UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 8-K

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report

 

 

(Date of earliest event reported)

 

April 23, 2007

 

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

 

1-6887

 

99-0148992

(State of Incorporation)

 

(Commission

 

(IRS Employer

 

 

File Number)

 

Identification No.)

 

 

 

 

 

130 Merchant Street, Honolulu, Hawaii

 

96813

(Address of principal executive offices)

 

(Zip Code)

 

 

 

(Registrant’s telephone number,

 

 

including area code)

 

(808) 537-8430

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))

 




Item 2.02.                                           Results of Operations and Financial Conditions.

On April 23, 2007 Bank of Hawaii Corporation announced its results of operations for the quarter ending March 31, 2007.  The public announcement was made by means of a press release, the text of which is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

Item 9.01.               Financial Statements and Exhibits

(d)                                 Exhibits

Exhibit No.

99.1         March 23, 2007 Press Release

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: April 23, 2007

BANK OF HAWAII CORPORATION

 

 

 

 

 

 

 

 

/s/ MARK A. ROSSI

 

 

 

Mark A. Rossi

 

 

Vice Chairman and Corporate Secretary

 

2



Exhibit 99.1

FOR IMMEDIATE RELEASE

Bank of Hawaii Corporation First Quarter 2007 Financial Results

·                  Diluted Earnings Per Share $0.94

·                  Net Income $47.3 Million

·                  Board of Directors Declares Dividend of $0.41 Per Share

HONOLULU, HI (April 23, 2007) — Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.94 for the first quarter of 2007, an increase of $0.07 or 8.1 percent from diluted earnings per share of $0.87 in the same quarter last year.  Net income for the first quarter of 2007 was $47.3 million, up $2.0 million or 4.4 percent from net income of $45.4 million in the first quarter of 2006.  Total revenue during the first quarter of 2007 increased 2.8 percent while total noninterest expense increased 1.6 percent compared with the same quarter last year, resulting in positive operating leverage of 4.1 percent.

The return on average assets for the first quarter of 2007 was 1.83 percent, up from 1.82 percent during the same quarter last year.  The return on average equity for the first quarter was 27.00 percent, up from 26.13 percent during the first quarter of 2006.  The efficiency ratio for the first quarter of 2007 improved to 51.62 percent compared to 52.22 percent in the same quarter last year.

“Bank of Hawaii Corporation began 2007 with solid financial performance,” said Allan R. Landon, Chairman and CEO.  “We increased noninterest revenue and controlled our core expenses which helped to offset continued margin pressure.  Our average loans and deposits grew during the quarter, overall credit quality remained stable and the Hawaii economy continued to be solid.”

Financial Highlights

The net interest margin for the first quarter of 2007 was 4.07 percent, down from 4.41 percent in the first quarter of 2006 largely due to the continued effects of the inverted yield curve and shifts in the funding mix.  Net interest income, on a taxable equivalent basis, for the first quarter of 2007 was $98.4 million, down $4.0 million from $102.4 million in the first quarter of 2006.  Analyses of the changes in net interest income are included in Tables 6a and 6b.

- more -

130 Merchant Street  ·  PO Box 2900  ·  Honolulu HI 96846-6000  ·  Fax 808-537-8440  ·  Website www.boh.com




Bank of Hawaii Corporation First Quarter 2007 Financial Results

Results for the first quarter of 2007 included a provision for credit losses of $2.6 million, which equaled net charge-offs during the quarter, as compared to $2.8 million during the same quarter last year.

Noninterest income was $61.0 million for the first quarter of 2007, an increase of $8.4 million or 16.0 percent compared to noninterest income of $52.6 million in the same quarter last year.  Noninterest income grew in every category during the first quarter of 2007 compared to the previous year.  The increase in other income was largely due to a gain of $2.2 million on the disposal of leased equipment.

Noninterest expense was $82.1 million in the first quarter of 2007, an increase of $1.3 million from noninterest expense of $80.8 million in the same quarter last year.  The increase in noninterest expense was largely due to a recovery of legal fees recorded in the first quarter of 2006.  An analysis of salaries and benefit expenses is included in Table 7.

The 36.33 percent effective tax rate for the first quarter of 2007 increased slightly from the first quarter of 2006 effective tax rate of 36.30 percent.

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services Group, and Treasury and Other Corporate.  Results are determined based on the Company’s internal financial management reporting process and organizational structure. Business segment performance details are summarized in Table 11.

Asset Quality

The Company’s overall asset quality remained stable during the first quarter of 2007.  Non-performing assets were $5.8 million at the end of the first quarter of 2007, down $0.1 million compared to $5.9 million at the end of the same quarter last year.  The ratio of non-performing assets to total loans, foreclosed real estate, and other investments at March 31, 2007 was 0.09 percent, unchanged from March 31, 2006.  Non-accrual loans and leases were $5.4 million at March 31, 2007, up $0.1 million from $5.3 million at March 31, 2006 due to a slight increase in the indirect auto loan portfolio.  Non-accrual loans and leases as a percentage of total loans and leases at March 31, 2007 were 0.08 percent, which was unchanged from March 31, 2006.  Additional information on non-performing assets is included in Table 9.

Net charge-offs during the first quarter of 2007 were $2.6 million or 0.16 percent annualized of total average loans and leases compared to $2.8 million or 0.18 percent annualized of total average loans and leases during the same quarter last year.  First quarter 2007 charge-offs of $6.6 million were partially offset by recoveries of $4.0 million, including the partial recovery of $2.1 million on an aircraft lease which was charged off during the third quarter of 2005.

The allowance for loan and lease losses was $91.0 million at March 31, 2007, down $0.1 million from $91.1 million at March 31, 2006.  The ratio of the allowance for loan and lease losses to total loans was 1.40 percent at March 31, 2007, down from 1.46 percent at March 31, 2006.  The reserve for unfunded commitments at March 31, 2007 was $5.2 million, up from $5.1 million at March 31, 2006.  Details of charge-offs, recoveries and the components of the total reserve for credit losses are summarized in Table 10.

Loan and lease portfolio balances, including credit exposure to the air transportation industry are summarized in Table 8.

2




Bank of Hawaii Corporation First Quarter 2007 Financial Results

Other Financial Highlights

Total assets were $10.49 billion at March 31, 2007, down $36 million from total assets of $10.53 billion at March 31, 2006.  The decrease in assets compared to the prior year was largely due to a reduction in funds sold.

Total loans and leases were $6.51 billion at March 31, 2007, up $261 million or 4.2 percent compared to total loans and leases of $6.25 billion at March 31, 2006.  Average loans and leases were $6.56 billion during the first quarter of 2007, an increase of $380 million or 6.2 percent from average loans and leases of $6.18 billion during the first quarter of 2006.   Commercial loan balances were $2.36 billion at March 31, 2007, up $189 million or 8.7 percent from commercial loans of $2.17 billion at March 31, 2006.  Commercial lease financing balances were reduced by $43 million related to the Company’s adoption of new accounting guidance on January 1, 2007.  Commercial loan originations during the quarter were offset by pay-offs of certain bridge and short-term loan fundings originated during the fourth quarter of 2006 and by the Company’s decision to exit certain commercial credits.  Total consumer loans were $4.15 billion at March 31, 2007, up $72 million or 1.8 percent from consumer loans of $4.07 billion at March 31, 2006.

 Total deposits at March 31, 2007 were $7.95 billion, down $194 million from total deposits of $8.15 billion at March 31, 2006 due to a reduction in public funds and “due from” balances that offset growth in commercial deposits.  Consumer deposit balances remained stable during the quarter.  Average deposits increased to $7.92 billion, up $179 million or 2.3 percent compared to average deposits of $7.74 billion during the first quarter of 2006.

During the first quarter of 2007, Bank of Hawaii Corporation repurchased 363 thousand shares of common stock at a total cost of $19.0 million under its share repurchase program.  The average cost was $52.52 per share repurchased.  From the beginning of the repurchase program in July 2001 through March 31, 2007, the Company repurchased 42.8 million shares and returned $1.48 billion to the shareholders at an average cost of $34.50 per share.  From April 1, 2007 through April 20, 2007, the Company repurchased an additional 70 thousand shares of common stock at an average cost of $52.81 per share.  Remaining buyback authority under the share repurchase program was $68.6 million at April 20, 2007.

At March 31, 2007, the Tier 1 leverage ratio was 6.80 percent compared to 7.19 percent at March 31, 2006.  The lower capital levels resulted from first quarter accounting adjustments related to the adoption of three new accounting standards.

The Company’s Board of Directors has declared a quarterly cash dividend of $0.41 per share on the Company’s outstanding shares.  The dividend will be payable on June 14, 2007 to shareholders of record at the close of business on May 31, 2007.

Conference Call Information

The Company will review its first quarter 2007 financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time).  The presentation will be accessible via teleconference and via the Investor Relations link of Bank of Hawaii Corporation’s web site, www.boh.com.  The conference call number is (866) 277-1182 in the United States or (617) 597-5359 for international callers.  No pass code is required to access the call.  A replay will be available for one week beginning Monday, April 23, 2007 by calling (888) 286-8010 in the United States or (617) 801-6888 for international callers and entering the number 74272153 when prompted.  A replay will also be available via the Investor Relations link of the Company’s web site.

3




Bank of Hawaii Corporation First Quarter 2007 Financial Results

Forward-Looking Statements

This news release contains, and other statements made by the Company in connection with this earnings release may contain, forward-looking statements concerning, among other things, the Company’s business outlook, the economic and business environment in our service areas and elsewhere, credit quality and other financial and business matters in future periods.  Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate and actual results may differ materially from those projected for a variety of reasons, including, but not limited to: 1) general economic conditions are less favorable than expected; 2) competitive pressure among financial services and products; 3) the impact of legislation and the regulatory environment; 4) fiscal and monetary policies of the markets in which the Company serves; 5) changes in accounting standards; 6) changes in tax laws or regulations or the interpretation of such laws and regulations; 7) changes in the Company’s credit quality or risk profile that may increase or decrease the required level of reserve for credit losses; 8) changes in market interest rates that may affect the Company’s credit markets and ability to maintain its net interest margin; 9) unpredictable costs and other consequences of legal or regulatory matters; 10) changes to the amount and timing of proposed equity repurchases; and 11) geopolitical risk, military or terrorist activity, natural disaster, adverse weather, public health and other conditions impacting the Company and its customers’ operations.

For further discussion of these and other risks and uncertainties that could cause actual results to differ materially from such forward-looking statements, please refer to the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2006, and subsequent periodic and current reports, filed with the U.S. Securities and Exchange Commission.  Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted” and similar expressions are intended to identify forward-looking statements but are not exclusive means of identifying such statements.  The Company does not undertake an obligation to update forward-looking statements to reflect later events or circumstances.

Bank of Hawaii Corporation is a bank holding company providing a broad range of financial products and services to customers in Hawaii and the Pacific Islands (Guam, nearby islands and American Samoa).  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.

# # # #

4




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Highlights (Unaudited)

 

Table 1

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(dollars in thousands, except per share amounts)

 

2007

 

2006

 

2006 (1)

 

 

 

 

 

 

 

 

 

For the Period:

 

 

 

 

 

 

 

Net Interest Income

 

$

98,137

 

$

100,205

 

$

102,202

 

Net Income

 

47,335

 

50,913

 

45,350

 

Basic Earnings Per Share

 

0.96

 

1.03

 

0.89

 

Diluted Earnings Per Share

 

0.94

 

1.01

 

0.87

 

Dividends Declared Per Share

 

0.41

 

0.41

 

0.37

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.83

%

1.94

%

1.82

%

Net Income to Average Shareholders’ Equity

 

27.00

 

28.56

 

26.13

 

Net Interest Margin (2)

 

4.07

 

4.15

 

4.41

 

Operating Leverage (3)

 

 

 

6.72

 

4.08

 

Efficiency Ratio (4)

 

51.62

 

53.08

 

52.22

 

 

 

 

 

 

 

 

 

Average Assets

 

$

10,481,773

 

$

10,391,402

 

$

10,091,665

 

Average Loans and Leases

 

6,561,848

 

6,501,868

 

6,181,732

 

Average Deposits

 

7,921,463

 

7,721,584

 

7,742,623

 

Average Shareholders’ Equity

 

711,118

 

707,149

 

703,856

 

Average Shareholders’ Equity to Average Assets

 

6.78

%

6.81

%

6.97

%

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock:

 

 

 

 

 

 

 

Closing

 

$

53.03

 

$

53.95

 

$

53.31

 

High

 

54.81

 

54.59

 

55.15

 

Low

 

50.11

 

47.54

 

51.40

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2007

 

2006 (1)

 

2006

 

At Period End:

 

 

 

 

 

 

 

Net Loans and Leases

 

$

6,416,154

 

$

6,532,169

 

$

6,155,061

 

Total Assets

 

10,491,957

 

10,571,815

 

10,528,049

 

Total Deposits

 

7,952,937

 

8,023,394

 

8,147,101

 

Long-Term Debt

 

260,308

 

260,288

 

242,730

 

Total Shareholders’ Equity

 

711,031

 

719,420

 

681,078

 

 

 

 

 

 

 

 

 

Allowance to Loans and Leases Outstanding

 

1.40

%

1.37

%

1.46

%

Dividend Payout Ratio (5)

 

42.71

 

39.81

 

41.57

 

Leverage Ratio

 

6.80

 

7.06

 

7.19

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

14.32

 

$

14.45

 

$

13.36

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

2,578

 

2,586

 

2,561

 

Branches and Offices

 

84

 

86

 

85

 

 

 

 

 

 

 

 

 

 


(1)

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

 

 

(2)

The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.

 

 

(3)

The operating leverage is defined as the percentage change in income before provision for credit losses and provision for income taxes and is presented in the quarter over which the percentage change is calculated.

 

 

(4)

The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).

 

 

(5)

Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share for the quarter.

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Income (Unaudited)

 

Table 2

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(dollars in thousands, except per share amounts)

 

2007

 

2006

 

2006

 

Interest Income

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

110,298

 

$

111,649

 

$

99,371

 

Income on Investment Securities

 

 

 

 

 

 

 

Trading

 

1,618

 

 

 

Available-for-Sale

 

30,961

 

32,807

 

30,835

 

Held-to-Maturity

 

4,052

 

4,282

 

4,757

 

Deposits

 

58

 

63

 

43

 

Funds Sold

 

1,058

 

406

 

125

 

Other

 

333

 

333

 

272

 

Total Interest Income

 

148,378

 

149,540

 

135,403

 

Interest Expense

 

 

 

 

 

 

 

Deposits

 

33,375

 

30,924

 

19,633

 

Securities Sold Under Agreements to Repurchase

 

11,886

 

12,538

 

7,890

 

Funds Purchased

 

923

 

1,689

 

1,893

 

Short-Term Borrowings

 

87

 

106

 

57

 

Long-Term Debt

 

3,970

 

4,078

 

3,728

 

Total Interest Expense

 

50,241

 

49,335

 

33,201

 

Net Interest Income

 

98,137

 

100,205

 

102,202

 

Provision for Credit Losses

 

2,631

 

3,143

 

2,761

 

Net Interest Income After Provision for Credit Losses

 

95,506

 

97,062

 

99,441

 

Noninterest Income

 

 

 

 

 

 

 

Trust and Asset Management

 

15,833

 

14,949

 

14,848

 

Mortgage Banking

 

3,371

 

2,612

 

2,987

 

Service Charges on Deposit Accounts

 

10,967

 

11,206

 

10,132

 

Fees, Exchange, and Other Service Charges

 

16,061

 

15,775

 

14,767

 

Investment Securities Gains, Net

 

16

 

153

 

 

Insurance

 

6,215

 

3,965

 

5,019

 

Other

 

8,497

 

4,856

 

4,819

 

Total Noninterest Income

 

60,960

 

53,516

 

52,572

 

Noninterest Expense

 

 

 

 

 

 

 

Salaries and Benefits

 

45,406

 

42,727

 

45,786

 

Net Occupancy

 

9,811

 

9,959

 

9,643

 

Net Equipment

 

4,787

 

5,012

 

5,028

 

Professional Fees

 

2,543

 

1,189

 

438

 

Other

 

19,576

 

22,710

 

19,923

 

Total Noninterest Expense

 

82,123

 

81,597

 

80,818

 

Income Before Provision for Income Taxes

 

74,343

 

68,981

 

71,195

 

Provision for Income Taxes

 

27,008

 

18,068

 

25,845

 

Net Income

 

$

47,335

 

$

50,913

 

$

45,350

 

Basic Earnings Per Share

 

$

0.96

 

$

1.03

 

$

0.89

 

Diluted Earnings Per Share

 

$

0.94

 

$

1.01

 

$

0.87

 

Dividends Declared Per Share

 

$

0.41

 

$

0.41

 

$

0.37

 

Basic Weighted Average Shares

 

49,427,810

 

49,493,213

 

50,813,676

 

Diluted Weighted Average Shares

 

50,263,296

 

50,378,519

 

52,135,386

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Condition (Unaudited)

 

Table 3

 

 

 

March 31,

 

December 31,

 

March 31,

 

(dollars in thousands)

 

2007

 

2006

 

2006

 

Assets

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

5,594

 

$

4,990

 

$

5,171

 

Funds Sold

 

97,000

 

50,000

 

328,000

 

Investment Securities

 

 

 

 

 

 

 

Trading

 

158,469

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

Held in Portfolio

 

1,672,893

 

1,846,742

 

2,268,644

 

Pledged as Collateral

 

765,639

 

751,135

 

280,560

 

Held-to-Maturity (Fair Value of $340,636; $360,719; and $417,938)

 

349,663

 

371,344

 

433,021

 

Loans Held for Sale

 

19,238

 

11,942

 

22,754

 

Loans and Leases

 

6,507,152

 

6,623,167

 

6,246,125

 

Allowance for Loan and Lease Losses

 

(90,998

)

(90,998

)

(91,064

)

Net Loans and Leases

 

6,416,154

 

6,532,169

 

6,155,061

 

Total Earning Assets

 

9,484,650

 

9,568,322

 

9,493,211

 

Cash and Noninterest-Bearing Deposits

 

365,517

 

398,342

 

422,436

 

Premises and Equipment

 

123,309

 

125,925

 

143,392

 

Customers’ Acceptances

 

839

 

1,230

 

729

 

Accrued Interest Receivable

 

49,477

 

49,284

 

44,149

 

Foreclosed Real Estate

 

462

 

407

 

358

 

Mortgage Servicing Rights

 

27,005

 

19,437

 

18,468

 

Goodwill

 

34,959

 

34,959

 

34,959

 

Other Assets

 

405,739

 

373,909

 

370,347

 

Total Assets

 

$

10,491,957

 

$

10,571,815

 

$

10,528,049

 

Liabilities

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

1,973,631

 

$

1,993,794

 

$

2,377,355

 

Interest-Bearing Demand

 

1,618,615

 

1,642,375

 

1,674,294

 

Savings

 

2,648,495

 

2,690,846

 

2,716,572

 

Time

 

1,712,196

 

1,696,379

 

1,378,880

 

Total Deposits

 

7,952,937

 

8,023,394

 

8,147,101

 

Funds Purchased

 

72,400

 

60,140

 

55,930

 

Short-Term Borrowings

 

3,462

 

11,058

 

2,025

 

Securities Sold Under Agreements to Repurchase

 

1,050,393

 

1,047,824

 

957,166

 

Long-Term Debt

 

260,308

 

260,288

 

242,730

 

Banker’s Acceptances

 

839

 

1,230

 

729

 

Retirement Benefits Payable

 

48,363

 

48,309

 

71,708

 

Accrued Interest Payable

 

17,893

 

22,718

 

11,882

 

Taxes Payable and Deferred Taxes

 

293,326

 

277,202

 

273,088

 

Other Liabilities

 

81,005

 

100,232

 

84,612

 

Total Liabilities

 

9,780,926

 

9,852,395

 

9,846,971

 

Shareholders’ Equity

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: March 2007 - 56,930,753 / 49,638,731; December 2006 - 56,848,609 / 49,777,654; and March 2006 - 56,858,558 / 50,970,829)

 

566

 

566

 

566

 

Capital Surplus

 

478,123

 

475,178

 

467,678

 

Accumulated Other Comprehensive Loss

 

(27,356

)

(39,084

)

(65,668

)

Retained Earnings

 

620,034

 

630,660

 

565,702

 

Treasury Stock, at Cost (Shares: March 2007 - 7,292,022; December 2006 - 7,070,955; and March 2006 - 5,887,729)

 

(360,336

)

(347,900

)

(287,200

)

Total Shareholders’ Equity

 

711,031

 

719,420

 

681,078

 

Total Liabilities and Shareholders’ Equity

 

$

10,491,957

 

$

10,571,815

 

$

10,528,049

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Shareholders’ Equity (Unaudited)

 

Table 4

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compre-

 

 

 

Deferred

 

 

 

Compre-

 

 

 

 

 

Common

 

Capital

 

hensive

 

Retained

 

Stock

 

Treasury

 

hensive

 

(dollars in thousands)

 

Total

 

Stock

 

Surplus

 

Loss

 

Earnings

 

Grants

 

Stock

 

Income

 

Balance at December 31, 2006

 

$

719,420

 

$

566

 

$

475,178

 

$

(39,084

)

$

630,660

 

$

 

$

(347,900

)

 

 

Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140”

 

5,126

 

 

 

5,279

 

(153

)

 

 

 

 

FSP No. 13-2, “Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction”

 

(27,106

)

 

 

 

(27,106

)

 

 

 

 

FIN No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109”

 

(7,247

)

 

 

 

(7,247

)

 

 

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

47,335

 

 

 

 

47,335

 

 

 

$

47,335

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities Available-for-Sale

 

6,241

 

 

 

6,241

 

 

 

 

6,241

 

Amortization of Prior Service Credit and Net Actuarial Loss

 

208

 

 

 

208

 

 

 

 

208

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

53,784

 

Common Stock Issued under Share-Based Compensation Plans and Related Tax Benefits (255,918 shares)

 

8,160

 

 

2,945

 

 

(3,044

)

 

8,259

 

 

 

Common Stock Repurchased (394,247 shares)

 

(20,695

)

 

 

 

 

 

(20,695

)

 

 

Cash Dividends Paid

 

(20,411

)

 

 

 

(20,411

)

 

 

 

 

Balance at March 31, 2007

 

$

711,031

 

$

566

 

$

478,123

 

$

(27,356

)

$

620,034

 

$

 

$

(360,336

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2005

 

$

693,352

 

$

565

 

$

473,338

 

$

(47,818

)

$

546,591

 

$

(11,080

)

$

(268,244

)

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

45,350

 

 

 

 

45,350

 

 

 

$

45,350

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities Available-for-Sale

 

(17,850

)

 

 

(17,850

)

 

 

 

(17,850

)

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27,500

 

Common Stock Issued under Share-Based Compensation Plans and Related Tax Benefits (393,036 shares)

 

16,014

 

1

 

(5,660

)

 

(7,299

)

11,080

 

17,892

 

 

 

Common Stock Repurchased (697,974 shares)

 

(36,848

)

 

 

 

 

 

(36,848

)

 

 

Cash Dividends Paid

 

(18,940

)

 

 

 

(18,940

)

 

 

 

 

Balance at March 31, 2006

 

$

681,078

 

$

566

 

$

467,678

 

$

(65,668

)

$

565,702

 

$

 

$

(287,200

)

 

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Average Balances and Interest Rates - Taxable Equivalent Basis (Unaudited)

 

Table 5

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2007

 

December 31, 2006 (1)

 

March 31, 2006 (1)

 

 

 

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

 

$

4.7

 

$

0.1

 

4.99

%

$

5.7

 

$

0.1

 

4.42

%

$

5.3

 

$

 

3.30

%

Funds Sold

 

81.2

 

1.1

 

5.28

 

30.5

 

0.4

 

5.28

 

11.0

 

0.1

 

4.61

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

161.9

 

1.6

 

4.00

 

 

 

 

 

 

 

Available-for-Sale

 

2,453.2

 

31.2

 

5.08

 

2,657.8

 

33.0

 

4.97

 

2,589.4

 

31.0

 

4.79

 

Held-to-Maturity

 

361.0

 

4.0

 

4.49

 

384.7

 

4.3

 

4.45

 

443.7

 

4.8

 

4.29

 

Loans Held for Sale

 

7.3

 

0.1

 

6.17

 

10.0

 

0.2

 

6.79

 

12.0

 

0.2

 

6.04

 

Loans and Leases (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1,076.0

 

19.8

 

7.45

 

1,025.8

 

19.6

 

7.59

 

932.3

 

16.2

 

7.05

 

Construction

 

245.7

 

4.8

 

7.97

 

236.4

 

4.9

 

8.24

 

142.6

 

2.8

 

8.03

 

Commercial Mortgage

 

616.5

 

10.3

 

6.78

 

608.9

 

10.7

 

6.97

 

571.9

 

9.2

 

6.50

 

Residential Mortgage

 

2,496.3

 

38.2

 

6.12

 

2,474.6

 

37.6

 

6.08

 

2,422.5

 

35.4

 

5.85

 

Other Revolving Credit and Installment

 

702.5

 

15.9

 

9.19

 

697.3

 

16.1

 

9.18

 

725.7

 

15.9

 

8.89

 

Home Equity

 

942.2

 

17.7

 

7.62

 

943.8

 

18.2

 

7.66

 

894.2

 

15.5

 

7.00

 

Lease Financing

 

482.6

 

3.5

 

2.90

 

515.1

 

4.3

 

3.31

 

492.5

 

4.2

 

3.42

 

Total Loans and Leases

 

6,561.8

 

110.2

 

6.77

 

6,501.9

 

111.4

 

6.82

 

6,181.7

 

99.2

 

6.47

 

Other

 

79.4

 

0.3

 

1.68

 

79.4

 

0.3

 

1.68

 

79.4

 

0.3

 

1.37

 

Total Earning Assets (3)

 

9,710.5

 

148.6

 

6.16

 

9,670.0

 

149.7

 

6.17

 

9,322.5

 

135.6

 

5.85

 

Cash and Noninterest-Bearing Deposits

 

310.5

 

 

 

 

 

272.9

 

 

 

 

 

331.8

 

 

 

 

 

Other Assets

 

460.7

 

 

 

 

 

448.5

 

 

 

 

 

437.4

 

 

 

 

 

Total Assets

 

$

10,481.7

 

 

 

 

 

$

10,391.4

 

 

 

 

 

$

10,091.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,602.4

 

4.3

 

1.08

 

$

1,577.6

 

4.2

 

1.06

 

$

1,654.7

 

3.3

 

0.82

 

Savings

 

2,640.0

 

12.5

 

1.91

 

2,626.4

 

11.1

 

1.68

 

2,756.2

 

7.2

 

1.06

 

Time

 

1,732.1

 

16.6

 

3.90

 

1,650.0

 

15.6

 

3.74

 

1,309.7

 

9.1

 

2.82

 

Total Interest-Bearing Deposits

 

5,974.5

 

33.4

 

2.27

 

5,854.0

 

30.9

 

2.10

 

5,720.6

 

19.6

 

1.39

 

Short-Term Borrowings

 

79.7

 

1.0

 

5.14

 

135.0

 

1.8

 

5.28

 

178.0

 

2.0

 

4.44

 

Securities Sold Under Agreements to Repurchase

 

1,069.7

 

11.9

 

4.47

 

1,091.6

 

12.5

 

4.52

 

772.0

 

7.9

 

4.13

 

Long-Term Debt

 

260.3

 

3.9

 

6.12

 

264.7

 

4.1

 

6.15

 

242.7

 

3.7

 

6.16

 

Total Interest-Bearing Liabilities

 

7,384.2

 

50.2

 

2.75

 

7,345.3

 

49.3

 

2.66

 

6,913.3

 

33.2

 

1.94

 

Net Interest Income

 

 

 

$

98.4

 

 

 

 

 

$

100.4

 

 

 

 

 

$

102.4

 

 

 

Interest Rate Spread

 

 

 

 

 

3.41

%

 

 

 

 

3.51

%

 

 

 

 

3.91

%

Net Interest Margin

 

 

 

 

 

4.07

%

 

 

 

 

4.15

%

 

 

 

 

4.41

%

Noninterest-Bearing Demand Deposits

 

1,947.0

 

 

 

 

 

1,867.6

 

 

 

 

 

2,022.0

 

 

 

 

 

Other Liabilities

 

439.4

 

 

 

 

 

471.4

 

 

 

 

 

452.5

 

 

 

 

 

Shareholders’ Equity

 

711.1

 

 

 

 

 

707.1

 

 

 

 

 

703.9

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

10,481.7

 

 

 

 

 

$

10,391.4

 

 

 

 

 

$

10,091.7

 

 

 

 

 

 


(1)

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

 

 

(2)

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.

 

 

(3)

Interest income includes taxable-equivalent basis adjustment based upon a federal statutory tax rate of 35%.

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis (Unaudited)

 

Table 6a

 

 

 

Three Months Ended March 31, 2007 compared to December 31, 2006

 

(dollars in millions)

 

Volume (1)

 

Rate (1)

 

Time (1)

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

0.7

 

$

 

$

 

$

0.7

 

Investment Securities

 

 

 

 

 

 

 

 

 

Trading

 

1.6

 

 

 

1.6

 

Available-for-Sale

 

(2.5

)

0.7

 

 

(1.8

)

Held-to-Maturity

 

(0.3

)

 

 

(0.3

)

Loans Held for Sale

 

(0.1

)

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

0.9

 

(0.3

)

(0.4

)

0.2

 

Construction

 

0.2

 

(0.2

)

(0.1

)

(0.1

)

Commercial Mortgage

 

0.1

 

(0.3

)

(0.2

)

(0.4

)

Residential Mortgage

 

0.4

 

0.2

 

 

0.6

 

Other Revolving Credit and Installment

 

0.1

 

0.1

 

(0.4

)

(0.2

)

Home Equity

 

 

(0.1

)

(0.4

)

(0.5

)

Lease Financing

 

(0.3

)

(0.5

)

 

(0.8

)

Total Loans and Leases

 

1.4

 

(1.1

)

(1.5

)

(1.2

)

Total Change in Interest Income

 

0.8

 

(0.4

)

(1.5

)

(1.1

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

0.1

 

0.1

 

(0.1

)

0.1

 

Savings

 

0.1

 

1.5

 

(0.2

)

1.4

 

Time

 

0.8

 

0.6

 

(0.4

)

1.0

 

Total Interest-Bearing Deposits

 

1.0

 

2.2

 

(0.7

)

2.5

 

Short-Term Borrowings

 

(0.7

)

(0.1

)

 

(0.8

)

Securities Sold Under Agreements to Repurchase

 

(0.2

)

(0.1

)

(0.3

)

(0.6

)

Long-Term Debt

 

(0.2

)

 

 

(0.2

)

Total Change in Interest Expense

 

(0.1

)

2.0

 

(1.0

)

0.9

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

0.9

 

$

(2.4

)

$

(0.5

)

$

(2.0

)

 


(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.

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis (Unaudited)

 

Table 6b

 

 

 

Three Months Ended March 31, 2007 compared to March 31, 2006

 

(dollars in millions)

 

Volume (1)

 

Rate (1)

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

 

$

0.1

 

$

0.1

 

Funds Sold

 

0.9

 

0.1

 

1.0

 

Investment Securities

 

 

 

 

 

 

 

Trading

 

1.6

 

 

1.6

 

Available-for-Sale

 

(1.6

)

1.8

 

0.2

 

Held-to-Maturity

 

(1.0

)

0.2

 

(0.8

)

Loans Held for Sale

 

(0.1

)

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

2.6

 

1.0

 

3.6

 

Construction

 

2.0

 

 

2.0

 

Commercial Mortgage

 

0.7

 

0.4

 

1.1

 

Residential Mortgage

 

1.2

 

1.6

 

2.8

 

Other Revolving Credit and Installment

 

(0.5

)

0.5

 

 

Home Equity

 

0.9

 

1.3

 

2.2

 

Lease Financing

 

(0.1

)

(0.6

)

(0.7

)

Total Loans and Leases

 

6.8

 

4.2

 

11.0

 

Total Change in Interest Income

 

6.6

 

6.4

 

13.0

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Demand

 

(0.1

)

1.1

 

1.0

 

Savings

 

(0.3

)

5.6

 

5.3

 

Time

 

3.4

 

4.1

 

7.5

 

Total Interest-Bearing Deposits

 

3.0

 

10.8

 

13.8

 

Short-Term Borrowings

 

(1.2

)

0.2

 

(1.0

)

Securities Sold Under Agreements to Repurchase

 

3.3

 

0.7

 

4.0

 

Long-Term Debt

 

0.3

 

(0.1

)

0.2

 

Total Change in Interest Expense

 

5.4

 

11.6

 

17.0

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

1.2

 

$

(5.2

)

$

(4.0

)

 


(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.

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Salaries and Benefits (Unaudited)

 

Table 7

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(dollars in thousands)

 

2007

 

2006

 

2006

 

Salaries

 

$

28,124

 

$

27,923

 

$

26,724

 

Incentive Compensation

 

3,619

 

5,288

 

4,321

 

Share-Based Compensation

 

1,227

 

999

 

1,481

 

Commission Expense

 

1,993

 

1,692

 

1,922

 

Retirement and Other Benefits

 

3,769

 

2,690

 

5,235

 

Payroll Taxes

 

3,522

 

1,992

 

3,385

 

Medical, Dental, and Life Insurance

 

2,238

 

1,934

 

2,161

 

Separation Expense

 

914

 

209

 

557

 

Total Salaries and Benefits

 

$

45,406

 

$

42,727

 

$

45,786

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Loan and Lease Portfolio Balances (Unaudited)

 

Table 8

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

(dollars in thousands)

 

2007

 

2006

 

2006

 

2006 (1)

 

2006 (1)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,042,174

 

$

1,093,392

 

$

994,531

 

$

1,008,618

 

$

957,893

 

Commercial Mortgage

 

611,784

 

611,334

 

635,552

 

619,839

 

591,770

 

Construction

 

245,951

 

249,263

 

238,995

 

212,490

 

154,737

 

Lease Financing

 

460,837

 

508,997

 

489,183

 

475,549

 

467,688

 

Total Commercial

 

2,360,746

 

2,462,986

 

2,358,261

 

2,316,496

 

2,172,088

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,495,141

 

2,493,110

 

2,464,240

 

2,457,867

 

2,428,733

 

Home Equity

 

938,135

 

944,873

 

942,743

 

929,386

 

901,459

 

Other Revolving Credit and Installment

 

693,132

 

700,896

 

701,759

 

714,617

 

719,553

 

Lease Financing

 

19,998

 

21,302

 

22,054

 

23,259

 

24,292

 

Total Consumer

 

4,146,406

 

4,160,181

 

4,130,796

 

4,125,129

 

4,074,037

 

Total Loans and Leases

 

$

6,507,152

 

$

6,623,167

 

$

6,489,057

 

$

6,441,625

 

$

6,246,125

 

 

Air Transportation Credit Exposure (2) (Unaudited)

 

 

March 31, 2007

 

Dec. 31, 2006

 

Mar. 31, 2006

 

 

 

 

 

Unused

 

Total

 

Total

 

Total

 

(dollars in thousands)

 

Outstanding

 

Commitments

 

Exposure

 

Exposure

 

Exposure

 

Passenger Carriers Based In the United States

 

$

65,731

 

$

 

$

65,731

 

$

68,035

 

$

68,609

 

Passenger Carriers Based Outside the United States

 

19,326

 

 

19,326

 

19,406

 

20,613

 

Cargo Carriers

 

13,254

 

 

13,254

 

13,240

 

13,240

 

Total Air Transportation Credit Exposure

 

$

98,311

 

$

 

$

98,311

 

$

100,681

 

$

102,462

 

 


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

 

(2) Exposure includes loans, leveraged leases and operating leases.

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More (Unaudited)

Table 9

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

(dollars in thousands)

 

2007

 

2006

 

2006

 

2006

 

2006

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

273

 

$

769

 

$

400

 

$

227

 

$

236

 

Commercial Mortgage

 

38

 

40

 

44

 

48

 

52

 

Lease Financing

 

 

31

 

 

 

 

Total Commercial

 

311

 

840

 

444

 

275

 

288

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

4,345

 

4,914

 

4,253

 

4,628

 

4,922

 

Home Equity

 

476

 

164

 

254

 

204

 

38

 

Other Revolving Credit and Installment

 

242

 

 

 

 

 

Total Consumer

 

5,063

 

5,078

 

4,507

 

4,832

 

4,960

 

Total Non-Accrual Loans and Leases

 

5,374

 

5,918

 

4,951

 

5,107

 

5,248

 

Foreclosed Real Estate

 

462

 

407

 

409

 

188

 

358

 

Other Investments

 

 

82

 

82

 

82

 

300

 

Total Non-Performing Assets

 

$

5,836

 

$

6,407

 

$

5,442

 

$

5,377

 

$

5,906

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Lease Financing

 

$

4

 

$

 

$

 

$

 

$

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

706

 

519

 

882

 

1,157

 

464

 

Home Equity

 

219

 

331

 

62

 

86

 

85

 

Other Revolving Credit and Installment

 

1,441

 

1,954

 

2,044

 

1,561

 

1,390

 

Lease Financing

 

10

 

10

 

 

 

18

 

Total Consumer

 

2,376

 

2,814

 

2,988

 

2,804

 

1,957

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

2,380

 

$

2,814

 

$

2,988

 

$

2,804

 

$

1,957

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

$

6,507,152

 

$

6,623,167

 

$

6,489,057

 

$

6,441,625

 

$

6,246,125

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Accrual Loans and Leases to Total Loans and Leases

 

0.08

%

0.09

%

0.08

%

0.08

%

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets to Total Loans and Leases, Foreclosed Real Estate and Other Investments

 

0.09

%

0.10

%

0.08

%

0.08

%

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases

 

0.13

%

0.14

%

0.13

%

0.13

%

0.13

%

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Quarter

 

$

6,407

 

$

5,442

 

$

5,377

 

$

5,906

 

$

6,478

 

Additions

 

1,548

 

2,427

 

1,507

 

1,509

 

907

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(1,150

)

(255

)

(848

)

(1,347

)

(445

)

Return to Accrual

 

(435

)

(897

)

(382

)

(260

)

(985

)

Sales of Foreclosed Assets

 

(56

)

(112

)

(20

)

(99

)

 

Charge-offs/Write-downs

 

(478

)

(198

)

(192

)

(332

)

(49

)

Total Reductions

 

(2,119

)

(1,462

)

(1,442

)

(2,038

)

(1,479

)

Balance at End of Quarter

 

$

5,836

 

$

6,407

 

$

5,442

 

$

5,377

 

$

5,906

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Reserve for Credit Losses (Unaudited)

 

Table 10

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(dollars in thousands)

 

2007

 

2006

 

2006 (1)

 

Balance at Beginning of Period

 

$

96,167

 

$

96,167

 

$

96,167

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

Commercial and Industrial

 

(805

)

(720

)

(382

)

Lease Financing

 

(22

)

 

 

Consumer

 

 

 

 

 

 

 

Residential Mortgage

 

 

(93

)

(10

)

Home Equity

 

(102

)

(195

)

(141

)

Other Revolving Credit and Installment

 

(5,714

)

(4,756

)

(4,254

)

Lease Financing

 

 

(30

)

(12

)

Total Loans and Leases Charged-Off

 

(6,643

)

(5,794

)

(4,799

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

Commercial and Industrial

 

277

 

1,445

 

295

 

Commercial Mortgage

 

85

 

 

89

 

Lease Financing

 

2,081

 

2

 

 

Consumer

 

 

 

 

 

 

 

Residential Mortgage

 

135

 

 

122

 

Home Equity

 

65

 

1

 

61

 

Other Revolving Credit and Installment

 

1,365

 

1,191

 

1,462

 

Lease Financing

 

4

 

12

 

9

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

4,012

 

2,651

 

2,038

 

Net Loan and Lease Charge-Offs

 

(2,631

)

(3,143

)

(2,761

)

Provision for Credit Losses

 

2,631

 

3,143

 

2,761

 

Balance at End of Period (2)

 

$

96,167

 

$

96,167

 

$

96,167

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

90,998

 

$

90,998

 

$

91,064

 

Reserve for Unfunded Commitments

 

5,169

 

5,169

 

5,103

 

Total Reserve for Credit Losses

 

$

96,167

 

$

96,167

 

$

96,167

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

6,561,848

 

$

6,501,868

 

$

6,181,732

 

 

 

 

 

 

 

 

 

Ratio of Net Loan and Lease Charge-Offs to

 

 

 

 

 

 

 

Average Loans and Leases Outstanding (annualized)

 

0.16

%

0.19

%

0.18

%

Ratio of Allowance for Loans and Lease Losses to Loans and Leases Outstanding

 

1.40

%

1.37

%

1.46

%

 


(1)

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

 

 

(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 (Unaudited).

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segment Selected Financial Information (Unaudited)

 

Table 11

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Treasury

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2007

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

58,870

 

$

33,787

 

$

4,440

 

$

1,040

 

$

98,137

 

Provision for Credit Losses

 

3,332

 

(689

)

 

(12

)

2,631

 

Net Interest Income After Provision for Credit Losses

 

55,538

 

34,476

 

4,440

 

1,052

 

95,506

 

Noninterest Income

 

26,690

 

11,640

 

19,402

 

3,228

 

60,960

 

Noninterest Expense

 

(42,958

)

(20,545

)

(16,434

)

(2,186

)

(82,123

)

Income Before Provision for Income Taxes

 

39,270

 

25,571

 

7,408

 

2,094

 

74,343

 

Provision for Income Taxes

 

(14,530

)

(9,209

)

(2,741

)

(528

)

(27,008

)

Allocated Net Income

 

24,740

 

16,362

 

4,667

 

1,566

 

47,335

 

Allowance Funding Value

 

(208

)

(695

)

(10

)

913

 

 

Provision for Credit Losses

 

3,332

 

(689

)

 

(12

)

2,631

 

Economic Provision

 

(2,958

)

(2,186

)

(81

)

 

(5,225

)

Tax Effect of Adjustments

 

(61

)

1,320

 

34

 

(333

)

960

 

Income Before Capital Charge

 

24,845

 

14,112

 

4,610

 

2,134

 

45,701

 

Capital Charge

 

(5,450

)

(4,067

)

(1,579

)

(8,459

)

(19,555

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

19,395

 

$

10,045

 

$

3,031

 

$

(6,325

)

$

26,146

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

51

%

39

%

33

%

6

%

27

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at March 31, 2007

 

$

3,947,884

 

$

2,676,379

 

$

224,734

 

$

3,642,960

 

$

10,491,957

 

 

 

 

Retail

 

Commercial

 

Investment

 

 

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

Treasury

 

Total

 

Three Months Ended March 31, 2006

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

57,690

 

$

33,742

 

$

4,405

 

$

6,365

 

$

102,202

 

Provision for Credit Losses

 

2,494

 

421

 

 

(154

)

2,761

 

Net Interest Income After Provision for Credit Losses

 

55,196

 

33,321

 

4,405

 

6,519

 

99,441

 

Noninterest Income

 

24,115

 

8,408

 

17,746

 

2,303

 

52,572

 

Noninterest Expense

 

(41,960

)

(20,104

)

(16,942

)

(1,812

)

(80,818

)

Income Before Provision for Income Taxes

 

37,351

 

21,625

 

5,209

 

7,010

 

71,195

 

Provision for Income Taxes

 

(13,819

)

(7,948

)

(1,927

)

(2,151

)

(25,845

)

Allocated Net Income

 

23,532

 

13,677

 

3,282

 

4,859

 

45,350

 

Allowance Funding Value

 

(189

)

(546

)

(8

)

743

 

 

Provision for Credit Losses

 

2,494

 

421

 

 

(154

)

2,761

 

Economic Provision

 

(3,160

)

(2,282

)

(103

)

 

(5,545

)

Tax Effect of Adjustments

 

316

 

891

 

41

 

(218

)

1,030

 

Income Before Capital Charge

 

22,993

 

12,161

 

3,212

 

5,230

 

43,596

 

Capital Charge

 

(5,457

)

(4,305

)

(1,628

)

(7,977

)

(19,367

)

Net Income (Loss) After Capital Charge (NIACC)

 

$

17,536

 

$

7,856

 

$

1,584

 

$

(2,747

)

$

24,229

 

 

 

 

 

 

 

 

 

 

 

 

 

RAROC (ROE for the Company)

 

47

%

31

%

22

%

17

%

26

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets at March 31, 2006

 

$

3,879,333

 

$

2,527,387

 

$

200,199

 

$

3,921,130

 

$

10,528,049

 

 




 

Bank of Hawaii Corporation and Subsidiaries

 

 

Quarterly Summary of Selected Consolidated Financial Data (Unaudited)

 

Table 12

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

(dollars in thousands, except per share amounts)

 

2007

 

2006

 

2006 (1)

 

2006 (1)

 

2006

 

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

110,298

 

$

111,649

 

$

110,065

 

$

104,388

 

$

99,371

 

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

1,618

 

 

 

 

 

 

Available-for-Sale

 

30,961

 

32,807

 

31,949

 

31,226

 

30,835

 

 

Held-to-Maturity

 

4,052

 

4,282

 

4,558

 

4,658

 

4,757

 

 

Deposits

 

58

 

63

 

50

 

55

 

43

 

 

Funds Sold

 

1,058

 

406

 

66

 

170

 

125

 

 

Other

 

333

 

333

 

272

 

272

 

272

 

 

Total Interest Income

 

148,378

 

149,540

 

146,960

 

140,769

 

135,403

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

33,375

 

30,924

 

28,464

 

24,656

 

19,633

 

 

Securities Sold Under Agreements to Repurchase

 

11,886

 

12,538

 

11,959

 

9,802

 

7,890

 

 

Funds Purchased

 

923

 

1,689

 

2,270

 

2,652

 

1,893

 

 

Short-Term Borrowings

 

87

 

106

 

82

 

73

 

57

 

 

Long-Term Debt

 

3,970

 

4,078

 

3,835

 

3,730

 

3,728

 

 

Total Interest Expense

 

50,241

 

49,335

 

46,610

 

40,913

 

33,201

 

 

Net Interest Income

 

98,137

 

100,205

 

100,350

 

99,856

 

102,202

 

 

Provision for Credit Losses

 

2,631

 

3,143

 

2,785

 

2,069

 

2,761

 

 

Net Interest Income After Provision for Credit Losses

 

95,506

 

97,062

 

97,565

 

97,787

 

99,441

 

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

15,833

 

14,949

 

14,406

 

14,537

 

14,848

 

 

Mortgage Banking

 

3,371

 

2,612

 

2,394

 

2,569

 

2,987

 

 

Service Charges on Deposit Accounts

 

10,967

 

11,206

 

10,723

 

9,695

 

10,132

 

 

Fees, Exchange, and Other Service Charges

 

16,061

 

15,775

 

16,266

 

15,633

 

14,767

 

 

Investment Securities Gains, Net

 

16

 

153

 

19

 

 

 

 

Insurance

 

6,215

 

3,965

 

6,713

 

4,691

 

5,019

 

 

Other

 

8,497

 

4,856

 

6,366

 

6,076

 

4,819

 

 

Total Noninterest Income

 

60,960

 

53,516

 

56,887

 

53,201

 

52,572

 

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

45,406

 

42,727

 

43,133

 

44,811

 

45,786

 

 

Net Occupancy

 

9,811

 

9,959

 

9,998

 

9,376

 

9,643

 

 

Net Equipment

 

4,787

 

5,012

 

5,285

 

4,802

 

5,028

 

 

Professional Fees

 

2,543

 

1,189

 

2,638

 

2,589

 

438

 

 

Other

 

19,576

 

22,710

 

18,751

 

17,164

 

19,923

 

 

Total Noninterest Expense

 

82,123

 

81,597

 

79,805

 

78,742

 

80,818

 

 

Income Before Provision for Income Taxes

 

74,343

 

68,981

 

74,647

 

72,246

 

71,195

 

 

Provision for Income Taxes

 

27,008

 

18,068

 

27,727

 

35,070

 

25,845

 

 

Net Income

 

$

47,335

 

$

50,913

 

$

46,920

 

$

37,176

 

$

45,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.96

 

$

1.03

 

$

0.94

 

$

0.74

 

$

0.89

 

 

Diluted Earnings Per Share

 

$

0.94

 

$

1.01

 

$

0.92

 

$

0.72

 

$

0.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

10,491,957

 

$

10,571,815

 

$

10,371,215

 

$

10,325,190

 

$

10,528,049

 

 

Net Loans and Leases

 

6,416,154

 

6,532,169

 

6,398,262

 

6,350,590

 

6,155,061

 

 

Total Deposits

 

7,952,937

 

8,023,394

 

7,687,123

 

7,766,033

 

8,147,101

 

 

Total Shareholders’ Equity

 

711,031

 

719,420

 

683,472

 

666,728

 

681,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Average Total Assets

 

1.83

%

1.94

%

1.81

%

1.47

%

1.82

%

 

Net Income to Average Shareholders’ Equity

 

27.00

 

28.56

 

27.09

 

21.70

 

26.13

 

 

Net Interest Margin (2)

 

4.07

 

4.15

 

4.20

 

4.25

 

4.41

 

 

Efficiency Ratio (3)

 

51.62

 

53.08

 

50.75

 

51.45

 

52.22

 

 

 


(1)

Third quarter 2006 basic and diluted EPS was corrected from $0.95 and $0.93, respectively, and second quarter 2006 diluted EPS was corrected from $0.73.

 

 

(2)

The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.

 

 

(3)

The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).