HONOLULU--(BUSINESS WIRE)--Central Pacific Financial Corp. (NYSE: CPF) (the "Company"), parent company of Central Pacific Bank (the "Bank" or "CPB"), today reported net income of $13.3 million, or fully diluted earnings per share ("EPS") of $0.49 for the third quarter of 2024, compared to net income of $15.8 million, or EPS of $0.58 in the previous quarter and net income of $13.1 million, or EPS of $0.49 in the year-ago quarter. Results for the third quarter of 2024 were impacted by $3.1 million in pre-tax expenses related to our evaluation and assessment of a strategic opportunity. While the parties are no longer currently engaged in discussions, we remain interested in the opportunity under the right terms and conditions. Excluding these expenses, adjusted net income and EPS (non-GAAP) for the quarter was approximately $15.7 million and $0.58, respectively.
"Our third quarter core results were strong and we continue to pursue our strategies for future growth and additional internal operating efficiencies," said Arnold Martines, Chairman, President and Chief Executive Officer. "Our net interest income and net interest margin expanded as we successfully managed the balance sheet and repricing in this evolving interest rate environment."
"Central Pacific remains committed to supporting our customers and communities. We were pleased to open a new state-of-the-art branch in Kahului to support the business and personal financial needs of the Maui community as we move to expand our presence on the neighbor islands," Martines said.
Earnings Highlights
Net interest income was $53.9 million for the third quarter of 2024, which increased by $1.9 million, or 3.7% from the previous quarter, and increased by $1.9 million, or 3.7% from the year-ago quarter. Net interest margin ("NIM") was 3.07% for the third quarter of 2024, an increase of 10 basis points ("bp" or "bps") from the previous quarter and an increase of 19 bp from the year-ago quarter. The sequential quarter increase in net interest income and NIM was primarily due to higher average yields earned on investment securities and loans of 11 and 9 bps, respectively, combined with a 1 bp decline in average rates paid on interest-bearing deposits. The higher average yield earned on investment securities in the third quarter of 2024 includes $1.1 million in income from an interest rate swap that became effective on March 31, 2024, compared to $0.9 million in the second quarter of 2024.
The Company recorded a provision for credit losses of $2.8 million in the third quarter of 2024, compared to a provision of $2.2 million in the previous quarter and a provision of $4.9 million in the year-ago quarter. The provision in the current quarter consisted of a provision for credit losses on loans of $3.0 million, offset by a credit to the provision for off-balance sheet exposures of $0.2 million.
Other operating income totaled $12.7 million for the third quarter of 2024, compared to $12.1 million in the previous quarter and $10.0 million in the year-ago quarter. The higher other operating income was primarily due to higher income from bank-owned life insurance of $0.7 million, partially offset by lower mortgage banking income of $0.2 million.
Other operating expense totaled $46.7 million for the third quarter of 2024, compared to $41.2 million in the previous quarter and $39.6 million in the year-ago quarter. The higher other operating expense was primarily due to the aforementioned $3.1 million in expenses related to a strategic opportunity (included in other), higher salaries and employee benefits of $1.1 million, and higher directors' deferred compensation plan expenses of $1.0 million (included in other).
The efficiency ratio was 70.12% for the third quarter of 2024, compared to 64.26% in the previous quarter and 63.91% in the year-ago quarter. Excluding the aforementioned expenses related to a strategic opportunity, the adjusted efficiency ratio (non-GAAP) for the third quarter of 2024 was 65.51%.
The effective tax rate was 22.0% for the third quarter of 2024, compared to 23.4% in the previous quarter and 24.9% in the year-ago quarter. The decrease in the effective tax rate was primarily due to higher tax-exempt income from bank-owned life insurance and additional tax credits recognized.
Balance Sheet Highlights
Total assets of $7.42 billion at September 30, 2024 increased by $28.5 million, or 0.4% from $7.39 billion at June 30, 2024, and decreased by $222.5 million, or 2.9% from $7.64 billion at September 30, 2023. The Company had $326.6 million in cash on its balance sheet and $2.55 billion in total other liquidity sources, including available borrowing capacity and unpledged investment securities at September 30, 2024. Total available sources of liquidity as a percentage of uninsured and uncollateralized deposits was 118% at September 30, 2024, compared to 121% at June 30, 2024 and 122% at September 30, 2023. During the third quarter of 2024, excess balance sheet liquidity was used to pay off $69.1 million in higher cost government time deposits.
Total loans, net of deferred fees and costs, of $5.34 billion at September 30, 2024 decreased by $41.0 million, or 0.8% from $5.38 billion at June 30, 2024, and decreased by $166.1 million, or 3.0% from $5.51 billion at September 30, 2023. Average yields earned on loans during the third quarter of 2024 was 4.89%, compared to 4.80% in the previous quarter and 4.49% in the year-ago quarter.
Total deposits of $6.58 billion at September 30, 2024 increased by $0.6 million or 0.01% from $6.58 billion at June 30, 2024, and decreased by $291.7 million, or 4.2% from $6.87 billion at September 30, 2023. Core deposits, which include demand deposits, savings and money market deposits and time deposits up to $250,000, totaled $5.97 billion at September 30, 2024, and increased by $53.9 million, or 0.9% from $5.91 billion at June 30, 2024. Average rates paid on total deposits during the third quarter of 2024 was 1.32%, compared to 1.33% in the previous quarter and 1.07% in the year-ago quarter. FDIC-insured or fully collateralized deposits represented approximately 63% of total deposits at September 30, 2024, compared to 64% at June 30, 2024 and 65% at September 30, 2023.
Asset Quality
Nonperforming assets totaled $11.6 million, or 0.16% of total assets at September 30, 2024, compared to $10.3 million, or 0.14% of total assets at June 30, 2024 and $6.7 million, or 0.09% of total assets at September 30, 2023. The increase in nonperforming assets was primarily due to the addition of residential mortgage loans totaling $2.2 million which were well-collateralized with strong loan-to-value ratios.
Net charge-offs totaled $3.6 million in the third quarter of 2024, compared to net charge-offs of $3.8 million in the previous quarter, and net charge-offs of $3.9 million in the year-ago quarter. Annualized net charge-offs as a percentage of average loans was 0.27%, 0.28% and 0.28% during the three months ended September 30, 2024, June 30, 2024 and September 30, 2023, respectively.
The allowance for credit losses, as a percentage of total loans was 1.15% at September 30, 2024, compared to 1.16% at June 30, 2024, and 1.17% at September 30, 2023.
Capital
Total shareholders' equity was $543.7 million at September 30, 2024, compared to $518.6 million and $468.6 million at June 30, 2024 and September 30, 2023, respectively.
During the third quarter of 2024, the Company did not repurchase any shares of common stock. As of September 30, 2024, $19.1 million in share repurchase authorization remained available under the Company's share repurchase program.
The Company's leverage, common equity tier 1, tier 1 risk-based capital, and total risk-based capital ratios were 9.5%, 12.1%, 13.1%, and 15.3%, respectively, at September 30, 2024, compared to 9.3%, 11.9%, 12.8%, and 15.1%, respectively, at June 30, 2024.
On October 29, 2024, the Company's Board of Directors declared a quarterly cash dividend of $0.26 per share on its outstanding common shares. The dividend will be payable on December 16, 2024 to shareholders of record at the close of business on November 29, 2024.
Conference Call
The Company's management will host a conference call today at 1:00 p.m. Eastern Time (7:00 a.m. Hawaii Time) to discuss the quarterly results. Individuals are encouraged to listen to the live webcast of the presentation by visiting the investor relations page of the Company's website at http://ir.cpb.bank. Alternatively, investors may participate in the live call by dialing 1-800-715-9871 (conference ID: 6299769). A playback of the call will be available through November 29, 2024 by dialing 1-800-770-2030 (playback ID: 6299769) and on the Company's website. Information which may be discussed in the conference call is provided in an earnings supplement presentation on the Company's website at http://ir.cpb.bank.
About Central Pacific Financial Corp.
Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $7.42 billion in assets as of September 30, 2024. Central Pacific Bank, its primary subsidiary, operates 27 branches and 56 ATMs in the State of Hawaii. For additional information, please visit the Company's website at http://www.cpb.bank.
Equal Housing Lender
Member FDIC
NYSE Listed: CPF
Forward-Looking Statements
This document may contain forward-looking statements ("FLS") concerning: projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, payment or nonpayment of dividends, capital position, credit losses, net interest margin or other financial items; 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 and regulatory actions; statements of future economic performance including anticipated performance results from our business initiatives; or any statements of the assumptions underlying or relating to any of the foregoing. Words such as "believe," "plan," "anticipate," "seek," "expect," "intend," "forecast," "hope," "target," "continue," "remain," "estimate," "will," "should," "may" and other similar expressions are intended to identify FLS but are not the exclusive means of identifying such statements.
While we believe that our FLS and the assumptions underlying them are reasonably based, such statements and assumptions are by their nature subject to risks and uncertainties, and thus could later prove to be inaccurate or incorrect. Accordingly, actual results could differ materially from those statements or projections for a variety of reasons, including, but not limited to: the effects of inflation and interest rate fluctuations; the adverse effects of recent bank failures and the potential impact of such developments on customer confidence, deposit behavior, liquidity and regulatory responses thereto; the adverse effects of the COVID-19 pandemic virus (and its variants) and other pandemic viruses on local, national and international economies, including, but not limited to, the adverse impact on tourism and construction in the State of Hawaii, our borrowers, customers, third-party contractors, vendors and employees, as well as the effects of government programs and initiatives in response thereto; supply chain disruptions; labor contract disputes and potential strikes; the increase in inventory or adverse conditions in the real estate market and deterioration in the construction industry; adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates, deterioration in asset quality, and losses in our loan portfolio; the impact of local, national, and international economies and events (including natural disasters such as wildfires, volcanic eruptions, hurricanes, tsunamis, storms, and earthquakes) on the Company's business and operations and on tourism, the military, and other major industries operating within the Hawaii market and any other markets in which the Company does business; deterioration or malaise in domestic economic conditions, including any destabilization in the financial industry and deterioration of the real estate market, as well as the impact of declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular; changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, changes in capital standards, other regulatory reform and federal and state legislation, including but not limited to regulations promulgated by the Consumer Financial Protection Bureau, government-sponsored enterprise reform, and any related rules and regulations which affect our business operations and competitiveness; the costs and effects of legal and regulatory developments, including legal proceedings and lawsuits we are or may become subject to, or regulatory or other governmental inquiries and proceedings and the resolution thereof; the results of regulatory examinations or reviews and the effect of, and our ability to comply with, any regulations or regulatory orders or actions we are or may become subject to, and the effect of any recurring or special FDIC assessments; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the PCAOB, the FASB and other accounting standard setters and the cost and resources required to implement such changes; the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System; securities market and monetary fluctuations, including the impact resulting from the elimination of the LIBOR Index; negative trends in our market capitalization and adverse changes in the price of the Company's common stock; the effects of any potential or actual acquisitions or dispositions we may make or evaluate, and the related costs, including re-engagement in any potential acquisition process; political instability; acts of war or terrorism; changes in consumer spending, borrowings and savings habits; technological changes and developments; cybersecurity and data privacy breaches and the consequence therefrom; failure to maintain effective internal control over financial reporting or disclosure controls and procedures; our ability to address deficiencies in our internal controls over financial reporting or disclosure controls and procedures; changes in the competitive environment among financial holding companies and other financial service providers; our ability to successfully implement our initiatives to lower our efficiency ratio; our ability to attract and retain key personnel; changes in our personnel, organization, compensation and benefit plans; our ability to successfully implement and achieve the objectives of our BaaS initiatives, including adoption of the initiatives by customers and risks faced by any of our bank collaborations including reputational and regulatory risk; 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 FLS, please see the Company's publicly available SEC filings, including the Company's Form 10-K for the last fiscal year and, in particular, the discussion of "Risk Factors" set forth therein. We urge investors to consider all of these factors carefully in evaluating the FLS contained in this document. FLS speak only as of the date on which such statements are made. We undertake no obligation to update any FLS to reflect events or circumstances after the date on which such statements are made, or to reflect the occurrence of unanticipated events except as required by law.
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||||||||||
Financial Highlights |
||||||||||||||||||||||||||||
(Unaudited) |
TABLE 1 |
|||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||
(Dollars in thousands, |
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
Sep 30, |
|
Sep 30, |
|||||||||||||||||
except for per share amounts) |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||||||
CONDENSED INCOME STATEMENT |
|
|
|
|
|
|
|
|||||||||||||||||||||
Net interest income |
$ |
53,851 |
|
$ |
51,921 |
|
$ |
50,187 |
|
$ |
51,142 |
|
$ |
51,928 |
|
$ |
155,959 |
|
$ |
158,858 |
|
|||||||
Provision for credit losses |
|
2,833 |
|
|
2,239 |
|
|
3,936 |
|
|
4,653 |
|
|
4,874 |
|
|
9,008 |
|
|
11,045 |
|
|||||||
Total other operating income |
|
12,734 |
|
|
12,121 |
|
|
11,244 |
|
|
15,172 |
|
|
10,047 |
|
|
36,099 |
|
|
31,491 |
|
|||||||
Total other operating expense |
|
46,687 |
|
|
41,151 |
|
|
40,576 |
|
|
42,522 |
|
|
39,611 |
|
|
128,414 |
|
|
121,621 |
|
|||||||
Income tax expense |
|
3,760 |
|
|
4,835 |
|
|
3,974 |
|
|
4,273 |
|
|
4,349 |
|
|
12,569 |
|
|
13,880 |
|
|||||||
Net income |
|
13,305 |
|
|
15,817 |
|
|
12,945 |
|
|
14,866 |
|
|
13,141 |
|
|
42,067 |
|
|
43,803 |
|
|||||||
Basic earnings per share |
$ |
0.49 |
|
$ |
0.58 |
|
$ |
0.48 |
|
$ |
0.55 |
|
$ |
0.49 |
|
$ |
1.55 |
|
$ |
1.62 |
|
|||||||
Diluted earnings per share |
|
0.49 |
|
|
0.58 |
|
|
0.48 |
|
|
0.55 |
|
|
0.49 |
|
|
1.55 |
|
|
1.62 |
|
|||||||
Dividends declared per share |
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.78 |
|
|
0.78 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|||||||||||||||||||||
Return on average assets (ROA) [1] |
|
0.72 |
% |
|
0.86 |
% |
|
0.70 |
% |
|
0.79 |
% |
|
0.70 |
% |
|
0.76 |
% |
|
0.78 |
% |
|||||||
Return on average shareholders’ equity (ROE) [1] |
|
10.02 |
|
|
12.42 |
|
|
10.33 |
|
|
12.55 |
|
|
10.95 |
|
|
10.91 |
|
|
12.33 |
|
|||||||
Average shareholders’ equity to average assets |
|
7.23 |
|
|
6.94 |
|
|
6.73 |
|
|
6.32 |
|
|
6.39 |
|
|
6.97 |
|
|
6.34 |
|
|||||||
Efficiency ratio [2] |
|
70.12 |
|
|
64.26 |
|
|
66.05 |
|
|
64.12 |
|
|
63.91 |
|
|
66.86 |
|
|
63.89 |
|
|||||||
Net interest margin (NIM) [1] |
|
3.07 |
|
|
2.97 |
|
|
2.83 |
|
|
2.84 |
|
|
2.88 |
|
|
2.95 |
|
|
2.98 |
|
|||||||
Dividend payout ratio [3] |
|
53.06 |
|
|
44.83 |
|
|
54.17 |
|
|
47.27 |
|
|
53.06 |
|
|
50.32 |
|
|
48.15 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
SELECTED AVERAGE BALANCES |
|
|
|
|
|
|
|
|||||||||||||||||||||
Average loans, including loans held for sale |
$ |
5,330,810 |
|
$ |
5,385,829 |
|
$ |
5,400,558 |
|
$ |
5,458,245 |
|
$ |
5,507,248 |
|
$ |
5,372,247 |
|
$ |
5,525,476 |
|
|||||||
Average interest-earning assets |
|
7,022,910 |
|
|
7,032,515 |
|
|
7,140,264 |
|
|
7,208,613 |
|
|
7,199,866 |
|
|
7,065,075 |
|
|
7,156,270 |
|
|||||||
Average assets |
|
7,347,403 |
|
|
7,338,714 |
|
|
7,449,661 |
|
|
7,498,097 |
|
|
7,510,537 |
|
|
7,378,479 |
|
|
7,472,890 |
|
|||||||
Average deposits |
|
6,535,422 |
|
|
6,542,767 |
|
|
6,659,812 |
|
|
6,730,883 |
|
|
6,738,071 |
|
|
6,579,174 |
|
|
6,689,762 |
|
|||||||
Average interest-bearing liabilities |
|
4,904,460 |
|
|
4,910,998 |
|
|
5,009,542 |
|
|
5,023,321 |
|
|
4,999,820 |
|
|
4,941,530 |
|
|
4,910,190 |
|
|||||||
Average shareholders’ equity |
|
530,928 |
|
|
509,507 |
|
|
501,120 |
|
|
473,708 |
|
|
480,118 |
|
|
513,914 |
|
|
473,856 |
|
|||||||
[1] |
ROA and ROE are annualized based on a 30/360 day convention. Annualized net interest income and expense in the NIM calculation are based on the day count interest payment conventions at the interest-earning asset or interest-bearing liability level (i.e. 30/360, actual/actual). |
|
[2] |
Efficiency ratio is defined as total other operating expense divided by total revenue (net interest income and total other operating income). |
|
[3] |
Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share. |
|
|
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |||||||||||||||
Financial Highlights |
|||||||||||||||
(Unaudited) |
TABLE 1 (CONTINUED) |
||||||||||||||
|
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
||||||||||
|
2024 |
2024 |
2024 |
2023 |
2023 |
||||||||||
REGULATORY CAPITAL RATIOS |
|
|
|
|
|
||||||||||
Central Pacific Financial Corp. |
|
|
|
|
|
||||||||||
Leverage ratio |
9.5 |
% |
9.3 |
% |
9.0 |
% |
8.8 |
% |
8.7 |
% |
|||||
Common equity tier 1 capital ratio |
12.1 |
|
11.9 |
|
11.6 |
|
11.4 |
|
11.0 |
|
|||||
Tier 1 risk-based capital ratio |
13.1 |
|
12.8 |
|
12.6 |
|
12.4 |
|
11.9 |
|
|||||
Total risk-based capital ratio |
15.3 |
|
15.1 |
|
14.8 |
|
14.6 |
|
14.1 |
|
|||||
|
|
|
|
|
|
||||||||||
Central Pacific Bank |
|
|
|
|
|
||||||||||
Leverage ratio |
9.8 |
|
9.6 |
|
9.4 |
|
9.2 |
|
9.1 |
|
|||||
Common equity tier 1 capital ratio |
13.6 |
|
13.3 |
|
13.1 |
|
12.9 |
|
12.4 |
|
|||||
Tier 1 risk-based capital ratio |
13.6 |
|
13.3 |
|
13.1 |
|
12.9 |
|
12.4 |
|
|||||
Total risk-based capital ratio |
14.8 |
|
14.5 |
|
14.3 |
|
14.1 |
|
13.7 |
|
|||||
|
|
|
|
|
|
||||||||||
|
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
Sep 30, |
|||||||||||
(dollars in thousands, except for per share amounts) |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
BALANCE SHEET |
|
|
|
|
|
|||||||||||||||
Total loans, net of deferred fees and costs |
$ |
5,342,609 |
|
$ |
5,383,644 |
|
$ |
5,401,417 |
|
$ |
5,438,982 |
|
$ |
5,508,710 |
|
|||||
Total assets |
|
7,415,430 |
|
|
7,386,952 |
|
|
7,409,999 |
|
|
7,642,796 |
|
|
7,637,924 |
|
|||||
Total deposits |
|
6,583,013 |
|
|
6,582,455 |
|
|
6,618,854 |
|
|
6,847,592 |
|
|
6,874,745 |
|
|||||
Long-term debt |
|
156,284 |
|
|
156,223 |
|
|
156,163 |
|
|
156,102 |
|
|
156,041 |
|
|||||
Total shareholders’ equity |
|
543,725 |
|
|
518,647 |
|
|
507,203 |
|
|
503,815 |
|
|
468,598 |
|
|||||
Total shareholders’ equity to total assets |
|
7.33 |
% |
|
7.02 |
% |
|
6.84 |
% |
|
6.59 |
% |
|
6.14 |
% |
|||||
|
|
|
|
|
|
|||||||||||||||
ASSET QUALITY |
|
|
|
|
|
|||||||||||||||
Allowance for credit losses (ACL) |
$ |
61,647 |
|
$ |
62,225 |
|
$ |
63,532 |
|
$ |
63,934 |
|
$ |
64,517 |
|
|||||
Nonaccrual loans |
|
11,597 |
|
|
10,257 |
|
|
10,132 |
|
|
7,008 |
|
|
6,652 |
|
|||||
Non-performing assets (NPA) |
|
11,597 |
|
|
10,257 |
|
|
10,132 |
|
|
7,008 |
|
|
6,652 |
|
|||||
Ratio of ACL to total loans |
|
1.15 |
% |
|
1.16 |
% |
|
1.18 |
% |
|
1.18 |
% |
|
1.17 |
% |
|||||
Ratio of NPA to total assets |
|
0.16 |
% |
|
0.14 |
% |
|
0.14 |
% |
|
0.09 |
% |
|
0.09 |
% |
|||||
|
|
|
|
|
|
|||||||||||||||
PER SHARE OF COMMON STOCK OUTSTANDING |
|
|
|
|
|
|||||||||||||||
Book value per common share |
$ |
20.09 |
|
$ |
19.16 |
|
$ |
18.76 |
|
$ |
18.63 |
|
$ |
17.33 |
|
|||||
Closing market price per common share |
|
29.51 |
|
|
21.20 |
|
|
19.75 |
|
|
19.68 |
|
|
16.68 |
|
|||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||||||
(Unaudited) |
TABLE 2 |
|||||||||||||||||||
|
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
|||||||||||||||
(Dollars in thousands, except share data) |
2024 |
2024 |
2024 |
2023 |
2023 |
|||||||||||||||
ASSETS |
|
|
|
|
|
|||||||||||||||
Cash and due from financial institutions |
$ |
100,064 |
|
$ |
103,829 |
|
$ |
98,410 |
|
$ |
116,181 |
|
$ |
108,818 |
|
|||||
Interest-bearing deposits in other financial institutions |
|
226,505 |
|
|
195,062 |
|
|
214,472 |
|
|
406,256 |
|
|
329,913 |
|
|||||
Investment securities: |
|
|
|
|
|
|||||||||||||||
Available-for-sale debt securities, at fair value |
|
723,453 |
|
|
676,719 |
|
|
660,833 |
|
|
647,210 |
|
|
625,253 |
|
|||||
Held-to-maturity debt securities, at amortized cost; fair value of: $546,990 at September 30, 2024, $528,088 at June 30, 2024, $541,685 at March 31, 2024, $565,178 at December 31, 2023, and $531,887 at September 30, 2023 |
|
606,117 |
|
|
615,867 |
|
|
624,948 |
|
|
632,338 |
|
|
640,053 |
|
|||||
Total investment securities |
|
1,329,570 |
|
|
1,292,586 |
|
|
1,285,781 |
|
|
1,279,548 |
|
|
1,265,306 |
|
|||||
Loans held for sale |
|
1,609 |
|
|
3,950 |
|
|
755 |
|
|
1,778 |
|
|
— |
|
|||||
Loans, net of deferred fees and costs |
|
5,342,609 |
|
|
5,383,644 |
|
|
5,401,417 |
|
|
5,438,982 |
|
|
5,508,710 |
|
|||||
Less: allowance for credit losses |
|
(61,647 |
) |
|
(62,225 |
) |
|
(63,532 |
) |
|
(63,934 |
) |
|
(64,517 |
) |
|||||
Loans, net of allowance for credit losses |
|
5,280,962 |
|
|
5,321,419 |
|
|
5,337,885 |
|
|
5,375,048 |
|
|
5,444,193 |
|
|||||
Premises and equipment, net |
|
104,575 |
|
|
100,646 |
|
|
97,688 |
|
|
96,184 |
|
|
97,378 |
|
|||||
Accrued interest receivable |
|
23,942 |
|
|
23,184 |
|
|
21,957 |
|
|
21,511 |
|
|
21,529 |
|
|||||
Investment in unconsolidated entities |
|
54,836 |
|
|
40,155 |
|
|
40,780 |
|
|
41,546 |
|
|
42,523 |
|
|||||
Mortgage servicing rights |
|
8,513 |
|
|
8,636 |
|
|
8,599 |
|
|
8,696 |
|
|
8,797 |
|
|||||
Bank-owned life insurance |
|
175,914 |
|
|
173,716 |
|
|
172,228 |
|
|
170,706 |
|
|
168,543 |
|
|||||
Federal Home Loan Bank of Des Moines ("FHLB") stock |
|
6,929 |
|
|
6,925 |
|
|
6,921 |
|
|
6,793 |
|
|
10,995 |
|
|||||
Right-of-use lease assets |
|
32,192 |
|
|
32,081 |
|
|
32,079 |
|
|
29,720 |
|
|
32,294 |
|
|||||
Other assets |
|
69,819 |
|
|
84,763 |
|
|
92,444 |
|
|
88,829 |
|
|
107,635 |
|
|||||
Total assets |
$ |
7,415,430 |
|
$ |
7,386,952 |
|
$ |
7,409,999 |
|
$ |
7,642,796 |
|
$ |
7,637,924 |
|
|||||
LIABILITIES |
|
|
|
|
|
|||||||||||||||
Deposits: |
|
|
|
|
|
|||||||||||||||
Noninterest-bearing demand |
$ |
1,838,009 |
|
$ |
1,847,173 |
|
$ |
1,848,554 |
|
$ |
1,913,379 |
|
$ |
1,969,523 |
|
|||||
Interest-bearing demand |
|
1,255,382 |
|
|
1,283,669 |
|
|
1,290,321 |
|
|
1,329,189 |
|
|
1,345,843 |
|
|||||
Savings and money market |
|
2,336,323 |
|
|
2,234,111 |
|
|
2,211,966 |
|
|
2,209,733 |
|
|
2,209,550 |
|
|||||
Time |
|
1,153,299 |
|
|
1,217,502 |
|
|
1,268,013 |
|
|
1,395,291 |
|
|
1,349,829 |
|
|||||
Total deposits |
|
6,583,013 |
|
|
6,582,455 |
|
|
6,618,854 |
|
|
6,847,592 |
|
|
6,874,745 |
|
|||||
Long-term debt, net of unamortized debt issuance costs of: $263 at September 30, 2024, $324 at June 30, 2024, $384 at March 31, 2024, $445 at December 31, 2023, and $506 at September 30, 2023 |
|
156,284 |
|
|
156,223 |
|
|
156,163 |
|
|
156,102 |
|
|
156,041 |
|
|||||
Lease liabilities |
|
33,807 |
|
|
33,422 |
|
|
33,169 |
|
|
30,634 |
|
|
33,186 |
|
|||||
Accrued interest payable |
|
12,980 |
|
|
14,998 |
|
|
16,654 |
|
|
18,948 |
|
|
16,752 |
|
|||||
Other liabilities |
|
85,621 |
|
|
81,207 |
|
|
77,956 |
|
|
85,705 |
|
|
88,602 |
|
|||||
Total liabilities |
|
6,871,705 |
|
|
6,868,305 |
|
|
6,902,796 |
|
|
7,138,981 |
|
|
7,169,326 |
|
|||||
EQUITY |
|
|
|
|
|
|||||||||||||||
Shareholders' equity: |
|
|
|
|
|
|||||||||||||||
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding: none at September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 27,064,501 at September 30, 2024, 27,063,644 at June 30, 2024, 27,042,326 at March 31, 2024, 27,045,033 at December 31, 2023, and 27,043,169 at September 30, 2023 |
|
404,494 |
|
|
404,494 |
|
|
404,494 |
|
|
405,439 |
|
|
405,439 |
|
|||||
Additional paid-in capital |
|
104,794 |
|
|
104,161 |
|
|
103,130 |
|
|
102,982 |
|
|
102,550 |
|
|||||
Retained earnings |
|
138,951 |
|
|
132,683 |
|
|
123,902 |
|
|
117,990 |
|
|
110,156 |
|
|||||
Accumulated other comprehensive loss |
|
(104,514 |
) |
|
(122,691 |
) |
|
(124,323 |
) |
|
(122,596 |
) |
|
(149,547 |
) |
|||||
Total shareholders' equity |
|
543,725 |
|
|
518,647 |
|
|
507,203 |
|
|
503,815 |
|
|
468,598 |
|
|||||
Total liabilities and equity |
$ |
7,415,430 |
|
$ |
7,386,952 |
|
$ |
7,409,999 |
|
$ |
7,642,796 |
|
$ |
7,637,924 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||||||||||
(Unaudited) |
TABLE 3 |
|||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||
|
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
Sep 30, |
|
Sep 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||||||
Interest income: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest and fees on loans |
$ |
65,469 |
|
$ |
64,422 |
|
$ |
62,819 |
|
$ |
62,429 |
|
$ |
62,162 |
|
$ |
192,710 |
|
$ |
180,886 |
|
|||||||
Interest and dividends on investment securities: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Taxable investment securities |
|
8,975 |
|
|
8,466 |
|
|
7,211 |
|
|
7,292 |
|
|
7,016 |
|
|
24,652 |
|
|
21,497 |
|
|||||||
Tax-exempt investment securities |
|
551 |
|
|
598 |
|
|
655 |
|
|
686 |
|
|
709 |
|
|
1,804 |
|
|
2,226 |
|
|||||||
Interest on deposits in other financial institutions |
|
2,775 |
|
|
2,203 |
|
|
3,611 |
|
|
3,597 |
|
|
2,412 |
|
|
8,589 |
|
|
3,566 |
|
|||||||
Dividend income on FHLB stock |
|
127 |
|
|
151 |
|
|
106 |
|
|
109 |
|
|
113 |
|
|
384 |
|
|
369 |
|
|||||||
Total interest income |
|
77,897 |
|
|
75,840 |
|
|
74,402 |
|
|
74,113 |
|
|
72,412 |
|
|
228,139 |
|
|
208,544 |
|
|||||||
Interest expense: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest on deposits: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest-bearing demand |
|
484 |
|
|
490 |
|
|
499 |
|
|
467 |
|
|
460 |
|
|
1,473 |
|
|
1,234 |
|
|||||||
Savings and money market |
|
10,235 |
|
|
8,977 |
|
|
8,443 |
|
|
7,459 |
|
|
6,464 |
|
|
27,655 |
|
|
14,520 |
|
|||||||
Time |
|
11,040 |
|
|
12,173 |
|
|
12,990 |
|
|
12,741 |
|
|
11,268 |
|
|
36,203 |
|
|
26,464 |
|
|||||||
Interest on short-term borrowings |
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
1,139 |
|
|||||||
Interest on long-term debt |
|
2,287 |
|
|
2,278 |
|
|
2,283 |
|
|
2,304 |
|
|
2,292 |
|
|
6,848 |
|
|
6,329 |
|
|||||||
Total interest expense |
|
24,046 |
|
|
23,919 |
|
|
24,215 |
|
|
22,971 |
|
|
20,484 |
|
|
72,180 |
|
|
49,686 |
|
|||||||
Net interest income |
|
53,851 |
|
|
51,921 |
|
|
50,187 |
|
|
51,142 |
|
|
51,928 |
|
|
155,959 |
|
|
158,858 |
|
|||||||
Provision for credit losses |
|
2,833 |
|
|
2,239 |
|
|
3,936 |
|
|
4,653 |
|
|
4,874 |
|
|
9,008 |
|
|
11,045 |
|
|||||||
Net interest income after provision for credit losses |
|
51,018 |
|
|
49,682 |
|
|
46,251 |
|
|
46,489 |
|
|
47,054 |
|
|
146,951 |
|
|
147,813 |
|
|||||||
Other operating income: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Mortgage banking income |
|
822 |
|
|
1,040 |
|
|
613 |
|
|
611 |
|
|
765 |
|
|
2,475 |
|
|
1,981 |
|
|||||||
Service charges on deposit accounts |
|
2,167 |
|
|
2,135 |
|
|
2,103 |
|
|
2,312 |
|
|
2,193 |
|
|
6,405 |
|
|
6,441 |
|
|||||||
Other service charges and fees |
|
5,947 |
|
|
5,869 |
|
|
5,261 |
|
|
5,349 |
|
|
5,203 |
|
|
17,077 |
|
|
15,182 |
|
|||||||
Income from fiduciary activities |
|
1,447 |
|
|
1,449 |
|
|
1,435 |
|
|
1,272 |
|
|
1,234 |
|
|
4,331 |
|
|
3,623 |
|
|||||||
Income from bank-owned life insurance |
|
1,897 |
|
|
1,234 |
|
|
1,522 |
|
|
2,015 |
|
|
379 |
|
|
4,653 |
|
|
2,855 |
|
|||||||
Net loss on sales of investment securities |
|
— |
|
|
— |
|
|
— |
|
|
(1,939 |
) |
|
(135 |
) |
|
— |
|
|
(135 |
) |
|||||||
Other |
|
454 |
|
|
394 |
|
|
310 |
|
|
5,552 |
|
|
408 |
|
|
1,158 |
|
|
1,544 |
|
|||||||
Total other operating income |
|
12,734 |
|
|
12,121 |
|
|
11,244 |
|
|
15,172 |
|
|
10,047 |
|
|
36,099 |
|
|
31,491 |
|
|||||||
Other operating expense: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Salaries and employee benefits |
|
22,299 |
|
|
21,246 |
|
|
20,735 |
|
|
20,164 |
|
|
19,015 |
|
|
64,280 |
|
|
61,886 |
|
|||||||
Net occupancy |
|
4,612 |
|
|
4,597 |
|
|
4,600 |
|
|
4,676 |
|
|
4,725 |
|
|
13,809 |
|
|
13,509 |
|
|||||||
Computer software |
|
4,590 |
|
|
4,381 |
|
|
4,287 |
|
|
4,026 |
|
|
4,473 |
|
|
13,258 |
|
|
13,700 |
|
|||||||
Legal and professional services |
|
2,460 |
|
|
2,506 |
|
|
2,320 |
|
|
2,245 |
|
|
2,359 |
|
|
7,286 |
|
|
7,714 |
|
|||||||
Equipment |
|
972 |
|
|
995 |
|
|
1,010 |
|
|
968 |
|
|
1,112 |
|
|
2,977 |
|
|
2,990 |
|
|||||||
Advertising |
|
889 |
|
|
901 |
|
|
914 |
|
|
1,045 |
|
|
968 |
|
|
2,704 |
|
|
2,843 |
|
|||||||
Communication |
|
740 |
|
|
657 |
|
|
837 |
|
|
632 |
|
|
809 |
|
|
2,234 |
|
|
2,378 |
|
|||||||
Other |
|
10,125 |
|
|
5,868 |
|
|
5,873 |
|
|
8,766 |
|
|
6,150 |
|
|
21,866 |
|
|
16,601 |
|
|||||||
Total other operating expense |
|
46,687 |
|
|
41,151 |
|
|
40,576 |
|
|
42,522 |
|
|
39,611 |
|
|
128,414 |
|
|
121,621 |
|
|||||||
Income before income taxes |
|
17,065 |
|
|
20,652 |
|
|
16,919 |
|
|
19,139 |
|
|
17,490 |
|
|
54,636 |
|
|
57,683 |
|
|||||||
Income tax expense |
|
3,760 |
|
|
4,835 |
|
|
3,974 |
|
|
4,273 |
|
|
4,349 |
|
|
12,569 |
|
|
13,880 |
|
|||||||
Net income |
$ |
13,305 |
|
$ |
15,817 |
|
$ |
12,945 |
|
$ |
14,866 |
|
$ |
13,141 |
|
$ |
42,067 |
|
$ |
43,803 |
|
|||||||
Per common share data: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Basic earnings per share |
$ |
0.49 |
|
$ |
0.58 |
|
$ |
0.48 |
|
$ |
0.55 |
|
$ |
0.49 |
|
$ |
1.55 |
|
$ |
1.62 |
|
|||||||
Diluted earnings per share |
|
0.49 |
|
|
0.58 |
|
|
0.48 |
|
|
0.55 |
|
|
0.49 |
|
|
1.55 |
|
|
1.62 |
|
|||||||
Cash dividends declared |
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.26 |
|
|
0.78 |
|
|
0.78 |
|
|||||||
Basic weighted average shares outstanding |
|
27,064,035 |
|
|
27,053,549 |
|
|
27,046,525 |
|
|
27,044,121 |
|
|
27,042,762 |
|
|
27,054,737 |
|
|
27,022,141 |
|
|||||||
Diluted weighted average shares outstanding |
|
27,194,625 |
|
|
27,116,349 |
|
|
27,099,101 |
|
|
27,097,285 |
|
|
27,079,484 |
|
|
27,137,985 |
|
|
27,081,541 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |||||||||||||||||||||||||||
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) |
|||||||||||||||||||||||||||
(Unaudited) |
TABLE 4 |
||||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
September 30, 2023 |
||||||||||||||||||||||
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
||||||||||
(Dollars in thousands) |
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
||||||||||
ASSETS |
|||||||||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest-bearing deposits in other financial institutions |
$ |
203,657 |
5.42 |
% |
$ |
2,775 |
$ |
162,393 |
5.46 |
% |
$ |
2,203 |
$ |
177,780 |
5.38 |
% |
$ |
2,412 |
|||||||||
Investment securities: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Taxable |
|
1,340,347 |
2.68 |
|
|
8,975 |
|
1,335,100 |
2.54 |
|
|
8,466 |
|
1,354,039 |
2.07 |
|
|
7,016 |
|||||||||
Tax-exempt [1] |
|
141,168 |
1.98 |
|
|
697 |
|
142,268 |
2.13 |
|
|
757 |
|
149,824 |
2.40 |
|
|
897 |
|||||||||
Total investment securities |
|
1,481,515 |
2.61 |
|
|
9,672 |
|
1,477,368 |
2.50 |
|
|
9,223 |
|
1,503,863 |
2.10 |
|
|
7,913 |
|||||||||
Loans, including loans held for sale |
|
5,330,810 |
4.89 |
|
|
65,469 |
|
5,385,829 |
4.80 |
|
|
64,422 |
|
5,507,248 |
4.49 |
|
|
62,162 |
|||||||||
FHLB stock |
|
6,928 |
7.31 |
|
|
127 |
|
6,925 |
8.71 |
|
|
151 |
|
10,975 |
4.09 |
|
|
113 |
|||||||||
Total interest-earning assets |
|
7,022,910 |
4.43 |
|
|
78,043 |
|
7,032,515 |
4.34 |
|
|
75,999 |
|
7,199,866 |
4.01 |
|
|
72,600 |
|||||||||
Noninterest-earning assets |
|
324,493 |
|
|
|
306,199 |
|
|
|
310,671 |
|
|
|||||||||||||||
Total assets |
$ |
7,347,403 |
|
|
$ |
7,338,714 |
|
|
$ |
7,510,537 |
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
LIABILITIES AND EQUITY |
|||||||||||||||||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest-bearing demand deposits |
$ |
1,267,135 |
0.15 |
% |
$ |
484 |
$ |
1,273,901 |
0.15 |
% |
$ |
490 |
$ |
1,339,294 |
0.14 |
% |
$ |
460 |
|||||||||
Savings and money market deposits |
|
2,298,853 |
1.77 |
|
|
10,235 |
|
2,221,754 |
1.63 |
|
|
8,977 |
|
2,209,835 |
1.16 |
|
|
6,464 |
|||||||||
Time deposits up to $250,000 |
|
534,497 |
3.15 |
|
|
4,238 |
|
555,809 |
3.29 |
|
|
4,548 |
|
449,844 |
2.33 |
|
|
2,637 |
|||||||||
Time deposits over $250,000 |
|
647,728 |
4.18 |
|
|
6,802 |
|
703,280 |
4.36 |
|
|
7,625 |
|
844,842 |
4.05 |
|
|
8,631 |
|||||||||
Total interest-bearing deposits |
|
4,748,213 |
1.82 |
|
|
21,759 |
|
4,754,744 |
1.83 |
|
|
21,640 |
|
4,843,815 |
1.49 |
|
|
18,192 |
|||||||||
FHLB advances and other short-term borrowings |
|
— |
— |
|
|
— |
|
66 |
5.60 |
|
|
1 |
|
— |
— |
|
|
— |
|||||||||
Long-term debt |
|
156,247 |
5.82 |
|
|
2,287 |
|
156,188 |
5.86 |
|
|
2,278 |
|
156,005 |
5.83 |
|
|
2,292 |
|||||||||
Total interest-bearing liabilities |
|
4,904,460 |
1.95 |
|
|
24,046 |
|
4,910,998 |
1.96 |
|
|
23,919 |
|
4,999,820 |
1.63 |
|
|
20,484 |
|||||||||
Noninterest-bearing deposits |
|
1,787,209 |
|
|
|
1,788,023 |
|
|
|
1,894,256 |
|
|
|||||||||||||||
Other liabilities |
|
124,806 |
|
|
|
130,186 |
|
|
|
136,343 |
|
|
|||||||||||||||
Total liabilities |
|
6,816,475 |
|
|
|
6,829,207 |
|
|
|
7,030,419 |
|
|
|||||||||||||||
Total equity |
|
530,928 |
|
|
|
509,507 |
|
|
|
480,118 |
|
|
|||||||||||||||
Total liabilities and equity |
$ |
7,347,403 |
|
|
$ |
7,338,714 |
|
|
$ |
7,510,537 |
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net interest income |
|
|
$ |
53,997 |
|
|
$ |
52,080 |
|
|
$ |
52,116 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest rate spread |
|
2.48 |
% |
|
|
2.38 |
% |
|
|
2.38 |
% |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net interest margin |
|
3.07 |
% |
|
|
2.97 |
% |
|
|
2.88 |
% |
|
|||||||||||||||
[1] |
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%. |
|
|
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) |
||||||||||||||||||
(Unaudited) |
TABLE 5 |
|||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
|||||||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
|||||||||||||||
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
|||||||
(Dollars in thousands) |
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
|||||||
ASSETS |
||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
||||||||||||
Interest-bearing deposits in other financial institutions |
$ |
210,464 |
5.45 |
% |
$ |
8,589 |
$ |
91,202 |
5.23 |
% |
$ |
3,566 |
||||||
Investment securities: |
|
|
|
|
|
|
||||||||||||
Taxable |
|
1,333,394 |
2.47 |
|
|
24,652 |
|
1,376,294 |
2.08 |
|
|
21,497 |
||||||
Tax-exempt [1] |
|
142,085 |
2.14 |
|
|
2,284 |
|
151,611 |
2.48 |
|
|
2,818 |
||||||
Total investment securities |
|
1,475,479 |
2.43 |
|
|
26,936 |
|
1,527,905 |
2.12 |
|
|
24,315 |
||||||
Loans, including loans held for sale |
|
5,372,247 |
4.79 |
|
|
192,710 |
|
5,525,476 |
4.37 |
|
|
180,886 |
||||||
FHLB stock |
|
6,885 |
7.43 |
|
|
384 |
|
11,687 |
4.21 |
|
|
369 |
||||||
Total interest-earning assets |
|
7,065,075 |
4.32 |
|
|
228,619 |
|
7,156,270 |
3.90 |
|
|
209,136 |
||||||
Noninterest-earning assets |
|
313,404 |
|
|
|
316,620 |
|
|
||||||||||
Total assets |
$ |
7,378,479 |
|
|
$ |
7,472,890 |
|
|
||||||||||
|
|
|
|
|
|
|
||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
||||||||||||
Interest-bearing demand deposits |
$ |
1,279,256 |
0.15 |
% |
$ |
1,473 |
$ |
1,373,831 |
0.12 |
% |
$ |
1,234 |
||||||
Savings and money market deposits |
|
2,246,478 |
1.64 |
|
|
27,655 |
|
2,188,585 |
0.89 |
|
|
14,520 |
||||||
Time deposits up to $250,000 |
|
544,823 |
3.22 |
|
|
13,125 |
|
394,464 |
1.88 |
|
|
5,544 |
||||||
Time deposits over $250,000 |
|
714,763 |
4.31 |
|
|
23,078 |
|
775,615 |
3.61 |
|
|
20,920 |
||||||
Total interest-bearing deposits |
|
4,785,320 |
1.82 |
|
|
65,331 |
|
4,732,495 |
1.19 |
|
|
42,218 |
||||||
FHLB advances and other short-term borrowings |
|
22 |
5.60 |
|
|
1 |
|
31,182 |
4.88 |
|
|
1,139 |
||||||
Long-term debt |
|
156,188 |
5.86 |
|
|
6,848 |
|
146,513 |
5.78 |
|
|
6,329 |
||||||
Total interest-bearing liabilities |
|
4,941,530 |
1.95 |
|
|
72,180 |
|
4,910,190 |
1.35 |
|
|
49,686 |
||||||
Noninterest-bearing deposits |
|
1,793,854 |
|
|
|
1,957,267 |
|
|
||||||||||
Other liabilities |
|
129,181 |
|
|
|
131,577 |
|
|
||||||||||
Total liabilities |
|
6,864,565 |
|
|
|
6,999,034 |
|
|
||||||||||
Total equity |
|
513,914 |
|
|
|
473,856 |
|
|
||||||||||
Total liabilities and equity |
$ |
7,378,479 |
|
|
$ |
7,472,890 |
|
|
||||||||||
|
|
|
|
|
|
|
||||||||||||
Net interest income |
|
|
$ |
156,439 |
|
|
$ |
159,450 |
||||||||||
|
|
|
|
|
|
|
||||||||||||
Interest rate spread |
|
2.37 |
% |
|
|
2.55 |
% |
|
||||||||||
|
|
|
|
|
|
|
||||||||||||
Net interest margin |
|
2.95 |
% |
|
|
2.98 |
% |
|
||||||||||
[1] |
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%. |
|
|
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||
Loans by Geographic Distribution |
||||||||||||||||||||
(Unaudited) |
TABLE 6 |
|||||||||||||||||||
|
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
Sep 30, |
|||||||||||
(Dollars in thousands) |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
HAWAII: |
|
|
|
|
|
|||||||||||||||
Commercial and industrial |
$ |
411,209 |
|
$ |
415,538 |
|
$ |
420,009 |
|
$ |
421,736 |
|
$ |
406,433 |
|
|||||
Real estate: |
|
|
|
|
|
|||||||||||||||
Construction |
|
134,043 |
|
|
147,657 |
|
|
145,213 |
|
|
163,337 |
|
|
174,057 |
|
|||||
Residential mortgage |
|
1,897,919 |
|
|
1,913,177 |
|
|
1,924,889 |
|
|
1,927,789 |
|
|
1,930,740 |
|
|||||
Home equity |
|
697,123 |
|
|
706,811 |
|
|
729,210 |
|
|
736,524 |
|
|
753,980 |
|
|||||
Commercial mortgage |
|
1,157,625 |
|
|
1,150,703 |
|
|
1,103,174 |
|
|
1,063,969 |
|
|
1,045,625 |
|
|||||
Consumer |
|
277,849 |
|
|
287,295 |
|
|
306,563 |
|
|
322,346 |
|
|
338,248 |
|
|||||
Total loans, net of deferred fees and costs |
|
4,575,768 |
|
|
4,621,181 |
|
|
4,629,058 |
|
|
4,635,701 |
|
|
4,649,083 |
|
|||||
Less: Allowance for credit losses |
|
(47,789 |
) |
|
(47,902 |
) |
|
(48,739 |
) |
|
(48,189 |
) |
|
(48,105 |
) |
|||||
Loans, net of allowance for credit losses |
$ |
4,527,979 |
|
$ |
4,573,279 |
|
$ |
4,580,319 |
|
$ |
4,587,512 |
|
$ |
4,600,978 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
U.S. MAINLAND: [1] |
|
|
|
|
|
|||||||||||||||
Commercial and industrial |
$ |
188,238 |
|
$ |
169,318 |
|
$ |
156,087 |
|
$ |
153,971 |
|
$ |
157,373 |
|
|||||
Real estate: |
|
|
|
|
|
|||||||||||||||
Construction |
|
24,083 |
|
|
23,865 |
|
|
23,356 |
|
|
22,182 |
|
|
37,455 |
|
|||||
Commercial mortgage |
|
312,685 |
|
|
314,667 |
|
|
319,088 |
|
|
318,933 |
|
|
319,802 |
|
|||||
Consumer |
|
241,835 |
|
|
254,613 |
|
|
273,828 |
|
|
308,195 |
|
|
344,997 |
|
|||||
Total loans, net of deferred fees and costs |
|
766,841 |
|
|
762,463 |
|
|
772,359 |
|
|
803,281 |
|
|
859,627 |
|
|||||
Less: Allowance for credit losses |
|
(13,858 |
) |
|
(14,323 |
) |
|
(14,793 |
) |
|
(15,745 |
) |
|
(16,412 |
) |
|||||
Loans, net of allowance for credit losses |
$ |
752,983 |
|
$ |
748,140 |
|
$ |
757,566 |
|
$ |
787,536 |
|
$ |
843,215 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
TOTAL: |
|
|
|
|
|
|||||||||||||||
Commercial and industrial |
$ |
599,447 |
|
$ |
584,856 |
|
$ |
576,096 |
|
$ |
575,707 |
|
$ |
563,806 |
|
|||||
Real estate: |
|
|
|
|
|
|||||||||||||||
Construction |
|
158,126 |
|
|
171,522 |
|
|
168,569 |
|
|
185,519 |
|
|
211,512 |
|
|||||
Residential mortgage |
|
1,897,919 |
|
|
1,913,177 |
|
|
1,924,889 |
|
|
1,927,789 |
|
|
1,930,740 |
|
|||||
Home equity |
|
697,123 |
|
|
706,811 |
|
|
729,210 |
|
|
736,524 |
|
|
753,980 |
|
|||||
Commercial mortgage |
|
1,470,310 |
|
|
1,465,370 |
|
|
1,422,262 |
|
|
1,382,902 |
|
|
1,365,427 |
|
|||||
Consumer |
|
519,684 |
|
|
541,908 |
|
|
580,391 |
|
|
630,541 |
|
|
683,245 |
|
|||||
Total loans, net of deferred fees and costs |
|
5,342,609 |
|
|
5,383,644 |
|
|
5,401,417 |
|
|
5,438,982 |
|
|
5,508,710 |
|
|||||
Less: Allowance for credit losses |
|
(61,647 |
) |
|
(62,225 |
) |
|
(63,532 |
) |
|
(63,934 |
) |
|
(64,517 |
) |
|||||
Loans, net of allowance for credit losses |
$ |
5,280,962 |
|
$ |
5,321,419 |
|
$ |
5,337,885 |
|
$ |
5,375,048 |
|
$ |
5,444,193 |
|
|||||
[1] |
U.S. Mainland includes territories of the United States. |
|
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||
Deposits |
||||||||||||||||||||
(Unaudited) |
TABLE 7 |
|||||||||||||||||||
|
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
|||||||||||||||
(Dollars in thousands) |
2024 |
2024 |
2024 |
2023 |
2023 |
|||||||||||||||
Noninterest-bearing demand |
$ |
1,838,009 |
|
$ |
1,847,173 |
|
$ |
1,848,554 |
|
$ |
1,913,379 |
|
$ |
1,969,523 |
|
|||||
Interest-bearing demand |
|
1,255,382 |
|
|
1,283,669 |
|
|
1,290,321 |
|
|
1,329,189 |
|
|
1,345,843 |
|
|||||
Savings and money market |
|
2,336,323 |
|
|
2,234,111 |
|
|
2,211,966 |
|
|
2,209,733 |
|
|
2,209,550 |
|
|||||
Time deposits up to $250,000 |
|
536,316 |
|
|
547,212 |
|
|
544,600 |
|
|
533,898 |
|
|
465,543 |
|
|||||
Core deposits |
|
5,966,030 |
|
|
5,912,165 |
|
|
5,895,441 |
|
|
5,986,199 |
|
|
5,990,459 |
|
|||||
Other time deposits greater than $250,000 |
|
492,221 |
|
|
476,457 |
|
|
487,950 |
|
|
486,812 |
|
|
484,156 |
|
|||||
Government time deposits |
|
124,762 |
|
|
193,833 |
|
|
235,463 |
|
|
374,581 |
|
|
400,130 |
|
|||||
Total time deposits greater than $250,000 |
|
616,983 |
|
|
670,290 |
|
|
723,413 |
|
|
861,393 |
|
|
884,286 |
|
|||||
Total deposits |
$ |
6,583,013 |
|
$ |
6,582,455 |
|
$ |
6,618,854 |
|
$ |
6,847,592 |
|
$ |
6,874,745 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||
Nonperforming Assets and Accruing Loans 90+ Days Past Due |
||||||||||||||||||||
(Unaudited) |
TABLE 8 |
|||||||||||||||||||
|
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
|||||||||||||||
(Dollars in thousands) |
2024 |
2024 |
2024 |
2023 |
2023 |
|||||||||||||||
Nonaccrual loans: |
|
|
|
|
|
|||||||||||||||
Commercial and industrial |
$ |
376 |
|
$ |
355 |
|
$ |
357 |
|
$ |
432 |
|
$ |
352 |
|
|||||
Real estate: |
|
|
|
|
|
|||||||||||||||
Residential mortgage |
|
9,680 |
|
|
7,991 |
|
|
7,979 |
|
|
4,962 |
|
|
4,949 |
|
|||||
Home equity |
|
915 |
|
|
1,247 |
|
|
929 |
|
|
834 |
|
|
677 |
|
|||||
Commercial mortgage |
|
— |
|
|
77 |
|
|
77 |
|
|
77 |
|
|
77 |
|
|||||
Consumer |
|
626 |
|
|
587 |
|
|
790 |
|
|
703 |
|
|
597 |
|
|||||
Total nonaccrual loans |
|
11,597 |
|
|
10,257 |
|
|
10,132 |
|
|
7,008 |
|
|
6,652 |
|
|||||
Other real estate owned ("OREO") |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
Total nonperforming assets ("NPAs") |
|
11,597 |
|
|
10,257 |
|
|
10,132 |
|
|
7,008 |
|
|
6,652 |
|
|||||
Accruing loans 90+ days past due: |
|
|
|
|
|
|||||||||||||||
Real estate: |
|
|
|
|
|
|||||||||||||||
Construction |
|
— |
|
|
— |
|
|
588 |
|
|
— |
|
|
— |
|
|||||
Residential mortgage |
|
13 |
|
|
1,273 |
|
|
386 |
|
|
— |
|
|
794 |
|
|||||
Home equity |
|
135 |
|
|
135 |
|
|
560 |
|
|
229 |
|
|
— |
|
|||||
Consumer |
|
481 |
|
|
896 |
|
|
924 |
|
|
1,083 |
|
|
2,120 |
|
|||||
Total accruing loans 90+ days past due |
|
629 |
|
|
2,304 |
|
|
2,458 |
|
|
1,312 |
|
|
2,914 |
|
|||||
Total NPAs and accruing loans 90+ days past due |
$ |
12,226 |
|
$ |
12,561 |
|
$ |
12,590 |
|
$ |
8,320 |
|
$ |
9,566 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Ratio of total nonaccrual loans to total loans |
|
0.22 |
% |
|
0.19 |
% |
|
0.19 |
% |
|
0.13 |
% |
|
0.12 |
% |
|||||
Ratio of total NPAs to total assets |
|
0.16 |
|
|
0.14 |
|
|
0.14 |
|
|
0.09 |
|
|
0.09 |
|
|||||
Ratio of total NPAs to total loans and OREO |
|
0.22 |
|
|
0.19 |
|
|
0.19 |
|
|
0.13 |
|
|
0.12 |
|
|||||
Ratio of total NPAs and accruing loans 90+ days past due to total loans and OREO |
|
0.23 |
|
|
0.23 |
|
|
0.23 |
|
|
0.15 |
|
|
0.17 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Quarter-to-quarter changes in NPAs: |
|
|
|
|
|
|||||||||||||||
Balance at beginning of quarter |
$ |
10,257 |
|
$ |
10,132 |
|
$ |
7,008 |
|
$ |
6,652 |
|
$ |
11,061 |
|
|||||
Additions |
|
3,484 |
|
|
1,920 |
|
|
4,792 |
|
|
1,836 |
|
|
2,311 |
|
|||||
Reductions: |
|
|
|
|
|
|||||||||||||||
Payments |
|
(602 |
) |
|
(363 |
) |
|
(263 |
) |
|
(268 |
) |
|
(5,718 |
) |
|||||
Return to accrual status |
|
(354 |
) |
|
(27 |
) |
|
(198 |
) |
|
(137 |
) |
|
(207 |
) |
|||||
Charge-offs, valuation and other adjustments |
|
(1,188 |
) |
|
(1,405 |
) |
|
(1,207 |
) |
|
(1,075 |
) |
|
(795 |
) |
|||||
Total reductions |
|
(2,144 |
) |
|
(1,795 |
) |
|
(1,668 |
) |
|
(1,480 |
) |
|
(6,720 |
) |
|||||
Balance at end of quarter |
$ |
11,597 |
|
$ |
10,257 |
|
$ |
10,132 |
|
$ |
7,008 |
|
$ |
6,652 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||||||||||||||||||||||||||
Allowance for Credit Losses on Loans |
||||||||||||||||||||||||||||
(Unaudited) |
TABLE 9 |
|||||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
|
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
(Dollars in thousands) |
2024 |
2024 |
2024 |
2023 |
2023 |
2024 |
2023 |
|||||||||||||||||||||
Allowance for credit losses: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at beginning of period |
$ |
62,225 |
|
$ |
63,532 |
|
$ |
63,934 |
|
$ |
64,517 |
|
$ |
63,849 |
|
$ |
63,934 |
|
$ |
63,738 |
|
|||||||
Provision for credit losses on loans |
|
3,040 |
|
|
2,448 |
|
|
4,121 |
|
|
4,959 |
|
|
4,526 |
|
|
9,609 |
|
|
10,276 |
|
|||||||
Charge-offs: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Commercial and industrial |
|
(663 |
) |
|
(519 |
) |
|
(682 |
) |
|
(419 |
) |
|
(402 |
) |
|
(1,864 |
) |
|
(1,543 |
) |
|||||||
Real estate: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Residential mortgage |
|
(99 |
) |
|
(284 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(383 |
) |
|
— |
|
|||||||
Consumer |
|
(3,956 |
) |
|
(4,345 |
) |
|
(4,838 |
) |
|
(5,976 |
) |
|
(4,710 |
) |
|
(13,139 |
) |
|
(11,269 |
) |
|||||||
Total charge-offs |
|
(4,718 |
) |
|
(5,148 |
) |
|
(5,520 |
) |
|
(6,395 |
) |
|
(5,112 |
) |
|
(15,386 |
) |
|
(12,812 |
) |
|||||||
Recoveries: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Commercial and industrial |
|
158 |
|
|
130 |
|
|
90 |
|
|
84 |
|
|
261 |
|
|
378 |
|
|
636 |
|
|||||||
Real estate: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Construction |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|||||||
Residential mortgage |
|
8 |
|
|
9 |
|
|
8 |
|
|
7 |
|
|
10 |
|
|
25 |
|
|
70 |
|
|||||||
Home equity |
|
— |
|
|
— |
|
|
6 |
|
|
42 |
|
|
— |
|
|
6 |
|
|
15 |
|
|||||||
Consumer |
|
934 |
|
|
1,254 |
|
|
893 |
|
|
720 |
|
|
982 |
|
|
3,081 |
|
|
2,593 |
|
|||||||
Total recoveries |
|
1,100 |
|
|
1,393 |
|
|
997 |
|
|
853 |
|
|
1,254 |
|
|
3,490 |
|
|
3,315 |
|
|||||||
Net charge-offs |
|
(3,618 |
) |
|
(3,755 |
) |
|
(4,523 |
) |
|
(5,542 |
) |
|
(3,858 |
) |
|
(11,896 |
) |
|
(9,497 |
) |
|||||||
Balance at end of period |
$ |
61,647 |
|
$ |
62,225 |
|
$ |
63,532 |
|
$ |
63,934 |
|
$ |
64,517 |
|
$ |
61,647 |
|
$ |
64,517 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average loans, net of deferred fees and costs |
$ |
5,330,810 |
|
$ |
5,385,829 |
|
$ |
5,400,558 |
|
$ |
5,458,245 |
|
$ |
5,507,248 |
|
$ |
5,372,247 |
|
$ |
5,525,476 |
|
|||||||
Ratio of annualized net charge-offs to average loans |
|
0.27 |
% |
|
0.28 |
% |
|
0.34 |
% |
|
0.41 |
% |
|
0.28 |
% |
|
0.30 |
% |
|
0.23 |
% |
|||||||
Ratio of ACL to total loans |
|
1.15 |
|
|
1.16 |
|
|
1.18 |
|
|
1.18 |
|
|
1.17 |
|
|
1.15 |
% |
|
1.17 |
% |
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES |
|
Reconciliation of Non-GAAP Financial Measures |
|
(Unaudited) |
TABLE 10 |
The Company uses certain non-GAAP financial measures in addition to our GAAP results to provide useful information which we believe are better indicators of the Company's core activities. 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 following reconciling adjustments from GAAP or reported financial measures to non-GAAP adjusted financial measures are limited to the $3.1 million in pre-tax expenses related to our evaluation and assessment of a strategic opportunity. Management does not consider these expenses to be representative of the Company's core earnings.
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||||||||||
(dollars in thousands, |
|
|
|
|
Non-GAAP |
|
|
|
|
|
Non-GAAP |
|||||||||||||
except per share data) |
Reported |
|
Adjustment |
|
Adjusted |
|
Reported |
|
Adjustment |
|
Adjusted |
|||||||||||||
Financial measures: |
|
|
|
|
|
|
||||||||||||||||||
Net income |
$ |
13,305 |
|
$ |
2,362 |
|
$ |
15,667 |
|
$ |
42,067 |
|
$ |
2,362 |
|
$ |
44,429 |
|
||||||
Diluted earnings per share ("EPS") |
$ |
0.49 |
|
$ |
0.09 |
|
$ |
0.58 |
|
$ |
1.55 |
|
$ |
0.09 |
|
$ |
1.64 |
|
||||||
Pre-provision net revenue (non-GAAP) |
$ |
19,898 |
|
$ |
3,068 |
|
$ |
22,966 |
|
$ |
63,644 |
|
$ |
3,068 |
|
$ |
66,712 |
|
||||||
Efficiency ratio (non-GAAP) |
|
70.12 |
% |
|
(4.61 |
)% |
|
65.51 |
% |
|
66.86 |
% |
|
(1.60 |
)% |
|
65.26 |
% |
||||||
Return on average assets ("ROA") |
|
0.72 |
% |
|
0.13 |
% |
|
0.85 |
% |
|
0.76 |
% |
|
0.04 |
% |
|
0.80 |
% |
||||||
Return on average shareholders' equity ("ROE") |
|
10.02 |
% |
|
1.73 |
% |
|
11.75 |
% |
|
10.91 |
% |
|
0.60 |
% |
|
11.51 |
% |
||||||
As of September 30, 2024: |
|
|
|
|
|
|
||||||||||||||||||
Tangible common equity ratio (non-GAAP) |
|
7.31 |
% |
|
0.03 |
% |
|
7.34 |
% |
|
|
|
||||||||||||
The following tables present a recalculation of the non-GAAP financial measures presented above.
|
|
Three Months Ended |
Nine Months Ended |
|||||
(dollars in thousands, except per share data) |
|
September 30, 2024 |
|
September 30, 2024 |
||||
GAAP net income |
|
$ |
13,305 |
|
|
$ |
42,067 |
|
Add: Pre-tax expenses related to a strategic opportunity |
|
|
3,068 |
|
|
|
3,068 |
|
Less: Income tax effect (assumes 23% ETR) |
|
|
(706 |
) |
|
|
(706 |
) |
Expenses related to a strategic opportunity, net of tax |
|
|
2,362 |
|
|
|
2,362 |
|
Adjusted net income (non-GAAP) |
|
$ |
15,667 |
|
|
$ |
44,429 |
|
|
|
|
|
|
||||
Diluted weighted average shares outstanding |
|
|
27,194,625 |
|
|
|
27,137,985 |
|
|
|
|
|
|
||||
GAAP EPS |
|
$ |
0.49 |
|
|
$ |
1.55 |
|
Add: Expenses related to a strategic opportunity, net of tax |
|
|
0.09 |
|
|
|
0.09 |
|
Adjusted EPS (non-GAAP) |
|
$ |
0.58 |
|
|
$ |
1.64 |
|
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES |
||||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||
(Unaudited) |
TABLE 10 (CONTINUED) |
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
(dollars in thousands) |
|
September 30, 2024 |
|
September 30, 2024 |
||||
GAAP net income |
|
$ |
13,305 |
|
|
$ |
42,067 |
|
Add: Income tax expense |
|
|
3,760 |
|
|
|
12,569 |
|
GAAP pre-tax income |
|
|
17,065 |
|
|
|
54,636 |
|
Add: Provision for credit losses |
|
|
2,833 |
|
|
|
9,008 |
|
Pre-provision net revenue ("PPNR") (non-GAAP) |
|
|
19,898 |
|
|
|
63,644 |
|
Add: Pre-tax expenses related to a strategic opportunity |
|
|
3,068 |
|
|
|
3,068 |
|
Adjusted PPNR (non-GAAP) |
|
$ |
22,966 |
|
|
$ |
66,712 |
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
(dollars in thousands) |
|
September 30, 2024 |
|
September 30, 2024 |
||||
Total other operating expense |
|
$ |
46,687 |
|
|
$ |
128,414 |
|
Less: Expenses related to a strategic opportunity |
|
|
(3,068 |
) |
|
|
(3,068 |
) |
Adjusted total other operating expense (non-GAAP) |
|
$ |
43,619 |
|
|
$ |
125,346 |
|
|
|
|
|
|
||||
Net interest income |
|
$ |
53,851 |
|
|
$ |
155,959 |
|
Total other operating income |
|
|
12,734 |
|
|
|
36,099 |
|
Total revenue |
|
$ |
66,585 |
|
|
$ |
192,058 |
|
|
|
|
|
|
||||
Efficiency ratio (non-GAAP) |
|
|
70.12 |
% |
|
|
66.86 |
% |
Less: Expenses related to a strategic opportunity |
|
|
(4.61 |
)% |
|
|
(1.60 |
)% |
Adjusted efficiency ratio (non-GAAP) |
|
|
65.51 |
% |
|
|
65.26 |
% |
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
(dollars in thousands) |
|
September 30, 2024 |
|
September 30, 2024 |
||||
Average assets |
|
$ |
7,347,403 |
|
|
$ |
7,378,479 |
|
Add: Expenses related to a strategic opportunity, net of tax |
|
|
2,362 |
|
|
|
787 |
|
Adjusted average assets (non-GAAP) |
|
$ |
7,349,765 |
|
|
$ |
7,379,266 |
|
|
|
|
|
|
||||
ROA (GAAP net income divided by average assets) |
|
|
0.72 |
% |
|
|
0.76 |
% |
Add: Expenses related to a strategic opportunity, net of tax |
|
|
0.13 |
|
|
|
0.04 |
|
Adjusted ROA (non-GAAP) |
|
|
0.85 |
% |
|
|
0.80 |
% |
|
|
|
|
|
||||
Average shareholders' equity |
|
$ |
530,928 |
|
|
$ |
513,914 |
|
Add: Expenses related to a strategic opportunity, net of tax |
|
|
2,362 |
|
|
|
787 |
|
Adjusted average shareholders' equity (non-GAAP) |
|
$ |
533,290 |
|
|
$ |
514,701 |
|
|
|
|
|
|
||||
ROE (GAAP net income divided by average shareholders' equity) |
|
|
10.02 |
% |
|
|
10.91 |
% |
Add: Expenses related to a strategic opportunity, net of tax |
|
|
1.73 |
|
|
|
0.60 |
|
Adjusted ROE (non-GAAP) |
|
|
11.75 |
% |
|
|
11.51 |
% |
|
|
|
|
|
||||
| CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | ||||
Reconciliation of Non-GAAP Financial Measures |
||||
(Unaudited) |
TABLE 10 (CONTINUED) |
|||
(dollars in thousands) |
|
September 30, 2024 |
||
Total shareholders' equity |
|
$ |
543,725 |
|
Less: Intangible assets |
|
|
(1,390 |
) |
Tangible common equity ("TCE") |
|
|
542,335 |
|
Add: Expenses related to a strategic opportunity, net of tax |
|
|
2,362 |
|
Adjusted TCE (non-GAAP) |
|
$ |
544,697 |
|
|
|
|
||
Total assets |
|
$ |
7,415,430 |
|
Less: Intangible assets |
|
|
(1,390 |
) |
Tangible assets |
|
|
7,414,040 |
|
Add: Expenses related to a strategic opportunity, net of tax |
|
|
2,362 |
|
Adjusted tangible assets (non-GAAP) |
|
$ |
7,416,402 |
|
|
|
|
||
TCE ratio (non-GAAP) (TCE divided by tangible assets) |
|
|
7.31 |
% |
Add: Expenses related to a strategic opportunity, net of tax |
|
|
0.03 |
|
Adjusted TCE ratio (non-GAAP) |
|
|
7.34 |
% |
|
|
|
||
