Bank of Hawaii Corporation Second Quarter 2011 Financial Results

  • Diluted Earnings Per Share $0.74
  • Net Income $35.1 Million
  • Board of Directors Declares Dividend of $0.45 Per Share
  • Board of Directors Increases Share Repurchase Authorization by $120.0 Million

HONOLULU--()--Bank of Hawaii Corporation (NYSE:BOH) today reported diluted earnings per share of $0.74 for the second quarter of 2011, down from $0.88 in the previous quarter. Net income for the second quarter of 2011 was $35.1 million, down $7.2 million compared to net income of $42.4 million in the first quarter of 2011 primarily due to the previously announced tentative settlement agreement regarding the Company’s overdraft practices.

Loan and lease balances increased to $5.4 billion due to growth in both commercial and consumer loan demand. Deposit growth remained strong during the second quarter, increasing to $10.0 billion at June 30, 2011. The allowance for loan and lease losses decreased by $2.4 million to $145.0 million due to the improving Hawaii economy and represents 2.71 percent of outstanding loans and leases.

“Bank of Hawaii’s operating results were solid in the second quarter of 2011, excluding the one-time impact of a legal settlement,” said Peter S. Ho, Chairman, President and CEO. “Loan growth was modestly higher both on an average and period end basis. Expenses were controlled. Credit quality remained stable and continued to improve from prior year levels. The Hawaii economy remains steady with improved unemployment statistics and continued growth in visitor arrivals and spending. Japan arrivals, as expected, have been muted by the effects of the March earthquake and resulting tsunami. The downturn in arrivals from Japan however has been less severe than anticipated and has been more than offset by visitors from other market segments both domestic and international.”

The return on average assets for the second quarter of 2011 was 1.09 percent, down from 1.32 percent in the first quarter. The return on average equity for the second quarter of 2011 was 13.86 percent compared to 16.86 percent for the previous quarter. The efficiency ratio for the second quarter of 2011 was 63.81 percent compared to 56.04 percent in the previous quarter.

For the six months ended June 30, 2011, net income was $77.5 million, down from net income of $99.3 million for the same period last year. Net income in the first half of 2011 included net gains of $6.1 million on the sales of investment securities compared with net gains of $35.0 million for the first six months of 2010. Diluted earnings per share were $1.62 for the first half of 2011, down from diluted earnings per share of $2.05 for the first half of 2010. The year-to-date return on average assets was 1.21 percent, down from 1.60 percent for the same six months in 2010. The year-to-date return on average equity was 15.36 percent, down from 20.73 percent for the six months ended June 30, 2010. The efficiency ratio for the first half of 2011 was 59.84 percent compared with 47.59 percent in the same period last year.

Financial Highlights

Net interest income, on a taxable equivalent basis, for the second quarter of 2011 was $97.9 million, down $2.2 million from net interest income of $100.1 million in the first quarter of 2011 and down $6.3 million from net interest income of $104.2 million in the second quarter of 2010. Net interest income for the first half of 2011 was $198.0, down $14.1 million compared with net interest income of $212.1 million for the first half of 2010. Analyses of the changes in net interest income are included in Tables 7a, 7b, and 7c.

The net interest margin was 3.16 percent for the second quarter of 2011, a decrease of 8 basis points from the net interest margin of 3.24 percent in the first quarter of 2011 and a 35 basis point decrease from the net interest margin of 3.51 percent in the second quarter of 2010. The net interest margin for the six months ended June 30, 2011 was 3.20 percent compared with 3.61 percent for the same period last year. The decrease in the net interest margin was largely the result of lower interest rates and the Company’s strategy to maintain strong liquidity and reduce risk.

During the second quarter of 2011 the provision for credit losses totaled $3.6 million, or $2.4 million less than net charge-offs, and reflects the improving Hawaii economy and asset quality of the loan portfolio. The provision for credit losses equaled net charge-offs of $4.7 million during the first quarter of 2011. During the second quarter of 2010 the provision for credit losses of $15.9 million exceeded net charge-offs of $14.9 million.

Noninterest income was $49.5 million for the second quarter of 2011, a decrease of $4.5 million compared to noninterest income of $53.9 million in the first quarter of 2011, and a decrease of $19.4 million compared to noninterest income of $68.9 million in the second quarter of 2010. Noninterest income in the first quarter of 2011 included net gains of $6.1 million on the sales of investment securities. Noninterest income in the second quarter of 2010 included $15.0 million in net gains on the sales of investment securities. Excluding the gains on securities sales, the decrease compared with the previous year was largely due to a reduction in overdraft fees, which were $5.0 million lower than the second quarter of 2010. Noninterest income for the first half of 2011 was $103.4 million compared with noninterest income of $140.7 million for the first half of 2010.

Noninterest expense was $93.8 million in the second quarter of 2011, up $7.7 million from noninterest expense of $86.1 million in the first quarter of 2011, and up $7.9 million from noninterest expense of $85.9 million in the same quarter last year. Noninterest expense in the second quarter of 2011 included the previously mentioned litigation settlement of $9.0 million and $2.0 million for employee stock incentives. Noninterest expense in the second quarter of 2010 included $3.3 million for employee incentives. Noninterest expense for the first half of 2011 was $179.9 million compared with noninterest expense of $167.6 million for the first half of 2010. An analysis of salary and benefit expenses is included in Table 8.

The effective tax rate for the second quarter of 2011 was 29.12 percent compared to 32.60 percent in the previous quarter and 34.37 percent during the same quarter last year. The lower effective tax rate for the second quarter of 2011 compared to the same period in 2010 was primarily due to a benefit recorded in the second quarter of 2011 for the release of reserves due to the closing of Internal Revenue Service audits for certain prior years. The effective tax rate for the first half of 2011 was 31.06 percent compared with 32.89 percent for the same period last year.

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury & Other. Results are determined based on the Company’s internal financial management reporting process and organizational structure. Selected financial information for the business segments is included in Tables 12a and 12b.

Asset Quality

The Company’s overall credit quality continues to improve and reflects the recovering Hawaii economy. Non-performing assets decreased to $34.2 million at June 30, 2011, compared with $34.6 million at March 31, 2011 and $43.2 million at June 30, 2010. As a percentage of total loans and leases, including loans held for sale and foreclosed real estate, non-performing assets were 0.64 percent at June 30, 2011, down from 0.65 percent as of March 31, 2011, and down from 0.79 percent at June 30, 2010.

Accruing consumer loans and leases past due 90 days or more were $7.8 million at June 30, 2011, up from $5.6 million at March 31, 2011, and down from $12.9 million at June 30, 2010. The increase compared with the previous quarter is largely due to the addition of two residential first mortgage loans. There were no accruing commercial loans or leases past due 90 days or more at June 30, 2011. Restructured loans not included in non-accrual loans or accruing loans past due 90 days or more were $28.2 million at June 30, 2011 and primarily comprised of loans with lowered monthly payments to accommodate the borrowers’ financial needs for a period of time. More information on non-performing assets and accruing loans and leases past due 90 days or more is presented in Table 10.

Net charge-offs during the second quarter of 2011 were $6.0 million or 0.45 percent annualized of total average loans and leases outstanding. Charge-offs of $9.0 million during the quarter were partially offset by recoveries of $3.0 million. Net charge-offs in the first quarter of 2011 were $4.7 million, or 0.36 percent annualized of total average loans and leases outstanding, and were comprised of charge-offs of $7.4 million and recoveries of $2.7 million. Net charge-offs during the second quarter of 2010 were $14.9 million, or 1.09 percent annualized of total average loans and leases outstanding, and were comprised of charge-offs of $17.1 million and recoveries of $2.2 million. Net charge-offs during the first six months of 2011 were $10.7 million or 0.40 percent annualized of total average loans and leases outstanding compared with $33.0 million or 1.19 percent for the first half of 2010. Details of loan and lease charge-offs, recoveries, and the components of the total reserve for credit losses are summarized in Table 11.

The allowance for loan and lease losses was $145.0 million at June 30, 2011, down $2.4 million from the allowance for loan and lease losses of $147.4 at March 31, 2011 and at June 30, 2010. The reduction is a reflection of the gradually improving Hawaii economy and its impact on the mortgage-related consumer lending and commercial portfolios. The ratio of the allowance for loan and lease losses to total loans and leases was 2.71 percent at June 30, 2011. The reserve for unfunded commitments at June 30, 2011 was unchanged at $5.4 million.

Other Financial Highlights

Total assets were $13.2 billion at June 30, 2011, up from total assets of $13.0 billion at March 31, 2011, and up from total assets of $12.9 billion at June 30, 2010. Average total assets were $13.0 billion during the second quarter of 2011, up slightly compared to average total assets in the previous quarter, and up from average assets of $12.6 billion during the second quarter last year.

As of June 30, 2011, the total carrying value of the investment securities portfolio was $6.6 billion, up from $6.5 billion at March 31, 2011, and up from $6.1 billion at June 30, 2010. The available for sale securities portfolio increased to $4.1 billion and securities held to maturity increased to $2.5 billion at June 30, 2011.

Total loans and leases were $5.4 billion at June 30, 2011, up $24.5 million or 0.5 percent from March 31, 2011 as growth in commercial lending and residential mortgages offset declines in home equity, auto lending, and other consumer loans. Average total loans and leases were $5.3 billion during the second quarter of 2011, up $14.3 million from the previous quarter, and down from average loans and leases of $5.5 billion during the second quarter last year.

Total deposits increased to $10.0 billion at June 30, 2011, up $66.6 million from March 31, 2011, and up $654.4 million from total deposits of $9.3 billion at June 30, 2010. Average total deposits were $9.8 billion during the second quarter of 2011, down slightly from the previous quarter, and up from $9.4 billion during the second quarter last year.

During the second quarter of 2011, the Company repurchased 636.4 thousand shares of common stock at a total cost of $30.0 million under its share repurchase program. The average cost was $47.15 per share repurchased. From the beginning of the share repurchase program initiated during July 2001 through June 30, 2011, the Company has repurchased 47.1 million shares and returned $1.69 billion to shareholders at an average cost of $35.82 per share.

The Company’s Board of Directors has increased the authorization under the share repurchase program by an additional $120.0 million. This new authorization, combined with the previously announced authorizations of $1.70 billion, brings the total repurchase authority to $1.82 billion. From July 1 through July 22, 2011, the Company repurchased an additional 152.5 thousand shares of common stock at an average cost of $46.08 per share repurchased. Remaining buyback authority under the share repurchase program was $126.1 million at July 22, 2011.

Total shareholders’ equity was $1.00 billion at June 30, 2011, compared to $996.2 million at March 31, 2011 and $1.01 billion at June 30, 2010. The ratio of tangible common equity to risk-weighted assets was 18.95 percent at June 30, 2011, compared with 19.04 percent at March 31, 2011 and 18.57 percent at June 30, 2010. The Tier 1 leverage ratio at June 30, 2011 was 7.07 percent, down from 7.16 percent at March 31, 2011 and down from 7.09 percent at June 30, 2010.

The Company’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Company’s outstanding shares. The dividend will be payable on September 15, 2011 to shareholders of record at the close of business on August 31, 2011.

Hawaii Economy

Hawaii’s economy continued to improve during the second quarter of 2011 due to increasing visitor arrivals and spending. For the first five months of 2011, visitor arrivals increased 6.7% and visitor spending rose 15.3% compared to the same period in 2010. As expected, Japanese visitor arrivals and spending decreased following the March 2011 natural disasters in Japan. However, this was more than offset by continued strong visitor arrivals and spending from the U.S. Mainland and Canada. Hotel occupancy and revenue per available room have also continued to show signs of improvement. Overall, state job growth has begun to stabilize as the statewide seasonally-adjusted unemployment rate declined to 6.0% at the end of June 2011. The volume and median price for single-family home sales on Oahu was lower for the first six months of 2011 compared to the same period in 2010. The housing market on Oahu remains stable, with some continued softness on the neighbor islands.

Conference Call Information

The Company will review its second quarter 2011 financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time). The conference call will be accessible via teleconference and via the Investor Relations link of Bank of Hawaii Corporation’s web site, www.boh.com. Conference call participants within the United States should dial 800-299-8538. International participants should dial 617-786-2902. Use the pass code “Bank of Hawaii” to access the call. A replay will be available for one week beginning Monday, July 25, 2011 by calling 888-286-8010 in the United States or 617-801-6888 internationally and entering the pass code 97148859 when prompted. A replay will also be available via the Investor Relations link on the Company’s web site.

Forward-Looking Statements

This news release, and other statements made by the Company in connection with it may contain "forward-looking statements", such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations. Do not unduly rely on forward-looking statements. Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation's Annual Report on Form 10-K for the year ended December 31, 2010, which was filed with the U.S. Securities and Exchange Commission. We have not committed to update forward-looking statements to reflect later events or circumstances.

Bank of Hawaii Corporation is a regional financial services company serving businesses, consumers and governments in Hawaii, American Samoa and the West Pacific. The Company’s principal subsidiary, Bank of Hawaii, was founded in 1897 and is the largest independent financial institution in Hawaii. For more information about Bank of Hawaii Corporation, see the Company’s web site, www.boh.com.

 
Bank of Hawaii Corporation and Subsidiaries
Financial Highlights   Table 1a  
  Three Months Ended   Six Months Ended  
June 30,   March 31, June 30, June 30,
(dollars in thousands, except per share amounts)   2011   2011   2010   2011   2010  

For the Period:

 
Operating Results
Net Interest Income $ 97,499 $ 99,697 $ 103,928 $ 197,196 $ 211,581
Provision for Credit Losses 3,600 4,691 15,939 8,291 36,650
Total Noninterest Income 49,463 53,922 68,874 103,385 140,656
Total Noninterest Expense 93,774 86,082 85,918 179,856 167,624
Net Income 35,148 42,360 46,564 77,508 99,300
Basic Earnings Per Share 0.74 0.89 0.97

1.63

2.07
Diluted Earnings Per Share 0.74 0.88 0.96 1.62 2.05
Dividends Declared Per Share 0.45 0.45 0.45 0.90 0.90
 
Performance Ratios
Return on Average Assets 1.09

%

 

1.32 % 1.48

%

 

1.21

%

 

1.60 %
Return on Average Shareholders' Equity 13.86 16.86 19.01 15.36 20.73
Efficiency Ratio 1 63.81 56.04 49.72 59.84 47.59
Operating Leverage 2 (21.25 ) 14.42 (11.10 ) (34.61 ) 20.98
Net Interest Margin 3 3.16 3.24 3.51 3.20 3.61
Dividend Payout Ratio 4 60.81 50.56 46.39 55.21 43.48
Average Shareholders' Equity to Average Assets 7.84 7.86 7.79 7.85 7.73
 
Average Balances
Average Loans and Leases $ 5,326,123 $ 5,311,781 $ 5,522,423 $ 5,318,993 $ 5,604,218
Average Assets 12,967,232 12,965,633 12,603,233 12,966,437 12,491,132
Average Deposits 9,790,349 9,873,727 9,387,621 9,831,809 9,389,110
Average Shareholders' Equity 1,016,813 1,018,788 982,233 1,017,795 965,745
 
Market Price Per Share of Common Stock
Closing $ 46.52 $ 47.82 $ 48.35 $ 46.52 $ 48.35
High 49.26 49.23 54.10 49.26 54.10
Low 44.90 44.32 45.00 44.32 41.60
 
June 30, March 31, December 31, June 30,
        2011   2011   2010   2010  

As of Period End:

Balance Sheet Totals
Loans and Leases $ 5,351,473 $ 5,326,929 $ 5,335,792 $ 5,440,911
Total Assets 13,161,204 12,962,304 13,126,787 12,855,845
Total Deposits 9,979,034 9,912,391 9,888,995 9,324,659
Long-Term Debt 30,714 32,643 32,652 40,300
Total Shareholders' Equity 1,003,450 996,225 1,011,133 1,013,011
 
Asset Quality
Allowance for Loan and Lease Losses $ 144,976 $ 147,358 $ 147,358 $ 147,358
Non-Performing Assets 5 34,156 34,592 37,786 43,241
 
Financial Ratios
Allowance to Loans and Leases Outstanding 2.71 % 2.77

%

 

2.76

%

 

2.71 %
Tier 1 Capital Ratio 17.96 18.41 18.28 16.92
Total Capital Ratio 19.23 19.68 19.55 18.19
Tier 1 Leverage Ratio 7.07 7.16 7.15 7.09
Total Shareholders' Equity to Total Assets 7.62 7.69 7.70 7.88
Tangible Common Equity to Tangible Assets 6 7.40 7.46 7.48 7.65
Tangible Common Equity to Risk-Weighted Assets 6 18.95 19.04 19.29 18.57
 
Non-Financial Data
Full-Time Equivalent Employees 2,405 2,381 2,399 2,427
Branches and Offices 82 82 82 83
ATMs 508 506 502 487
 
 
1 Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).
2 Operating leverage is defined as the percentage change in income before the provision for credit losses and the provision for income taxes. Measures are presented on a linked quarter basis.
3 Net interest margin is defined as net interest income, on a taxable equivalent basis, as a percentage of average earning assets.
4 Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share.

5 Excluded from non-performing assets are contractually binding non-accrual loans held for sale of $7.5 million as of March 31, 2011.

6 Tangible common equity, a non-GAAP financial measure, is defined by the Company as shareholders' equity minus goodwill and intangible assets. Intangible assets are included as a component of other assets in the Consolidated Statements of Condition.

 

Bank of Hawaii Corporation and Subsidiaries
Reconciliation of Non-GAAP Financial Measures   Table 1b
  June 30,   March 31,   December 31,   June 30,
(dollars in thousands)   2011   2011   2010   2010
 
Total Shareholders' Equity $ 1,003,450 $ 996,225 $ 1,011,133 $ 1,013,011
Less: Goodwill 31,517 31,517 31,517 31,517
  Intangible Assets     108       131       154       196  
Tangible Common Equity   $ 971,825     $ 964,577     $ 979,462     $ 981,298  
 
Total Assets $ 13,161,204 $ 12,962,304 $ 13,126,787 $ 12,855,845
Less: Goodwill 31,517 31,517 31,517 31,517
  Intangible Assets     108       131       154       196  
Tangible Assets   $ 13,129,579     $ 12,930,656     $ 13,095,116     $ 12,824,132  
 
Risk-Weighted Assets, determined in accordance
with prescribed regulatory requirements $ 5,128,368 $ 5,065,817 $ 5,076,909 $ 5,283,996
 
Total Shareholders' Equity to Total Assets 7.62 % 7.69 % 7.70 % 7.88 %
Tangible Common Equity to Tangible Assets (Non-GAAP) 7.40 % 7.46 % 7.48 % 7.65 %
 
Tier 1 Capital Ratio 17.96 % 18.41 % 18.28 % 16.92 %
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 18.95 % 19.04 % 19.29 % 18.57 %
 
Bank of Hawaii Corporation and Subsidiaries
Net Significant Income (Expense) Items     Table 2
  Three Months Ended     Six Months Ended
June 30,   March 31,   June 30, June 30,
(dollars in thousands)   2011   2011   2010     2011   2010
Cash Basis Interest Recoveries $ - $ - $ - $ -   $ 2,832
Investment Securities Gains, Net - 6,084 14,951 6,084 34,972
Gain on Disposal of Leased Equipment - - 1,189 - 1,189
Decrease (Increase) in Allowance for Loan and Lease Losses 2,382 - (1,000 ) 2,382 (3,700 )
Cash Grants for the Purchase of Company Stock - - (3,250 ) - (3,250 )
Legal Settlement Related to OD Claims     (9,000 )     -     -         (9,000 )     -  
Significant Income (Expense) Items Before the Provision (Benefit) for Income Taxes     (6,618 )     6,084     11,890         (534 )     32,043  
Income Taxes Impact Related to Lease Transactions - - 462 - 462
Income Tax Impact     (2,316 )     2,129     3,745         (187 )     10,799  
Net Significant Income (Expense) Items   $ (4,302 )   $ 3,955   $ 7,683       $ (347 )   $ 20,782  
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Income     Table 3
  Three Months Ended     Six Months Ended
June 30,   March 31,   June 30, June 30,
(dollars in thousands, except per share amounts)   2011   2011   2010     2011   2010
Interest Income  
Interest and Fees on Loans and Leases $ 65,542 $ 66,593 $ 71,997 $ 132,135 $ 149,268
Income on Investment Securities
Available-for-Sale 23,490 37,669 44,989 61,159 88,830
Held-to-Maturity 20,553 7,633 1,700 28,186 3,563
Deposits 2 (2 ) 3 - 16
Funds Sold 297 251 396 548 705
Other     279     279       277       558     554
Total Interest Income     110,163     112,423       119,362       222,586     242,936
Interest Expense
Deposits 4,792 5,232 7,930 10,024 16,237
Securities Sold Under Agreements to Repurchase 7,338 7,041 6,472 14,379 12,901
Funds Purchased 5 6 6 11 13
Long-Term Debt     529     447       1,026       976     2,204
Total Interest Expense     12,664     12,726       15,434       25,390     31,355
Net Interest Income 97,499 99,697 103,928 197,196 211,581
Provision for Credit Losses     3,600     4,691       15,939       8,291     36,650
Net Interest Income After Provision for Credit Losses     93,899     95,006       87,989       188,905     174,931
Noninterest Income
Trust and Asset Management 11,427 11,806 11,457 23,233 23,165
Mortgage Banking 2,661 3,122 3,752 5,783 7,216
Service Charges on Deposit Accounts 9,375 9,932 14,856 19,307 28,670
Fees, Exchange, and Other Service Charges 16,662 14,945 15,806 31,607 30,310
Investment Securities Gains, Net - 6,084 14,951 6,084 34,972
Insurance 3,210 2,771 2,291 5,981 5,006
Other     6,128     5,262       5,761       11,390     11,317
Total Noninterest Income     49,463     53,922       68,874       103,385     140,656
Noninterest Expense
Salaries and Benefits 46,800 46,782 47,500 93,582 92,064
Net Occupancy 10,476 10,327 10,154 20,803 20,298
Net Equipment 4,741 4,698 4,366 9,439 8,924
Professional Fees 2,294 2,158 2,091 4,452 4,083
FDIC Insurance 2,010 3,244 3,107 5,254 6,207
Other     27,453     18,873       18,700       46,326     36,048
Total Noninterest Expense     93,774     86,082       85,918       179,856     167,624
Income Before Provision for Income Taxes 49,588 62,846 70,945 112,434 147,963
Provision for Income Taxes     14,440     20,486       24,381       34,926     48,663
Net Income   $ 35,148   $ 42,360     $ 46,564     $ 77,508   $ 99,300
Basic Earnings Per Share $ 0.74 $ 0.89 $ 0.97 $ 1.63 $ 2.07
Diluted Earnings Per Share $ 0.74 $ 0.88 $ 0.96 $ 1.62 $ 2.05
Dividends Declared Per Share $ 0.45 $ 0.45 $ 0.45 $ 0.90 $ 0.90
Basic Weighted Average Shares 47,428,718 47,851,612 48,080,485 47,638,752 47,997,996
Diluted Weighted Average Shares     47,607,814     48,074,656       48,415,602       47,837,778     48,352,082
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Condition   Table 4
  June 30,   March 31,   December 31,   June 30,
(dollars in thousands)   2011   2011   2010   2010
Assets
Interest-Bearing Deposits $ 4,796 $ 5,394 $ 3,472 $ 4,062
Funds Sold 449,042 419,379 438,327 355,891
Investment Securities
Available-for-Sale 4,112,601 4,045,096 6,533,874 5,980,759
Held-to-Maturity (Fair Value of $2,566,621; $2,437,803; $134,028; and $161,441) 2,512,024 2,426,710 127,249 153,190
Loans Held for Sale 13,157 16,160 17,564 13,179
Loans and Leases 5,351,473 5,326,929 5,335,792 5,440,911
Allowance for Loan and Lease Losses     (144,976 )     (147,358 )     (147,358 )     (147,358 )
Net Loans and Leases     5,206,497       5,179,571       5,188,434       5,293,553  
Total Earning Assets     12,298,117       12,092,310       12,308,920       11,800,634  
Cash and Noninterest-Bearing Deposits 203,326 223,068 165,748 343,514
Premises and Equipment 105,785 106,729 108,170 108,394
Customers' Acceptances 882 779 437 412
Accrued Interest Receivable 40,957 41,309 41,151 41,420
Foreclosed Real Estate 2,590 2,793 1,928 3,192
Mortgage Servicing Rights 25,072 25,919 25,379 25,646
Goodwill 31,517 31,517 31,517 31,517
Other Assets     452,958       437,880       443,537       501,116  
Total Assets   $ 13,161,204     $ 12,962,304     $ 13,126,787     $ 12,855,845  
 
Liabilities
Deposits
Noninterest-Bearing Demand $ 2,507,358 $ 2,568,942 $ 2,447,713 $ 2,214,803
Interest-Bearing Demand 2,023,937 1,811,705 1,871,718 1,615,464
Savings 4,413,390 4,515,921 4,526,893 4,423,473
Time     1,034,349       1,015,823       1,042,671       1,070,919  
Total Deposits     9,979,034       9,912,391       9,888,995       9,324,659  
Funds Purchased 9,882 9,478 9,478 9,832
Short-Term Borrowings 6,800 6,900 6,200 7,000
Securities Sold Under Agreements to Repurchase 1,873,286 1,745,083 1,901,084 2,081,393
Long-Term Debt 30,714 32,643 32,652 40,300
Banker's Acceptances 882 779 437 412
Retirement Benefits Payable 30,588 30,707 30,885 35,669
Accrued Interest Payable 5,457 6,605 5,007 5,078
Taxes Payable and Deferred Taxes 106,244 124,774 121,517 228,660
Other Liabilities     114,867       96,719       119,399       109,831  
Total Liabilities     12,157,754       11,966,079       12,115,654       11,842,834  
Shareholders' Equity
Common Stock ($.01 par value; authorized 500,000,000 shares;

issued / outstanding: June 30, 2011 - 57,132,830 / 47,225,303;

March 31, 2011 - 57,120,240 / 47,760,878; December 31, 2010 - 57,115,287 / 48,097,672;
and June 30, 2010 - 57,100,287 / 48,264,157) 571 570 570 570
Capital Surplus 502,777 502,029 500,888 497,082
Accumulated Other Comprehensive Income 27,778 7,936 26,965 61,220
Retained Earnings 964,420 951,817 932,629 895,565
Treasury Stock, at Cost (Shares: June 30, 2011 - 9,907,527; March 31, 2011 - 9,359,362;
December 31, 2010 - 9,017,615; and June 30, 2010 - 8,836,130)     (492,096 )     (466,127 )     (449,919 )     (441,426 )
Total Shareholders' Equity     1,003,450       996,225       1,011,133       1,013,011  
Total Liabilities and Shareholders' Equity   $ 13,161,204     $ 12,962,304     $ 13,126,787     $ 12,855,845  
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Shareholders' Equity   Table 5
        Accum.      
Other
Compre- Compre-
Common Capital hensive Retained Treasury hensive
(dollars in thousands)   Total   Stock   Surplus   Income   Earnings   Stock   Income
Balance as of December 31, 2010 $ 1,011,133 $ 570 $ 500,888 $ 26,965 $ 932,629 $ (449,919 )
Comprehensive Income:
Net Income 77,508 - - - 77,508 - $ 77,508
Other Comprehensive Income, Net of Tax:
Net Unrealized Losses on Investment Securities,
Net of Reclassification Adjustment (235 ) - - (235 ) - - (235 )
Amortization of Net Losses Related to Defined Benefit Plans 1,048 - - 1,048 - -   1,048  
Total Comprehensive Income $ 78,321  
 
Share-Based Compensation 1,360 - 1,360 - - -
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits (237,619 shares) 7,829 1 529 - (2,752 ) 10,051
Common Stock Repurchased (1,109,988 shares) (52,228 ) - - - - (52,228 )
Cash Dividends Paid ($0.90 per share)     (42,965 )     -     -     -       (42,965 )     -  
Balance as of June 30, 2011   $ 1,003,450     $ 571   $ 502,777   $ 27,778     $ 964,420     $ (492,096 )
 
Balance as of December 31, 2009 $ 895,973 $ 569 $ 494,318 $ 6,925 $ 843,521 $ (449,360 )
Comprehensive Income:
Net Income 99,300 - - - 99,300 - $ 99,300
Other Comprehensive Income, Net of Tax:
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment 53,534 - - 53,534 - - 53,534
Amortization of Net Losses Related to Defined Benefit Plans 761 - - 761 - -   761  
Total Comprehensive Income $ 153,595  
 
Share-Based Compensation 1,545 - 1,545 - - -
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits (312,707 shares) 8,532 1 1,219 - (3,902 ) 11,214
Common Stock Repurchased (67,493 shares) (3,280 ) - - - - (3,280 )
Cash Dividends Paid ($0.90 per share)     (43,354 )     -     -     -       (43,354 )     -  
Balance as of June 30, 2010   $ 1,013,011     $ 570   $ 497,082   $ 61,220     $ 895,565     $ (441,426 )
 
Bank of Hawaii Corporation and Subsidiaries
Average Balances and Interest Rates - Taxable Equivalent Basis   Table 6a
  Three Months Ended   Three Months Ended   Three Months Ended
June 30, 2011 March 31, 2011 June 30, 2010
Average   Income/   Yield/ Average   Income/   Yield/ Average   Income/   Yield/
(dollars in millions)   Balance   Expense   Rate     Balance   Expense   Rate   Balance   Expense   Rate
Earning Assets
Interest-Bearing Deposits $ 5.3 $ - 0.15 % $ 4.0 $ - (0.16

)%

$ 5.3 $ - 0.17 %
Funds Sold 518.4 0.3 0.23 457.2 0.3 0.22 586.8 0.4 0.27
Investment Securities
Available-for-Sale 4,061.4 23.9 2.35 5,646.9 38.0 2.70 5,531.2 45.2 3.27
Held-to-Maturity 2,418.0 20.6 3.40 901.0 7.6 3.39 160.2 1.7 4.25
Loans Held for Sale 11.5 0.1 3.25 8.5 0.1 5.65 8.5 0.1 4.46
Loans and Leases 1
Commercial and Industrial 772.4 7.8 4.02 775.8 7.9 4.11 765.5 7.9 4.12
Commercial Mortgage 890.9 10.8 4.87 851.2 10.3 4.93 826.2 10.5 5.10
Construction 79.3 1.0 5.24 80.6 1.0 5.05 100.3 1.3 5.28
Commercial Lease Financing 329.5 2.3 2.79 333.6 2.3 2.75 400.8 3.0 2.95
Residential Mortgage 2,113.3 27.7 5.25 2,100.6 28.6 5.44 2,109.1 29.9 5.66
Home Equity 785.3 9.5 4.83 796.0 9.6 4.91 875.8 10.9 5.01
Automobile 192.8 3.3 6.92 203.1 3.6 7.14 249.4 4.7 7.63
Other 2     162.6     3.0   7.50       170.9     3.2   7.53       195.3     3.7   7.63
Total Loans and Leases     5,326.1     65.4   4.92       5,311.8     66.5   5.04       5,522.4     71.9   5.22
Other     79.9     0.3   1.40       79.9     0.3   1.40       79.8     0.3   1.39
Total Earning Assets 3     12,420.6     110.6   3.56       12,409.3     112.8   3.65       11,894.2     119.6   4.03
Cash and Noninterest-Bearing Deposits 129.3 134.5 221.0
Other Assets   417.3   421.8   488.0
Total Assets $ 12,967.2 $ 12,965.6 $ 12,603.2
 
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand $ 1,769.6 0.2 0.04 $ 1,805.0 0.2 0.04 $ 1,659.8 0.3 0.06
Savings 4,523.0 1.9 0.17 4,536.9 2.2 0.20 4,477.8 4.2 0.38
Time     1,009.5     2.7   1.07       1,045.9     2.8   1.10       1,093.0     3.4   1.24
Total Interest-Bearing Deposits     7,302.1     4.8   0.26       7,387.8     5.2   0.29       7,230.6     7.9   0.44
Short-Term Borrowings 16.2 - 0.13 17.1 - 0.13 17.7 - 0.13
Securities Sold Under Agreements to Repurchase 1,862.4 7.4 1.56 1,761.2 7.1 1.60 1,785.2 6.5 1.44
Long-Term Debt     32.6     0.5   6.49       32.7     0.4   5.48       74.4     1.0   5.52
Total Interest-Bearing Liabilities     9,213.3     12.7   0.55       9,198.8     12.7   0.56       9,107.9     15.4   0.68
Net Interest Income $ 97.9 $ 100.1 $ 104.2
Interest Rate Spread 3.01 % 3.09

%

3.35 %
Net Interest Margin 3.16 % 3.24

%

3.51 %
Noninterest-Bearing Demand Deposits 2,488.2 2,485.8 2,157.0
Other Liabilities 248.9 262.2 356.1
Shareholders' Equity   1,016.8   1,018.8   982.2
Total Liabilities and Shareholders' Equity $ 12,967.2 $ 12,965.6 $ 12,603.2
 
 

1 Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

2 Comprised of other consumer revolving credit, installment, and consumer lease financing.

3 Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $395,000, $383,000, and $237,000 for the three months ended June 30, 2011, March 31, 2011, and June 30, 2010, respectively.

 

Bank of Hawaii Corporation and Subsidiaries
Average Balances and Interest Rates - Taxable Equivalent Basis   Table 6b  
  Six Months Ended   Six Months Ended
June 30, 2011 June 30, 2010  
Average   Income/   Yield/ Average   Income/   Yield/
(dollars in millions)   Balance   Expense   Rate     Balance   Expense   Rate  
Earning Assets
Interest-Bearing Deposits $ 4.7 $ - 0.02 % $ 5.6 $ - 0.56 %
Funds Sold 488.0 0.6 0.22 525.2 0.7 0.27
Investment Securities
Available-for-Sale 4,849.8 61.9 2.56 5,386.9 89.3 3.32
Held-to-Maturity 1,663.6 28.2 3.39 167.1 3.6 4.26
Loans Held for Sale 10.0 0.2 4.26 8.7 0.6 14.27
Loans and Leases 1
Commercial and Industrial 774.1 15.6 4.07 776.9 18.1 4.69
Commercial Mortgage 871.2 21.2 4.90 832.1 21.0 5.10
Construction 80.0 2.0 5.14 104.1 2.7 5.13
Commercial Lease Financing 331.5 4.6 2.77 404.1 6.3 3.14
Residential Mortgage 2,107.0 56.3 5.34 2,134.7 60.8 5.70
Home Equity 790.6 19.1 4.87 892.5 22.2 5.01
Automobile 197.9 6.9 7.03 260.9 9.9 7.68
Other 2     166.7     6.2   7.52       198.9     7.6   7.70  
Total Loans and Leases     5,319.0     131.9   4.98       5,604.2     148.6   5.33  
Other     79.9     0.6   1.40       79.8     0.6   1.39  
Total Earning Assets 3     12,415.0     223.4   3.61       11,777.5     243.4   4.15  
Cash and Noninterest-Bearing Deposits 131.9 225.4
Other Assets   419.5   488.2
Total Assets $ 12,966.4 $ 12,491.1
 
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand $ 1,787.2 0.4 0.04 $ 1,660.8 0.5 0.07
Savings 4,529.9 4.1 0.18 4,456.1 8.7 0.39
Time     1,027.6     5.5   1.08       1,114.7     7.0   1.27  
Total Interest-Bearing Deposits     7,344.7     10.0   0.28       7,231.6     16.2   0.45  
Short-Term Borrowings 16.6 - 0.13 23.2 - 0.11
Securities Sold Under Agreements to Repurchase 1,812.2 14.4 1.58 1,659.2 12.9 1.55
Long-Term Debt     32.6     1.0   5.99       82.3     2.2   5.37  
Total Interest-Bearing Liabilities     9,206.1     25.4   0.55       8,996.3     31.3   0.70  
Net Interest Income $ 198.0 $ 212.1
Interest Rate Spread 3.06 % 3.45 %
Net Interest Margin 3.20 % 3.61 %
Noninterest-Bearing Demand Deposits 2,487.0 2,157.5
Other Liabilities 255.5 371.6
Shareholders' Equity   1,017.8   965.7
Total Liabilities and Shareholders' Equity $ 12,966.4 $ 12,491.1
 
 

1 Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

2 Comprised of other consumer revolving credit, installment, and consumer lease financing.

3 Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $778,000 and $476,000 for the six months ended June 30, 2011 and 2010, respectively.

 

Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable Equivalent Basis   Table 7a
  Three Months Ended June 30, 2011
Compared to March 31, 2011
(dollars in millions)   Volume 1   Rate 1   Time 1   Total
Change in Interest Income:      
Investment Securities
Available-for-Sale $ (9.7 ) $ (4.5 ) $ 0.1 $ (14.1 )
Held-to-Maturity 12.9 0.1 - 13.0
Loans Held for Sale 0.1 (0.1 ) - -
Loans and Leases
Commercial and Industrial - (0.2 ) 0.1 (0.1 )
Commercial Mortgage 0.5 (0.1 ) 0.1 0.5
Residential Mortgage 0.1 (1.0 ) - (0.9 )
Home Equity (0.1 ) (0.1 ) 0.1 (0.1 )
Automobile (0.2 ) (0.1 ) - (0.3 )
Other 2     (0.2 )     -       -     (0.2 )
Total Loans and Leases     0.1       (1.5 )     0.3     (1.1 )
Total Change in Interest Income     3.4       (6.0 )     0.4     (2.2 )
 
Change in Interest Expense:
Interest-Bearing Deposits
Savings - (0.3 ) - (0.3 )
Time     (0.1 )     -       -     (0.1 )
Total Interest-Bearing Deposits     (0.1 )     (0.3 )     -     (0.4 )
Securities Sold Under Agreements to Repurchase 0.4 (0.2 ) 0.1 0.3
Long-Term Debt     -       0.1       -     0.1  
Total Change in Interest Expense     0.3       (0.4 )     0.1     -  
 
Change in Net Interest Income   $ 3.1     $ (5.6 )   $ 0.3   $ (2.2 )
 
 
1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume, rate, and time for that category.
2 Comprised of other consumer revolving credit, installment, and consumer lease financing.
 
Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable Equivalent Basis   Table 7b
  Three Months Ended June 30, 2011
Compared to June 30, 2010
(dollars in millions)   Volume 1   Rate 1   Total
Change in Interest Income:    
Funds Sold $ - $ (0.1 ) $ (0.1 )
Investment Securities
Available-for-Sale (10.3 ) (11.0 ) (21.3 )
Held-to-Maturity 19.2 (0.3 ) 18.9
Loans and Leases
Commercial and Industrial 0.1 (0.2 ) (0.1 )
Commercial Mortgage 0.8 (0.5 ) 0.3
Construction (0.3 ) - (0.3 )
Commercial Lease Financing (0.5 ) (0.2 ) (0.7 )
Residential Mortgage - (2.2 ) (2.2 )
Home Equity (1.1 ) (0.3 ) (1.4 )
Automobile (1.0 ) (0.4 ) (1.4 )
Other 2     (0.6 )     (0.1 )     (0.7 )
Total Loans and Leases     (2.6 )     (3.9 )     (6.5 )
Total Change in Interest Income     6.3       (15.3 )     (9.0 )
 
Change in Interest Expense:
Interest-Bearing Deposits
Demand - (0.1 ) (0.1 )
Savings 0.1 (2.4 ) (2.3 )
Time     (0.3 )     (0.4 )     (0.7 )
Total Interest-Bearing Deposits     (0.2 )     (2.9 )     (3.1 )
Securities Sold Under Agreements to Repurchase 0.3 0.6 0.9
Long-Term Debt     (0.7 )     0.2       (0.5 )
Total Change in Interest Expense     (0.6 )     (2.1 )     (2.7 )
 
Change in Net Interest Income   $ 6.9     $ (13.2 )   $ (6.3 )
 
 
1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume and rate for that category.
2 Comprised of other consumer revolving credit, installment, and consumer lease financing.
 
Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable Equivalent Basis   Table 7c
  Six Months Ended June 30, 2011
Compared to June 30, 2010
(dollars in millions)   Volume 1   Rate 1   Total
Change in Interest Income:    
Funds Sold $ - $ (0.1 ) $ (0.1 )
Investment Securities
Available-for-Sale (8.3 ) (19.1 ) (27.4 )
Held-to-Maturity 25.5 (0.9 ) 24.6
Loans Held for Sale 0.1 (0.5 ) (0.4 )
Loans and Leases
Commercial and Industrial (0.1 ) (2.4 ) (2.5 )
Commercial Mortgage 1.0 (0.8 ) 0.2
Construction (0.7 ) - (0.7 )
Commercial Lease Financing (1.0 ) (0.7 ) (1.7 )
Residential Mortgage (0.8 ) (3.7 ) (4.5 )
Home Equity (2.5 ) (0.6 ) (3.1 )
Automobile (2.2 ) (0.8 ) (3.0 )
Other 2     (1.2 )     (0.2 )     (1.4 )
Total Loans and Leases     (7.5 )     (9.2 )     (16.7 )
Total Change in Interest Income     9.8       (29.8 )     (20.0 )
 
Change in Interest Expense:
Interest-Bearing Deposits
Demand 0.1 (0.2 ) (0.1 )
Savings 0.1 (4.7 ) (4.6 )
Time     (0.5 )     (1.0 )     (1.5 )
Total Interest-Bearing Deposits     (0.3 )     (5.9 )     (6.2 )
Securities Sold Under Agreements to Repurchase 1.2 0.3 1.5
Long-Term Debt     (1.4 )     0.2       (1.2 )
Total Change in Interest Expense     (0.5 )     (5.4 )     (5.9 )
 
Change in Net Interest Income   $ 10.3     $ (24.4 )   $ (14.1 )
 
 
1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume and rate for that category.
2 Comprised of other consumer revolving credit, installment, and consumer lease financing.
 
Bank of Hawaii Corporation and Subsidiaries
Salaries and Benefits   Table 8
  Three Months Ended     Six Months Ended
June 30,   March 31,  

June 30,

June 30,
(dollars in thousands)   2011   2011   2010     2011   2010
Salaries $ 29,142 $ 29,075 $ 29,942 $ 58,217   $ 59,085
Incentive Compensation 4,243 3,466 3,447 7,709 6,893
Share-Based Compensation and Cash Grants for the Purchase of Company Stock 2,483 675 3,984 3,158 4,540
Commission Expense 1,553 1,663 1,259 3,216 2,605
Retirement and Other Benefits 3,804 4,962 3,857 8,766 7,966
Payroll Taxes 2,335 4,039 2,331 6,374 5,764
Medical, Dental, and Life Insurance 2,438 2,223 2,481 4,661 4,961
Separation Expense     802     679     199       1,481     250
Total Salaries and Benefits   $ 46,800   $ 46,782   $ 47,500     $ 93,582   $ 92,064
 
Bank of Hawaii Corporation and Subsidiaries
Loan and Lease Portfolio Balances   Table 9
  June 30,   March 31,   December 31,   September 30,   June 30,
(dollars in thousands)   2011   2011   2010   2010   2010
Commercial
Commercial and Industrial $ 815,912 $ 771,923 $ 772,624 $ 736,385 $ 758,851
Commercial Mortgage 872,283 883,360 863,385 817,752 816,165
Construction 81,432 80,360 80,325 88,671 88,823
Lease Financing     316,776     331,491     334,997     353,962     399,744
Total Commercial     2,086,403     2,067,134     2,051,331     1,996,770     2,063,583
Consumer
Residential Mortgage 2,130,335 2,108,376 2,094,189 2,073,340 2,087,380
Home Equity 783,582 787,179 807,479 836,990 861,196
Automobile 191,739 196,649 209,008 221,265 238,671
Other 1     159,414     167,591     173,785     183,689     190,081
Total Consumer     3,265,070     3,259,795     3,284,461     3,315,284     3,377,328
Total Loans and Leases   $ 5,351,473   $ 5,326,929   $ 5,335,792   $ 5,312,054   $ 5,440,911
 
 
Higher Risk Loans Outstanding              

 

   
June 30, March 31, December 31, September 30, June 30,
(dollars in thousands)   2011   2011   2010   2010   2010
Residential Home Building 2 $ 16,186 $ 14,744 $ 14,964 $ 18,444 $ 18,993
Residential Land Loans 3 19,960 21,595 23,745 28,149 30,262
Home Equity Loans 4 21,778 23,783 23,179 23,957 25,055
Air Transportation 5     36,961     37,440     37,879     38,611     39,165
Total Higher Risk Loans   $ 94,885   $ 97,562   $ 99,767   $ 109,161   $ 113,475
 
1 Comprised of other revolving credit, installment, and lease financing.

2 Residential home building loans were $35.6 million as of June 30, 2011. Higher risk loans within this segment are defined as those loans with a well-defined weakness or weaknesses that jeopardizes the orderly repayment of the loan.

3 We consider all of our residential land loans, which are consumer loans secured by unimproved lots, to be of higher risk due to the volatility in the value of the underlying collateral.

4 Higher risk home equity loans are defined as those loans originated in 2005 or later, with current monitoring credit scores below 600, and with original loan-to-value ratios greater than 70%.

5 We consider all of our air transportation leases to be of higher risk due to the weak financial profile of the industry.

 
 
Deposits                    
June 30, March 31, December 31, September 30, June 30,
(dollars in thousands)   2011   2011   2010   2010   2010
Consumer $ 5,073,101 $ 5,097,056 $ 5,082,802 $ 4,976,317 $ 4,925,579
Commercial 4,165,435 4,326,495 4,292,108 4,053,306 4,036,679
Public and Other     740,498     488,840     514,085     572,839     362,401
Total Deposits   $ 9,979,034   $ 9,912,391   $ 9,888,995   $ 9,602,462   $ 9,324,659
 
Bank of Hawaii Corporation and Subsidiaries
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More   Table 10
  June 30,   March 31,   December 31,   September 30,   June 30,
(dollars in thousands)   2011   2011   2010   2010   2010
Non-Performing Assets 1
Non-Accrual Loans and Leases

Commercial

Commercial and Industrial $ 1,839 $ 1,107 $ 1,642 $ 1,287 $ 741
Commercial Mortgage 3,290 3,421 3,503 5,071 3,476
Construction 288 288 288 3,569 5,640
Lease Financing     8       9       19       117       63  
Total Commercial     5,425       4,825       5,452       10,044       9,920  
Consumer
Residential Mortgage 23,970 24,372 28,152 26,917 27,491
Home Equity 2,155 2,602 2,254 2,303 2,638

Other 2

    16       -       -       -       -  
Total Consumer     26,141       26,974       30,406       29,220       30,129  
Total Non-Accrual Loans and Leases     31,566       31,799       35,858       39,264       40,049  
Foreclosed Real Estate     2,590       2,793       1,928       5,910       3,192  
Total Non-Performing Assets   $ 34,156     $ 34,592     $ 37,786     $ 45,174     $ 43,241  
 
Accruing Loans and Leases Past Due 90 Days or More
Commercial
Commercial and Industrial   $ -     $ -     $ -     $ 62     $ -  
Total Commercial     -       -       -       62       -  
Consumer
Residential Mortgage 5,854 3,614 5,399 8,031 9,019
Home Equity 1,147 1,100 1,067 1,246 2,256
Automobile 167 260 410 348 464

Other 2

    604       578       707       857       1,161  
Total Consumer     7,772       5,552       7,583       10,482       12,900  
Total Accruing Loans and Leases Past Due 90 Days or More   $ 7,772     $ 5,552     $ 7,583     $ 10,544     $ 12,900  
Restructured Loans on Accrual Status
and Not Past Due 90 Days or More   $ 28,193     $ 29,513     $ 23,724     $ 23,021     $ 13,558  
Total Loans and Leases   $ 5,351,473     $ 5,326,929     $ 5,335,792     $ 5,312,054     $ 5,440,911  
 
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases     0.59 %     0.60 %     0.67 %     0.74 %     0.74 %
 
Ratio of Non-Performing Assets to Total Loans and Leases,
Loans Held for Sale, and Foreclosed Real Estate     0.64 %     0.65 %     0.71 %     0.85 %     0.79 %
 
Ratio of Commercial Non-Performing Assets to Total Commercial Loans and
Leases, Commercial Loans Held for Sale, and Commercial Foreclosed Real Estate     0.34 %     0.31 %     0.31 %     0.75 %     0.62 %
 
Ratio of Consumer Non-Performing Assets to Total Consumer Loans
and Leases and Consumer Foreclosed Real Estate     0.83 %     0.86 %     0.95 %     0.91 %     0.90 %
 
Ratio of Non-Performing Assets and Accruing Loans and Leases
Past Due 90 Days or More to Total Loans and Leases,
Loans Held for Sale, and Foreclosed Real Estate     0.78 %     0.75 %     0.85 %     1.04 %     1.03 %
 

Quarter to Quarter Changes in Non-Performing Assets 1

Balance at Beginning of Quarter $ 34,592 $ 37,786 $ 45,174 $ 43,241 $ 41,624
Additions 6,079 5,799 8,175 10,606 10,761
Reductions
Payments (2,363 ) (2,164 ) (5,019 ) (3,432 ) (4,414 )
Return to Accrual Status (3,226 ) (6,408 ) (1,250 ) (964 ) -
Transfer to Foreclosed Real Estate - (208 ) (1,133 ) (2,070 ) -
Sales of Foreclosed Real Estate (497 ) - (5,427 ) (700 ) -
Charge-offs/Write-downs     (429 )     (213 )     (2,734 )     (1,507 )     (4,730 )
Total Reductions     (6,515 )     (8,993 )     (15,563 )     (8,673 )     (9,144 )
Balance at End of Quarter   $ 34,156     $ 34,592     $ 37,786     $ 45,174     $ 43,241  
 
 

1 Excluded from non-performing assets was a contractually binding non-accrual loan held for sale of $7.5 million as of March 31, 2011

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

 
Bank of Hawaii Corporation and Subsidiaries
Reserve for Credit Losses   Table 11
  Three Months Ended   Six Months Ended
June 30,   March 31,   June 30, June 30,   June 30,
(dollars in thousands)   2011   2011   2010   2011   2010
Balance at Beginning of Period $ 152,777 $ 152,777 $ 151,777 $ 152,777 $ 149,077
Loans and Leases Charged-Off
Commercial
Commercial and Industrial (1,507 ) (1,657 ) (3,056 ) (3,164 ) (6,962 )
Commercial Mortgage - - (1,000 ) - (1,303 )
Construction - - (1,417 ) - (2,274 )
Lease Financing - - (107 ) - (297 )
Consumer
Residential Mortgage (1,977 ) (1,751 ) (4,377 ) (3,728 ) (7,632 )
Home Equity (3,252 ) (1,359 ) (2,886 ) (4,611 ) (10,322 )
Automobile (797 ) (1,029 ) (1,752 ) (1,826 ) (3,779 )
Other 1     (1,488 )     (1,564 )     (2,530 )     (3,052 )     (5,352 )
Total Loans and Leases Charged-Off     (9,021 )     (7,360 )     (17,125 )     (16,381 )     (37,921 )
Recoveries on Loans and Leases Previously Charged-Off
Commercial
Commercial and Industrial 399 572 367 971 1,225
Commercial Mortgage - - - - 24
Lease Financing 44 50 11 94 12
Consumer
Residential Mortgage 622 259 236 881 658
Home Equity 750 339 197 1,089 297
Automobile 652 649 826 1,301 1,579
Other 1     572       800       549       1,372       1,176  
Total Recoveries on Loans and Leases Previously Charged-Off     3,039       2,669       2,186       5,708       4,971  
Net Loans and Leases Charged-Off (5,982 ) (4,691 ) (14,939 ) (10,673 ) (32,950 )
Provision for Credit Losses     3,600       4,691       15,939       8,291       36,650  
Balance at End of Period 2   $ 150,395     $ 152,777     $ 152,777     $ 150,395     $ 152,777  
 
Components
Allowance for Loan and Lease Losses $ 144,976 $ 147,358 $ 147,358 $ 144,976 $ 147,358
Reserve for Unfunded Commitments     5,419       5,419       5,419       5,419       5,419  
Total Reserve for Credit Losses   $ 150,395     $ 152,777     $ 152,777     $ 150,395     $ 152,777  
 
Average Loans and Leases Outstanding   $ 5,326,123     $ 5,311,781     $ 5,522,423     $ 5,318,993     $ 5,604,218  
 
Ratio of Net Loans and Leases Charged-Off to

Average Loans and Leases Outstanding (annualized)

0.45 % 0.36 % 1.09 % 0.40 % 1.19 %
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding 2.71 % 2.77 % 2.71 % 2.71 % 2.71 %
 
1 Comprised of other revolving credit, installment, and lease financing.

2 Included in this analysis is activity related to the Company's reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition.

 

Bank of Hawaii Corporation and Subsidiaries
Business Segments Selected Financial Information   Table 12a
  Retail   Commercial   Investment   Treasury   Consolidated
(dollars in thousands)   Banking   Banking   Services   and Other   Total
Three Months Ended June 30, 2011
Net Interest Income $ 43,890 $ 34,686 $ 3,792 $ 15,131 $ 97,499
Provision for Credit Losses     5,585       397       -       (2,382 )     3,600  
Net Interest Income After Provision for Credit Losses 38,305 34,289 3,792 17,513 93,899
Noninterest Income 21,697 9,741 15,234 2,791 49,463
Noninterest Expense     (52,345 )     (24,159 )     (15,043 )     (2,227 )     (93,774 )
Income Before Provision for Income Taxes 7,657 19,871 3,983 18,077 49,588
Provision for Income Taxes     (2,833 )     (6,974 )     (1,474 )     (3,159 )     (14,440 )
Net Income     4,824       12,897       2,509       14,918       35,148  
Total Assets as of June 30, 2011   $ 3,058,041     $ 2,266,089     $ 221,347     $ 7,615,727     $ 13,161,204  
 
 
Three Months Ended June 30, 2010 1
Net Interest Income $ 48,246 $ 36,319 $ 4,215 $ 15,148 $ 103,928
Provision for Credit Losses     9,871       6,206       (127 )     (11 )     15,939  
Net Interest Income After Provision for Credit Losses 38,375 30,113 4,342 15,159 87,989
Noninterest Income 25,806 11,697 14,310 17,061 68,874
Noninterest Expense     (43,436 )     (24,977 )     (15,553 )     (1,952 )     (85,918 )
Income Before Provision for Income Taxes 20,745 16,833 3,099 30,268 70,945
Provision for Income Taxes     (7,676 )     (6,322 )     (1,147 )     (9,236 )     (24,381 )
Net Income     13,069       10,511       1,952       21,032       46,564  
Total Assets as of June 30, 2010 1   $ 3,156,403     $ 2,326,589     $ 312,676     $ 7,060,177     $ 12,855,845  
 
 

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

 
Bank of Hawaii Corporation and Subsidiaries
Business Segments Selected Financial Information   Table 12b
  Retail   Commercial   Investment   Treasury   Consolidated
(dollars in thousands)   Banking   Banking   Services   and Other   Total
Six Months Ended June 30, 2011
Net Interest Income $ 88,314 $ 69,689 $ 7,655 $ 31,538 $ 197,196
Provision for Credit Losses     10,628       209       (140 )     (2,406 )     8,291  
Net Interest Income After Provision for Credit Losses 77,686 69,480 7,795 33,944 188,905
Noninterest Income 41,817 18,798 30,284 12,486 103,385
Noninterest Expense     (96,244 )     (48,581 )     (30,447 )     (4,584 )     (179,856 )
Income Before Provision for Income Taxes 23,259 39,697 7,632 41,846 112,434
Provision for Income Taxes     (8,606 )     (13,806 )     (2,824 )     (9,690 )     (34,926 )
Net Income     14,653       25,891       4,808       32,156       77,508  
Total Assets as of June 30, 2011   $ 3,058,041     $ 2,266,089     $ 221,347     $ 7,615,727     $ 13,161,204  
 
 
Six Months Ended June 30, 2010 1
Net Interest Income $ 97,551 $ 77,446 $ 8,538 $ 28,046 $ 211,581
Provision for Credit Losses     25,227       11,347       88       (12 )     36,650  
Net Interest Income After Provision for Credit Losses 72,324 66,099 8,450 28,058 174,931
Noninterest Income 49,273 21,715 29,337 40,331 140,656
Noninterest Expense     (85,769 )     (48,839 )     (29,598 )     (3,418 )     (167,624 )
Income Before Provision for Income Taxes 35,828 38,975 8,189 64,971 147,963
Provision for Income Taxes     (13,256 )     (14,321 )     (3,031 )     (18,055 )     (48,663 )
Net Income     22,572       24,654       5,158       46,916       99,300  
Total Assets as of June 30, 2010 1   $ 3,156,403     $ 2,326,589     $ 312,676     $ 7,060,177     $ 12,855,845  
 
 

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

 
Bank of Hawaii Corporation and Subsidiaries
Selected Quarterly Financial Data   Table 13  
  Three Months Ended  
June 30, March 31,   December 31,   September 30, June 30,
(dollars in thousands, except per share amounts)   2011   2011   2010   2010   2010  
Quarterly Operating Results
Interest Income
Interest and Fees on Loans and Leases $ 65,542 $ 66,593 $ 67,915 $ 70,198 $ 71,997
Income on Investment Securities
Available-for-Sale 23,490 37,669 39,546 40,775 44,989
Held-to-Maturity 20,553 7,633 1,388 1,553 1,700
Deposits 2 (2 ) 7 5 3
Funds Sold 297 251 160 211 396
Other     279     279       279       278     277  
Total Interest Income     110,163     112,423       109,295       113,020     119,362  
Interest Expense
Deposits 4,792 5,232 5,918 7,041 7,930
Securities Sold Under Agreements to Repurchase 7,338 7,041 6,425 6,670 6,472
Funds Purchased 5 6 7 10 6
Long-Term Debt     529     447       672       673     1,026  
Total Interest Expense     12,664     12,726       13,022       14,394     15,434  
Net Interest Income 97,499 99,697 96,273 98,626 103,928
Provision for Credit Losses     3,600     4,691       5,278       13,359     15,939  
Net Interest Income After Provision for Credit Losses     93,899     95,006       90,995       85,267     87,989  
Noninterest Income
Trust and Asset Management 11,427 11,806 11,190 10,534 11,457
Mortgage Banking 2,661 3,122 4,549 6,811 3,752
Service Charges on Deposit Accounts 9,375 9,932 11,632 12,737 14,856
Fees, Exchange, and Other Service Charges 16,662 14,945 15,196 15,500 15,806
Investment Securities Gains (Losses), Net - 6,084 (1 ) 7,877 14,951
Insurance 3,210 2,771 2,309 2,646 2,291
Other     6,128     5,262       6,602       7,020     5,761  
Total Noninterest Income     49,463     53,922       51,477       63,125     68,874  
Noninterest Expense
Salaries and Benefits 46,800 46,782 46,809 46,840 47,500
Net Occupancy 10,476 10,327 10,504 10,186 10,154
Net Equipment 4,741 4,698 5,902 4,545 4,366
Professional Fees 2,294 2,158 2,116 905 2,091
FDIC Insurance 2,010 3,244 3,198 3,159 3,107
Other     27,453     18,873       20,193       24,255     18,700  
Total Noninterest Expense     93,774     86,082       88,722       89,890     85,918  
Income Before Provision for Income Taxes 49,588 62,846 53,750 58,502 70,945
Provision for Income Taxes     14,440     20,486       13,172       14,438     24,381  
Net Income   $ 35,148   $ 42,360     $ 40,578     $ 44,064   $ 46,564  
 
Basic Earnings Per Share $ 0.74 $ 0.89 $ 0.84 $ 0.91 $ 0.97
Diluted Earnings Per Share $ 0.74 $ 0.88 $ 0.84 $ 0.91 $ 0.96
 
Balance Sheet Totals
Loans and Leases $ 5,351,473 $ 5,326,929 $ 5,335,792 $ 5,312,054 $ 5,440,911
Total Assets 13,161,204 12,962,304 13,126,787 12,716,603 12,855,845
Total Deposits 9,979,034 9,912,391 9,888,995 9,602,462 9,324,659
Total Shareholders' Equity 1,003,450 996,225 1,011,133 1,039,561 1,013,011
 
Performance Ratios
Return on Average Assets 1.09 % 1.32

%

 

1.24

%

 

1.37 % 1.48 %
Return on Average Shareholders' Equity 13.86 16.86 15.08 16.64 19.01
Efficiency Ratio 1 63.81 56.04 60.05 55.57 49.72
Net Interest Margin 2 3.16 3.24 3.15 3.27 3.51
 
 
1 The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).
2 The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.
 
Bank of Hawaii Corporation and Subsidiaries
Hawaii Economic Trends  

Table 14

  Five Months Ended     Year Ended
($ in millions; jobs in thousands)   May 31, 2011     December 31, 2010   December 31, 2009
Hawaii Economic Trends      
State General Fund Revenues 1 $ 1,977.1 0.9 % $ 4,314.1 7.4

%

 

$ 4,018.2 (12.8

)%

General Excise and Use Tax Revenue 1 $ 1,109.6 9.9 $ 2,379.9 3.6 $ 2,296.3 (10.6 )
Jobs 2 593.3 1.3 586.8 (0.8 ) 591.7 (4.4 )
                             
June 30,   December 31,   September 30, December 31,
(annual percentage, except 2010 and 2011)     2011     2010     2010   2009     2008
Unemployment 3
Statewide, seasonally adjusted 6.0 % 6.3 % 6.5

%

 

6.9 % 5.6

%

 
Oahu 4.9 4.8 5.6 5.4 4.3
Island of Hawaii 9.2 8.6 9.8 9.5 7.4
Maui 7.2 7.4 8.3 8.8 6.9
Kauai 8.2 7.8 8.9 8.7 7.8
                             
June 30, December 31,
(percentage change, except months of inventory)                 2011   2010   2009
Housing Trends (Single Family Oahu) 4
Median Home Price (2.6

)%

 

3.1 % (7.3

)%

Home Sales Volume (units) (7.0

)%

 

13.4 % (1.8

)%

Months of Inventory 6.1 6.0 6.8
                             
Monthly Visitor Arrivals, Percentage Change
(in thousands)           Seasonally Adjusted   from Previous Month
Tourism 2
 
May 31, 2011 582.1 (2.8

)%

April 30, 2011 598.7 3.4
March 31, 2011 579.2 (4.7 )
February 28, 2011 607.5 (0.9 )
January 31, 2011 613.2 2.5
December 31, 2010 598.3 (1.9 )
November 30, 2010 609.8 1.6
October 31, 2010 600.3 1.1
September 30, 2010 593.9 (0.9 )
August 31, 2010 599.5 1.0
July 31, 2010 593.4 2.4
June 30, 2010 579.4 (0.4 )
May 31, 2010 581.8 1.8
April 30, 2010 571.6 2.2
March 31, 2010 559.4 2.5
February 28, 2010 545.9 (0.6 )
January 31, 2010 549.3 1.2
 
 

1 Source: Hawaii Department of Business, Economic Development & Tourism.

2 Source: University of Hawaii Economic Research Organization. Year-to-date figures.

3 Source: University of Hawaii Economic Research Organization, State of Hawaii Department of Labor and Industrial Relations.

4 Source: Honolulu Board of REALTORS.

Note: Certain prior period seasonally adjusted information has been revised.

Contacts

Bank of Hawaii Corporation
Media Inquiries:
Stafford Kiguchi, 808-694-8580
Mobile: 808-265-6367
Stafford.Kiguchi@boh.com
or
Investor/Analyst Inquiries:
Cindy Wyrick, 808-694-8430
Cindy.Wyrick@boh.com

Release Summary

"Bank of Hawaii's operating results were solid in the second quarter of 2011, excluding the one-time impact of a legal settlement," said Peter S. Ho, Chairman, President and CEO.

Contacts

Bank of Hawaii Corporation
Media Inquiries:
Stafford Kiguchi, 808-694-8580
Mobile: 808-265-6367
Stafford.Kiguchi@boh.com
or
Investor/Analyst Inquiries:
Cindy Wyrick, 808-694-8430
Cindy.Wyrick@boh.com