to volatility in the equity markets. These increases were partially offset by lower service charges on deposit accounts of $2.2 million and a one-time gain of $2.6 million from the conversion of MasterCard Class B common stock received during their initial public offering to Class A common stock and immediate sale of the converted shares in the first quarter of 2019.
Other Operating Expense
The following table sets forth components of other operating expense and the total as a percentage of average assets for the periods indicated.
Table 4. Components of Other Operating Expense
| Dollar Change | Percent Change | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||
| (Dollars in thousands) | 2021 | 2020 | 2019 | to 2020 | to 2019 | to 2020 | to 2019 | ||||||||||||||||||
| Salaries and employee benefits | $ | 90,213 | $ | 83,848 | $ | 80,877 | $ | 6,365 | $ | 2,971 | 7.6 | % | 3.7 | % | |||||||||||
| Net occupancy | 16,133 | 15,162 | 14,299 | 971 | 863 | 6.4 | 6.0 | ||||||||||||||||||
| Legal and professional services | 10,452 | 9,035 | 7,354 | 1,417 | 1,681 | 15.7 | 22.9 | ||||||||||||||||||
| Computer software expense | 13,304 | 12,717 | 10,812 | 587 | 1,905 | 4.6 | 17.6 | ||||||||||||||||||
| Communication expense | 3,271 | 3,225 | 3,551 | 46 | (326) | 1.4 | (9.2) | ||||||||||||||||||
| Equipment | 4,344 | 4,531 | 4,353 | (187) | 178 | (4.1) | 4.1 | ||||||||||||||||||
| Advertising expense | 5,495 | 3,791 | 2,661 | 1,704 | 1,130 | 44.9 | 42.5 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Pension plan and SERP expense | 1,254 | 1,253 | 1,413 | 1 | (160) | 0.1 | (11.3) | ||||||||||||||||||
| Foreclosed asset expense | 3 | 71 | 251 | (68) | (180) | (95.8) | (71.7) | ||||||||||||||||||
| Charitable contributions | 179 | 272 | 681 | (93) | (409) | (34.2) | (60.1) | ||||||||||||||||||
| FDIC insurance assessment | 2,197 | 1,857 | 868 | 340 | 989 | 18.3 | 113.9 | ||||||||||||||||||
| Miscellaneous loan expenses | 1,657 | 1,708 | 1,246 | (51) | 462 | (3.0) | 37.1 | ||||||||||||||||||
| ATM and debit card expenses | 3,149 | 2,289 | 2,602 | 860 | (313) | 37.6 | (12.0) | ||||||||||||||||||
| Armored car expenses | 891 | 966 | 815 | (75) | 151 | (7.8) | 18.5 | ||||||||||||||||||
| Entertainment and promotions | 1,289 | 797 | 2,071 | 492 | (1,274) | 61.7 | (61.5) | ||||||||||||||||||
| Stationery and supplies | 903 | 890 | 1,049 | 13 | (159) | 1.5 | (15.2) | ||||||||||||||||||
| Directors' fees and expenses | 876 | 863 | 968 | 13 | (105) | 1.5 | (10.8) | ||||||||||||||||||
| Directors' deferred compensation plan expense | 1,292 | (911) | 561 | 2,203 | (1,472) | (241.8) | (262.4) | ||||||||||||||||||
| Provision (credit) for residential mortgage loan repurchase losses | — | — | (403) | — | 403 | N.M. | (100.0) | ||||||||||||||||||
| Branch consolidation costs | 436 | 1,631 | — | (1,195) | 1,631 | (73.3) | N.M. | * | |||||||||||||||||
| Litigation settlement | — | 750 | — | (750) | 750 | (100.0) | N.M. | * | |||||||||||||||||
| FHLB advance prepayment fee | — | 747 | — | (747) | 747 | (100.0) | N.M. | * | |||||||||||||||||
| Gain (loss) on disposal of fixed assets | 101 | 552 | (3) | (451) | 555 | (81.7) | (18,500.0) | ||||||||||||||||||
| Other | 5,607 | 5,693 | 5,576 | (86) | 117 | (1.5) | 2.1 | ||||||||||||||||||
| Total other operating expense | $ | 163,046 | $ | 151,737 | $ | 141,602 | $ | 11,309 | $ | 10,135 | 7.5 | 7.2 | |||||||||||||
| Total other operating expense as a percentage of average assets | 2.30 | % | 2.36 | % | 2.40 | % | |||||||||||||||||||
| * Not meaningful ("N.M.") | |||||||||||||||||||||||||
| Note: Certain amounts reported in prior years in the financial statements have been reclassified to conform to the current year’s presentation. |
Total other operating expense of $163.0 million in 2021 increased by $11.3 million, or 7.5%, from total operating expense of $151.7 million in 2020, which increased by $10.1 million, or 7.2%, compared to 2019.
50
The increase in total other operating expense in 2021, compared to 2020, was primarily due to higher salaries and employee benefits of $6.4 million, higher net occupancy expense of $1.0 million, higher legal and professional services of $1.4 million, higher advertising expense of $1.7 million, and higher directors' deferred compensation plan expenses of $2.2 million. The increase in salaries and employee benefits is primarily due to strategic hiring for our RISE2020 and BaaS initiatives, higher incentive compensation due to improved Company performance and nonrecurring severance payments. The higher advertising expense is primarily due to the Company's new branding along with marketing expenses for our new Shaka product. Fluctuations in the directors' deferred compensation expense are primarily due to volatility in the equity markets. These increases were partially offset by several nonrecurring expenses in late 2020 which included: $1.6 million in branch consolidation costs related to the consolidation of three in-store branches and one traditional branch in 2020 compared to $0.4 million in branch consolidation costs related to the consolidation of one traditional branch in 2021, $0.8 million in settlements of legal proceedings, a $0.7 million FHLB advance prepayment fee, and $0.6 million in losses on disposal of fixed assets in 2020, compared to $0.1 million in losses in 2021.
The increase in total other operating expense in 2020, compared to 2019, was primarily due to a higher salaries and employee benefits of $3.0 million, higher computer software expense of $1.9 million, higher legal and professional services of $1.7 million, higher advertising expense of $1.1 million, and higher FDIC insurance assessment of $1.0 million. The increase in the FDIC insurance assessment is primarily due to the increase in deposits, combined with the Small Bank Assessment Credits which were used up during the second quarter of 2020. In addition, the Company recognized several nonrecurring expenses in late 2020 totaling $5.9 million which included: $2.0 million in employee incentives and other benefits, $1.6 million in branch consolidation costs related to the closure of three in-store branches and one traditional branch in 2020, $0.8 million in settlements of legal proceedings, a $0.7 million FHLB advance prepayment fee, $0.6 million in losses on disposal of fixed assets and $0.5 million in other nonrecurring expenses (included in other). These increases were partially offset by lower directors' deferred compensation expense of $1.5 million and lower entertainment and promotions expense of $1.3 million.
A key measure of operating efficiency tracked by management is the efficiency ratio, which is calculated by dividing total other operating expenses by total pre-provision revenue (net interest income plus other operating income). Management believes that the efficiency ratio provides useful supplemental information that is important to a proper understanding of the company's core business results by investors. Our efficiency ratio should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to the efficiency ratio presented by other companies. Our efficiency ratio increased to 64.16% in 2021, compared to 62.47% in 2020 and 62.69% in 2019. The increase in our efficiency ratio in 2021 was primarily driven by the aforementioned increases in other operating expenses, partially offset by increases in net interest income.
In 2021, the provision for off-balance sheet credit exposures was reclassified from other operating expense and is now included in the provision for credit losses in the consolidated statements of income. The efficiency ratio in prior periods has been adjusted retrospectively to reflect this change.
51
The following table sets forth a reconciliation to our efficiency ratio for each of the dates indicated and the impact of the reclassification of the provision for credit losses in the consolidated statements of income:
Table 5. Reconciliation of Efficiency Ratio
| Year Ended December 31, 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| As Reclassified: | ||||||||||
| Total other operating expenses | $ | 163,046 | $ | 151,737 | $ | 141,602 | ||||
| Net interest income | 211,047 | 197,683 | 184,074 | |||||||
| Total other operating income | 43,060 | 45,198 | 41,801 | |||||||
| Total revenue | $ | 254,107 | $ | 242,881 | $ | 225,875 | ||||
| Efficiency ratio | 64.16 | % | 62.47 | % | 62.69 | % | ||||
| Unadjusted: | ||||||||||
| Total other operating expenses | $ | 163,046 | $ | 154,731 | $ | 141,631 | ||||
| Net interest income | $ | 211,047 | $ | 197,683 | $ | 184,074 | ||||
| Total other operating income | 43,060 | 45,198 | 41,801 | |||||||
| Total revenue | $ | 254,107 | $ | 242,881 | $ | 225,875 | ||||
| Efficiency ratio | 64.16 | % | 63.71 | % | 62.70 | % | ||||
| Impact of Change: | ||||||||||
| Total operating expenses | $ | — | $ | (2,994) | $ | (29) | ||||
| Net interest income | — | — | — | |||||||
| Total other operating income | — | — | — | |||||||
| Total revenue | $ | — | $ | — | $ | — | ||||
| Efficiency ratio | — | % | (1.24) | % | (0.01) | % |
Income Taxes
In 2021, the Company recorded income tax expense of $25.8 million, compared to $11.8 million in 2020, and $19.6 million in 2019. Our effective tax rate was 24.4% in 2021 compared to 24.0% in 2020 and 25.2% in 2019.
The increase in income tax expense and the effective tax rate in 2021 from 2020 was primarily attributable to higher pre-tax income, combined with lower tax-exempt income, decreasing the impact of net favorable permanent differences, primarily due to a credit to the provision for credit losses.
The decrease in income tax expense and the effective tax rate in 2020 from 2019 was primarily attributable to lower pre-tax income, increasing the impact of net favorable permanent differences, primarily due to a higher provision for credit losses.
As of December 31, 2021, the valuation allowance on our net deferred tax assets ("DTA") totaled $3.4 million, of which $3.2 million related to our DTA from net apportioned net operating loss ("NOL") carryforwards for California state income tax purposes as we do not expect to generate sufficient income in California to utilize the DTA. The remaining $0.2 million relates to a valuation allowance on the Hawaii capital loss carryforward balance that we do not expect to be able to utilize. Net of this valuation allowance, the Company's net DTA totaled $25.8 million as of December 31, 2021, compared to a net DTA of $26.4 million as of December 31, 2020, and is included in other assets on our consolidated balance sheets.
52
Financial Condition
Total assets of $7.42 billion at December 31, 2021 increased by $824.5 million, or 12.5%, from the $6.59 billion at December 31, 2020, and total liabilities of $6.86 billion at December 31, 2021 increased by $813.0 million, or 13.4%, from the $6.05 billion at December 31, 2020. The increase in total assets and total liabilities in 2021 was primarily due to our strong loan and deposit growth.
Loan Portfolio
Our lending activities are focused on commercial, financial and agricultural loans, commercial mortgages, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well as residential mortgages, home equity and consumer loans to local home-buyers and individuals. Our strategy for generating commercial loans has traditionally relied upon teams of commercial real estate and commercial banking officers organized by geographical and industry lines who are responsible for client prospecting and business development.
To manage credit risk (i.e., the ability of borrowers to repay their loan obligations), management analyzes the borrower's financial condition, repayment source, collateral and other factors that could impact credit quality, such as national and local economic conditions and industry conditions related to respective borrowers. The general underwriting guidelines require analysis and documentation to include among other things, overall credit worthiness of borrower, guarantor support, use of funds, loan term, minimum equity, loan-to-value standards, repayment terms, sources of repayment, covenants, pricing, collateral, insurance, and documentation standards. All loan requests considered by us should be for a clearly defined legitimate purpose with a determinable primary source, as well as alternate sources of repayment. All loans should be supported by appropriate documentation including, current financial statements, credit reports, collateral information, asset verification, tax returns, title reports, and appraisals (where appropriate).
We score consumer and small business loans using underwriting matrices ("Scorecards") developed based on the results of an analysis from a reputable national credit scoring company commissioned by our bank. The Scorecards use the attributes that were determined to most highly correlate with probability of repayment. Those attributes include, but are not limited to the following: (i) credit score, (ii) credit limit amount, and (iii) debt-to-income ratio.
Loans totaled $5.10 billion at December 31, 2021, which increased by $137.5 million, or 2.8%, from the $4.96 billion at December 31, 2020, which increased by $514.6 million, or 11.6%, from the $4.45 billion held at December 31, 2019. Core loans, or total loans excluding PPP loans, increased by $462.6 million, or 10.2%, in 2021. The increase in our loan portfolio in 2021 was largely due to strong residential mortgage demand from new and existing customers. The increase in total loans included net increases in the following loan portfolios: residential mortgage of $185.8 million, or 11.0%, consumer of $144.5 million, or 30.1%, home equity of $86.0 million, or 15.6%, and commercial mortgage of $63.9 million, or 5.5%. These increases were partially offset by net decreases in the following loan portfolios: PPP of $325.0 million, other commercial, financial, and agricultural of $15.0 million, or 2.7%, and construction of $2.5 million, or 2.0%. In 2021, we did not foreclose on any loans. In addition, we recorded loan charge-offs of $6.1 million.
53
The following table sets forth information regarding outstanding loans, net of deferred (fees) costs, by category as of the dates indicated.
Table 6. Loans by Categories
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Commercial, financial and agricultural: | ||||||
| SBA PPP | $ | 91,327 | $ | 416,375 | ||
| Other | 530,121 | 545,091 | ||||
| Real estate: | ||||||
| Construction | 122,867 | 125,407 | ||||
| Residential mortgage | 1,875,980 | 1,690,212 | ||||
| Home equity | 637,249 | 551,266 | ||||
| Commercial mortgage | 1,220,204 | 1,156,328 | ||||
| Consumer | 623,901 | 479,434 | ||||
| Total loans | 5,101,649 | 4,964,113 | ||||
| Allowance for credit losses | (68,097) | (83,269) | ||||
| Net loans | $ | 5,033,552 | $ | 4,880,844 |
The following table sets forth the geographic distribution of our loan portfolio, net of deferred (fees) costs, and related ACL as of the dates indicated.
Table 7. Geographic Distribution
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Hawaii | U.S. Mainland | Total | Hawaii | U.S. Mainland | Total | ||||||||||||||||
| Commercial, financial and agricultural: | ||||||||||||||||||||||
| SBA PPP | $ | 87,459 | $ | 3,868 | $ | 91,327 | $ | 375,879 | $ | 40,496 | $ | 416,375 | ||||||||||
| Other | 422,388 | 107,733 | 530,121 | 426,670 | 118,421 | 545,091 | ||||||||||||||||
| Real estate: | ||||||||||||||||||||||
| Construction | 122,867 | — | 122,867 | 125,407 | — | 125,407 | ||||||||||||||||
| Residential mortgage | 1,875,980 | — | 1,875,980 | 1,690,212 | — | 1,690,212 | ||||||||||||||||
| Home equity | 637,249 | — | 637,249 | 551,266 | — | 551,266 | ||||||||||||||||
| Commercial mortgage | 922,146 | 298,058 | 1,220,204 | 898,055 | 258,273 | 1,156,328 | ||||||||||||||||
| Consumer | 333,843 | 290,058 | 623,901 | 332,430 | 147,004 | 479,434 | ||||||||||||||||
| Total loans | 4,401,932 | 699,717 | 5,101,649 | 4,399,919 | 564,194 | 4,964,113 | ||||||||||||||||
| Allowance for credit losses | (55,808) | (12,289) | (68,097) | (73,152) | (10,117) | (83,269) | ||||||||||||||||
| Net loans | $ | 4,346,124 | $ | 687,428 | $ | 5,033,552 | $ | 4,326,767 | $ | 554,077 | $ | 4,880,844 |
Commercial, Financial and Agricultural - Small Business Administration Payroll Protection Program
The bank is a SBA approved lender and actively participated in assisting customers with loan applications for the SBA’s Paycheck Protection Program, or PPP, which was part of the CARES Act. PPP loans have a two or five-year term and earn interest at 1%. The SBA pays the originating bank a processing fee ranging from 1% to 5%, based on the size of the loan, which the Company is recognizing over the life of the loan. The Company saw tremendous interest in the PPP. The SBA began accepting submissions for the initial round of PPP loans on April 3, 2020. In April 2020, the Paycheck Protection Program and Health Care Enhancement Act added an additional round of funding for the PPP. In June 2020, the Paycheck Protection Program Flexibility Act of 2020 was enacted, which among other things, gave borrowers additional time and flexibility to use PPP loan proceeds. Through the end of the second round in August 2020, the Company funded over 7,200 PPP loans totaling $558.9 million and received gross processing fees of $21.2 million. In December 2020, the Consolidated Appropriations Act, 2021 was passed which among other things, included a third round of funding and a new simplified forgiveness procedure for PPP loans of $150,000 or less. During 2021, the Company funded over 4,600 loans totaling $320.9 million in the third round,
54
which ended on May 31, 2021, and received additional gross processing fees of $18.4 million. The Company developed a PPP forgiveness portal and with assistance from a third party vendor has assisted its customers with applying for forgiveness from the SBA. We have received forgiveness payments and repayments from borrowers totaling over $784.9 million as of December 31, 2021. A total outstanding balance of $94.9 million and net deferred fees of $3.5 million remain as of December 31, 2021.
Commercial, Financial and Agricultural - Other
Loans in this category consist primarily of term loans and lines of credit to small and middle-market businesses and professionals. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policy and practice generally requires additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk. Risk of credit losses could be greater in this loan category relative to secured loans where a greater percentage of the loan amount is usually covered by collateral. Nonetheless, any collateral or personal guarantees obtained on commercial loans can mitigate the increased risk and help to reduce credit losses.
Our historical approach to commercial lending involves teams of lending and cash management personnel who focus on relationship development including loans, deposits and other bank services to new and existing commercial clients.
In 2021, our commercial, financial, and agricultural loan portfolio, excluding PPP loans, decreased by $15.0 million. The decrease in 2021 was attributable to runoff in the U.S. Mainland and Hawaii portfolios of $10.7 million and $4.3 million, respectively.Our commercial, financial, and agricultural loan portfolio, excluding PPP loans, decreased by $25.2 million in 2020.
Real Estate—Construction
Construction loans include both residential and commercial development projects. Each construction project is evaluated for economic viability. Construction loans pose higher credit risks than typical secured loans. In addition to the financial strength of the borrower, construction loans have the added element of completion risk, which is the risk that the project will not be completed on time and within budget, resulting in additional costs that could affect the economic viability of the project and market risk at the time construction is complete.
In 2021, our construction loan portfolio decreased by $2.5 million. Our construction loan portfolio increased by $29.6 million in 2020. These fluctuations are driven by the start and completion of construction projects and are consistent with a normal construction cycle.
Interest Reserves
Our policies require interest reserves for construction loans, including loans to build commercial buildings, residential developments (both large tract projects and individual houses), and multi-family projects.
The outstanding principal balance of loans with interest reserves was $51.3 million at December 31, 2021, compared to $59.0 million in the prior year, while remaining interest reserves was $5.2 million, or 10.1% of the outstanding principal balance of loans with interest reserves at December 31, 2021, compared to $5.3 million, or 8.9% of the outstanding principal balance of loans with interest reserves at December 31, 2020.
Interest reserves allow the Company to advance funds to borrowers to make scheduled payments during the construction period. These advances typically are capitalized and added to the borrower's outstanding loan balance, although we have the right to demand payment under certain circumstances. Our policy is to determine if interest reserve amounts are appropriately included in each project's construction budget and are adequate to cover the expected duration of the construction period.
The amount, terms, and conditions of the interest reserve are established when a loan is originated, although we generally have the option to demand payment if the credit profile of the borrower changes. We evaluate the viability and appropriateness of the construction project based on the project's complexity and feasibility, the timeline, as well as the creditworthiness of the borrowers, sponsors and/or guarantors, and the value of the collateral.
In the event that unfavorable circumstances alter the original project schedule (e.g., cost overruns, project delays, etc.), our policy is to evaluate whether or not it is appropriate to maintain interest capitalization or demand payment of interest in cash and we will work with the borrower to explore various restructuring options, which may include obtaining additional equity and/or requiring additional collateral. We may also require borrowers to directly pay scheduled interest payments.
55
Our process for determining that construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions. As each project progresses, the projections are measured against actual disbursements and sales/lease results to determine if the project is on schedule and performing as planned.
The specific monitoring requirements for each loan vary depending on the size and complexity of the project and the experience and financial strength of the borrower, sponsor and/or guarantor. At a minimum, to ensure that loan proceeds are properly disbursed and to assess whether it is appropriate to capitalize interest or demand cash payment of interest, our monitoring process generally includes:
•Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
•Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
•Determination that there continues to be satisfactory project progress.
In certain rare circumstances, we may decide to extend, renew, and/or restructure the terms of a construction loan. Reasons for the restructure can range from cost overruns to project delays and the restructuring can result in additional funds being advanced or an extension of the maturity date of the loan. Prior to the loan being restructured, our policy is to perform a detailed analysis to ensure that the economics of the project remain feasible and that the risks to the Company are within acceptable lending guidelines.
Real Estate—Mortgage
The following table sets forth information with respect to the composition of the Real Estate—Mortgage loan portfolio as of the dates indicated.
Table 8. Mortgage Loan Portfolio Composition
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Residential: | |||||||||||||
| Closed-end loans | $ | 1,875,980 | 50.2 | % | $ | 1,690,212 | 49.8 | % | |||||
| Home equity line-of-credit ("HELOC") | 637,249 | 17.1 | 551,266 | 16.2 | |||||||||
| Subtotal | 2,513,229 | 67.3 | 2,241,478 | 66.0 | |||||||||
| Commercial mortgage | 1,220,204 | 32.7 | 1,156,328 | 34.0 | |||||||||
| Total mortgage loans | $ | 3,733,433 | 100.0 | % | $ | 3,397,806 | 100.0 | % |
Residential
Residential mortgage loans include fixed-rate and adjustable-rate loans primarily secured by single-family owner-occupied primary residences in Hawaii. Maximum loan-to-value ratios of 80% are typically required for fixed-rate and adjustable-rate loans secured by single-family owner-occupied residences, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk. With an average loan size of approximately $0.5 million, marketable collateral and a stable Hawaii residential real estate market, credit losses on residential mortgage loans have been minimal during the past several years. However, economic conditions including unemployment levels, future changes in interest rates and other market factors can impact the marketability and value of collateral and thus the level of credit risk inherent in the portfolio.
Closed-end residential mortgage loan balances as of December 31, 2021 totaled $1.88 billion, increasing by $185.8 million, or 11.0%, from the $1.69 billion held at year-end 2020, which increased by $90.4 million, or 5.7%, from the $1.60 billion held at year-end 2019. The increase in closed-end residential mortgage loan balances in 2021 was primarily due to increased demand from both new and existing customers.
56
Residential mortgage loans held for sale at December 31, 2021 totaled $3.5 million, a decrease of $13.2 million, or 78.8%, from the December 31, 2020 balance of $16.7 million, which increased by $7.6 million, or 83.7%, from the December 31, 2019 balance of $9.1 million. We did not securitize any residential mortgage loans in 2021, 2020 and 2019.
Home Equity
Home equity lines of credit ("HELOCs"), which typically carry floating or fixed interest rates, are underwritten according to policy and guidelines reviewed and approved by the Board of Directors. All HELOCs originated since early 2011 have a ten-year draw period followed by a 20-year repayment period during which the principal balance will be fully amortized. HELOCs are underwritten using a qualifying payment which assumes the line is fully drawn and is amortizing as if it was in the repayment period. Underwriting criteria include a minimum FICO score, maximum debt-to-income ratio ("DTI"), and maximum combined loan-to-value ratio ("CLTV"). HELOCs are monitored based on default, delinquency, end of draw period, and maturity.
HELOC balances as of December 31, 2021 totaled $637.2 million, increasing by $86.0 million, or 15.6%, from the $551.3 million held at December 31, 2020, which increased by $60.5 million, or 12.3%, from the $490.7 million held at December 31, 2019.
Commercial Mortgage
Real estate mortgage loans secured by commercial properties continue to represent a sizable portion of our loan portfolio. Our policy with respect to commercial mortgages is that loans be made for sound purposes, have a definite source and/or plan of repayment established at inception, and be backed up by reliable secondary sources of repayment and satisfactory collateral with good marketability. Loans secured by commercial property carry a greater risk than loans secured by residential property due to operating income risk. Operating income risk is the risk that the borrower will be unable to generate sufficient cash flow from the operation of the property. The commercial real estate market and interest rate conditions through economic cycles will impact risk levels.
Commercial mortgage balances as of December 31, 2021 totaled $1.22 billion, increasing by $63.9 million, or 5.5%, from the $1.16 billion held at December 31, 2020, which increased by $32.9 million, or 2.9%, from the $1.12 billion held at December 31, 2019. The increase in commercial mortgage balances in 2021 was primarily due to increased demand from both new and existing customers.
Consumer Loans
The following table sets forth the major components of our consumer loan portfolio as of the dates indicated.
Table 9. Consumer Loan Portfolio Composition
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (Dollars in thousands) | Amount | Percent | Amount | Percent | |||||||||
| Automobile | $ | 298,415 | 47.8 | % | $ | 250,715 | 52.3 | % | |||||
| Purchased unsecured consumer | 205,599 | 33.0 | 97,170 | 20.3 | |||||||||
| Other revolving credit plans | 78,673 | 12.6 | 75,004 | 15.6 | |||||||||
| Student loans | 1,862 | 0.3 | 3,029 | 0.6 | |||||||||
| Other | 39,352 | 6.3 | 53,516 | 11.2 | |||||||||
| Total consumer | $ | 623,901 | 100.0 | % | $ | 479,434 | 100.0 | % |
For consumer loans, credit risk is managed on a pooled basis. Considerations include an evaluation of the quality, character and inherent risks in the loan portfolio, current and projected economic conditions and past loan loss experience. Consumer loans represent a moderate credit risk. Loans in this category are generally either unsecured or secured by personal assets such as automobiles. The average loan size is generally small and risk is diversified among many borrowers. Our policy is to utilize credit-scoring systems for most of our consumer loans, which offer the ability to modify credit exposure based on our risk tolerance and loss experience. From time to time, we will tactically deploy funds, which are not utilized in our current short-term core lending markets, by purchasing certain consumer loan portfolios.
57
Consumer loans totaled $623.9 million at December 31, 2021, increasing by $144.5 million, or 30.1%, from December 31, 2020 of $479.4 million, which decreased by $90.0 million, or 15.8%, compared to the $569.4 million held at December 31, 2019.
At December 31, 2021, automobile loans, primarily indirect dealer loans, comprised 47.8% of consumer loans outstanding. Total automobile loans of $298.4 million at December 31, 2021 increased by $47.7 million, or 19.0%, from December 31, 2020 of $250.7 million, which decreased by $46.5 million, or 15.6%, from $297.2 million at December 31, 2019.
In 2021, we purchased $76.5 million in U.S. Mainland automobile portfolios, which included a $5.1 million premium over the $71.4 million outstanding balance. We did not purchase any U.S. Mainland automobile loan portfolios in 2020. In 2019, we purchased a U.S. Mainland automobile loan portfolio totaling $30.2 million, which included a $0.6 million premium over the $29.6 million outstanding balance.
Purchased unsecured consumer loans of $205.6 million at December 31, 2021 increased by $108.4 million, or 111.6%, from December 31, 2020 of $97.2 million, which decreased by $12.9 million, or 11.7%, from $110.1 million at December 31, 2019.
In 2021, we purchased $190.2 million in U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $199.8 million, reflecting a net discount of $-9.6 million In 2020, we purchased U.S. Mainland unsecured consumer loans under forward flow purchase agreements with outstanding balances totaling $54.8 million for $53.2 million, reflecting a net discount of $1.6 million.
Other revolving credit plans loans include extensions of credit to individuals and totaled $78.7 million at December 31, 2021, which increased by $3.7 million, or 4.9%, from December 31, 2020 of $75.0 million, which decreased by $7.1 million, or 8.6%, from $82.1 million at December 31, 2019.
Total student loans of $1.9 million at December 31, 2021 decreased by $1.2 million, or 38.5%, from December 31, 2020 of $3.0 million, which decreased by $2.2 million, or 41.6%, from $5.2 million at December 31, 2019, primarily due to run-off.
Other consumer loans of $39.4 million at December 31, 2021 decreased by $14.2 million, or 26.5%, from December 31, 2020 of $53.5 million, which decreased by $21.4 million, or 28.5%, from $74.9 million at December 31, 2019.
Concentrations of Credit Risk
As of December 31, 2021, approximately $3.86 billion, or 75.6% of loans outstanding were real estate-related, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. As of December 31, 2020, approximately $3.52 billion, or 71.0% of loans outstanding were real estate-related, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The majority of our loans are made to companies and individuals with headquarters in, or residing in, the state of Hawaii. Consistent with our focus of being a Hawaii-based bank, 86.3% of our loan portfolio was concentrated in the Hawaii market while 13.7% was concentrated in the U.S. Mainland as of December 31, 2021. As of December 31, 2020, 88.6% and 11.4% were concentrated in the Hawaii market and U.S. Mainland, respectively.
Our foreign credit exposure as of December 31, 2021 and December 31, 2020 was minimal and did not exceed 1% of total assets.
Maturities and Sensitivities of Loans to Changes in Interest Rates
At December 31, 2021, all PPP loans were fixed-rate. Commercial, financial and agricultural loans, excluding PPP loans, were 56.5% fixed-rate and 43.5% variable-rate. Real estate construction loans were 40.5% fixed-rate and 59.5% variable-rate. Residential mortgage loans were 86.3% fixed-rate and 13.7% variable-rate. Home equity lines and loans were 9.5% fixed-rate and 90.5% variable-rate. Commercial mortgage loans were 51.5% fixed-rate and 48.5% variable-rate. Consumer loans were 74.9% fixed-rate and 25.1% variable-rate.
Commercial loans and commercial mortgage loans with variable interest rates are underwritten at the current market rate of interest. For commercial loans and commercial real estate loans with a fixed-rate period that are not fully amortizing, the loans are underwritten at the current market rate of interest. At the expiration of the fixed-rate period and/or maturity, the projected loan balance at that time is underwritten at an interest rate based on the current interest rate plus two percent per annum (2%).
58
Qualifying payments for our variable-rate residential mortgage loans with initial fixed-rate periods of five years or less are calculated using the greater of the note rate plus 2% per annum or the fully indexed rate. Payments for our variable-rate loans with a fixed-rate period of greater than five years are calculated using the greater of the note rate or the fully indexed rate. The qualifying payment for our HELOCs is based on the fully indexed rate plus the required principal plus interest payment due during the repayment period assuming the line was fully drawn. Our consumer lines of credit use a qualifying payment based on a percentage of the credit limit that exceeds the actual required fully indexed interest rate payment calculation.
59
The following table sets forth the maturity distribution and sensitivities of the loan portfolio to changes in interest rates at December 31, 2021. Maturities are based on contractual maturity dates and do not factor in principal amortization. This differs from the assumptions used in Table 20 - Interest Rate Sensitivity.
Table 10. Maturity Distribution and Sensitivities of Loans to Changes in Interest Rates
| Maturing | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||
| Commercial, financial and agricultural - PPP | ||||||||||||||||||
| With fixed interest rates | $ | 6,522 | $ | 88,328 | $ | — | $ | — | $ | 94,850 | ||||||||
| With variable interest rates | — | — | — | — | — | |||||||||||||
| Total commercial, financial and agricultural | 6,522 | 88,328 | — | — | 94,850 | |||||||||||||
| Commercial, financial and agricultural - Other | ||||||||||||||||||
| With fixed interest rates | 44,833 | 123,834 | 130,776 | 10 | 299,453 | |||||||||||||
| With variable interest rates | 27,058 | 111,911 | 42,639 | 49,322 | 230,930 | |||||||||||||
| Total commercial, financial and agricultural | 71,891 | 235,745 | 173,415 | 49,332 | 530,383 | |||||||||||||
| Construction | ||||||||||||||||||
| With fixed interest rates | 918 | 7,305 | 40,561 | 1,143 | 49,927 | |||||||||||||
| With variable interest rates | 29,589 | 27,303 | 5,510 | 11,022 | 73,424 | |||||||||||||
| Total construction | 30,507 | 34,608 | 46,071 | 12,165 | 123,351 | |||||||||||||
| Residential mortgage | ||||||||||||||||||
| With fixed interest rates | 536 | 15,106 | 215,900 | 1,387,447 | 1,618,989 | |||||||||||||
| With variable interest rates | 18 | 4,635 | 18,198 | 233,360 | 256,211 | |||||||||||||
| Total residential mortgage | 554 | 19,741 | 234,098 | 1,620,807 | 1,875,200 | |||||||||||||
| Home equity | ||||||||||||||||||
| With fixed interest rates | 416 | 5,363 | 29,280 | 25,314 | 60,373 | |||||||||||||
| With variable interest rates | 3,820 | 11,261 | 8,481 | 551,786 | 575,348 | |||||||||||||
| Total home equity | 4,236 | 16,624 | 37,761 | 577,100 | 635,721 | |||||||||||||
| Commercial mortgage | ||||||||||||||||||
| With fixed interest rates | 11,808 | 158,710 | 459,122 | — | 629,640 | |||||||||||||
| With variable interest rates | 70,665 | 220,528 | 301,305 | — | 592,498 | |||||||||||||
| Total commercial mortgage | 82,473 | 379,238 | 760,427 | — | 1,222,138 | |||||||||||||
| Consumer | ||||||||||||||||||
| With fixed interest rates | 8,594 | 373,919 | 84,534 | 344 | 467,391 | |||||||||||||
| With variable interest rates | 10,458 | 121,137 | 1,361 | 23,768 | 156,724 | |||||||||||||
| Total consumer | 19,052 | 495,056 | 85,895 | 24,112 | 624,115 | |||||||||||||
| Total loans | $ | 215,235 | $ | 1,269,340 | $ | 1,337,667 | $ | 2,283,516 | $ | 5,105,758 | ||||||||
| All loans | ||||||||||||||||||
| With fixed interest rates | $ | 73,627 | $ | 772,565 | $ | 960,173 | $ | 1,414,258 | $ | 3,220,623 | ||||||||
| With variable interest rates | 141,608 | 496,775 | 377,494 | 869,258 | 1,885,135 | |||||||||||||
| Total loans | $ | 215,235 | $ | 1,269,340 | $ | 1,337,667 | $ | 2,283,516 | $ | 5,105,758 |
60
Provision and Allowance for Credit Losses
As described above under the "Critical Accounting Policies and Use of Estimates" section, the Provision is determined by management's ongoing evaluation of the loan portfolio and our assessment of the ability of the ACL to cover expected credit losses. Our methodology for determining the adequacy of the ACL and Provision takes into account many factors, including the level and trend of nonperforming and potential problem loans, net charge-off experience, current repayment by borrowers, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company maintains its ACL at an appropriate level as of a given balance sheet date to absorb management's best estimate of expected credit losses in its loan portfolios that will likely be realized over the expected life of our loan portfolio. This is based upon management's comprehensive analysis of the risk profiles particular to the respective loan portfolios. Analysis of ACL appropriateness is performed quarterly to coincide with financial disclosure to the public and to the regulatory agencies and is governed by a Board-approved policy and methodology.
61
The following table sets forth certain information with respect to the ACL as of the dates or for the periods indicated.
Table 11. Allowance for Credit Losses
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Allowance for Credit Losses ("ACL") | ||||||||||
| ACL at beginning of period | $ | 83,269 | $ | 47,971 | $ | 47,916 | ||||
| Adoption of ASU 2016-13 | — | 3,566 | — | |||||||
| Adjusted ACL at beginning of period | 83,269 | 51,537 | 47,916 | |||||||
| Charge-offs: | ||||||||||
| Commercial, financial and agricultural - Other | 1,723 | 3,026 | 2,478 | |||||||
| Real estate: | ||||||||||
| Residential mortgage | — | 63 | — | |||||||
| Home equity | — | — | 5 | |||||||
| Commercial mortgage | — | 75 | — | |||||||
| Consumer | 4,402 | 8,191 | 8,265 | |||||||
| Total | 6,125 | 11,355 | 10,748 | |||||||
| Recoveries: | ||||||||||
| Commercial, financial and agricultural - Other | 1,004 | 1,157 | 1,174 | |||||||
| Real estate: | ||||||||||
| Construction | 1,159 | 131 | 610 | |||||||
| Residential mortgage | 358 | 229 | 524 | |||||||
| Home equity | 9 | 33 | 42 | |||||||
| Commercial mortgage | 73 | 16 | 25 | |||||||
| Consumer | 2,673 | 2,591 | 2,111 | |||||||
| Total | 5,276 | 4,157 | 4,486 | |||||||
| Net loan charge-offs | 849 | 7,198 | 6,262 | |||||||
| (Credit) provision for credit losses on loans [1] | (14,323) | 38,930 | 6,317 | |||||||
| ACL at end of period | $ | 68,097 | $ | 83,269 | $ | 47,971 | ||||
| Average loans outstanding | $ | 5,071,516 | $ | 4,855,169 | $ | 4,241,308 | ||||
| Ratios: | ||||||||||
| ACL to total loans | 1.33 | % | 1.68 | % | 1.08 | % | ||||
| ACL to core loans (or total loans excluding PPP loans) | 1.36 | % | 1.83 | % | 1.08 | % | ||||
| ACL to nonaccrual loans | 1,157.92 | % | 1,344.78 | % | 3,084.95 | % | ||||
| Net loan charge-offs to average loans outstanding | 0.02 | % | 0.15 | % | 0.15 | % | ||||
| [1] In 2020, the Company recorded a reserve on accrued interest receivable ("AIR") of $0.2 million for loans on active payment forbearance or deferral, which were granted to borrowers impacted by the COVID-19 pandemic. This reserve was recorded as a contra-asset against AIR with the offset to provision for credit losses. This reserve balance of $0.2 million was reversed during the second quarter of 2021 due to the significant decline in loans on active forbearance or deferral and the Company no longer has a reserve on accrued interest receivable as of December 31, 2021. The provision for credit losses presented in this table excludes the provision (credit) for credit losses on AIR. |
Our ACL at December 31, 2021 totaled $68.1 million, which decreased by $15.2 million, or 18.2%, from December 31, 2020. When expressed as a percentage of total loans, our ACL decreased to 1.33% at December 31, 2021, from 1.68% at December 31, 2020. Excluding the PPP loan portfolio, our ratio of ACL to core loans was 1.36% at December 31, 2021.
On January 1, 2020, the Company adopted ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. The Company recorded increases of $3.6 million to the ACL for loans
62
and $0.7 million to the reserve for off-balance sheet credit exposures, included in other liabilities, offset by a net decrease to retained earnings (or a net increase to accumulated deficit) of $3.2 million and a $1.1 million increase to other assets for the related impact to net deferred tax assets as of January 1, 2020 for the cumulative effect of adopting ASU 2016-13.
During the year, we recognized a credit to the Provision of $14.6 million, or $14.3 million excluding the provision for off-balance sheet credit exposures and provision on accrued interest receivable. The credit to the Provision was primarily due to continued improvement in the economic forecast used in our credit loss modeling, combined with improvement in our loan portfolio and lower net charge-offs. We recognized $0.8 million in net charge-offs during the year.
The credit to the Provision and the decrease in our ACL as a percentage of total loans from December 31, 2020 to December 31, 2021 reflects continued improvements in credit quality and the economic forecast used in our credit loss modeling.
Our ACL as a percentage of our nonaccrual loans decreased from 1,344.78% at December 31, 2020 to 1,157.92% at December 31, 2021.
This trend was consistent with the Company's strong credit quality as represented by nonperforming assets of $5.9 million, $6.2 million, and $1.7 million at December 31, 2021, 2020 and 2019, respectively. Net charge-offs were $0.8 million, $7.2 million, and $6.3 million, respectively, for the years ended December 31, 2021, 2020 and 2019.
The following table sets forth the allocation of the ACL by loan category as of the dates indicated. Our practice is to make specific allocations on impaired loans and general allocations to each loan category based on management's risk assessment and estimated loss rate.
Table 12. Allocation of Allowance for Credit Losses
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (Dollars in thousands) | ACL | Loan Category as a % of Total Loans | ACL | Loan Category as a % of Total Loans | |||||||||
| Commercial, financial and agricultural: | |||||||||||||
| PPP | $ | 77 | 1.8 | % | $ | 304 | 8.4 | % | |||||
| Other | 10,314 | 10.4 | 18,717 | 11.0 | |||||||||
| Real estate: | |||||||||||||
| Construction | 3,908 | 2.4 | 4,277 | 2.5 | |||||||||
| Residential mortgage | 12,463 | 36.8 | 16,484 | 34.0 | |||||||||
| Home equity | 4,509 | 12.5 | 5,449 | 11.1 | |||||||||
| Commercial mortgage | 18,411 | 23.9 | 22,163 | 23.3 | |||||||||
| Consumer | 18,415 | 12.2 | 15,875 | 9.7 | |||||||||
| Total | $ | 68,097 | 100.0 | % | $ | 83,269 | 100.0 | % |
The ACL allocated to PPP loans totaled $0.1 million, or 0.1%, of total PPP loans at December 31, 2021, compared to $0.3 million, or 0.1% of related loans outstanding at December 31, 2020.
The ACL allocated to other commercial, financial and agricultural loans totaled $10.3 million, or 1.9%, of total other commercial, financial and agricultural loans at December 31, 2021, compared to $18.7 million, or 3.4%, of related loans outstanding at December 31, 2020.
The ACL allocated to construction loans totaled $3.9 million, or 3.2%, of total construction loans at December 31, 2021, compared to $4.3 million, or 3.4%, of related loans outstanding at December 31, 2020.
The ACL allocated to our residential mortgage loans totaled $12.5 million, or 0.7%, of total residential mortgage loans at December 31, 2021, compared to $16.5 million, or 1.0%, of related loans outstanding at December 31, 2020.
The ACL allocated to our home equity loans totaled $4.5 million, or 0.7%, of total home equity loans at December 31, 2021, compared to $5.4 million, or 1.0%, of related loans outstanding at December 31, 2020.
63
The ACL allocated to commercial mortgage loans totaled $18.4 million, or 1.5%, of total commercial mortgage loans at December 31, 2021, compared to $22.2 million, or 1.9%, of related loans outstanding at December 31, 2020.
The ACL allocated to consumer loans totaled $18.4 million, or 3.0% of total consumer loans at December 31, 2021, compared to $15.9 million, or 3.3% of related loans outstanding at December 31, 2020.
The decreases in the ending ACL amount and the ACL as a percentage loans across all loan categories is primarily due to the continued improvement in credit quality and the economic forecast used in our credit loss modeling.
In accordance with GAAP, loans held for sale and other real estate assets are not included in our assessment of the ACL.
Nonperforming Assets, Accruing Loans Delinquent for 90 Days or More, Restructured Loans Still Accruing Interest
The following table sets forth nonperforming assets ("NPAs"), accruing loans delinquent for 90 days or more and restructured loans still accruing interest at the dates indicated.
Table 13. Nonperforming Assets, Past Due and Restructured Loans
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Nonaccrual loans [1] | ||||||
| Commercial, financial and agricultural - Other | $ | 183 | $ | 1,461 | ||
| Real estate: | ||||||
| Residential mortgage | 4,623 | 4,115 | ||||
| Home equity | 786 | 524 | ||||
| Consumer | 289 | 92 | ||||
| Total nonaccrual loans | 5,881 | 6,192 | ||||
| Other real estate owned ("OREO") | ||||||
| Real estate: | ||||||
| Residential mortgage | — | — | ||||
| Total OREO | — | — | ||||
| Total nonperforming assets | 5,881 | 6,192 | ||||
| Accruing loans delinquent for 90 days or more [1] | ||||||
| Commercial, financial and agricultural - Other | 945 | — | ||||
| Real estate: | ||||||
| Residential mortgage | — | 567 | ||||
| Home equity | 44 | — | ||||
| Consumer | 374 | 240 | ||||
| Total accruing loans delinquent for 90 days or more | 1,363 | 807 | ||||
| Restructured loans still accruing interest [1] | ||||||
| Commercial, financial and agricultural - Other | — | 100 | ||||
| Real estate: | ||||||
| Residential mortgage | 3,768 | 5,718 | ||||
| Commercial mortgage | 1,043 | 1,761 | ||||
| Consumer | 92 | 207 | ||||
| Total restructured loans still accruing interest | 4,903 | 7,786 | ||||
| Total NPAs, accruing loans delinquent for 90 days or more and restructured loans still accruing interest | $ | 12,147 | $ | 14,785 |
64
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Ratios: | ||||||
| Nonaccrual loans as a percentage of loans | 0.12 | % | 0.12 | % | ||
| Total NPAs as a percentage of loans and OREO | 0.12 | 0.12 | ||||
| Total NPAs and accruing loans delinquent for 90 days or more as a percentage of loans and OREO | 0.14 | 0.14 | ||||
| Total NPAs, accruing loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of loans and OREO | 0.24 | 0.30 | ||||
| Classified assets and OREO to tier 1 capital and ACL | 6.42 | 7.49 | ||||
| Year-to-date changes in NPAs: | ||||||
| Balance at beginning of year | $ | 6,192 | $ | 1,719 | ||
| Additions | 7,462 | 14,257 | ||||
| Reductions: | ||||||
| Payments | (3,112) | (4,006) | ||||
| Return to accrual status | (1,358) | (671) | ||||
| Sales of NPAs | — | (4,447) | ||||
| Charge-offs, valuation and other adjustments | (3,303) | (660) | ||||
| Total reductions | (7,773) | (9,784) | ||||
| Balance at end of year | $ | 5,881 | $ | 6,192 | ||
| [1] Section 4013 of the CARES Act and the revised Interagency Statement are being applied to loan modifications related to the COVID-19 pandemic as eligible and applicable. These loan modifications are not included in the delinquent or restructured loan balances presented above. |
Nonperforming assets, which includes nonaccrual loans, nonperforming loans classified as held for sale, if any, deferrals, and other real estate, totaled $5.9 million, or 0.08% of total assets at December 31, 2021, compared to $6.2 million, or 0.09% of total assets at December 31, 2020. Nonperforming assets at December 31, 2021 were comprised entirely of nonaccrual loans totaling $5.9 million, none of which were loans classified as held for sale.
The decline in 2021 was attributable to $3.1 million in repayments, $1.4 million in loans returned to accrual status and $3.3 million in charge-offs, valuation and other adjustments, partially offset by $7.5 million in gross additions.
Net changes to nonperforming assets by category during 2021 included net decreases in commercial, financial and agricultural loans totaling $1.3 million, partially offset by net increases in Hawaii residential mortgage loans totaling $0.5 million, Hawaii home equity loans of $0.3 million, and consumer loans of $0.2 million.
Loans delinquent for 90 days or more still accruing interest totaled $1.4 million at December 31, 2021, compared to $0.8 million at December 31, 2020.
Troubled debt restructurings ("TDRs") included in nonperforming assets at December 31, 2021 consisted of four Hawaii residential mortgage loans with a combined principal balance of $0.4 million. There were $4.9 million of TDRs still accruing interest at December 31, 2021, none of which were more than 90 days delinquent. At December 31, 2020, there were $7.8 million of TDRs still accruing interest, none of which were more than 90 days delinquent.
Loan balances that remained on loan payment forbearance or deferrals due to the impact of the COVID-19 pandemic totaled $0.4 million, or 0.01% of total loans, as of December 31, 2021, compared to a peak of approximately $605 million in May 2020 and $120.2 million, or 2.4% of the total loan portfolio (or 2.6% excluding PPP loans), as of December 31, 2020.
The Company's ratio of classified assets and other real estate owned to tier 1 capital and the ACL decreased from 7.49% at December 31, 2020 to 6.42% at December 31, 2021.
65
Investment Portfolio
The following table sets forth the amounts and distribution of investment securities held as of the dates indicated.
Table 14. Distribution of Investment Securities
| December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||
| (Dollars in thousands) | Available- for-Sale (Fair Value) | Equity Securities (Fair Value) | Available- for-Sale (Fair Value) | Equity Securities (Fair Value) | ||||||||||||||
| Debt securities: | ||||||||||||||||||
| States and political subdivisions | $ | 236,828 | $ | — | $ | 168,766 | $ | — | ||||||||||
| Corporate securities | 40,646 | — | 48,008 | — | ||||||||||||||
| U.S. Treasury obligations and direct obligations of U.S Government agencies | 35,334 | — | 33,145 | — | ||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||||
| Residential - U.S. government-sponsored entities ("GSEs") | 1,198,816 | — | 778,826 | — | ||||||||||||||
| Residential - Non-government sponsored entities ("Non-GSEs") | 12,213 | — | 23,423 | — | ||||||||||||||
| Commercial - U.S. GSEs and agencies | 65,849 | — | 87,469 | — | ||||||||||||||
| Commercial - Non-GSEs | 42,013 | — | 42,972 | — | ||||||||||||||
| Equity securities | — | — | — | 1,351 | ||||||||||||||
| Total | $ | 1,631,699 | $ | — | $ | 1,182,609 | $ | 1,351 |
Investment securities totaled $1.63 billion at December 31, 2021, increasing by $447.7 million, or 37.8%, from the $1.18 billion held at December 31, 2020, which increased by $55.9 million, or 5.0%, from the $1.13 billion at year-end 2019.
In the third quarter of 2021, $104.4 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy due to faster than expected prepayments. We received $104.5 million in gross proceeds and reinvested the proceeds in $98.8 million in higher yield investment securities with an average yield of 1.55% and a weighted average life of 6.1 years. The investment securities sold had an average yield of 1.13% and a weighted average life of 2.6 years. Gross realized gains and losses on the sale of the investment securities were $1.1 million and $1.0 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the second quarter of 2021, $175.0 million in available-for-sale were sold as part of an investment portfolio rebalancing strategy due to faster than expected prepayments. We received $175.0 million in gross proceeds and reinvested the proceeds in $186.1 million in higher yield investment securities with an average yield of 1.70% and a weighted average life of 6.9 years. The investment securities sold had an average yield of -0.11% and a weighted average life of 1.6 years. Gross realized losses and gains on the sale of the investment securities were $2.2 million and $2.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the fourth quarter of 2020, $89.9 million in available-for-sale securities were sold as part of an investment portfolio rebalancing strategy due to the large downward shift in interest rates and the change in expected prepayments. We received $90.1 million in gross proceeds and reinvested the proceeds in $105.1 million in higher yield, longer duration investment securities with an average yield of 1.27% and a weighted-average life of 4.6 years. The investment securities sold had an average yield of 0.28% and a weighted-average life of 1.2 years. Gross realized gains and losses on the sale of the investment securities were $0.5 million and $0.3 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
In the third quarter of 2020, $90.4 million in available-for-sale non-agency commercial mortgage-backed securities with retail mall exposure were sold to mitigate credit risk during the pandemic. The investment securities sold had an average yield of 3.44% and a weighted-average life of 14.03 years. Gross realized losses and gains on the sale of the investment securities were $0.6 million and $0.2 million, respectively. The specific identification method was used as the basis for determining the cost of all securities sold.
66
Maturity Distribution of Investment Portfolio
The following table sets forth the maturity distribution of the investment portfolio and weighted-average yields by investment type and maturity grouping at December 31, 2021.
67
Table 15. Maturity Distribution of Investment Portfolio
| Portfolio Type and Maturity Grouping | Carrying Value | Weighted Average Yield (1) | |||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||
| Available-for-sale portfolio: | |||||||
| Debt securities - States and political subdivisions: | |||||||
| Within one year | $ | 13,987 | 2.42 | % | |||
| After one but within five years | 21,234 | 3.39 | |||||
| After five but within ten years | 24,262 | 3.43 | |||||
| After ten years | 177,345 | 2.29 | |||||
| Total debt securities - States and political subdivisions | 236,828 | 2.52 | |||||
| Debt securities - Corporate: | |||||||
| Within one year | 5,015 | 3.15 | |||||
| After one but within five years | — | — | |||||
| After five but within ten years | 35,631 | 1.66 | |||||
| After ten years | — | — | |||||
| Total debt securities - Corporate | 40,646 | 1.84 | |||||
| Debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies: | |||||||
| Within one year | — | — | |||||
| After one but within five years | 956 | 1.75 | |||||
| After five but within ten years | 24,519 | 1.36 | |||||
| After ten years | 9,859 | 1.62 | |||||
| Total debt securities - U.S. Treasury obligations and direct obligations of U.S Government agencies | 35,334 | 1.44 | |||||
| Residential mortgage-backed securities - U.S. GSEs: | |||||||
| Within one year | — | — | |||||
| After one but within five years | — | — | |||||
| After five but within ten years | 11,346 | 2.30 | |||||
| After ten years | 1,187,470 | 1.76 | |||||
| Total residential mortgage-backed securities - U.S. GSEs | 1,198,816 | 1.77 | |||||
| Residential mortgage-backed securities - Non-government sponsored entities ("Non-GSEs"): | |||||||
| Within one year | — | — | |||||
| After one but within five years | — | — | |||||
| After five but within ten years | — | — | |||||
| After ten years | 12,213 | 3.45 | |||||
| Total residential mortgage-backed securities - Non-GSEs | 12,213 | 3.45 | |||||
| Commercial mortgage-backed securities - U.S. GSEs and agencies: | |||||||
| Within one year | — | — | |||||
| After one but within five years | — | — | |||||
| After five but within ten years | 30,155 | 2.86 | |||||
| After ten years | 35,694 | 1.59 | |||||
| Total commercial mortgage-backed securities - U.S. GSEs and agencies | 65,849 | 2.17 | |||||
| Commercial mortgage-backed securities - Non-GSEs: | |||||||
| Within one year | — | — | |||||
| After one but within five years | — | — | |||||
| After five but within ten years | 42,013 | 2.97 | |||||
| After ten years | — | — | |||||
| Total commercial mortgage-backed securities - Non-GSEs | 42,013 | 2.97 | |||||
| Total available-for-sale portfolio | $ | 1,631,699 | 1.93 | % |
68
(1)Weighted-average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
As of December 31, 2021, the weighted-average yield of the investment portfolio of 1.93% decreased by 16 bp from 2.09% in the prior year.
Deposits
The primary source of our funding comes from deposits in the state of Hawaii. In this competitive market, we strive to distinguish ourselves by providing exceptional customer service in our branch offices and through digital channels, and establishing long-term relationships with businesses and their principals. Our focus has been to develop a large, stable base of core deposits, which are comprised of non-interest bearing and interest-bearing demand deposits, savings and money market deposits, and time deposits less than $250,000. Time deposits in amounts of $250,000 and greater are generally considered to be more price-sensitive than relationship-based and are thus given less focus in our marketing and sales efforts.
The following table sets forth the composition of our deposits by category as of the dates indicated.
Table 16. Deposits by Categories
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Noninterest-bearing demand deposits | $ | 2,291,246 | $ | 1,790,269 | ||
| Interest-bearing demand deposits | 1,415,277 | 1,174,888 | ||||
| Savings and money market deposits | 2,225,903 | 1,932,043 | ||||
| Time deposits less than $100,000 | 136,584 | 149,063 | ||||
| Other time deposits of $100,000 to $250,000 | 88,873 | 90,149 | ||||
| Core deposits | 6,157,883 | 5,136,412 | ||||
| Government time deposits | 214,950 | 500,344 | ||||
| Other time deposits greater than $250,000 | 266,325 | 159,362 | ||||
| Total time deposits greater than $250,000 | 481,275 | 659,706 | ||||
| Total deposits | $ | 6,639,158 | $ | 5,796,118 |
Total deposits of $6.64 billion at December 31, 2021 increased by $843.0 million, or 14.5%, from total deposits of $5.80 billion at December 31, 2020. Total deposits at December 31, 2020 increased by $676.1 million, or 13.2%, over the year-end 2019 balance of $5.12 billion. The increase in deposits in 2021 reflects net increases in noninterest-bearing demand deposits of $501.0 million, savings and money market deposits of $293.9 million, interest-bearing demand deposits of $240.4 million and other time deposits greater than $250,000 (excluding government time deposits) of $107.0 million. The net increases were partially offset by decreases in government time deposits of $285.4 million and other time deposits up to $250,000 totaling $13.8 million. The deposit of funds from PPP and other stimulus programs into new and existing deposit accounts, combined with an increase in the rate of personal savings largely contributed to the increases in deposits in 2020 and 2021. In addition, the Company's RISE2020 and rebranding efforts have driven more relationships to the bank, and off-balance sheet investment funds from several large clients were brought back into deposit accounts. The addition of funds from PPP and other stimulus programs may be temporary as PPP funds are spent by the businesses in accordance with the program. Going forward, the Company is focused on expanding banking relationships with the new businesses we assisted with PPP.
Core deposits totaled $6.16 billion at December 31, 2021 and increased by $1.02 billion, or 19.9%, from December 31, 2020, which increased by $769.5 million or 17.6% from December 31, 2019. Core deposits as a percentage of total deposits was 92.8% at December 31, 2021, compared to 88.6% at December 31, 2020 and 85.3% at December 31, 2019. For additional information regarding the contractual maturities of our time deposits, See Note 10 - Deposits to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
The table below sets forth information regarding the average balances and average rates paid for certain deposit categories for each of the years indicated. Average balances are computed using daily average balances. The average rate on time deposits, which are most sensitive to changes in market rates, decreased by 53 bp in 2021, while savings and money market deposit rates decreased by 7 bp. The average rate paid on all deposits decreased 13 bp to 0.06% in 2021 from 0.19% in 2020, which decreased from 0.48% in 2019.
69
Table 17. Average Balances and Average Rates on Deposits
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (Dollars in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||
| Noninterest-bearing demand deposits | $ | 2,117,423 | — | % | $ | 1,691,958 | — | % | |||||
| Interest-bearing demand deposits | 1,300,022 | 0.03 | 1,078,589 | 0.05 | |||||||||
| Savings and money market deposits | 2,099,388 | 0.06 | 1,830,972 | 0.13 | |||||||||
| Time deposits | 782,536 | 0.25 | 954,358 | 0.78 | |||||||||
| Total | $ | 6,299,369 | 0.06 | $ | 5,555,877 | 0.19 |
We expect overall deposit rates to slightly increase in 2022 based on the Federal Open Market Committee's recent statements and the expectation of interest rate increases in 2022. In addition to the external interest rate environment, the overall direction and magnitude of rate movements in our deposit base will largely depend on the level of deposit growth we need to maintain adequate liquidity and competitive pricing considerations.
Contractual Obligations
The following table sets forth our material contractual obligations (excluding deposit liabilities) as of December 31, 2021.
Table 18. Contractual Obligations
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than One Year | Greater Than One Year | Total | |||||||
| Long-term debt | $ | — | $ | 106,547 | $ | 106,547 | ||||
| Pension plan and SERP obligations | 21,153 | 11,564 | 32,717 | |||||||
| Operating leases | 5,925 | 45,394 | 51,319 | |||||||
| Purchase obligations | 11,367 | 30,361 | 41,728 | |||||||
| Other long-term liabilities | 15,843 | 85 | 15,928 | |||||||
| Total | $ | 54,288 | $ | 193,951 | $ | 248,239 |
Components of short-term borrowings and long-term debt are discussed in Note 11 - Short-Term Borrowings and Note 12 - Long-Term Debt, respectively, to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Pension plan obligations include obligations under our defined benefit retirement plan and Supplemental Executive Retirement Plans, which are discussed in Note 17 - Pension Plans to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Operating leases represent leases on bank premises as discussed in Note 19 - Operating Leases to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data." Purchase obligations represent other contractual obligations to purchase goods or services at specified terms including, but not limited to, software licensing agreements, equipment maintenance contracts and professional service contracts. Other long-term liabilities represent expected payments for unfunded commitments related to our investments in LIHTC partnerships and other unconsolidated entities.
In January 2021, the Board of Directors approved termination of, and authorized Company management to commence taking actions to terminate, the Company's defined benefit retirement plan. Final settlement is expected to occur in 2022.
Contractual obligations in Table 18 - Contractual Obligations do not include off-balance sheet arrangements. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees written, forward foreign exchange contracts, forward interest rate contracts and interest rate swaps and options. These instruments and the related off-balance sheet exposures are discussed in detail in Note 24 - Financial Instruments With Off-Balance Sheet Risk to the Consolidated Financial Statements under "Part II, Item 8. Financial Statements and Supplementary Data."
70
Capital Resources
In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources and uses of capital in conjunction with an analysis of the size and quality of our assets, the anticipated performance of our business (including the effects of the COVID-19 pandemic), and the level of risk and regulatory capital requirements. As part of this ongoing assessment, the Board of Directors reviews our capital position on an ongoing basis to ensure it is adequate, including, but not limited to, the need for raising additional capital (whether debt and/or equity) or returning capital to our shareholders, including the ability to declare cash dividends or repurchase our securities.
Common and Preferred Equity
Shareholders' equity totaled $558.2 million at December 31, 2021, an increase of $11.5 million, or 2.1%, from the $546.7 million at December 31, 2020, which increased by $18.2 million, or 3.4%, from December 31, 2019. When expressed as a percentage of total assets, shareholders' equity was 7.5% at December 31, 2021, compared to 8.3% at December 31, 2020 and 8.8% at December 31, 2019. The decline in our ratio of shareholders' equity to total assets from 2019 to 2020 to 2021 was primarily attributable to the significant increases in total assets in 2020 and 2021.
Our book value per share was $20.14, $19.40, and $18.68 at year-end 2021, 2020 and 2019, respectively. The increase in our book value per share from 2020 was primarily attributable to the increase in shareholders' equity from December 31, 2019 to December 31, 2020 as described above.
The increase in shareholders' equity from December 31, 2020 to December 31, 2021 was primarily attributable to net income of $79.9 million, partially offset by other comprehensive loss of $28.1 million, cash dividends paid of $27.0 million and the repurchase of 696,894 shares of our common stock for a total cost of $18.7 million, under our stock repurchase program. During 2021 we repurchased approximately 2.5% of our common stock outstanding at December 31, 2020.
The increase in shareholders' equity from December 31, 2019 to December 31, 2020 was primarily attributable to: net income of $37.3 million and accumulated other comprehensive income of $11.7 million, partially offset by the repurchase of 206,802 shares of our common stock for a total cost of $4.7 million, under our stock repurchase program and cash dividends paid of $25.9 million. During 2020 we repurchased approximately 0.7% of our common stock outstanding at December 31, 2019.
Trust Preferred Securities
As of December 31, 2021, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities. The $30.0 million in floating rate trust preferred securities of Trust IV bear an interest rate of three-month LIBOR plus 2.45% and the $20.0 million in floating rate trust preferred securities of Trust V bear an interest rate of three-month LIBOR plus 1.87%. Our obligations with respect to the issuance of the trust preferred securities constitute a full and unconditional guarantee by the Company of the trusts' obligations with respect to its trust preferred securities. Subject to certain exceptions and limitations, we may elect from time to time to defer subordinated debenture interest payments, which would result in a deferral of dividend payments on the related trust preferred securities, for up to 20 consecutive quarterly periods without default or penalty.
The Company determined that its investments in Trust IV and Trust V did not represent a variable interest and therefore the Company was not the primary beneficiary of each of the trusts. As a result, consolidation of the trusts by the Company were not required.
We also previously had CPB Capital Trust I ("Trust I"), which was canceled in August 2014, and CPB Capital Trust II ("Trust II") and CPB Statutory Trust III ("Trust III"), which were both canceled in January 2019.
Subordinated Notes
On October 20, 2020, the Company completed a $55.0 million private placement of ten-year fixed-to-floating rate subordinated notes, which will be used to support regulatory capital ratios and for general corporate purposes. The Company exchanged the privately placed notes for registered notes with the same terms and in the same aggregate principal amount at the end of the fourth quarter of 2020. The notes bear a fixed interest rate of 4.75% for the first five years and will reset quarterly thereafter for the remaining five years to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points. The notes are redeemable at our option on any interest payment date on or after November 1, 2025. The subordinated notes totaled $54.1 million as of December 31, 2021, and includes $0.9 million in debt issuance costs, which are being amortized over the expected life.
71
Holding Company Capital Resources
CPF is required to act as a source of strength to the bank under the Dodd-Frank Act. CPF is obligated to pay its expenses and payments on its junior subordinated debentures which fund payments on the outstanding trust preferred securities and subordinated notes.
CPF relies on the bank to pay dividends to it to fund its obligations. As of December 31, 2021, on a stand-alone basis, CPF had an available cash balance of approximately $20.1 million in order to meet its ongoing obligations.
As a Hawaii state-chartered bank, the bank may only pay dividends to the extent it has retained earnings as defined under Hawaii banking law ("Statutory Retained Earnings"), which differs from GAAP retained earnings. As of December 31, 2021, the bank had Statutory Retained Earnings of $114.0 million.
Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. Our ability to pay cash dividends to our shareholders is subject to restrictions under federal and Hawaii law, including restrictions imposed by the FRB and covenants set forth in various agreements we are a party to, including covenants set forth in our subordinated debentures. For further information, see the "Dividends — Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities" section.
Share Repurchases
We repurchase shares of our common stock when we believe such repurchases are in the best interests of the Company and our shareholders.
In June 2019, the Company’s Board of Directors authorized the repurchase of up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2019 Repurchase Plan"). The 2019 Repurchase Plan replaced and superseded in its entirety the share repurchase program previously approved by the Company's Board of Directors, which had $6.8 million in remaining repurchase authority.
In 2019, 797,003 shares of common stock, at a cost of $22.8 million, were repurchased under the previous share repurchase plan and the 2019 Repurchase Plan combined.
In January 2020, the Company’s Board of Directors authorized the repurchase of up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2020 Repurchase Plan"). The 2020 Repurchase Plan replaced and superseded in its entirety the 2019 Repurchase Plan, which had $19.8 million in remaining repurchase authority.
During the first quarter of 2020, 206,802 shares of common stock, at a cost of $4.7 million, were repurchased under the 2019 and 2020 Repurchase Plans combined.
In March 2020, the Company temporarily suspended the 2020 Repurchase Plan due to uncertainty during the current COVID-19 pandemic.
In January 2021, the Company’s Board of Directors approved a new authorization to resume repurchases of up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "2021 Repurchase Plan"). The new repurchase plan replaced and superseded in its entirety the 2020 Repurchase Plan, which had $26.6 million in remaining repurchase authority.
In 2021, 696,894 shares of common stock, at a cost of $18.7 million, were repurchased under the 2021 Repurchase Plan. A total of $6.3 million remained available for repurchase under the 2021 Repurchase Plan at December 31, 2021.
In January 2022, the Company’s Board of Directors approved a new authorization to resume repurchases of up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program. The new repurchase plan replaces and supersedes in its entirety the 2021 Repurchase Plan. Our ability to repurchase shares is subject to the discretion of our Board of Directors and approval of our regulators, and there can be no assurance that the Board will repurchase shares of our common stock in the future.
72