Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-Q

(Mark One)

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2021

or

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition

period from   to

xQuarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period
    ended September 30, 2017
or
oTransition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition
period from   to

Commission File Number: 1-6887

BANK OF HAWAII CORPORATION

CORP

(Exact name of registrant as specified in its charter)

Delaware

99-0148992

Delaware99-0148992

(State of incorporation)

(I.R.S. Employer Identification No.)

130 Merchant Street Honolulu, Hawaii

Honolulu

Hawaii

96813

(Address of principal executive offices)

(City)

(State)

(Zip Code)

1-888-643-3888

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock

$.01 Par Value

BOH

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes x  No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filerx

Accelerated filero

Non-accelerated filero (Do not check if a smaller reporting company)

Smaller reporting companyo

Emerging growth companyo

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o  No x

As of October 17, 2017,April 20, 2021, there were 42,478,64340,394,324 shares of common stock outstanding.



Table of Contents

Bank of Hawaii Corporation

Form 10-Q

Index

Page

Part I - Financial Information

Item 1.

Financial Statements (Unaudited)

49

78

78

79

81


1


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands, except per share amounts)

 

2021

 

 

2020

 

Interest Income

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

99,299

 

 

$

108,210

 

Income on Investment Securities

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

15,837

 

 

 

16,711

 

Held-to-Maturity

 

 

13,300

 

 

 

19,252

 

Deposits

 

 

7

 

 

 

9

 

Funds Sold

 

 

137

 

 

 

546

 

Other

 

 

185

 

 

 

218

 

Total Interest Income

 

 

128,765

 

 

 

144,946

 

Interest Expense

 

 

 

 

 

 

 

 

Deposits

 

 

4,329

 

 

 

14,260

 

Securities Sold Under Agreements to Repurchase

 

 

3,533

 

 

 

4,025

 

Funds Purchased

 

 

1

 

 

 

72

 

Short-Term Borrowings

 

 

 

 

 

39

 

Other Debt

 

 

333

 

 

 

584

 

Total Interest Expense

 

 

8,196

 

 

 

18,980

 

Net Interest Income

 

 

120,569

 

 

 

125,966

 

Provision for Credit Losses

 

 

(14,300

)

 

 

33,600

 

Net Interest Income After Provision for Credit Losses

 

 

134,869

 

 

 

92,366

 

Noninterest Income

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

11,278

 

 

 

10,915

 

Mortgage Banking

 

 

5,862

 

 

 

2,695

 

Service Charges on Deposit Accounts

 

 

6,128

 

 

 

7,451

 

Fees, Exchange, and Other Service Charges

 

 

13,607

 

 

 

13,200

 

Investment Securities Gains (Losses), Net

 

 

(1,203

)

 

 

(970

)

Annuity and Insurance

 

 

702

 

 

 

928

 

Bank-Owned Life Insurance

 

 

1,917

 

 

 

1,580

 

Other

 

 

4,679

 

 

 

10,350

 

Total Noninterest Income

 

 

42,970

 

 

 

46,149

 

Noninterest Expense

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

56,251

 

 

 

54,463

 

Net Occupancy

 

 

9,090

 

 

 

8,955

 

Net Equipment

 

 

8,878

 

 

 

8,456

 

Data Processing

 

 

6,322

 

 

 

4,788

 

Professional Fees

 

 

3,406

 

 

 

3,208

 

FDIC Insurance

 

 

1,654

 

 

 

1,456

 

Other

 

 

13,264

 

 

 

14,986

 

Total Noninterest Expense

 

 

98,865

 

 

 

96,312

 

Income Before Provision for Income Taxes

 

 

78,974

 

 

 

42,203

 

Provision for Income Taxes

 

 

19,025

 

 

 

7,461

 

Net Income

 

$

59,949

 

 

$

34,742

 

Basic Earnings Per Share

 

$

1.51

 

 

$

0.88

 

Diluted Earnings Per Share

 

$

1.50

 

 

$

0.87

 

Dividends Declared Per Share

 

$

0.67

 

 

$

0.67

 

Basic Weighted Average Shares

 

 

39,827,590

 

 

 

39,681,611

 

Diluted Weighted Average Shares

 

 

40,071,477

 

 

 

39,916,986

 

 Three Months Ended Nine Months Ended
 September 30, September 30,
(dollars in thousands, except per share amounts)2017
 2016
 2017
 2016
Interest Income 
  
  
  
Interest and Fees on Loans and Leases$94,621
 $83,489
 $273,467
 $246,707
Income on Investment Securities       
Available-for-Sale11,987
 10,313
 34,906
 31,648
Held-to-Maturity20,334
 19,315
 59,958
 59,874
Deposits5
 1
 12
 7
Funds Sold1,579
 695
 3,165
 2,066
Other235
 166
 673
 531
Total Interest Income128,761
 113,979
 372,181
 340,833
Interest Expense 
  
  
  
Deposits6,663
 3,232
 15,352
 9,199
Securities Sold Under Agreements to Repurchase4,664
 5,713
 14,928
 18,000
Funds Purchased
 3
 42
 9
Short-Term Borrowings
 
 64
 
Other Debt1,117
 1,119
 3,327
 3,139
Total Interest Expense12,444
 10,067
 33,713
 30,347
Net Interest Income116,317
 103,912
 338,468
 310,486
Provision for Credit Losses4,000
 2,500
 12,650
 1,500
Net Interest Income After Provision for Credit Losses112,317
 101,412
 325,818
 308,986
Noninterest Income 
  
  
  
Trust and Asset Management11,050
 11,008
 34,325
 34,971
Mortgage Banking3,237
 6,362
 10,356
 13,639
Service Charges on Deposit Accounts8,188
 8,524
 24,522
 25,117
Fees, Exchange, and Other Service Charges13,764
 14,023
 41,061
 41,445
Investment Securities Gains (Losses), Net(566) (328) 11,047
 10,540
Annuity and Insurance1,429
 1,653
 5,585
 5,560
Bank-Owned Life Insurance1,861
 1,911
 4,908
 5,010
Other3,447
 4,961
 11,758
 14,558
Total Noninterest Income42,410
 48,114
 143,562
 150,840
Noninterest Expense 
  
  
  
Salaries and Benefits51,626
 49,725
 153,341
 150,528
Net Occupancy7,727
 8,510
 24,026
 22,671
Net Equipment5,417
 4,913
 16,624
 15,387
Data Processing3,882
 3,620
 11,173
 11,543
Professional Fees3,044
 2,396
 8,415
 7,082
FDIC Insurance2,107
 2,104
 6,413
 6,600
Other14,795
 16,264
 45,363
 47,178
Total Noninterest Expense88,598
 87,532
 265,355
 260,989
Income Before Provision for Income Taxes66,129
 61,994
 204,025
 198,837
Provision for Income Taxes20,248
 18,501
 62,306
 60,889
Net Income$45,881
 $43,493
 $141,719
 $137,948
Basic Earnings Per Share$1.09
 $1.02
 $3.35
 $3.23
Diluted Earnings Per Share$1.08
 $1.02
 $3.32
 $3.21
Dividends Declared Per Share$0.52
 $0.48
 $1.52
 $1.41
Basic Weighted Average Shares42,251,541
 42,543,122
 42,336,441
 42,730,571
Diluted Weighted Average Shares42,565,364
 42,778,346
 42,662,163
 42,947,059

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).


2


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Unaudited)

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Net Income

 

$

59,949

 

 

$

34,742

 

Other Comprehensive Income (Loss), Net of Tax:

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(50,050

)

 

 

41,559

 

Defined Benefit Plans

 

 

441

 

 

 

374

 

Total Other Comprehensive Income (Loss)

 

 

(49,609

)

 

 

41,933

 

Comprehensive Income

 

$

10,340

 

 

$

76,675

 

  Three Months Ended Nine Months Ended
  September 30, September 30,
(dollars in thousands) 2017
 2016
 2017
 2016
Net Income $45,881
 $43,493
 $141,719
 $137,948
Other Comprehensive Income (Loss), Net of Tax:  
  
  
  
Net Unrealized Gains (Losses) on Investment Securities 444
 (5,528) 8,444
 8,323
Defined Benefit Plans 146
 140
 439
 422
Total Other Comprehensive Income (Loss) 590
 (5,388) 8,883
 8,745
Comprehensive Income $46,471
 $38,105
 $150,602
 $146,693

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).


3


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Assets

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

4,506

 

 

$

1,646

 

Funds Sold

 

 

1,101,631

 

 

 

333,022

 

Investment Securities

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

4,024,763

 

 

 

3,791,689

 

Held-to-Maturity (Fair Value of $3,477,346 and $3,348,693)

 

 

3,464,360

 

 

 

3,262,727

 

Loans Held for Sale

 

 

18,320

 

 

 

82,565

 

Loans and Leases

 

 

12,140,703

 

 

 

11,940,020

 

Allowance for Credit Losses

 

 

(198,343

)

 

 

(216,252

)

Net Loans and Leases

 

 

11,942,360

 

 

 

11,723,768

 

Total Earning Assets

 

 

20,555,940

 

 

 

19,195,417

 

Cash and Due From Banks

 

 

286,717

 

 

 

279,420

 

Premises and Equipment, Net

 

 

198,107

 

 

 

199,695

 

Operating Lease Right-of-Use Assets

 

 

97,750

 

 

 

99,542

 

Accrued Interest Receivable

 

 

47,917

 

 

 

49,303

 

Foreclosed Real Estate

 

 

2,332

 

 

 

2,332

 

Mortgage Servicing Rights

 

 

22,320

 

 

 

19,652

 

Goodwill

 

 

31,517

 

 

 

31,517

 

Bank-Owned Life Insurance

 

 

291,764

 

 

 

291,480

 

Other Assets

 

 

412,907

 

 

 

435,293

 

Total Assets

 

$

21,947,271

 

 

$

20,603,651

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

6,227,436

 

 

$

5,749,612

 

Interest-Bearing Demand

 

 

4,379,243

 

 

 

4,040,733

 

Savings

 

 

7,474,580

 

 

 

6,759,213

 

Time

 

 

1,475,392

 

 

 

1,662,063

 

Total Deposits

 

 

19,556,651

 

 

 

18,211,621

 

Securities Sold Under Agreements to Repurchase

 

 

600,490

 

 

 

600,590

 

Other Debt

 

 

60,459

 

 

 

60,481

 

Operating Lease Liabilities

 

 

105,820

 

 

 

107,412

 

Retirement Benefits Payable

 

 

50,687

 

 

 

51,197

 

Accrued Interest Payable

 

 

4,109

 

 

 

5,117

 

Taxes Payable and Deferred Taxes

 

 

15,599

 

 

 

2,463

 

Other Liabilities

 

 

193,235

 

 

 

190,263

 

Total Liabilities

 

 

20,587,050

 

 

 

19,229,144

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding:

   March 31, 2021 - 58,553,365 /40,394,234 and December 31, 2020 - 58,285,624 /

   40,119,312)

 

 

580

 

 

 

580

 

Capital Surplus

 

 

594,804

 

 

 

591,360

 

Accumulated Other Comprehensive Income (Loss)

 

 

(41,787

)

 

 

7,822

 

Retained Earnings

 

 

1,844,057

 

 

 

1,811,979

 

Treasury Stock, at Cost (Shares; March 31, 2021 - 18,159,131

   and December 31, 2020 - 18,166,312)

 

 

(1,037,433

)

 

 

(1,037,234

)

Total Shareholders’ Equity

 

 

1,360,221

 

 

 

1,374,507

 

Total Liabilities and Shareholders’ Equity

 

$

21,947,271

 

 

$

20,603,651

 

(dollars in thousands)September 30,
2017

 December 31,
2016

Assets 
  
Interest-Bearing Deposits in Other Banks$3,161
 $3,187
Funds Sold512,868
 707,343
Investment Securities 
  
Available-for-Sale2,322,668
 2,186,041
Held-to-Maturity (Fair Value of $3,960,956 and $3,827,527)3,960,598
 3,832,997
Loans Held for Sale9,752
 62,499
Loans and Leases9,573,956
 8,949,785
Allowance for Loan and Lease Losses(106,881) (104,273)
Net Loans and Leases9,467,075
 8,845,512
Total Earning Assets16,276,122
 15,637,579
Cash and Due From Banks245,487
 169,077
Premises and Equipment, Net125,162
 113,505
Accrued Interest Receivable51,526
 46,444
Foreclosed Real Estate1,393
 1,686
Mortgage Servicing Rights24,436
 23,663
Goodwill31,517
 31,517
Bank-Owned Life Insurance278,425
 274,188
Other Assets234,234
 194,708
Total Assets$17,268,302
 $16,492,367
    
Liabilities 
  
Deposits 
  
Noninterest-Bearing Demand$4,825,643
 $4,772,727
Interest-Bearing Demand2,896,559
 2,934,107
Savings5,363,866
 5,395,699
Time1,962,092
 1,217,707
Total Deposits15,048,160
 14,320,240
Funds Purchased
 9,616
Securities Sold Under Agreements to Repurchase505,293
 523,378
Other Debt267,887
 267,938
Retirement Benefits Payable38,308
 48,451
Accrued Interest Payable6,717
 5,334
Taxes Payable and Deferred Taxes31,360
 21,674
Other Liabilities142,684
 134,199
Total Liabilities16,040,409
 15,330,830
Shareholders’ Equity 
  
Common Stock ($.01 par value; authorized 500,000,000 shares;
issued / outstanding: September 30, 2017 - 57,958,200 / 42,513,348
and December 31, 2016 - 57,856,672 / 42,635,978)
576
 576
Capital Surplus558,530
 551,628
Accumulated Other Comprehensive Loss(25,023) (33,906)
Retained Earnings1,491,830
 1,415,440
Treasury Stock, at Cost (Shares: September 30, 2017 - 15,444,852
and December 31, 2016 - 15,220,694)
(798,020) (772,201)
Total Shareholders’ Equity1,227,893
 1,161,537
Total Liabilities and Shareholders’ Equity$17,268,302
 $16,492,367

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).


4


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity (Unaudited)

(dollars in thousands)

 

Common

Shares

Outstanding

 

 

Common

Stock

 

 

Capital

Surplus

 

 

Accum. Other

Compre-

hensive

Income(Loss)

 

 

Retained

Earnings

 

 

Treasury

Stock

 

 

Total

 

Balance as of December 31, 2020

 

 

40,119,312

 

 

$

580

 

 

$

591,360

 

 

$

7,822

 

 

$

1,811,979

 

 

$

(1,037,234

)

 

$

1,374,507

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59,949

 

 

 

 

 

 

59,949

 

Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

(49,609

)

 

 

 

 

 

 

 

 

(49,609

)

Share-Based Compensation

 

 

 

 

 

 

 

 

2,780

 

 

 

 

 

 

 

 

 

 

 

 

2,780

 

Common Stock Issued under Purchase and Equity

   Compensation Plans

 

 

310,905

 

 

 

 

 

 

664

 

 

 

 

 

 

(845

)

 

 

2,990

 

 

 

2,809

 

Common Stock Repurchased

 

 

(35,983

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,189

)

 

 

(3,189

)

Cash Dividends Declared ($0.67 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,026

)

 

 

 

 

 

(27,026

)

Balance as of March 31, 2021

 

 

40,394,234

 

 

$

580

 

 

$

594,804

 

 

$

(41,787

)

 

$

1,844,057

 

 

$

(1,037,433

)

 

$

1,360,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2019

 

 

40,039,695

 

 

$

579

 

 

$

582,566

 

 

$

(31,112

)

 

$

1,761,415

 

 

$

(1,026,616

)

 

$

1,286,832

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,742

 

 

 

 

 

 

34,742

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

41,933

 

 

 

 

 

 

 

 

 

41,933

 

Cumulative Change in Accounting Principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,632

 

 

 

 

 

 

3,632

 

Share-Based Compensation

 

 

 

 

 

 

 

 

1,497

 

 

 

 

 

 

 

 

 

 

 

 

1,497

 

Common Stock Issued under Purchase and

   Equity Compensation Plans

 

 

154,091

 

 

 

 

 

 

329

 

 

 

 

 

 

653

 

 

 

2,779

 

 

 

3,761

 

Common Stock Repurchased

 

 

(197,276

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,633

)

 

 

(17,633

)

Cash Dividends Declared ($0.67 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,835

)

 

 

 

 

 

(26,835

)

Balance as of March 31, 2020

 

 

39,996,510

 

 

$

579

 

 

$

584,392

 

 

$

10,821

 

 

$

1,773,607

 

 

$

(1,041,470

)

 

$

1,327,929

 

(dollars in thousands)Common
Shares Outstanding

 Common Stock
 
Capital
Surplus

 
Accum.
Other
Compre-
hensive
Income
(Loss)

 Retained Earnings
 Treasury Stock
 Total
Balance as of December 31, 201642,635,978
 $576
 $551,628
 $(33,906) $1,415,440
 $(772,201) $1,161,537
Net Income
 
 
 
 141,719
 
 141,719
Other Comprehensive Income
 
 
 8,883
 
 
 8,883
Share-Based Compensation
 
 5,332
 
 
 
 5,332
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits
319,377
 
 1,570
 
 (383) 10,552
 11,739
Common Stock Repurchased(442,007) 
 
 
 
 (36,371) (36,371)
Cash Dividends Declared ($1.52 per share)
 
 
 
 (64,946) 
 (64,946)
Balance as of September 30, 201742,513,348
 $576
 $558,530
 $(25,023) $1,491,830
 $(798,020) $1,227,893
              
Balance as of December 31, 201543,282,153
 $575
 $542,041
 $(23,557) $1,316,260
 $(719,059) $1,116,260
Net Income
 
 
 
 137,948
 
 137,948
Other Comprehensive Income
 
 
 8,745
 
 
 8,745
Share-Based Compensation
 
 5,020
 
 
 
 5,020
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits
224,018
 1
 2,003
 
 (314) 6,224
 7,914
Common Stock Repurchased(772,658) 
 
 
 
 (51,365) (51,365)
Cash Dividends Declared ($1.41 per share)
 
 
 
 (60,663) 
 (60,663)
Balance as of September 30, 201642,733,513
 $576
 $549,064
 $(14,812) $1,393,231
 $(764,200) $1,163,859

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).


5


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Operating Activities

 

 

 

 

 

 

 

 

Net Income

 

$

59,949

 

 

$

34,742

 

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

 

 

 

Provision for Credit Losses

 

 

(14,300

)

 

 

33,600

 

Depreciation and Amortization

 

 

5,238

 

 

 

4,767

 

Amortization of Deferred Loan and Lease (Fees) Costs, Net

 

 

(2,486

)

 

 

462

 

Amortization and Accretion of Premiums/Discounts on Investment Securities, Net

 

 

8,878

 

 

 

5,164

 

Amortization of Operating Lease Right-of-Use Assets

 

 

2,839

 

 

 

3,114

 

Share-Based Compensation

 

 

2,780

 

 

 

1,497

 

Benefit Plan Contributions

 

 

(470

)

 

 

(403

)

Deferred Income Taxes

 

 

6,397

 

 

 

(6,942

)

Net Gains on Sales of Loans and Leases

 

 

(6,558

)

 

 

(1,956

)

Net Losses (Gains) on Sales of Investment Securities

 

 

1,203

 

 

 

970

 

Proceeds from Sales of Loans Held for Sale

 

 

171,763

 

 

 

129,913

 

Originations of Loans Held for Sale

 

 

(102,017

)

 

 

(110,415

)

Net Tax Benefits from Share-Based Compensation

 

 

331

 

 

 

524

 

Net Change in Other Assets and Other Liabilities

 

 

48,860

 

 

 

(99,892

)

Net Cash Provided by  (Used In) Operating Activities

 

 

182,407

 

 

 

(4,855

)

Investing Activities

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale:

 

 

 

 

 

 

 

 

Proceeds from Sales, Prepayments and Maturities

 

 

289,659

 

 

 

230,435

 

Purchases

 

 

(594,678

)

 

 

(238,997

)

Investment Securities Held-to-Maturity:

 

 

 

 

 

 

 

 

Proceeds from Prepayments and Maturities

 

 

325,969

 

 

 

236,134

 

Purchases

 

 

(533,839

)

 

 

(201,130

)

Net Change in Loans and Leases

 

 

(204,500

)

 

 

(364,878

)

Purchases of Premises and Equipment

 

 

(3,649

)

 

 

(12,607

)

Net Cash Used in Investing Activities

 

 

(721,038

)

 

 

(351,043

)

Financing Activities

 

 

 

 

 

 

 

 

Net Change in Deposits

 

 

1,345,030

 

 

 

270,879

 

Net Change in Short-Term Borrowings

 

 

(100

)

 

 

148,900

 

Repayments of Long-Term Debt

 

 

(22

)

 

 

(25,020

)

Proceeds from Issuance of Common Stock

 

 

2,704

 

 

 

3,658

 

Repurchase of Common Stock

 

 

(3,189

)

 

 

(17,633

)

Cash Dividends Paid

 

 

(27,026

)

 

 

(26,835

)

Net Cash Provided by Financing Activities

 

 

1,317,397

 

 

 

353,949

 

Net Change in Cash and Cash Equivalents

 

 

778,766

 

 

 

(1,949

)

Cash and Cash Equivalents at Beginning of Period

 

 

614,088

 

 

 

558,658

 

Cash and Cash Equivalents at End of Period

 

$

1,392,854

 

 

$

556,709

 

Supplemental Information

 

 

 

 

 

 

 

 

Cash Paid for Interest

 

$

9,204

 

 

$

19,088

 

Cash Paid for Income Taxes

 

 

2,771

 

 

 

3,459

 

 Nine Months Ended
 September 30,
(dollars in thousands)2017
 2016
Operating Activities 
  
Net Income$141,719
 $137,948
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: 
  
Provision for Credit Losses12,650
 1,500
Depreciation and Amortization9,832
 9,734
Amortization of Deferred Loan and Lease Fees(744) (1,089)
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net29,685
 33,234
Share-Based Compensation5,332
 5,020
Benefit Plan Contributions(11,098) (929)
Deferred Income Taxes3,871
 6,465
Net Gains on Sales of Loans and Leases(5,615) (8,061)
Net Gains on Sales of Investment Securities(11,047) (10,540)
Proceeds from Sales of Loans Held for Sale238,137
 152,185
Originations of Loans Held for Sale(231,464) (187,117)
Net Tax Benefits from Share-Based Compensation2,515
 
Excess Tax Benefits from Share-Based Compensation
 (916)
Net Change in Other Assets and Other Liabilities(37,405) (14,297)
Net Cash Provided by Operating Activities146,368
 123,137
    
Investing Activities 
  
Investment Securities Available-for-Sale: 
  
Proceeds from Prepayments and Maturities278,719
 288,928
Proceeds from Sales11,052
 10,766
Purchases(417,899) (248,839)
Investment Securities Held-to-Maturity: 
  
Proceeds from Prepayments and Maturities654,484
 545,133
Purchases(795,272) (394,547)
Net Change in Loans and Leases(722,352) (954,616)
Proceeds from Sales of Loans137,717
 118,089
Premises and Equipment, Net(21,489) (8,823)
Net Cash Used in Investing Activities(875,040) (643,909)
    
Financing Activities 
  
Net Change in Deposits727,920
 557,262
Net Change in Short-Term Borrowings(27,701) (74,891)
Proceeds from Long-Term Debt
 75,000
Repayments of Long-Term Debt
 (50,000)
Excess Tax Benefits from Share-Based Compensation
 916
Proceeds from Issuance of Common Stock11,679
 6,903
Repurchase of Common Stock(36,371) (51,365)
Cash Dividends Paid(64,946) (60,663)
Net Cash Provided by Financing Activities610,581
 403,162
    
Net Change in Cash and Cash Equivalents(118,091) (117,610)
Cash and Cash Equivalents at Beginning of Period879,607
 755,721
Cash and Cash Equivalents at End of Period$761,516
 $638,111
Supplemental Information 
  
Cash Paid for Interest$32,331
 $28,952
Cash Paid for Income Taxes49,957
 51,257
Non-Cash Investing Activities: 
  
Transfer from Loans to Foreclosed Real Estate2,559
 1,058
Transfers from Loans to Loans Held for Sale86,625
 140,439

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).


6


Table of Contents

Bank of Hawaii Corporation and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)


Note 1.  Summary of Significant Accounting Policies


Basis of Presentation


Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its subsidiaries (collectively, the “Company”) provide a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The majority of the Company’s operations consist of customary commercial and consumer banking services including, but not limited to, lending, leasing, deposit services, trust and investment activities, brokerage services, and trade financing.  The accompanying consolidated financial statements include the accounts of the Parent and its subsidiaries.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).


The consolidated financial statements in this report have not been audited by an independent registered public accounting firm, but, in the opinion of management, reflect all adjustments necessary for a fair presentation of the results for the interim periods.  All such adjustments are of a normal recurring nature.  Intercompany accounts and transactions have been eliminated in consolidation.  Certain prior period information has been reclassified to conform to the current period presentation.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the full fiscal year or for any future period.


The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. 


2020.

Use of Estimates in the Preparation of Financial Statements


The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.


Variable Interest Entities


Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value.  The primary beneficiary consolidates the variable interest entity (“VIE”).  The primary beneficiary is defined as the enterprise that has both (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance and (ii) the obligation to absorb losses or the right to receive benefits that could be significant to the VIE.


The Company hasparticipates in limited partnership interests in severalpartnerships or limited liability companies that sponsor low-income housing partnerships.projects.  These partnershipsentities provide funds for the construction and operation of apartment complexes that provide affordable housing to lower-income households.  If these developments successfully attract a specified percentage of residents falling in that lower-income range, state and/or federal income tax credits are made available to the partners.  The tax credits are generally recognized over 10 years.years for federal and 5 years for state.  In order to continue receiving the tax credits each year over the life of the partnership,entity, the low-income residency targets must be maintained.


Prior to January 1, 2015,

For pre-2015 investments, the Company utilized the effective yield method whereby the Company recognized tax credits generally over 10 years and amortized the initial cost of the investment to provide a constant effective yield over the period that tax credits are allocated to the Company.  OnBeginning January 1, 2015, new investments that meet the Company adopted ASU No. 2014-01, “Accounting for Investments in Qualified Affordable Housing Projects” prospectively for new investments. ASU No. 2014-01 permits reporting entities to make an accounting policy election to account for their investments in qualified affordable housing projects usingrequirements of the proportional amortization method if certain conditions are met. As permitted by ASU No. 2014-01, the Company elected to continue to utilize the effective yield method for investments made prior to January 1, 2015.


recognized based on this method.

7


Table of Contents

Unfunded commitments to fund these low-income housing partnershipsentities were $26.5$44.6 million and $16.2$53.0 million as of September 30, 2017March 31, 2021, and December 31, 2016,2020, respectively.  These unfunded commitments are unconditional and legally binding


and are recorded in other liabilities in the consolidated statements of condition.  See Note 5 6 Affordable Housing Projects Tax Credit Partnerships for more information.

The Company also has limited partnership interests in solar energy tax credit partnership investments.  These partnerships develop, build, own and operate solar renewable energy projects.  Over the course of these investments, the Company expects to receive federal and state tax credits, tax-related benefits, and excess cash available for distribution, if any.  The Company may be called to sell its interest in the limited partnerships through a call option once all investment tax credits have been recognized.  Tax benefits associated with these investments are generally recognized over six6 years.

These

Although these entities meet the definition of a VIE; however,VIE, the Company is not the primary beneficiary of the entities, as the general partner has both the power to direct the activities that most significantly impact the economic performance of the entities and the obligation to absorb losses or the right to receive benefits that could be significant to the entities.  While the partnership agreements allow the limited partners, through a majority vote, to remove the general partner, this right is not deemed to be substantive as the general partner can only be removed for cause.


The investments in these entities are initially recorded at cost, which approximates the maximum exposure to loss as a result of the Company’s involvement with these unconsolidated entities.  The balance of the Company’s investments in these entities was $83.3$138.4 million and $78.9$143.0 million as of September 30, 2017March 31, 2021, and December 31, 2016,2020, respectively, and is included in other assets in the consolidated statements of condition.


Correction

Allowance for Credit Losses - Loans and Leases (the “Allowance”)

The current expected credit loss (“CECL”) approach requires an estimate of the credit losses expected over the life of an Immaterial Errorexposure (or pool of exposures).  The estimate of expected credit losses is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts.  Historical loss experience is generally the starting point for estimating expected credit losses.  The Company then considers whether the historical loss experience should be adjusted for asset-specific risk characteristics or current conditions at the reporting date that did not exist over the historical period used.  The Company considers future economic conditions and portfolio performance as part of a reasonable and supportable forecast period.

Portfolio segment is defined as the level at which an entity develops and documents a systematic methodology to determine its allowance for credit losses.  The Company has designated 2 portfolio segments of loans and leases, commercial and consumer.   These portfolio segments are further disaggregated into classes, which represent loans and leases of similar type, risk characteristics, and methods for monitoring and assessing credit risk.  The commercial portfolio segment is disaggregated into four classes, commercial and industrial, commercial mortgage, construction, and lease financing.  The consumer portfolio segment is also disaggregated into four classes, residential mortgage, home equity, auto, and other (which is comprised of revolving credit, installment, and consumer lease financing arrangements).  Each commercial and consumer portfolio class is also segmented based on risk characteristics.

Commercial portfolio segment

The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method.  This method pools loans into groups (“cohorts”) sharing similar risk characteristics and tracks each cohort’s historical net charge-offs to calculate a historical loss rate.  The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment.

8


Table of Contents

The Company also considers qualitative adjustments to the Financial Statements


quantitative baseline.  For example, the Company considers the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used.  Relevant factors include, but are not limited to, concentrations of credit risk (geographic, large borrower, and industry), economic trends and conditions, changes in underwriting standards, experience and depth of lending staff, trends in delinquencies, and the level of criticized loans.

The Company also incorporates a reasonable and supportable (“R&S”) loss forecast period, which is currently one year, to account for the effect of forecasted economic conditions and other factors on the performance of the commercial portfolio, which could differ from historical loss experience.  The Company performs a quarterly asset quality review which includes a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration.  The asset quality review is reviewed by management and the results are used to consider a qualitative adjustment to the quantitative baseline.  After the one-year R&S loss forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan.

The Company establishes a specific reserve for individually evaluated loans which do not share similar risk characteristics with the loans included in the quantitative baseline.  These individually evaluated loans are removed from the pooling approach discussed above for the quantitative baseline, and include non-accrual loans, troubled debt restructurings (“TDRs”), and other loans as deemed appropriate by management.  In addition, the Company individually evaluates “reasonably expected” TDRs, which are identified by the Company as a commercial loan expected to be classified as a TDR within the next six months.  Management judgment is utilized to make this determination.

Consumer Portfolio Segment

The historical loss experience for the consumer portfolio segment is primarily determined duringusing a Vintage method.  This method measures historical loss behavior in the fourthform of a historical loss rate for homogenous loan pools that originate in the same period, known as a vintage.  The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment.  The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further (e.g., geography, lien position) depending on the product.

The Company also considers qualitative adjustments to the quantitative baseline.  For example, the Company considers the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used.  The environmental factors considered for the consumer portfolio are similar to the aforementioned factors considered for the commercial portfolio.

The Company also incorporates a one-year R&S loss forecast period to account for forecasted economic conditions and other factors on the performance of the consumer portfolio which could differ from historical loss experience.  The Company performs a quarterly asset quality review designed to estimate gross charge-offs and recoveries for the forecast period.  Management evaluates additional factors that may not be reflected in the net charge-off forecast to determine whether a qualitative adjustment is warranted.

As of the January 1, 2020, implementation date, and following the one-year R&S loss forecast period, the Company chose a reversion back to average historical loss rates using a straight line method based on forecasted and relatively benign economic conditions at the measurement date, with the exception of the home equity portfolio.  For the home equity portfolio, the Company elected to revert back to average historical loss rates using a straight line method over the halfway point of the average life of the portfolio.  The halfway point is used for the home equity portfolio given the longer average life length compared to the other consumer portfolios.

Since the first quarter of 20162020, the proceedsCompany has chosen an immediate reversion back to average historical loss rates following the one-year R&S loss forecast period.  The reversion method, however, does not reflect the potential for higher losses than pre-pandemic levels due to the impact of COVID-19 beyond the R&S loss forecast period, which the Company has addressed through other qualitative adjustments.

9


Table of Contents

The Company establishes a specific reserve for individually evaluated loans that do not share similar risk characteristics with the loans included in the quantitative baseline.  These individually evaluated loans include “reasonably expected” TDRs, identified by the Company as a consumer loan for which a borrower’s application of loan modification due to hardship has been approved by the Company.

See Note 4 Loans and Leases and the Allowance for Credit Losses for more information.

Allowance for Credit Losses - Held-to-Maturity (“HTM”) Debt Securities

The Company’s HTM debt securities are also required to utilize the CECL approach to estimate expected credit losses.  Substantially all of the Company’s HTM debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises.  These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss.  Therefore, the Company did not record an allowance for credit losses for these securities.

The Company also carries a limited portfolio of HTM municipal bonds.  As of March 31, 2021, the entire portfolio consisted of State of Hawaii bonds carrying a Moody’s rating of Aa2, with a portion of these bonds escrowed to maturity.  To estimate the expected credit losses, the Company utilized the probability of default (“PD”)/loss given default (“LGD”) methodology.  The PD, which represents the percentage likelihood that a bond will default over a given time period, is primarily based upon the bond’s current credit rating and maturity and computed using Moody’s rating transition matrix, which provides the probability of a rating migrating to default within a one-year period (adjustments are made for longer maturities).  The LGD, which represents the percentage of loss if a default occurs, is based on the median recovery rate for municipals according to Moody’s.  The Company’s exposure at default, represented by the carrying value of the municipal bond portfolio, is multiplied with the PD and the LGD to arrive at the expected credit loss.  Management may exercise discretion to make adjustments based on environmental factors.  As of March 31, 2021, the Company determined that the expected credit loss on its municipal bond portfolio was de minimis, and therefore, an allowance for credit losses was not recorded.  See Note 3 Investment Securities for more information.

Allowance for Credit Losses - Available-for-Sale (“AFS”) Debt Securities

The impairment model for available-for-sale (“AFS”) debt securities differs from the CECL approach utilized by HTM debt securities because AFS debt securities are measured at fair value rather than amortized cost.  Although ASU No. 2016-13 replaced the legacy other-than-temporary impairment (“OTTI”) model with a credit loss model, it retained the fundamental nature of the legacy OTTI model.  One notable change from the legacy OTTI model is when evaluating whether credit loss exists, an entity may no longer consider the length of time fair value has been less than amortized cost.  For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis.  If either criteria is met, the security’s amortized cost basis is written down to fair value through income.  For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors.  In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors.  If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security.  If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis.  Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.  Changes in the allowance for credit losses are recorded as a provision for (or reversal of) credit losses.  Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met.  As of March 31, 2021, the Company determined that the unrealized loss positions in AFS securities were not the result of credit losses, and therefore, an allowance for credit losses was not recorded.  See Note 3 Investment Securities for more information.

Accrued Interest Receivable (“AIR”)

Upon adoption of ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments” and its related amendments on January 1, 2020, the Company made the following elections regarding AIR:

Presenting AIR separately within another consolidated statements of condition line item.

10


Table of Contents

Excluding AIR that is included in the amortized cost of financing receivables from related disclosure requirements.

Continuing our policy to write off AIR by reversing interest income.  For commercial loans, the write off typically occurs upon becoming 90 days past due.  For consumer loans, the write off typically occurs upon becoming 120 days past due.  Historically, the Company has not experienced uncollectible AIR on its investment securities.  However, the Company would generally write off AIR by reversing interest income if the Company does not reasonably expect to receive payments.  Due to the timely manner in which AIR is written off, the amounts of such write offs are immaterial.

Not measuring an allowance for credit losses for AIR due to the Company’s policy of writing off uncollectible AIR in a timely manner, as described above.

The Company began offering loan modifications to assist borrowers negatively impacted by the COVID-19 national emergency.  In general, the Company does not classify such loans as nonperforming and continues to accrue and recognize interest income during the forbearance period.  For these loans, the Company evaluates the need to record an allowance for the related AIR as any amounts that may become uncollectible may not be considered written off in a timely manner.  As of March 31, 2021, and December 31, 2020, the Company recorded an AIR allowance of $2.4 million and $2.7 million, respectively.  The allowance was recorded as a contra-asset against AIR with the offset to provision for credit losses.  In addition, the Company elected to deduct the AIR from the AIR allowance (rather than reversing interest income) when the AIR is deemed uncollectible, which generally occurs when the related loan is placed on nonaccrual status or is charged-off. See the Operating, Accounting and Reporting Considerations related to COVID-19 section below for further discussion on COVID-19 loan modifications.

Collateral-Dependent Loans

A financial asset is considered collateral-dependent when the debtor is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral.  For all classes of loans and leases deemed collateral-dependent, the Company elected the practical expedient to estimate expected credit losses based on the collateral’s fair value less cost to sell.  In most cases, the Company records a partial charge-off to reduce the loan’s carrying value to the collateral’s fair value less cost to sell.  Substantially all of the collateral consists of various types of real estate including residential mortgage loans transferred from portfolioproperties; commercial properties such as retail centers, office buildings, and lodging; agriculture land; and vacant land.

Reserve for Unfunded Commitments (the “Unfunded Reserve”)

The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to heldextend credit and standby letters of credit.  However, a liability is not recognized for sale were incorrectly reported oncommitments unconditionally cancellable by the Company.  The Unfunded Reserve is recognized as a liability (other liabilities in the consolidated statements of cash flows. The consolidated statement of cash flows for the nine months ended September 30, 2016 was adjusted to decrease the originations of loans held for sale by $136.7 million, decrease the proceeds from sales of loans held for sale by $116.6 million, and decrease the net change in other assets and other liabilities by $0.1 million. The net result was a $20.1 million increasecondition), with adjustments to the net cash provided by operating activities. In addition, the net changereserve recognized in loans and leases was increased by $138.2 million, and a new line item, proceeds from sales of loans, was insertedprovision for $118.1 million, resultingcredit losses in a $20.1 million increase to net cash used in investing activities. Lastly, listed in the Supplemental Information section as a non-cash investing activity, transfers from loans to loans held for sale was decreased by $3.5 million. These corrections did not impact the consolidated statements of incomeincome.  The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws.  Future draws are based on historical averages of utilization rates (i.e., the likelihood of draws taken).  To estimate future draws on unfunded balances, current utilization rates are compared to historical utilization rates.  If current utilization rates are below historical utilization rates, the rate difference is applied to the committed balance to estimate the future draw.  Loss rates are estimated by utilizing the same loss rates calculated for the Allowance general reserves.  For the commercial portfolio, the historical loss rates were calculated utilizing the Cohort methodology, while the consumer portfolio utilized the Vintage methodology.

11


Table of Contents

Operating, Accounting and Reporting Considerations related to COVID-19

The COVID-19 pandemic has negatively impacted the global economy, including Hawaii and the Pacific Islands.  In response to this crisis, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was passed by Congress and signed into law on March 27, 2020.  The CARES Act, along with subsequent relief programs, provided substantial funding to fight the COVID-19 pandemic and stimulate the economy by supporting individuals and businesses through loans, grants, tax changes, and other types of relief.  Some of the provisions applicable to the Company include, but are not limited to:

Accounting for Loan Modifications – Section 4013 of the CARES Act provides that a financial institution may elect to suspend (1) the requirements under GAAP for certain loan modifications that would otherwise be categorized as a TDR and (2) any determination that such loan modifications would be considered a TDR, including the related impairment for accounting purposes.  See Note 4 Loans and Leases and the Allowance for Credit Losses for more information.

Paycheck Protection Program - The CARES Act established the Paycheck Protection Program (“PPP”), an expansion of the Small Business Administration’s (“SBA”) 7(a) loan program and the Economic Injury Disaster Loan Program (“EIDL”), administered directly by the SBA.  On December 27, 2020, the Consolidated Appropriations Act, 2021 (“CAA”) was signed into law.  The CAA provides several amendments to the PPP, including additional funding for first and second draws of PPP loans up to March 31, 2021.  On March 30, 2021, the PPP Extension Act of 2021 was signed into law, which extends the program to May 31, 2021.  The Company is a participant in the PPP.  See Note 4 Loans and Leases and the Allowance for Credit Losses for more information.

Also in response to the COVID-19 pandemic, the Board of Governors of the Federal Reserve System (“FRB”), the Federal Deposit Insurance Corporation (“FDIC”), the National Credit Union Administration (“NCUA”), the Office of the Comptroller of the Currency (“OCC”), and the Consumer Financial Protection Bureau (“CFPB”), in consultation with the state financial regulators (collectively, the “agencies”) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020).  Some of the provisions applicable to the Company include, but are not limited to:

Accounting for Loan Modifications - Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR.  The agencies confirmed with FASB staff that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs.  This includes short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment.  See Note 4 Loans and Leases and the Allowance for Credit Losses for more information.

Past Due Reporting - With regard to loans not otherwise reportable as past due, financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral.  A loan’s payment date is governed by the due date stipulated in the legal agreement.  If a financial institution agrees to a payment deferral, these loans would not be considered past due during the period of the deferral.

Nonaccrual Status and Charge-offs - During short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified.

12


Table of Contents

The Company began offering short-term loan modifications to assist borrowers during the COVID-19 pandemic.  These modifications generally involve principal and/or interest payment deferrals for up to six months.  These modifications generally meet the criteria of both Section 4013 of the CARES Act and the joint interagency statement, and therefore, the Company does not account for such loan modifications as TDRs.  As the COVID-19 pandemic persists in negatively impacting the economy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19.  Similar to the initial modifications granted, the additional round of loan modifications are granted specifically under Section 4013 of the CARES Act and generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans.  On August 3, 2020, the Federal Financial Institutions Examination Council on behalf of its members (collectively “the FFIEC members”) issued a joint statement on additional loan accommodations related to COVID-19.  The joint statement clarifies that for loan modifications in which Section 4013 is being applied, subsequent modifications could also be eligible under Section 4013.  To be eligible, each loan modification must be (1) related to the COVID-19 event; (2) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (3) executed between March 1, 2020, and the earlier of (A) 60 days after the date of termination of the National Emergency or (B) December 31, 2020.  The December 31, 2020 deadline was subsequently extended to January 1, 2022, by the CAA.  Substantially all of the Company’s additional round of loan modifications granted under Section 4013 of the CARES Act are in compliance with the aforementioned FFIEC requirements.  Accordingly, the Company does not account for such loan modifications as TDRs.

In April 2020, the FASB staff issued a Q&A document on accounting for lease concessions related to the effects of the COVID-19 pandemic.  The FASB staff noted that entities may elect to not evaluate whether certain concessions provided by lessors to mitigate the effects of COVID-19 on lessees are lease modifications.  This option is intended to reduce the operational challenges of individually assessing every COVID-19 related lease concession to determine whether it results in having to apply Topic 842 lease modification guidance. This election is available only for concessions related to the effects of the COVID-19 pandemic that do not result in a substantial increase in either the rights of the lessor or the consolidated statementsobligations of condition.the lessee.  For entities that choose this election, they may account for the concession as if no changes to the lease contract were made.  Under that accounting, a lessor would continue to recognize income.  The Company evaluatedhas elected to apply the effectrelief provided by the FASB not to evaluate individual contracts.  The Company also elected not to apply the lease modification framework for concessions granted.

The Company, as lessor, granted lease concessions on some of its sales-type finance leases for equipment and automobiles.  Equipment lease concessions primarily consist of interest-only payments for a six-month period.  Regular lease payments resume after the six-month period and the maturity date is extended by six months.  Automobile lease concessions primarily consist of six-month extension programs whereby lease payments currently due are deferred and shifted to the end of the incorrect presentationlease term.  Interest income continues to accrue during the deferral period.  As of March 31, 2021, the consolidated statementsCompany has not offered a material amount of cash flows, both qualitativelyconcessions.

The Company, as lessor, leases and quantitatively,subleases real property to lessee tenants under operating leases.  As of March 31, 2021, no material lease concessions have been granted to lessees.  The Company, as lessee, also leases real estate property for branch locations, ATM locations, and concluded it didoffice space.  As of March 31, 2021, the Company has not materially misstate the Company’s previously issued financial statements.


requested any lease concessions.

Accounting Standards Adopted in 2017


2021

In March 2016,December 2019, the FASB issued ASU No. 2016-09, 2019-12, Improvements to Employee Share-Based Payment Accounting.Simplifying the Accounting for Income Taxes.  This ASU includes provisions intendedsimplifies the accounting for income taxes by eliminating certain exceptions to simplify various aspectsthe guidance in ASC 740 related to how share-based payments are accountedthe approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and presentedthe recognition of deferred tax liabilities for outside basis differences.  The new guidance also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the financial statements. Sometax basis of the key provisionsgoodwill.  Finally, it clarifies that single-member limited liability companies and similar disregarded entities that are not subject to income tax are not required to recognize an allocation of this new ASU include: (1) companies will no longer record excess tax benefits and certain tax deficiencies in additional paid-in capital (“APIC”). Instead, they will record all excess tax benefits and tax deficiencies asconsolidated income tax expense or benefit in the income statement, and APIC pools will be eliminated. The guidance also eliminates the requirement that excess tax benefits be realized before companies can recognize them. In addition, the guidance requires companiestheir separate financial statements, but they could elect to present excess tax benefits as an operating activity on the statement of cash flows rather than as a financing activity; (2) increase the amount an employer can withhold to cover income taxes on awards and still qualify for the exception to liability classification for shares used to satisfy the employer’s statutory income tax withholding obligation. The new guidance will also require an employer to classify the cash paid to a tax authority when shares are withheld to satisfy its statutory income tax withholding obligation as a financing activity on its statement of cash flows (current guidance did not specify how these cash flows should be classified); and (3) permit companies to make an accounting policy election for the impact of forfeitures on the recognition of expense for share-based payment awards. Forfeitures can be estimated, as required today, or recognized when they occur.do so.  ASU No. 2016-092019-12 is effective for interim and annual reporting periods beginning after December 15, 2016. The Company adopted2020.  ASU No. 2016-09 on January 1, 2017 and elected to recognize forfeitures as they occur. As allowed by the ASU, the Company’s adoption was prospective; therefore, prior periods have not been adjusted. The adoption of ASU No. 2016-09 could result in increased volatility to reported income tax expense related to excess tax benefits and tax deficiencies for employee share-based transactions. However, the actual amounts recognized in income tax expense will be dependent on the amount of employee share-based transactions and the stock price at the time of vesting or exercise. For the first nine months of 2017, the adoption of ASU No. 2016-09 resulted in a decrease to the provision for income taxes primarily due to the tax benefit from the exercise of stock options and the vesting of restricted stock.


In May 2017, the FASB issued ASU No. 2017-09, “Stock Compensation, Scope of Modification Accounting.” This ASU clarifies when changes to the terms of conditions of a share-based payment award must be accounted for as modifications. Companies will apply the modification accounting guidance if the value, vesting conditions or classification of the award changes. The new guidance should reduce diversity in practice and result in fewer changes to the terms of an award being accounted for as modifications, as the guidance will allow companies to make certain non-substantive changes to awards without accounting for them as modifications. It does not change the accounting for modifications. ASU No. 2017-09 is effective for interim and annual reporting periods beginning after December 15, 2017; early adoption is permitted. The Company elected to early adopt ASU No. 2017-09 in 2017. ASU No. 2017-092019-12 did not have a material impact on the Company’s Consolidated Financial Statements.

Accounting Standards Pending Adoption

13


Table of Contents

In May 2014, the FASB and the International Accounting Standards Board (the “IASB”) jointly issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under GAAP and International Financial Reporting Standards (“IFRS”). Previous revenue recognition guidance in GAAP consisted of broad revenue recognition concepts together with numerous revenue requirements for particular industries or transactions, which sometimes resulted in different accounting for economically similar transactions. In contrast, IFRS provided limited revenue recognition guidance and, consequently, could be difficult to apply to complex transactions. Accordingly, the FASB and the IASB initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS that would: (1) remove inconsistencies and weaknesses in revenue requirements; (2) provide a more robust framework for addressing revenue issues; (3) improve comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets; (4) provide more useful information to users of financial statements through improved disclosure requirements; and (5) simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer. To meet those objectives,January 2021, the FASB issued ASU No. 2014-09, 2021-01, Revenue from Contracts with Customers.Reference Rate Reform (Topic 848): Scope. The standard’s core principle is  This ASU clarifies that a company will recognize revenue when it transfers promised goodsall derivative instruments affected by changes to the interest rates used for discounting, margining or servicescontract price alignment due to customersreference rate reform are in an amountthe scope of ASC 848.  Entities may apply certain optional expedients in ASC 848 to derivative instruments that reflects the consideration to which the company expectsdo not reference LIBOR or another rate expected to be entitled in exchangediscontinued as a result of reference rate reform if there is a change to the interest rate used for those goodsdiscounting, margining or services. In doing so, companies generally will be requiredcontract price alignment.  The ASU also clarifies other aspects of ASC 848 and provides new guidance on how to use more judgment and make more estimates than under current guidance. These may include identifying performance obligations inaddress the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The standard was initially effective for public entities for interim and annual reporting periods beginning after December 15, 2016; early adoption was not permitted. However, in August 2015, the FASB issued ASU No. 2015-14, “Revenue from Contracts with Customers - Deferraleffects of the Effective Date” which deferred the effective date by one year (i.e., to interim and annual reporting periods beginning after December 15, 2017). For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standardcash compensation adjustment that is applied to allprovided as part of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. In addition, the FASB has begun to issue targeted updates to clarify specific implementation issues of ASU 2014-09. These updates include ASU No. 2016-08, “Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” ASU No. 2016-10, “Identifying Performance Obligations and Licensing,” ASU No. 2016-12, “Narrow-Scope Improvements and Practical Expedients,” and ASU No. 2016-20 “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers.” Since the guidance does not apply to revenue associated with financial instruments, including loans and securities that are accounted for under other GAAP, the Company does not expect the new guidance to have a material impactabove change on revenue most closely associated with financial instruments, including interest income and expense. The Company is substantially complete with its overall assessment of revenue streams and reviewing of related contracts potentially affected by the ASU, including trust and asset management fees, deposit related fees, interchange fees, merchant income, and annuity and insurance commissions. The Company’s assessment suggests that adoption of this ASU should not materially change the method in which we currently recognize revenue for these revenue streams. The Company is also substantially complete with its evaluation of certain costs related to these revenue streams to determine whether such costs should be presented as expenses or contra-revenue (i.e., gross vs. net). In addition, the Company is evaluating the ASU’s expanded disclosure requirements. The Company plans to adopt ASU No. 2014-09 on January 1, 2018 utilizing the modified retrospective approach with a cumulative effect adjustment to opening retained earnings, if such adjustment is deemed to be material.


In January 2016, the FASB issued ASU No. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.” This ASU addresses certain aspects of recognition, measurement, presentation,hedge accounting.  ASU 2021-01 is intended to reduce diversity in practice related to accounting for (1) modifications to the terms of affected derivatives and disclosure of financial instruments by making targeted improvements(2) existing hedging relationships in which the affected derivatives are designated as hedging instruments.  ASU 2021-01 is effective upon issuance and generally can be applied through December 31, 2022, similar to GAAP as follows: (1) require equity investments (except those accounted for under the equity method of accounting or those that result in consolidationrest of the investee)relief provided under ASC 848.  Entities may elect to apply the guidance on contract modifications either (1) retrospectively as of any date from the beginning of any interim period that includes March 12, 2020 or (2) prospectively to new modifications from any date in an interim period that includes or is after January 7, 2021, up to the date that financial statements are available to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price

changes in orderly transactions for the identical or a similar investment of the same issuer; (2) simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value; (3) eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (4) eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (5) require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (6) require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity hasissued.  The Company elected to measureadopt the liability at fair value in accordance with the fair value option for financial instruments; (7) require separate presentationguidance on contract modifications retrospectively as of financial assetsOctober 1, 2020, and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (8) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU No. 2016-01 is effective for interim and annual reporting periods beginning after December 15, 2017. Although the Company hasit did not finalized its evaluation of the impact of adopting ASU No. 2016-01, adoption is not expected to have a material impact on the Company’s Consolidated Financial Statements.

In February 2016,  As the FASB issued ASU No. 2016-02, “Leases.” UnderCompany currently does not utilize hedge accounting, the new guidance lessees will be required to recognize theon hedge accounting is not applicable.

Note 2.  Cash and Cash Equivalents

The following for all leases (with the exception of short-term leases): 1)table provides a lease liability, which is the present value of a lessee’s obligation to make lease payments, and 2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Lessor accounting under the new guidance remains largely unchanged as it is substantially equivalent to existing guidance for sales-type leases, direct financing leases, and operating leases. Leveraged leases have been eliminated, although lessors can continue to account for existing leveraged leases using the current accounting guidance. Other limited changes were made to align lessor accounting with the lessee accounting model and the new revenue recognition standard. All entities will classify leases to determine how to recognize lease-related revenue and expense. Quantitative and qualitative disclosures will be required by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertaintyreconciliation of cash flows arising from leases. The intention is to require enough information to supplement the amounts recorded in the financial statements so that users can understand more about the nature of an entity’s leasing activities. ASU No. 2016-02 is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. All entities are required to use a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. They have the option to use certain relief; full retrospective application is prohibited. The Company has several lease agreements, such as branch locations, which are currently considered operating leases, and therefore, not recognized on the Company’s consolidated statements of condition. The Company expects the new guidance will require these lease agreements to now be recognized oncash equivalents reported within the consolidated statements of condition as a right-of-use asset and a corresponding lease liability. Therefore,that sum to the Company’s preliminary evaluation indicatestotal of the provisions of ASU No. 2016-02 are expected to impactsame such amounts shown in the Company’s consolidated statements of condition, along with our regulatory capital ratios. However, the Company continues to evaluate the extentcash flows:

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Interest-Bearing Deposits in Other Banks

 

$

4,506

 

 

$

1,646

 

Funds Sold

 

 

1,101,631

 

 

 

333,022

 

Cash and Due From Banks

 

 

286,717

 

 

 

279,420

 

Total Cash and Cash Equivalents

 

$

1,392,854

 

 

$

614,088

 

14


Table of potential impact the new guidance will have on the Company’s Consolidated Financial Statements. In addition, the Company is considering obtaining new software to aid in the transition to the new leasing guidance.


In June 2016, the FASB issued ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments.” This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income. In issuing the standard, the FASB is responding to criticism that today’s guidance delays recognition of credit losses. The standard will replace today’s “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to available-for-sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the credit losses will be recognized as allowances rather than reductions in the amortized cost of the securities. As a result, entities will recognize improvements to estimated credit losses immediately in earnings rather than as interest income over time, as they do today. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. In addition, entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU No. 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of







Contents

Note 2.3.  Investment Securities


The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of September 30, 2017March 31, 2021, and December 31, 20162020, were as follows:

(dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

165,355

 

 

$

408

 

 

$

(541

)

 

$

165,222

 

Debt Securities Issued by States and Political Subdivisions

 

 

23,544

 

 

 

785

 

 

 

(4

)

 

 

24,325

 

Debt Securities Issued by U.S. Government-Sponsored Enterprises

 

 

985

 

 

 

51

 

 

 

(1

)

 

 

1,035

 

Debt Securities Issued by Corporations

 

 

219,493

 

 

 

3,589

 

 

 

(967

)

 

 

222,115

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,564,690

 

 

 

28,489

 

 

 

(7,834

)

 

 

1,585,345

 

Residential - U.S. Government-Sponsored Enterprises

 

 

1,835,401

 

 

 

13,646

 

 

 

(41,118

)

 

 

1,807,929

 

Commercial - Government Agencies

 

 

213,467

 

 

 

6,007

 

 

 

(682

)

 

 

218,792

 

Total Mortgage-Backed Securities

 

 

3,613,558

 

 

 

48,142

 

 

 

(49,634

)

 

 

3,612,066

 

Total

 

$

4,022,935

 

 

$

52,975

 

 

$

(51,147

)

 

$

4,024,763

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

7,499

 

 

$

 

 

$

(166

)

 

$

7,333

 

Debt Securities Issued by States and Political Subdivisions

 

 

33,596

 

 

 

533

 

 

 

 

 

 

34,129

 

Debt Securities Issued by Corporations

 

 

11,287

 

 

 

209

 

 

 

 

 

 

11,496

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,209,218

 

 

 

26,398

 

 

 

(13,732

)

 

 

1,221,884

 

Residential - U.S. Government-Sponsored Enterprises

 

 

1,962,265

 

 

 

28,181

 

 

 

(25,499

)

 

 

1,964,947

 

Commercial - Government Agencies

 

 

240,495

 

 

 

1,613

 

 

 

(4,551

)

 

 

237,557

 

Total Mortgage-Backed Securities

 

 

3,411,978

 

 

 

56,192

 

 

 

(43,782

)

 

 

3,424,388

 

Total

 

$

3,464,360

 

 

$

56,934

 

 

$

(43,948

)

 

$

3,477,346

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

174,409

 

 

$

427

 

 

$

(591

)

 

$

174,245

 

Debt Securities Issued by States and Political Subdivisions

 

 

23,540

 

 

 

1,301

 

 

 

(1

)

 

 

24,840

 

Debt Securities Issued by U.S. Government-Sponsored Enterprises

 

 

985

 

 

 

77

 

 

 

0

 

 

 

1,062

 

Debt Securities Issued by Corporations

 

 

220,717

 

 

 

4,844

 

 

 

(956

)

 

 

224,605

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,561,603

 

 

 

33,657

 

 

 

(445

)

 

 

1,594,815

 

Residential - U.S. Government-Sponsored Enterprises

 

 

1,497,353

 

 

 

21,254

 

 

 

(324

)

 

 

1,518,283

 

Commercial - Government Agencies

 

 

243,029

 

 

 

10,868

 

 

 

(58

)

 

 

253,839

 

Total Mortgage-Backed Securities

 

 

3,301,985

 

 

 

65,779

 

 

 

(827

)

 

 

3,366,937

 

Total

 

$

3,721,636

 

 

$

72,428

 

 

$

(2,375

)

 

$

3,791,689

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

7,500

 

 

$

8

 

 

$

(8

)

 

$

7,500

 

Debt Securities Issued by States and Political Subdivisions

 

 

33,763

 

 

 

741

 

 

 

 

 

 

34,504

 

Debt Securities Issued by Corporations

 

 

12,031

 

 

 

251

 

 

 

 

 

 

12,282

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

917,459

 

 

 

30,580

 

 

 

(29

)

 

 

948,010

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,099,053

 

 

 

51,735

 

 

 

(291

)

 

 

2,150,497

 

Commercial - Government Agencies

 

 

192,921

 

 

 

3,179

 

 

 

(200

)

 

 

195,900

 

Total Mortgage-Backed Securities

 

 

3,209,433

 

 

 

85,494

 

 

 

(520

)

 

 

3,294,407

 

Total

 

$

3,262,727

 

 

$

86,494

 

 

$

(528

)

 

$

3,348,693

 


(dollars in thousands)Amortized Cost
 Gross
Unrealized Gains

 Gross
Unrealized Losses

 Fair Value
September 30, 2017 
  
  
  
Available-for-Sale: 
  
  
  
Debt Securities Issued by the U.S. Treasury and Government Agencies$446,205
 $3,952
 $(953) $449,204
Debt Securities Issued by States and Political Subdivisions624,203
 17,783
 (23) 641,963
Debt Securities Issued by Corporations268,013
 138
 (2,305) 265,846
Mortgage-Backed Securities: 
  
  
  
    Residential - Government Agencies247,418
 3,605
 (1,047) 249,976
    Residential - U.S. Government-Sponsored Enterprises646,013
 1,056
 (4,956) 642,113
    Commercial - Government Agencies76,260
 
 (2,694) 73,566
Total Mortgage-Backed Securities969,691
 4,661
 (8,697) 965,655
Total$2,308,112
 $26,534
 $(11,978) $2,322,668
Held-to-Maturity: 
  
  
  
Debt Securities Issued by the U.S. Treasury and Government Agencies$425,086
 $380
 $(735) $424,731
Debt Securities Issued by States and Political Subdivisions239,462
 14,283
 
 253,745
Debt Securities Issued by Corporations123,660
 478
 (1,156) 122,982
Mortgage-Backed Securities:       
    Residential - Government Agencies2,168,568
 14,781
 (21,313) 2,162,036
    Residential - U.S. Government-Sponsored Enterprises795,992
 1,637
 (6,918) 790,711
    Commercial - Government Agencies207,830
 1,972
 (3,051) 206,751
Total Mortgage-Backed Securities3,172,390
 18,390

(31,282)
3,159,498
Total$3,960,598
 $33,531
 $(33,173) $3,960,956
        
December 31, 2016 
  
  
  
Available-for-Sale: 
  
  
  
Debt Securities Issued by the U.S. Treasury and Government Agencies$407,478
 $2,531
 $(1,294) $408,715
Debt Securities Issued by States and Political Subdivisions662,231
 11,455
 (1,887) 671,799
Debt Securities Issued by Corporations273,044
 5
 (3,870) 269,179
Mortgage-Backed Securities:       
    Residential - Government Agencies240,412
 4,577
 (1,145) 243,844
    Residential - U.S. Government-Sponsored Enterprises511,234
 971
 (5,218) 506,987
    Commercial - Government Agencies89,544
 
 (4,027) 85,517
Total Mortgage-Backed Securities841,190
 5,548
 (10,390) 836,348
Total$2,183,943
 $19,539
 $(17,441) $2,186,041
Held-to-Maturity: 
  
  
  
Debt Securities Issued by the U.S. Treasury and Government Agencies$530,149
 $1,562
 $(771) $530,940
Debt Securities Issued by States and Political Subdivisions242,295
 9,991
 
 252,286
Debt Securities Issued by Corporations135,620
 416
 (1,528) 134,508
Mortgage-Backed Securities:       
    Residential - Government Agencies1,940,076
 20,567
 (23,861) 1,936,782
    Residential - U.S. Government-Sponsored Enterprises752,768
 798
 (10,919) 742,647
    Commercial - Government Agencies232,089
 940
 (2,665) 230,364
Total Mortgage-Backed Securities2,924,933
 22,305
 (37,445) 2,909,793
Total$3,832,997
 $34,274
 $(39,744) $3,827,527

The Company elected to exclude accrued interest receivable (“AIR”) from the amortized cost basis of debt securities disclosed throughout this footnote.  For available-for-sale (“AFS”) debt securities, AIR totaled $6.7 million and $6.6 million as of March 31, 2021, and December 31, 2020, respectively.  For held-to-maturity (“HTM”) debt securities, AIR totaled $7.1 million and $6.8 million as of March 31, 2021, and December 31, 2020, respectively.  AIR is included in the “accrued interest receivable” line item on the Company’s consolidated statements of condition.

15


Table of Contents

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of September 30, 2017.March 31, 2021.  Debt securities issued by government agencies (Small Business Administration securities) and mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

(dollars in thousands)

 

Amortized

Cost

 

 

Fair Value

 

Available-for-Sale:

 

 

 

 

 

 

 

 

Due in One Year or Less

 

$

52,007

 

 

$

51,965

 

Due After One Year Through Five Years

 

 

71,863

 

 

 

74,454

 

Due After Five Years Through Ten Years

 

 

121,056

 

 

 

121,972

 

 

 

 

244,926

 

 

 

248,391

 

Debt Securities Issued by Government Agencies

 

 

164,451

 

 

 

164,306

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,564,690

 

 

 

1,585,345

 

Residential - U.S. Government-Sponsored Enterprises

 

 

1,835,401

 

 

 

1,807,929

 

Commercial - Government Agencies

 

 

213,467

 

 

 

218,792

 

Total Mortgage-Backed Securities

 

 

3,613,558

 

 

 

3,612,066

 

Total

 

$

4,022,935

 

 

$

4,024,763

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

Due in One Year or Less

 

 

33,595

 

 

 

34,128

 

Due After One Year Through Five Years

 

 

18,787

 

 

 

18,830

 

 

 

 

52,382

 

 

 

52,958

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,209,218

 

 

 

1,221,884

 

Residential - U.S. Government-Sponsored Enterprises

 

 

1,962,265

 

 

 

1,964,947

 

Commercial - Government Agencies

 

 

240,495

 

 

 

237,557

 

Total Mortgage-Backed Securities

 

 

3,411,978

 

 

 

3,424,388

 

Total

 

$

3,464,360

 

 

$

3,477,346

 

(dollars in thousands)Amortized Cost
 Fair Value
Available-for-Sale: 
  
Due in One Year or Less$79,756
 $80,005
Due After One Year Through Five Years622,846
 628,796
Due After Five Years Through Ten Years164,664
 172,362
Due After Ten Years25,501
 27,186
 892,767
 908,349
    
Debt Securities Issued by Government Agencies445,654
 448,664
Mortgage-Backed Securities: 
  
    Residential - Government Agencies247,418
 249,976
    Residential - U.S. Government-Sponsored Enterprises646,013
 642,113
    Commercial - Government Agencies76,260
 73,566
Total Mortgage-Backed Securities969,691
 965,655
Total$2,308,112
 $2,322,668
    
Held-to-Maturity: 
  
Due in One Year or Less$240,105
 $239,988
Due After One Year Through Five Years255,274
 257,753
Due After Five Years Through Ten Years254,585
 262,701
Due After Ten Years38,244
 41,016
 788,208
 801,458
Mortgage-Backed Securities: 
  
    Residential - Government Agencies2,168,568
 2,162,036
    Residential - U.S. Government-Sponsored Enterprises795,992
 790,711
    Commercial - Government Agencies207,830
 206,751
Total Mortgage-Backed Securities3,172,390
 3,159,498
Total$3,960,598
 $3,960,956

Investment securities with carrying values of $2.7 billion and $2.4$3.6 billion as of September 30, 2017March 31, 2021, and December 31, 2016,2020, respectively, were pledged to secure deposits of governmental entities, and securities sold under agreements to repurchase.


repurchase, and FRB discount window borrowing.

The table below presents the gains and losses from the sales of investment securities for the three and nine months ended September 30, 2017March 31, 2021, and 2016.March 31, 2020:

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Gross Gains on Sales of Investment Securities

 

$

 

 

$

77

 

Gross Losses on Sales of Investment Securities

 

 

(1,203

)

 

 

(1,047

)

Net Gains (Losses) on Sales of Investment Securities

 

$

(1,203

)

 

$

(970

)

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Gross Gains on Sales of Investment Securities$
 $
 $12,467
 $11,180
Gross Losses on Sales of Investment Securities(566) (328) (1,420) (640)
Net Gains (Losses) on Sales of Investment Securities$(566) $(328) $11,047
 $10,540

The losses on sales of investment securities during the three and nine months ended September 30, 2017March 31, 2021, and 2016March 31, 2020, were due to fees paid to the counterparties of ourthe Company’s prior Visa Class B share sale transactions.


transactions, which are expensed as incurred.

16


Table of Contents

The following table summarizes the Company’s investmentAFS debt securities in an unrealized loss position segregatedfor which an allowance for credit losses has not been recorded, aggregated by continuousmajor security type and length of time in a continuous unrealized loss position:

 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

(dollars in thousands)

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

2,833

 

 

$

(10

)

 

$

96,248

 

 

$

(531

)

 

$

99,081

 

 

$

(541

)

Debt Securities Issued by States

   and Political Subdivisions

 

 

482

 

 

 

(3

)

 

 

25

 

 

 

(1

)

 

 

507

 

 

 

(4

)

Debt Securities Issued by U.S. Government-

   Sponsored Enterprises

 

 

49

 

 

 

(1

)

 

 

 

 

 

 

 

 

49

 

 

 

(1

)

Debt Securities Issued by Corporations

 

 

39,224

 

 

 

(776

)

 

 

74,809

 

 

 

(191

)

 

 

114,033

 

 

 

(967

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

354,059

 

 

 

(7,613

)

 

 

8,515

 

 

 

(221

)

 

 

362,574

 

 

 

(7,834

)

Residential - U.S. Government-Sponsored

   Enterprises

 

 

1,229,286

 

 

 

(41,118

)

 

 

 

 

 

 

 

 

1,229,286

 

 

 

(41,118

)

Commercial-Government Agencies

 

 

24,246

 

 

 

(682

)

 

 

 

 

 

 

 

 

24,246

 

 

 

(682

)

Total Mortgage-Backed Securities

 

 

1,607,591

 

 

 

(49,413

)

 

 

8,515

 

 

 

(221

)

 

 

1,616,106

 

 

 

(49,634

)

Total

 

$

1,650,179

 

 

$

(50,203

)

 

$

179,597

 

 

$

(944

)

 

$

1,829,776

 

 

$

(51,147

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

21,338

 

 

$

(42

)

 

$

87,070

 

 

$

(549

)

 

$

108,408

 

 

$

(591

)

Debt Securities Issued by States

   and Political Subdivisions

 

 

 

 

 

 

 

 

26

 

 

 

(1

)

 

 

26

 

 

 

(1

)

Debt Securities Issued by Corporations

 

 

65,000

 

 

 

(853

)

 

 

50,000

 

 

 

(103

)

 

 

115,000

 

 

 

(956

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

113,538

 

 

 

(222

)

 

 

28,063

 

 

 

(223

)

 

 

141,601

 

 

 

(445

)

Residential - U.S. Government-Sponsored Enterprises

 

 

94,002

 

 

 

(324

)

 

 

 

 

 

 

 

 

94,002

 

 

 

(324

)

Commercial - Government Agencies

 

 

25,075

 

 

 

(58

)

 

 

 

 

 

 

 

 

25,075

 

 

 

(58

)

Total Mortgage-Backed Securities

 

 

232,615

 

 

 

(604

)

 

 

28,063

 

 

 

(223

)

 

 

260,678

 

 

 

(827

)

Total

 

$

318,953

 

 

$

(1,499

)

 

$

165,159

 

 

$

(876

)

 

$

484,112

 

 

$

(2,375

)

1  The fair value and gross unrealized losses as of December 31, 2020 have been updated to properly reflect the length of time they were as follows:

 Less Than 12 Months 12 Months or Longer Total
(dollars in thousands)Fair Value
 Gross Unrealized Losses
 Fair Value
 Gross Unrealized Losses
 Fair Value
 Gross Unrealized Losses
September 30, 2017 
  
  
  
  
  
Available-for-Sale:           
Debt Securities Issued by the U.S. Treasury
   and Government Agencies
$77,995
 $(420) $152,914
 $(533) $230,909
 $(953)
Debt Securities Issued by States
   and Political Subdivisions
11,064
 (20) 746
 (3) 11,810
 (23)
Debt Securities Issued by Corporations22,995
 (8) 202,713
 (2,297) 225,708
 (2,305)
Mortgage-Backed Securities:        

 

    Residential - Government Agencies17,046
 (4) 12,048
 (1,043) 29,094
 (1,047)
    Residential - U.S. Government-Sponsored Enterprises389,869
 (3,512) 55,238
 (1,444) 445,107
 (4,956)
    Commercial - Government Agencies
 
 73,566
 (2,694) 73,566
 (2,694)
Total Mortgage-Backed Securities406,915
 (3,516) 140,852
 (5,181) 547,767
 (8,697)
Total$518,969
 $(3,964) $497,225
 $(8,014) $1,016,194
 $(11,978)
Held-to-Maturity:           
Debt Securities Issued by the U.S. Treasury
   and Government Agencies
$159,956
 $(238) $49,804
 $(497) $209,760
 $(735)
Debt Securities Issued by Corporations46,726
 (716) 14,589
 (440) 61,315
 (1,156)
Mortgage-Backed Securities:           
    Residential - Government Agencies897,044
 (6,532) 516,479
 (14,781) 1,413,523
 (21,313)
    Residential - U.S. Government-Sponsored Enterprises508,545
 (4,881) 59,202
 (2,037) 567,747
 (6,918)
    Commercial - Government Agencies32,799
 (573) 55,820
 (2,478) 88,619
 (3,051)
Total Mortgage-Backed Securities1,438,388
 (11,986) 631,501
 (19,296) 2,069,889
 (31,282)
Total$1,645,070
 $(12,940) $695,894
 $(20,233) $2,340,964
 $(33,173)
            
December 31, 2016 
  
  
  
  
  
Available-for-Sale:           
Debt Securities Issued by the U.S. Treasury
     and Government Agencies
$143,715
 $(562) $89,211
 $(732) $232,926
 $(1,294)
Debt Securities Issued by States
     and Political Subdivisions
211,188
 (1,873) 6,725
 (14) 217,913
 (1,887)
Debt Securities Issued by Corporations67,332
 (714) 196,838
 (3,156) 264,170
 (3,870)
Mortgage-Backed Securities:           
     Residential - Government Agencies38,355
 (89) 11,185
 (1,056) 49,540
 (1,145)
     Residential - U.S. Government-Sponsored Enterprises397,385
 (5,218) 
 
 397,385
 (5,218)
     Commercial - Government Agencies5,097
 (164) 80,420
 (3,863) 85,517
 (4,027)
Total Mortgage-Backed Securities440,837
 (5,471) 91,605
 (4,919) 532,442
 (10,390)
Total$863,072
 $(8,620) $384,379
 $(8,821) $1,247,451
 $(17,441)
Held-to-Maturity:           
Debt Securities Issued by the U.S. Treasury
and Government Agencies
$169,926
 $(771) $
 $
 $169,926
 $(771)
Debt Securities Issued by Corporations69,601
 (971) 15,933
 (557) 85,534
 (1,528)
Mortgage-Backed Securities:           
     Residential - Government Agencies835,227
 (15,313) 231,377
 (8,548) 1,066,604
 (23,861)
     Residential - U.S. Government-Sponsored Enterprises693,047
 (10,919) 
 
 693,047
 (10,919)
     Commercial - Government Agencies87,586
 (2,597) 18,653
 (68) 106,239
 (2,665)
Total Mortgage-Backed Securities1,615,860
 (28,829) 250,030
 (8,616) 1,865,890
 (37,445)
Total$1,855,387
 $(30,571) $265,963
 $(9,173) $2,121,350
 $(39,744)


in a continuous unrealized loss position.

The Company does not believe that the investmentAFS debt securities that were in an unrealized loss position as of September 30, 2017,March 31, 2021, which were comprised of 306155 individual securities, represent an other-than-temporarya credit loss impairment.  TotalThe gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.purchased.  As of September 30, 2017March 31, 2021, and December 31, 2016,2020, the gross unrealized losses reported for mortgage-backed securities were mostly related to investment securities issued by the Government National Mortgage Association.Ginnie Mae, Fannie Mae, and Freddie Mac.  The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.


17


Table of Contents

Substantially all of the Company’s HTM debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises.  These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss.  Therefore, the Company did not record an allowance for credit losses for these securities as of March 31, 2021.  

The Company also carries a limited portfolio of HTM municipal bonds.  As of March 31, 2021, the entire portfolio consisted of State of Hawaii bonds carrying a Moody’s rating of Aa2, with a portion of these bonds escrowed to maturity.  Utilizing the CECL approach, the Company determined that the expected credit loss on its municipal bond portfolio was de minimis, and therefore, an allowance for credit losses was not recorded as of March 31, 2021.

Interest income from taxable and non-taxable investment securities for the three and nine months ended September 30, 2017March 31, 2021, and 2016March 31, 2020, were as follows:

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Taxable

 

$

28,856

 

 

$

35,393

 

Non-Taxable

 

 

281

 

 

 

570

 

Total Interest Income from Investment Securities

 

$

29,137

 

 

$

35,963

 

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Taxable$27,441
 $24,558
 $79,949
 $76,112
Non-Taxable4,880
 5,070
 14,915
 15,410
Total Interest Income from Investment Securities$32,321
 $29,628
 $94,864
 $91,522

As of September 30, 2017, included in the Company’s investment securities portfolio were debt securities issued by political subdivisions within the State of Hawaii of $510.3 million, representing 57% of the total fair value of the Company’s municipal debt securities. Of the entire Hawaii municipal bond portfolio, 95% were credit-rated Aa2 or better by Moody’s while the remaining Hawaii municipal bonds were credit-rated A2 or better by at least one nationally recognized statistical rating organization. Of the Company’s total Hawaii municipal bond holdings, 78% were general obligation issuances. As of September 30, 2017, there were no other holdings of municipal debt securities that were issued by a single state or political subdivision which comprised more than 10% of the total fair value of the Company’s municipal debt securities.


As of September 30, 2017March 31, 2021, and December 31, 2016,2020, the carrying value of the Company’s Federal Home Loan Bank of Des Moines stock and Federal Reserve Bank stock was as follows:

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Federal Home Loan Bank Stock

 

$

12,000

 

 

$

12,000

 

Federal Reserve Bank Stock

 

 

21,401

 

 

 

21,340

 

Total

 

$

33,401

 

 

$

33,340

 

(dollars in thousands)September 30,
2017

 December 31,
2016

Federal Home Loan Bank Stock$20,000
 $20,000
Federal Reserve Bank Stock20,645
 20,063
Total$40,645
 $40,063

These securities can only be redeemed or sold at their par value and only to the respective issuing government-supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than recognizing temporary declines in value.


Visa Class B Restricted Shares


In 2008, the Company received Visa Class B restricted shares as part of Visa’s initial public offering.  These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A common shares.  This conversion will not occur until the settlement of certain litigation which iswill be indemnified by Visa members, including the Company.  Visa funded an escrow account from its initial public offering to settle these litigation claims.  Should this escrow account be insufficient to cover these litigation claims, Visa is entitled to fund additional amounts to the escrow account by reducing each member bank’s Class B conversion ratio to unrestricted Class A shares.  As of September 30, 2017,March 31, 2021, the conversion ratio was 1.6483.


1.6228.  See Note 12 Derivative Financial Instruments for more information.

During the firstsecond quarter of 2017,2020, the Company sold its remaining 80,214 Visa Class B Shares and recorded a $12.5$14.2 million gain on sale.  As a result of this sale, the sale of 90,000Company 0 longer owns any Visa Class B shares. Concurrent with every sale

18


Table of Visa Class B shares, the Company has entered into an agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio. Based on the existing transfer restriction and the uncertainty of the outcome of the Visa litigation mentioned above, the remaining 90,914 Class B shares (149,854 Class A equivalents) that the Company owns as of September 30, 2017 are carried at a zero cost basis.



Contents

Note 3.4.    Loans and Leases and the Allowance for Loan and LeaseCredit Losses


Loans and Leases


The Company’s loan and lease portfolio was comprised of the following as of September 30, 2017March 31, 2021, and December 31, 2016:2020:

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

2,013,981

 

 

$

1,875,293

 

Commercial Mortgage

 

 

2,859,246

 

 

 

2,854,829

 

Construction

 

 

281,164

 

 

 

259,798

 

Lease Financing

 

 

104,980

 

 

 

110,766

 

Total Commercial

 

 

5,259,371

 

 

 

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,216,976

 

 

 

4,130,513

 

Home Equity

 

 

1,577,500

 

 

 

1,604,538

 

Automobile

 

 

710,407

 

 

 

708,800

 

Other 1

 

 

376,449

 

 

 

395,483

 

Total Consumer

 

 

6,881,332

 

 

 

6,839,334

 

Total Loans and Leases

 

$

12,140,703

 

 

$

11,940,020

 


(dollars in thousands)September 30,
2017

 December 31,
2016

Commercial 
  
Commercial and Industrial$1,252,238
 $1,249,791
Commercial Mortgage2,050,998
 1,889,551
Construction232,487
 270,018
Lease Financing204,240
 208,332
Total Commercial3,739,963
 3,617,692
Consumer 
  
Residential Mortgage3,366,634
 3,163,073
Home Equity1,528,353
 1,334,163
Automobile506,102
 454,333
Other 1
432,904
 380,524
Total Consumer5,833,993
 5,332,093
Total Loans and Leases$9,573,956
 $8,949,785

1

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

The majority of the Company’s lending activity is with customers located in the State of Hawaii.  A substantial portion of the Company’s real estate loans are secured by real estate in Hawaii.


Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income were $1.4$2.1 million and $3.6$3.2 million for the three months ended September 30, 2017March 31, 2021, and 2016,March 31, 2020, respectively.

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote.  As of March 31, 2021, and December 31, 2020, AIR for loans totaled $34.1 million and $35.9 million, respectively, and $4.6is included in the “accrued interest receivable” line item on the Company’s consolidated statements of condition.

As previously mentioned in Note 1 Summary of Significant Accounting Policies, the CARES Act established the PPP, administered directly by the SBA.  The PPP provides loans to small businesses who were affected by economic conditions as a result of COVID-19 to provide cash-flow assistance to employers who maintain their eligible costs during the COVID-19 emergency.  PPP loans carry an interest rate of 1 percent, and a maturity of two or five years.  These loans are fully guaranteed by the SBA and may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible costs over a period of up to 24 weeks after the loan is made as long as certain conditions are met regarding employee retention and compensation levels.  PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company.  The SBA pays the Company fees for processing PPP loans. These processing fees are accounted for as loan origination fees and recognized over the contractual loan term as a yield adjustment on the loans.  PPP loans are included in the Commercial and Industrial loan class. As of March 31, 2021, and December 31, 2020, PPP loans totaled $744.8 million (6,911 loans) and $9.8$528.1 million for the nine months ended September 30, 2017 and 2016,(4,435 loans), respectively.


19


Table of Contents

Allowance for Loan and LeaseCredit Losses (the “Allowance”)


The following presents by portfolio segment, the activity in the Allowance for the three and nine months ended September 30, 2017March 31, 2021, and 2016.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of September 30, 2017 and 2016.March 31, 2020.

(dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period (December 31, 2020)

 

$

84,847

 

 

$

131,405

 

 

$

216,252

 

Loans and Leases Charged-Off

 

 

(248

)

 

 

(6,043

)

 

 

(6,291

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

112

 

 

 

3,263

 

 

 

3,375

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(136

)

 

 

(2,780

)

 

 

(2,916

)

Provision for Credit Losses

 

 

(1,900

)

 

 

(13,093

)

 

 

(14,993

)

Balance at End of Period

 

$

82,811

 

 

$

115,532

 

 

$

198,343

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period (December 31, 2020)

 

$

73,801

 

 

$

36,226

 

 

$

110,027

 

CECL Adoption (Day 1) Impact

 

 

(18,789

)

 

 

17,052

 

 

 

(1,737

)

Balance at Beginning of Period (January 1, 2020)

 

 

55,012

 

 

 

53,278

 

 

 

108,290

 

Loans and Leases Charged-Off

 

 

(693

)

 

 

(6,484

)

 

 

(7,177

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

329

 

 

 

3,108

 

 

 

3,437

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(364

)

 

 

(3,376

)

 

 

(3,740

)

Provision for Credit Losses

 

 

13,339

 

 

 

20,261

 

 

 

33,600

 

Balance at End of Period

 

$

67,987

 

 

$

70,163

 

 

$

138,150

 


(dollars in thousands)Commercial
 Consumer
 Total
Three Months Ended September 30, 2017 
  
  
Allowance for Loan and Lease Losses: 
  
  
Balance at Beginning of Period$66,182
 $40,171
 $106,353
Loans and Leases Charged-Off(611) (5,607) (6,218)
Recoveries on Loans and Leases Previously Charged-Off598
 2,148
 2,746
Net Loans and Leases Recovered (Charged-Off)(13) (3,459) (3,472)
Provision for Credit Losses295
 3,705
 4,000
Balance at End of Period$66,464
 $40,417
 $106,881
Nine Months Ended September 30, 2017 
  
  
Allowance for Loan and Lease Losses: 
  
  
Balance at Beginning of Period$65,680
 $38,593
 $104,273
Loans and Leases Charged-Off(909) (16,500) (17,409)
Recoveries on Loans and Leases Previously Charged-Off1,200
 6,167
 7,367
Net Loans and Leases Recovered (Charged-Off)291
 (10,333) (10,042)
Provision for Credit Losses493
 12,157
 12,650
Balance at End of Period$66,464
 $40,417
 $106,881
As of September 30, 2017 
  
  
Allowance for Loan and Lease Losses: 
  
  
Individually Evaluated for Impairment$136
 $3,762
 $3,898
Collectively Evaluated for Impairment66,328
 36,655
 102,983
Total$66,464
 $40,417
 $106,881
Recorded Investment in Loans and Leases: 
  
  
Individually Evaluated for Impairment$21,738
 $39,385
 $61,123
Collectively Evaluated for Impairment3,718,225
 5,794,608
 9,512,833
Total$3,739,963
 $5,833,993
 $9,573,956
      
Three Months Ended September 30, 2016 
  
  
Allowance for Loan and Lease Losses: 
  
  
Balance at Beginning of Period$62,029
 $41,903
 $103,932
Loans and Leases Charged-Off(209) (4,707) (4,916)
Recoveries on Loans and Leases Previously Charged-Off296
 2,221
 2,517
Net Loans and Leases Recovered (Charged-Off)87
 (2,486) (2,399)
Provision for Credit Losses442
 2,058
 2,500
Balance at End of Period$62,558
 $41,475
 $104,033
Nine Months Ended September 30, 2016 
  
  
Allowance for Loan and Lease Losses: 
  
  
Balance at Beginning of Period$60,714
 $42,166
 $102,880
Loans and Leases Charged-Off(670) (12,888) (13,558)
Recoveries on Loans and Leases Previously Charged-Off7,619
 5,592
 13,211
Net Loans and Leases Recovered (Charged-Off)6,949
 (7,296) (347)
Provision for Credit Losses(5,105) 6,605
 1,500
Balance at End of Period$62,558
 $41,475
 $104,033
As of September 30, 2016 
  
  
Allowance for Loan and Lease Losses: 
  
  
Individually Evaluated for Impairment$11
 $3,436
 $3,447
Collectively Evaluated for Impairment62,547
 38,039
 100,586
Total$62,558
 $41,475
 $104,033
Recorded Investment in Loans and Leases: 
  
  
Individually Evaluated for Impairment$21,793
 $38,450
 $60,243
Collectively Evaluated for Impairment3,467,761
 5,166,093
 8,633,854
Total$3,489,554
 $5,204,543
 $8,694,097

Credit Quality Indicators


The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.


20


Table of Contents

The following are the definitions of the Company’s credit quality indicators:


Pass:

Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement.  Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.Pass.


Special Mention:

Loans and leases in theall classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention.  If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease.  Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.Special Mention.  The Special Mention credit quality indicator is not used for the consumer portfolio segment.


Classified:

Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest.  Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered passPass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less.  Home equity loans that are past due 90 days or more as to principal or interest may be considered passPass if the Company is in the process of collection, the first mortgage is with the Company and the current combined loan-to-value ratio is 60% or less.  Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classifiedClassified for a period of generally up to six months following a loan modification.  Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classifiedClassified status.  Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classifiedClassified loans and leases are not corrected in a timely manner.



The Company’s credit quality indicators

21


Table of Contents

For pass rated credits, risk ratings are periodically updatedcertified at a minimum annually.  For special mention or classified credits, risk ratings are reviewed for appropriateness on an ongoing basis, monthly, or at a case-by-case basis.minimum, quarterly.  The following presents by class and by credit quality indicator, loan class, and year of origination, the recorded investment inamortized cost basis of the Company’s loans and leases as of September 30, 2017 and DecemberMarch 31, 2016.2021.

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

YTD

March 31,

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

338,648

 

 

$

868,969

 

 

$

116,796

 

 

$

116,999

 

 

$

42,553

 

 

$

106,466

 

 

$

295,977

 

 

$

720

 

 

$

1,887,128

 

Special Mention

 

 

88

 

 

 

32,548

 

 

 

2,040

 

 

 

0

 

 

 

0

 

 

 

364

 

 

 

27,586

 

 

 

40

 

 

 

62,666

 

Classified

 

 

270

 

 

 

8,477

 

 

 

107

 

 

 

13,656

 

 

 

711

 

 

 

18,864

 

 

 

22,011

 

 

 

91

 

 

 

64,187

 

Total Commercial and

   Industrial

 

$

339,006

 

 

$

909,994

 

 

$

118,943

 

 

$

130,655

 

 

$

43,264

 

 

$

125,694

 

 

$

345,574

 

 

$

851

 

 

$

2,013,981

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

150,533

 

 

$

830,847

 

 

$

409,973

 

 

$

340,907

 

 

$

224,916

 

 

$

651,705

 

 

$

73,919

 

 

$

0

 

 

$

2,682,800

 

Special Mention

 

 

2,101

 

 

 

87,109

 

 

 

28,340

 

 

 

3,073

 

 

 

7,100

 

 

 

18,364

 

 

 

0

 

 

 

0

 

 

 

146,087

 

Classified

 

 

858

 

 

 

15,883

 

 

 

651

 

 

 

0

 

 

 

272

 

 

 

12,695

 

 

 

0

 

 

 

0

 

 

 

30,359

 

Total Commercial

   Mortgage

 

$

153,492

 

 

$

933,839

 

 

$

438,964

 

 

$

343,980

 

 

$

232,288

 

 

$

682,764

 

 

$

73,919

 

 

$

0

 

 

$

2,859,246

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

44,556

 

 

$

106,654

 

 

$

89,590

 

 

$

11,272

 

 

$

894

 

 

$

0

 

 

$

28,198

 

 

$

0

 

 

$

281,164

 

Total Construction

 

$

44,556

 

 

$

106,654

 

 

$

89,590

 

 

$

11,272

 

 

$

894

 

 

$

0

 

 

$

28,198

 

 

$

0

 

 

$

281,164

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,324

 

 

$

19,212

 

 

$

19,450

 

 

$

12,764

 

 

$

3,441

 

 

$

44,528

 

 

$

0

 

 

$

0

 

 

$

103,719

 

Special Mention

 

 

0

 

 

 

31

 

 

 

47

 

 

 

92

 

 

 

36

 

 

 

78

 

 

 

0

 

 

 

0

 

 

 

284

 

Classified

 

 

0

 

 

 

0

 

 

 

16

 

 

 

961

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

977

 

Total Lease

Financing

 

$

4,324

 

 

$

19,243

 

 

$

19,513

 

 

$

13,817

 

 

$

3,477

 

 

$

44,606

 

 

$

0

 

 

$

0

 

 

$

104,980

 

Total Commercial

 

$

541,378

 

 

$

1,969,730

 

 

$

667,010

 

 

$

499,724

 

 

$

279,923

 

 

$

853,064

 

 

$

447,691

 

 

$

851

 

 

$

5,259,371

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

461,424

 

 

$

1,258,849

 

 

$

507,084

 

 

$

259,764

 

 

$

401,540

 

 

$

1,325,854

 

 

$

0

 

 

$

0

 

 

$

4,214,515

 

Classified

 

 

0

 

 

 

0

 

 

 

294

 

 

 

403

 

 

 

913

 

 

 

851

 

 

 

0

 

 

 

0

 

 

 

2,461

 

Total Residential

   Mortgage

 

$

461,424

 

 

$

1,258,849

 

 

$

507,378

 

 

$

260,167

 

 

$

402,453

 

 

$

1,326,705

 

 

$

0

 

 

$

0

 

 

$

4,216,976

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

4,233

 

 

$

1,531,403

 

 

$

35,016

 

 

$

1,570,652

 

Classified

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

74

 

 

 

5,640

 

 

 

1,134

 

 

 

6,848

 

Total Home Equity

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

4,307

 

 

$

1,537,043

 

 

$

36,150

 

 

$

1,577,500

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

78,416

 

 

$

198,814

 

 

$

194,351

 

 

$

140,735

 

 

$

58,966

 

 

$

38,521

 

 

$

0

 

 

$

0

 

 

$

709,803

 

Classified

 

 

0

 

 

 

142

 

 

 

128

 

 

 

112

 

 

 

122

 

 

 

100

 

 

 

0

 

 

 

0

 

 

 

604

 

Total Automobile

 

$

78,416

 

 

$

198,956

 

 

$

194,479

 

 

$

140,847

 

 

$

59,088

 

 

$

38,621

 

 

$

0

 

 

$

0

 

 

$

710,407

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

23,146

 

 

$

65,620

 

 

$

132,730

 

 

$

81,022

 

 

$

32,567

 

 

$

9,534

 

 

$

29,581

 

 

$

1,421

 

 

$

375,621

 

Classified

 

 

0

 

 

 

149

 

 

 

294

 

 

 

218

 

 

 

72

 

 

 

30

 

 

 

60

 

 

 

5

 

 

 

828

 

Total Other

 

$

23,146

 

 

$

65,769

 

 

$

133,024

 

 

$

81,240

 

 

$

32,639

 

 

$

9,564

 

 

$

29,641

 

 

$

1,426

 

 

$

376,449

 

Total Consumer

 

$

562,986

 

 

$

1,523,574

 

 

$

834,881

 

 

$

482,254

 

 

$

494,180

 

 

$

1,379,197

 

 

$

1,566,684

 

 

$

37,576

 

 

$

6,881,332

 

Total Loans and Leases

 

$

1,104,364

 

 

$

3,493,304

 

 

$

1,501,891

 

 

$

981,978

 

 

$

774,103

 

 

$

2,232,261

 

 

$

2,014,375

 

 

$

38,427

 

 

$

12,140,703

 

 September 30, 2017
(dollars in thousands)
Commercial
and Industrial

 
Commercial
Mortgage

 Construction
 
Lease
Financing

 
Total
Commercial

Pass$1,206,294
 $1,997,523
 $231,033
 $203,806
 $3,638,656
Special Mention18,593
 30,744
 13
 
 49,350
Classified27,351
 22,731
 1,441
 434
 51,957
Total$1,252,238
 $2,050,998
 $232,487
 $204,240
 $3,739,963
          
(dollars in thousands)
Residential
Mortgage

 
Home
Equity

 Automobile
 
Other 1

 
Total
Consumer

Pass$3,357,447
 $1,521,919
 $505,296
 $432,211
 $5,816,873
Special Mention
 1,764
 
 
 1,764
Classified9,187
 4,670
 806
 693
 15,356
Total$3,366,634
 $1,528,353
 $506,102
 $432,904
 $5,833,993
Total Recorded Investment in Loans and Leases  
  
  
 $9,573,956
 December 31, 2016
(dollars in thousands)
Commercial
and Industrial

 
Commercial
Mortgage

 Construction
 
Lease
Financing

 
Total
Commercial

Pass$1,203,025
 $1,792,119
 $264,287
 $207,386
 $3,466,817
Special Mention20,253
 66,734
 4,218
 5
 91,210
Classified26,513
 30,698
 1,513
 941
 59,665
Total$1,249,791
 $1,889,551
 $270,018
 $208,332
 $3,617,692
          
(dollars in thousands)
Residential
Mortgage

 
Home
Equity

 Automobile
 
Other 1

 
Total
Consumer

Pass$3,149,294
 $1,327,676
 $453,439
 $379,793
 $5,310,202
Special Mention
 2,964
 
 
 2,964
Classified13,779
 3,523
 894
 731
 18,927
Total$3,163,073
 $1,334,163
 $454,333
 $380,524
 $5,332,093
Total Recorded Investment in Loans and Leases  
  
  
 $8,949,785

1

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

For the three months ended March 31, 2021, and March 31, 2020, $0.9 million and $0.6 million revolving loans, respectively, were converted to term loans.

22


Table of Contents

The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of December 31, 2020.


 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

944,463

 

 

$

149,024

 

 

$

149,468

 

 

$

49,385

 

 

$

52,354

 

 

$

68,269

 

 

$

342,339

 

 

$

847

 

 

$

1,756,149

 

Special Mention

 

 

11,702

 

 

 

42

 

 

 

0

 

 

 

0

 

 

 

110

 

 

 

95

 

 

 

32,319

 

 

 

52

 

 

 

44,320

 

Classified

 

 

32,208

 

 

 

1,734

 

 

 

2,266

 

 

 

777

 

 

 

19

 

 

 

19,166

 

 

 

18,529

 

 

 

125

 

 

 

74,824

 

Total Commercial and

   Industrial

 

$

988,373

 

 

$

150,800

 

 

$

151,734

 

 

$

50,162

 

 

$

52,483

 

 

$

87,530

 

 

$

393,187

 

 

$

1,024

 

 

$

1,875,293

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

847,676

 

 

$

458,472

 

 

$

350,363

 

 

$

245,157

 

 

$

267,860

 

 

$

425,157

 

 

$

76,869

 

 

$

0

 

 

$

2,671,554

 

Special Mention

 

 

66,523

 

 

 

28,418

 

 

 

291

 

 

 

7,117

 

 

 

8,665

 

 

 

5,035

 

 

 

0

 

 

 

0

 

 

 

116,049

 

Classified

 

 

49,640

 

 

 

655

 

 

 

2,783

 

 

 

274

 

 

 

4,742

 

 

 

9,132

 

 

 

0

 

 

 

0

 

 

 

67,226

 

Total Commercial

   Mortgage

 

$

963,839

 

 

$

487,545

 

 

$

353,437

 

 

$

252,548

 

 

$

281,267

 

 

$

439,324

 

 

$

76,869

 

 

$

0

 

 

$

2,854,829

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

106,508

 

 

$

105,731

 

 

$

11,275

 

 

$

8,133

 

 

$

0

 

 

$

0

 

 

$

28,151

 

 

$

0

 

 

$

259,798

 

Total Construction

 

$

106,508

 

 

$

105,731

 

 

$

11,275

 

 

$

8,133

 

 

$

0

 

 

$

0

 

 

$

28,151

 

 

$

0

 

 

$

259,798

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,906

 

 

$

20,132

 

 

$

13,785

 

 

$

4,202

 

 

$

9,657

 

 

$

41,755

 

 

$

0

 

 

$

0

 

 

$

109,437

 

Classified

 

 

33

 

 

 

67

 

 

 

1,092

 

 

 

42

 

 

 

95

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,329

 

Total Lease

Financing

 

$

19,939

 

 

$

20,199

 

 

$

14,877

 

 

$

4,244

 

 

$

9,752

 

 

$

41,755

 

 

$

0

 

 

$

0

 

 

$

110,766

 

Total Commercial

 

$

2,078,659

 

 

$

764,275

 

 

$

531,323

 

 

$

315,087

 

 

$

343,502

 

 

$

568,609

 

 

$

498,207

 

 

$

1,024

 

 

$

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,300,831

 

 

$

576,452

 

 

$

295,522

 

 

$

454,165

 

 

$

545,798

 

 

$

954,120

 

 

$

0

 

 

$

0

 

 

$

4,126,888

 

Classified

 

 

0

 

 

 

294

 

 

 

0

 

 

 

1,032

 

 

 

0

 

 

 

2,299

 

 

 

0

 

 

 

0

 

 

 

3,625

 

Total Residential

   Mortgage

 

$

1,300,831

 

 

$

576,746

 

 

$

295,522

 

 

$

455,197

 

 

$

545,798

 

 

$

956,419

 

 

$

0

 

 

$

0

 

 

$

4,130,513

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

4,449

 

 

$

1,556,671

 

 

$

37,559

 

 

$

1,598,679

 

Classified

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

88

 

 

 

4,693

 

 

 

1,078

 

 

 

5,859

 

Total Home Equity

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

4,537

 

 

$

1,561,364

 

 

$

38,637

 

 

$

1,604,538

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

219,218

 

 

$

213,914

 

 

$

158,216

 

 

$

68,776

 

 

$

33,899

 

 

$

13,850

 

 

$

0

 

 

$

0

 

 

$

707,873

 

Classified

 

 

101

 

 

 

245

 

 

 

171

 

 

 

113

 

 

 

161

 

 

 

136

 

 

 

0

 

 

 

0

 

 

 

927

 

Total Automobile

 

$

219,319

 

 

$

214,159

 

 

$

158,387

 

 

$

68,889

 

 

$

34,060

 

 

$

13,986

 

 

$

0

 

 

$

0

 

 

$

708,800

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

71,042

 

 

$

145,549

 

 

$

92,993

 

 

$

39,770

 

 

$

9,225

 

 

$

2,189

 

 

$

32,070

 

 

$

1,485

 

 

$

394,323

 

Classified

 

 

51

 

 

 

419

 

 

 

375

 

 

 

167

 

 

 

42

 

 

 

21

 

 

 

85

 

 

 

0

 

 

 

1,160

 

Total Other

 

$

71,093

 

 

$

145,968

 

 

$

93,368

 

 

$

39,937

 

 

$

9,267

 

 

$

2,210

 

 

$

32,155

 

 

$

1,485

 

 

$

395,483

 

Total Consumer

 

$

1,591,243

 

 

$

936,873

 

 

$

547,277

 

 

$

564,023

 

 

$

589,125

 

 

$

977,152

 

 

$

1,593,519

 

 

$

40,122

 

 

$

6,839,334

 

Total Loans and Leases

 

$

3,669,902

 

 

$

1,701,148

 

 

$

1,078,600

 

 

$

879,110

 

 

$

932,627

 

 

$

1,545,761

 

 

$

2,091,726

 

 

$

41,146

 

 

$

11,940,020

 

1

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

23


Table of Contents

Aging Analysis


Loans and leases are considered to be past due once becoming 30 days delinquent.  For the consumer portfolio, this generally represents two missed monthly payments.  The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of September 30, 2017March 31, 2021, and December 31, 2016.2020.

(dollars in thousands)

 

30 - 59

Days

Past Due

 

 

60 - 89

Days

Past Due

 

 

Past Due

90 Days

or More

 

 

Non-

Accrual

 

 

Total

Past Due

and Non-

Accrual

 

 

Current

 

 

Total

Loans and

Leases

 

 

Non-

Accrual

Loans

and Leases

that are

Current 2

 

As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

3,398

 

 

$

70

 

 

$

9

 

 

$

293

 

 

$

3,770

 

 

$

2,010,211

 

 

$

2,013,981

 

 

$

257

 

Commercial Mortgage

 

 

0

 

 

 

0

 

 

 

0

 

 

 

8,503

 

 

 

8,503

 

 

 

2,850,743

 

 

 

2,859,246

 

 

 

4,959

 

Construction

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

281,164

 

 

 

281,164

 

 

 

0

 

Lease Financing

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

104,980

 

 

 

104,980

 

 

 

0

 

Total Commercial

 

 

3,398

 

 

 

70

 

 

 

9

 

 

 

8,796

 

 

 

12,273

 

 

 

5,247,098

 

 

 

5,259,371

 

 

 

5,216

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

3,510

 

 

 

3,111

 

 

 

4,069

 

 

 

1,804

 

 

 

12,494

 

 

 

4,204,482

 

 

 

4,216,976

 

 

 

404

 

Home Equity

 

 

4,568

 

 

 

2,328

 

 

 

4,906

 

 

 

4,951

 

 

 

16,753

 

 

 

1,560,747

 

 

 

1,577,500

 

 

 

882

 

Automobile

 

 

5,422

 

 

 

1,157

 

 

 

604

 

 

 

0

 

 

 

7,183

 

 

 

703,224

 

 

 

710,407

 

 

 

0

 

Other 1

 

 

4,650

 

 

 

1,237

 

 

 

828

 

 

 

0

 

 

 

6,715

 

 

 

369,734

 

 

 

376,449

 

 

 

0

 

Total Consumer

 

 

18,150

 

 

 

7,833

 

 

 

10,407

 

 

 

6,755

 

 

 

43,145

 

 

 

6,838,187

 

 

 

6,881,332

 

 

 

1,286

 

Total

 

$

21,548

 

 

$

7,903

 

 

$

10,416

 

 

$

15,551

 

 

$

55,418

 

 

$

12,085,285

 

 

$

12,140,703

 

 

$

6,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

191

 

 

$

59

 

 

$

0

 

 

$

441

 

 

$

691

 

 

$

1,874,602

 

 

$

1,875,293

 

 

$

285

 

Commercial Mortgage

 

 

0

 

 

 

0

 

 

 

0

 

 

 

8,527

 

 

 

8,527

 

 

 

2,846,302

 

 

 

2,854,829

 

 

 

4,983

 

Construction

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

259,798

 

 

 

259,798

 

 

 

0

 

Lease Financing

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

110,766

 

 

 

110,766

 

 

 

0

 

Total Commercial

 

 

191

 

 

 

59

 

 

 

0

 

 

 

8,968

 

 

 

9,218

 

 

 

5,091,468

 

 

 

5,100,686

 

 

 

5,268

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,049

 

 

 

2,083

 

 

 

5,274

 

 

 

3,223

 

 

 

14,629

 

 

 

4,115,884

 

 

 

4,130,513

 

 

 

2,100

 

Home Equity

 

 

3,423

 

 

 

3,378

 

 

 

3,187

 

 

 

3,958

 

 

 

13,946

 

 

 

1,590,592

 

 

 

1,604,538

 

 

 

987

 

Automobile

 

 

6,358

 

 

 

2,215

 

 

 

925

 

 

 

0

 

 

 

9,498

 

 

 

699,302

 

 

 

708,800

 

 

 

0

 

Other 1

 

 

2,556

 

 

 

1,612

 

 

 

1,160

 

 

 

0

 

 

 

5,328

 

 

 

390,155

 

 

 

395,483

 

 

 

0

 

Total Consumer

 

 

16,386

 

 

 

9,288

 

 

 

10,546

 

 

 

7,181

 

 

 

43,401

 

 

 

6,795,933

 

 

 

6,839,334

 

 

 

3,087

 

Total

 

$

16,577

 

 

$

9,347

 

 

$

10,546

 

 

$

16,149

 

 

$

52,619

 

 

$

11,887,401

 

 

$

11,940,020

 

 

$

8,355

 

(dollars in thousands)
30 - 59
Days
Past Due

 
60 - 89
Days
Past Due

 
Past Due
90 Days
or More

 Non-Accrual
 
Total
Past Due and
Non-Accrual

 Current
 
Total
Loans and
Leases

 
Non-Accrual
Loans and
Leases that
are Current 2

As of September 30, 2017 
  
  
  
  
  
  
  
Commercial 
  
  
  
  
  
  
  
Commercial and Industrial$2,063
 $206
 $5
 $901
 $3,175
 $1,249,063
 $1,252,238
 $162
Commercial Mortgage1,321
 619
 
 1,425
 3,365
 2,047,633
 2,050,998
 404
Construction
 
 
 
 
 232,487
 232,487
 
Lease Financing
 
 
 
 
 204,240
 204,240
 
Total Commercial3,384
 825
 5
 2,326
 6,540
 3,733,423
 3,739,963
 566
Consumer 
  
  
  
  
  
  
  
Residential Mortgage3,838
 1,456
 2,933
 9,188
 17,415
 3,349,219
 3,366,634
 1,517
Home Equity2,588
 1,017
 1,392
 4,128
 9,125
 1,519,228
 1,528,353
 1,300
Automobile9,743
 1,623
 806
 
 12,172
 493,930
 506,102
 
Other 1
2,772
 1,912
 1,528
 
 6,212
 426,692
 432,904
 
Total Consumer18,941
 6,008
 6,659
 13,316
 44,924
 5,789,069
 5,833,993
 2,817
Total$22,325
 $6,833
 $6,664
 $15,642
 $51,464
 $9,522,492
 $9,573,956
 $3,383
                
As of December 31, 2016 
  
  
  
  
  
  
  
Commercial 
  
  
  
  
  
  
  
Commercial and Industrial$10,698
 $1,016
 $
 $151
 $11,865
 $1,237,926
 $1,249,791
 $
Commercial Mortgage128
 17
 
 997
 1,142
 1,888,409
 1,889,551
 416
Construction
 
 
 
 
 270,018
 270,018
 
Lease Financing
 
 
 
 
 208,332
 208,332
 
Total Commercial10,826

1,033


 1,148
 13,007
 3,604,685
 3,617,692
 416
Consumer 
  
  
  
  
  
  
  
Residential Mortgage6,491
 106
 3,127
 13,780
 23,504
 3,139,569
 3,163,073
 1,628
Home Equity3,063
 2,244
 1,457
 3,147
 9,911
 1,324,252
 1,334,163
 1,015
Automobile11,692
 2,162
 894
 
 14,748
 439,585
 454,333
 
Other 1
3,200
 1,532
 1,592
 
 6,324
 374,200
 380,524
 
Total Consumer24,446
 6,044
 7,070
 16,927
 54,487
 5,277,606
 5,332,093
 2,643
Total$35,272
 $7,077
 $7,070
 $18,075
 $67,494
 $8,882,291
 $8,949,785
 $3,059

1

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

2

Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.


Impaired

24


Table of Contents

Non-Accrual Loans


and Leases

The following presents by class, information related to impairedthe non-accrual loans and leases as of September 30, 2017March 31, 2021, and December 31, 2016.2020.

 

 

March 31, 2021

 

 

December 31, 2020

 

(dollars in thousands)

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

293

 

 

$

0

 

 

$

293

 

 

$

441

 

 

$

0

 

 

$

441

 

Commercial Mortgage

 

 

8,503

 

 

 

0

 

 

 

8,503

 

 

 

8,527

 

 

 

0

 

 

 

8,527

 

Total Commercial

 

 

8,796

 

 

 

0

 

 

 

8,796

 

 

 

8,968

 

 

 

0

 

 

 

8,968

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

1,679

 

 

 

125

 

 

 

1,804

 

 

 

3,096

 

 

 

127

 

 

 

3,223

 

Home Equity

 

 

4,951

 

 

 

0

 

 

 

4,951

 

 

 

3,958

 

 

 

0

 

 

 

3,958

 

Total Consumer

 

 

6,630

 

 

 

125

 

 

 

6,755

 

 

 

7,054

 

 

 

127

 

 

 

7,181

 

Total

 

$

15,426

 

 

$

125

 

 

$

15,551

 

 

$

16,022

 

 

$

127

 

 

$

16,149

 


(dollars in thousands)
Recorded
 Investment

 
Unpaid
 Principal
 Balance

 
Related 
Allowance for 
Loan Losses

September 30, 2017 
  
  
Impaired Loans with No Related Allowance Recorded: 
  
  
Commercial 
  
  
Commercial and Industrial$8,967
 $16,279
 $
Commercial Mortgage9,450
 12,950
 
Construction1,441
 1,440
 
Total Commercial19,858
 30,669
 
Total Impaired Loans with No Related Allowance Recorded$19,858
 $30,669
 $
      
Impaired Loans with an Allowance Recorded: 
  
  
Commercial 
  
  
Commercial and Industrial$656
 $656
 $14
Commercial Mortgage1,224
 1,224
 122
Total Commercial1,880
 1,880
 136
Consumer 
  
  
Residential Mortgage21,401
 26,140
 3,117
Home Equity1,810
 1,810
 267
Automobile13,612
 13,612
 304
Other 1
2,562
 2,562
 74
Total Consumer39,385
 44,124
 3,762
Total Impaired Loans with an Allowance Recorded$41,265
 $46,004
 $3,898
      
Impaired Loans:     
Commercial$21,738
 $32,549
 $136
Consumer39,385
 44,124
 3,762
Total Impaired Loans$61,123
 $76,673
 $3,898
      
December 31, 2016 
  
  
Impaired Loans with No Related Allowance Recorded: 
  
  
Commercial 
  
  
Commercial and Industrial$9,556
 $16,518
 $
Commercial Mortgage9,373
 12,873
 
Construction1,513
 1,513
 
Total Commercial20,442
 30,904
 
Total Impaired Loans with No Related Allowance Recorded$20,442
 $30,904
 $
      
Impaired Loans with an Allowance Recorded: 
  
  
Commercial 
  
  
Commercial and Industrial$765
 $765
 $24
Commercial Mortgage365
 365
 21
Total Commercial1,130
 1,130
 45
Consumer 
  
  
Residential Mortgage25,625
 30,615
 3,224
Home Equity1,516
 1,516
 15
Automobile9,660
 9,660
 206
Other 1
2,325
 2,325
 65
Total Consumer39,126
 44,116
 3,510
Total Impaired Loans with an Allowance Recorded$40,256
 $45,246
 $3,555
      
Impaired Loans: 
  
  
Commercial$21,572
 $32,034
 $45
Consumer39,126
 44,116
 3,510
Total Impaired Loans$60,698
 $76,150
 $3,555
1 Comprised

All payments received while on non-accrual status are applied against the principal balance of other revolving credit and installment financing.


the loan or lease.  The following presents by class, information related to the average recorded investment andCompany does not recognize interest income recognizedwhile loans or leases are on impaired loans for the three and nine months ended September 30, 2017 and 2016.

 Three Months Ended
September 30, 2017
 Three Months Ended
September 30, 2016
(dollars in thousands)
Average Recorded
Investment

 
Interest Income
Recognized

 
Average Recorded
Investment

 
Interest Income
Recognized

Impaired Loans with No Related Allowance Recorded:  
  
  
Commercial 
  
  
  
Commercial and Industrial$8,592
 $106
 $9,762
 $115
Commercial Mortgage9,512
 61
 9,848
 90
Construction1,453
 23
 1,548
 25
Total Commercial19,557
 190
 21,158
 230
Total Impaired Loans with No Related Allowance Recorded$19,557
 $190
 $21,158
 $230
        
Impaired Loans with an Allowance Recorded: 
  
  
  
Commercial 
  
  
  
Commercial and Industrial$640
 $11
 $681
 $27
Commercial Mortgage771
 31
 194
 5
Total Commercial1,411
 42
 875
 32
Consumer 
  
  
  
Residential Mortgage21,674
 209
 27,172
 235
Home Equity1,773
 20
 1,428
 15
Automobile12,895
 217
 7,908
 129
Other 1
2,615
 52
 2,064
 44
Total Consumer38,957
 498
 38,572
 423
Total Impaired Loans with an Allowance Recorded$40,368
 $540
 $39,447
 $455
        
Impaired Loans: 
  
  
  
Commercial$20,968
 $232
 $22,033
 $262
Consumer38,957
 498
 38,572
 423
Total Impaired Loans$59,925
 $730
 $60,605
 $685
        
 Nine Months Ended
September 30, 2017
 Nine Months Ended
September 30, 2016
(dollars in thousands)
Average Recorded
Investment

 
Interest Income
Recognized

 
Average Recorded
Investment

 
Interest Income
Recognized

Impaired Loans with No Related Allowance Recorded:  
  
  
Commercial 
  
  
  
Commercial and Industrial$8,989
 $248
 $11,061
 $333
Commercial Mortgage9,390
 223
 10,040
 252
Construction1,477
 71
 1,570
 76
Total Commercial19,856
 542
 22,671
 661
Total Impaired Loans with No Related Allowance Recorded$19,856
 $542
 $22,671
 $661
        
Impaired Loans with an Allowance Recorded:  
  
  
Commercial 
  
  
  
Commercial and Industrial$684
 $31
 $983
 $59
Commercial Mortgage562
 39
 97
 5
Total Commercial1,246
 70
 1,080
 64
Consumer 
  
  
  
Residential Mortgage23,331
 635
 27,889
 736
Home Equity1,642
 57
 1,365
 50
Automobile11,592
 581
 7,553
 376
Other 1
2,553
 162
 1,922
 126
Total Consumer39,118
 1,435
 38,729
 1,288
Total Impaired Loans with an Allowance Recorded$40,364
 $1,505
 $39,809
 $1,352
        
Impaired Loans: 
  
  
  
Commercial$21,102
 $612
 $23,751
 $725
Consumer39,118
 1,435
 38,729
 1,288
Total Impaired Loans$60,220
 $2,047
 $62,480
 $2,013
1
Comprised of other revolving credit and installment financing.

For the three and nine months ended September 30, 2017 and 2016, the amounts of interest income recognized by the Company within the periods that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrualnon-accrual status.  For the three and nine months ended September 30, 2017 and 2016, the amount of interest income recognized using a cash-basis method of accounting during the periods that the loans were impaired was not material.

Modifications


A modification of a loan constitutes a troubled debt restructuring (“TDR”)TDR when the Company, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $59.2 million and $60.0$84.1 million as of September 30, 2017March 31, 2021, and $72.5 million as of December 31, 2016, respectively.  As of September 30, 2017, there2020.  There were no$0.3 million and $0.5 million commitments to lend additional funds on loans modified in a TDR. AsTDR as of March 31, 2021, and December 31, 2016, there were $0.4 million of commitments to lend additional funds on loans modified in a TDR.


2020, respectively.

The Company offers various types of concessions when modifying a loan or lease.  Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans.  Additional collateral, a co-borrower, or a guarantor areis often requested.  Commercial mortgage and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a co-borrower or guarantor.  Construction loans modified in a TDR may also involve extending the interest-only payment period.  Residential mortgage loans modified in a TDR generally include a lower interest rate andfully amortizing the loan being fully amortized for up to 40 years from the modification effective date.  In some cases, the Company may forbear a portion of the unpaid principal balance with a balloon payment due upon maturity or pay-off of the loan.  Land loans are also included in the class of residential mortgage loans.  Land loans are typically structured as interest-only monthly payments with a balloon payment due at maturity.  Land loan modifications usually involve extending the interest-only monthly payments up to an additional five years with a balloon payment due at maturity, or re-amortizing the remaining balance over a period up to 360 months.  Interest rates are not changed for land loan modifications.  Home equity modifications are made infrequently and are uniquely designed to meet the specific needs of each borrower.  Automobile loans modified in a TDR are primarily comprised of loans where the Company has lowered monthly payments by extending the term.


Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of increasing the specific Allowance associated with the loan.  An Allowance for impaired consumercommercial and commercialconsumer loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.



25


Table of Contents

The following presents by class, information related to loans modified in a TDR during the three and nine months ended September 30, 2017March 31, 2021, and 2016.March 31, 2020.

 

 

Loans Modified as a TDR for the

Three Months Ended March 31, 2021

 

 

Loans Modified as a TDR for the

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

Recorded

 

 

Increase in

 

 

 

 

 

 

Recorded

 

 

Increase in

 

Troubled Debt Restructurings

 

 

 

 

 

Investment

 

 

Allowance

 

 

 

 

 

 

Investment

 

 

Allowance

 

(dollars in thousands)

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

5

 

 

$

112

 

 

$

1

 

 

 

2

 

 

$

99

 

 

$

2

 

Total Commercial

 

 

5

 

 

 

112

 

 

 

1

 

 

 

2

 

 

 

99

 

 

 

2

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

1

 

 

 

52

 

 

 

4

 

 

 

0

 

 

 

0

 

 

 

0

 

Automobile

 

 

394

 

 

 

8,287

 

 

 

115

 

 

 

52

 

 

 

893

 

 

 

14

 

Other 2

 

 

214

 

 

 

1,965

 

 

 

79

 

 

 

31

 

 

 

240

 

 

 

10

 

Total Consumer

 

 

609

 

 

 

10,304

 

 

 

198

 

 

 

83

 

 

 

1,133

 

 

 

24

 

Total

 

 

614

 

 

$

10,416

 

 

$

199

 

 

 

85

 

 

$

1,232

 

 

$

26

 

 Loans Modified as a TDR for the
Three Months Ended September 30, 2017
 Loans Modified as a TDR for the
Three Months Ended September 30, 2016
  
 Recorded
 Increase in
  
 Recorded
 Increase in
Troubled Debt RestructuringsNumber of
 Investment
 Allowance
 Number of
 Investment
 Allowance
(dollars in thousands)Contracts
(as of period end)1
 (as of period end)  Contracts
(as of period end)1
 (as of period end) 
Commercial 
  
  
  
  
  
Commercial and Industrial1
 $198
 $
 4
 $97
 $1
Commercial Mortgage2
 1,307
 93
 1
 208
 2
Total Commercial3
 1,505
 93
 5
 305
 3
Consumer 
  
  
  
  
  
Residential Mortgage
 
 
 3
 547
 258
Home Equity2
 203
 1
 
 
 
Automobile123
 2,636
 59
 79
 1,678
 38
Other 2
34
 383
 9
 62
 510
 14
Total Consumer159
 3,222
 69
 144
 2,735
 310
Total162
 $4,727
 $162
 149
 $3,040
 $313
            
 Loans Modified as a TDR for the
Nine Months Ended September 30, 2017
 Loans Modified as a TDR for the
Nine Months Ended September 30, 2016
  
 Recorded
 Increase in
  
 Recorded
 Increase in
Troubled Debt RestructuringsNumber of
 Investment
 Allowance
 Number of
 Investment
 Allowance
(dollars in thousands)Contracts
(as of period end)1
 (as of period end)  Contracts
(as of period end)1
 (as of period end) 
Commercial 
  
  
  
  
  
Commercial and Industrial12
 $7,485
 $12
 6
 $3,084
 $1
Commercial Mortgage3
 2,007
 93
 1
 208
 2
Total Commercial15
 9,492
 105
 7
 3,292
 3
Consumer 
  
  
  
  
  
Residential Mortgage
 
 
 8
 3,025
 274
Home Equity3
 442
 5
 1
 476
 5
Automobile326
 6,657
 149
 184
 3,617
 82
Other 2
136
 1,131
 28
 155
 1,127
 31
Total Consumer465
 8,230
 182
 348
 8,245
 392
Total480
 $17,722
 $287
 355
 $11,537
 $395

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.


The following presents by class, all loans modified in a TDR that defaulted during the three and nine months ended September 30, 2017March 31, 2021, and 2016,March 31, 2020, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

 

 

Three Months Ended

March 31, 2021

 

 

Three Months Ended

March 31, 2020

 

TDRs that Defaulted During the Period,

 

 

 

 

 

Recorded

 

 

 

 

 

 

Recorded

 

Within Twelve Months of their Modification Date

 

Number of

 

 

Investment

 

 

Number of

 

 

Investment

 

(dollars in thousands)

 

Contracts

 

 

(as of period end)1

 

 

Contracts

 

 

(as of period end)1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobile

 

 

18

 

 

$

281

 

 

 

18

 

 

$

176

 

Other 2

 

 

4

 

 

 

27

 

 

 

5

 

 

 

50

 

Total Consumer

 

 

22

 

 

 

308

 

 

 

23

 

 

 

226

 

Total

 

 

22

 

 

$

308

 

 

 

23

 

 

$

226

 

 Three Months Ended
September 30, 2017
 Three Months Ended
September 30, 2016
TDRs that Defaulted During the Period, 
 Recorded
 Recorded 
Within Twelve Months of their Modification DateNumber of
 Investment
 Number of
 Investment
(dollars in thousands)Contracts
 
(as of period end)1

 Contracts
 
(as of period end)1

Consumer   
  
  
Automobile15
 $373
 1
 $3
Other 2
13
 83
 
 
Total Consumer28
 456

1
 3
Total28
 $456
 1
 $3
        
 Nine Months Ended
September 30, 2017
 Nine Months Ended
September 30, 2016
TDRs that Defaulted During the Period, 
 Recorded
 Recorded 
Within Twelve Months of their Modification DateNumber of
 Investment
 Number of
 Investment
(dollars in thousands)Contracts
 
(as of period end)1

 Contracts
 
(as of period end)1

Commercial       
Commercial and Industrial1
 $49
 
 $
Total Commercial1
 49
 
 
        
Consumer 
  
  
  
Residential Mortgage
 
 3
 1,044
Home Equity
 
 1
 158
Automobile23
 551
 3
 47
Other 2
33
 184
 18
 110
Total Consumer56
 735
 25
 1,359
Total57
 $784
 25
 $1,359

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be increased, adjustments may be made in the allocation of the Allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.


Modifications in response to COVID-19

The Company initially offered short-term loan modifications to assist borrowers during the COVID-19 national emergency.  These modifications generally involve principal and/or interest payment deferrals for up to six months.  As the COVID-19 pandemic persists in negatively impacting the economy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19.  Similar to the initial modifications granted, the additional round of loan modifications generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans.  The Company generally continues to accrue and recognize interest income during the deferral period.  The Company offers several repayment options such as immediate repayment, repayment over a designated time period or as a balloon payment at maturity, or by extending the loan term.  These modifications generally do not involve forgiveness or interest rate reductions.  See Note 1 Summary of Significant Accounting Policies for more information.

26


Table of Contents

The Company, as lessor, also granted short-term lease concessions on some of its sales-type finance leases for equipment and automobiles.  The concessions primarily consists of six-month extension programs whereby lease payments currently due are deferred and shifted to the end of the lease term.  Interest income continues to accrue, and in certain cases paid during the deferral period.  Additional rounds of lease concessions were not material.  See Note 1 Summary of Significant Accounting Policies for more information.

These COVID-19 related loan and lease modifications totaled $271.0 million (118 loans and leases) for the commercial segment and $51.1 million (419 loans and leases) for the consumer segment and $311.6 million (210 loans and leases) for the commercial segment and $178.1 million (1,920 loans and leases) for the consumer segment as of March 31, 2021, and December 31, 2020, respectively.

Foreclosure Proceedings


Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $5.5$1.5 million as of September 30, 2017.


March 31, 2021.

Note 4.5.  Mortgage Servicing Rights


The Company’s portfolio of residential mortgage loans serviced for third parties was $2.9$2.8 billion as of September 30, 2017March 31, 2021, and $2.7 billion as of December 31, 2016.2020, respectively.  Substantially all of these loans were originated by the Company and sold to third parties on a non-recourse basis with servicing rights retained.  These retained servicing rights are recorded as a servicing asset and are initially recorded at fair value (see Note 13 14 Fair Value of Assets and Liabilities for more information).  Changes to the balance of mortgage servicing rights are recorded in mortgage banking income in the Company’s consolidated statements of income.


The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $1.8$1.6 million and $1.7$1.9 million for the three months ended September 30, 2017March 31, 2021, and 2016, respectively, and $5.3 million and $5.2 million for the nine months ended September 30, 2017 and 2016,March 31, 2020, respectively.  Servicing income is recorded in mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.


For the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016,March 31, 2020, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Balance at Beginning of Period

 

$

958

 

 

$

1,126

 

Change in Fair Value:

 

 

 

 

 

 

 

 

Due to Payoffs

 

 

(39

)

 

 

(25

)

Total Changes in Fair Value of Mortgage Servicing Rights

 

 

(39

)

 

 

(25

)

Balance at End of Period

 

$

919

 

 

$

1,101

 

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Balance at Beginning of Period$1,548
 $1,819
 $1,655
 $1,970
Change in Fair Value: 
  
  
  
Due to Payoffs(39) (79) (146) (230)
Total Changes in Fair Value of Mortgage Servicing Rights(39) (79) (146) (230)
Balance at End of Period$1,509
 $1,740
 $1,509
 $1,740

27


Table of Contents

For the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016,March 31, 2020, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method net of valuation allowance, was as follows:

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Balance at Beginning of Period

 

$

18,694

 

 

$

23,896

 

Servicing Rights that Resulted From Asset Transfers

 

 

1,680

 

 

 

1,165

 

Amortization

 

 

(1,163

)

 

 

(1,112

)

Valuation Allowance Recovery (Provision)

 

 

2,190

 

 

 

(2,513

)

Balance at End of Period

 

$

21,401

 

 

$

21,436

 

Valuation Allowance:

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

(3,892

)

 

$

 

Valuation Allowance Recovery (Provision)

 

 

2,190

 

 

 

(2,513

)

Balance at End of Period

 

$

(1,702

)

 

$

(2,513

)

Fair Value of Mortgage Servicing Rights Accounted for

   Under the Amortization Method

 

 

 

 

 

 

 

 

Beginning of Period

 

$

18,694

 

 

$

25,714

 

End of Period

 

$

21,401

 

 

$

21,436

 

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Balance at Beginning of Period$22,923
 $17,812
 $22,008
 $21,032
Servicing Rights that Resulted From Asset Transfers900
 1,670
 3,176
 2,441
Amortization(739) (780) (2,047) (2,093)
Valuation Allowance Provision(157) 549
 (210) (2,129)
Balance at End of Period$22,927
 $19,251

$22,927

$19,251
        
Valuation Allowance:       
Balance at Beginning of Period$(53) $(2,699) $
 $(21)
Valuation Allowance Provision(157) 549
 (210) (2,129)
Balance at End of Period$(210) $(2,150)
$(210)
$(2,150)
        
Fair Value of Mortgage Servicing Rights Accounted for
 Under the Amortization Method
 
  
  
  
Beginning of Period$25,479
 $17,812
 $25,148
 $24,804
End of Period$23,761
 $19,177
 $23,761
 $19,177

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of September 30, 2017March 31, 2021, and December 31, 20162020, were as follows:

 

 

March 31,

2021

 

 

December 31,

2020

 

Weighted-Average Constant Prepayment Rate 1

 

 

11.27

%

 

 

14.42

%

Weighted-Average Life (in years)

 

 

6.03

 

 

 

4.99

 

Weighted-Average Note Rate

 

 

3.79

%

 

 

3.87

%

Weighted-Average Discount Rate 2

 

 

6.88

%

 

 

5.81

%

 September 30,
2017

 December 31, 2016
Weighted-Average Constant Prepayment Rate 1
9.21% 8.13%
Weighted-Average Life (in years)6.88
 7.43
Weighted-Average Note Rate4.06% 4.10%
Weighted-Average Discount Rate 2
8.89% 9.33%

1

Represents annualized loan repaymentprepayment rate assumption.

2

Derived from multiple interest rate scenarios that incorporate a spread to a market yield curve and market volatilities.

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of September 30, 2017March 31, 2021, and December 31, 20162020, is presented in the following table.

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Constant Prepayment Rate

 

 

 

 

 

 

 

 

Decrease in fair value from 25 basis points (“bps”) adverse change

 

$

(251

)

 

$

(203

)

Decrease in fair value from 50 bps adverse change

 

 

(498

)

 

 

(401

)

Discount Rate

 

 

 

 

 

 

 

 

Decrease in fair value from 25 bps adverse change

 

 

(226

)

 

 

(184

)

Decrease in fair value from 50 bps adverse change

 

 

(447

)

 

 

(365

)

(dollars in thousands)September 30,
2017

 December 31,
2016

Constant Prepayment Rate 
  
Decrease in fair value from 25 basis points (“bps”) adverse change$(284) $(321)
Decrease in fair value from 50 bps adverse change(563) (636)
Discount Rate 
  
Decrease in fair value from 25 bps adverse change(255) (288)
Decrease in fair value from 50 bps adverse change(504) (570)


This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.


Note 5.6.  Affordable Housing Projects Tax Credit Partnerships


The Company makes equity investments in various limited partnerships or limited liability companies that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (LIHTC)(“LIHTC”) pursuant to Section 42 of the Internal Revenue Code.  The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act.  The primary activities of the limited partnershipsthese entities include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants.  Generally, these types of investments are funded through a combination of debt and equity.


28


Table of Contents

The Company is a limited partner or non-managing member in each LIHTC limited partnership.partnership or limited liability company, respectively.  Each limited partnershipof these entities is managed by an unrelated third partythird-party general partner or managing member who exercises significant control over the affairs of the limited partnership.entity.  The general partner or managing member has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership.partnership or managing member of a limited liability company.  Duties entrusted to the general partner of each limited partnershipor managing member include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds.  Except for limited rights granted to the limited partner(s) or non-managing member(s) relating to the approval of certain transactions, the limited partner(s) and non-managing member(s) may not participate in the operation, management, or control of the limited partnership’sentity’s business, transact any business in the limited partnership’sentity’s name or have any power to sign documents for or otherwise bind the limited partnership.entity.  In addition, the general partner or managing member may only be removed by the limited partner(s) or managing member(s) in the event the general partner failsof a failure to comply with the terms of the agreement or is negligentnegligence in performing its duties.


The general partner or managing member of each limited partnershipentity has both the power to direct the activities which most significantly affect the performance of each partnershipentity and the obligation to absorb losses or the right to receive benefits that could be significant to the entities.  Therefore, the Company has determined that it is not the primary beneficiary of any LIHTC partnership.entity.  The Company uses the effective yield method to account for its pre-2015 investments in these entities.  Beginning January 1, 2015, any new investments that meet the requirements of the proportional amortization method are recognized using the proportional amortization method.  The Company’s net affordable housing tax credit investments and related unfunded commitments were $73.5$134.8 million and $66.6$138.9 million as of September 30, 2017March 31, 2021, and December 31, 2016,2020, respectively, and are included in other assets in the consolidated statements of condition.


Unfunded Commitments


As of September 30, 2017,March 31, 2021, the expected payments for unfunded affordable housing commitments were as follows:

(dollars in thousands)

 

Amount

 

2021

 

$

15,122

 

2022

 

 

6,757

 

2023

 

 

19,025

 

2024

 

 

173

 

2025

 

 

56

 

Thereafter

 

 

3,424

 

Total Unfunded Commitments

 

$

44,557

 

(dollars in thousands)Amount
2017$8,760
201814,164
20192,382
202051
202137
Thereafter1,065
Total Unfunded Commitments$26,459


The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing for the three and nine months ended September 30, 2017March 31, 2021, and 2016.March 31, 2020.

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Effective Yield Method

 

 

 

 

 

 

 

 

Tax credits and other tax benefits recognized

 

$

2,151

 

 

$

2,938

 

Amortization Expense in Provision for Income Taxes

 

 

1,692

 

 

 

2,147

 

Proportional Amortization Method

 

 

 

 

 

 

 

 

Tax credits and other tax benefits recognized

 

$

2,591

 

 

$

1,523

 

Amortization Expense in Provision for Income Taxes

 

 

2,326

 

 

 

1,318

 

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Effective Yield Method       
Tax credits and other tax benefits recognized$3,414
 $3,352
 $10,282
 $10,384
Amortization Expense in Provision for Income Taxes2,105
 1,319
 6,403
 5,667
        
Proportional Amortization Method       
Tax credits and other tax benefits recognized$440
 $259
 $1,201
 $777
Amortization Expense in Provision for Income Taxes358
 200
 969
 600

There were no0 impairment losses related to LIHTC investments during the ninethree months ended September 30, 2017March 31, 2021, and 2016.


March 31, 2020.

29


Table of Contents

Note 6.7.  Balance Sheet Offsetting


Interest Rate Swap Agreements (“Swap Agreements”)

The Company enters into swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates the risk of entering into these agreements by entering into equal and offsetting swap agreements with highly-rated third partythird-party financial institutions.  The swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated statements of condition (asset positions are included in other assets and liability positions are included in other liabilities).  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract.  Collateral, usually in the form of cash or marketable securities, is posted by the party (i.e., the Company or the financial institution counterparty) with net liability positions in accordance with contract thresholds.  The Company had net liability positions with its financial institution counterparties totaling $4.8$11.6 million and $5.5$17.2 million as of September 30, 2017March 31, 2021, and December 31, 2016,2020, respectively.  See Note 11 12 Derivative Financial Instruments for more information.

Parties to a centrally cleared over-the-counter derivative exchange daily payments that reflect the daily change in value of the derivative.  Effective 2017, these payments, commonly referred to as variation margin, will beare recorded as settlements of the derivatives’ mark-to-market exposure rather than collateral against the exposures. During the second quarter of 2017, the Company executed its first centrally cleared swap agreements.  This rule change effectively results in any centrally cleared derivative having a fair value that approximates zero on a daily basis, and therefore, these swap agreements were not included in the offsetting table at the end of this section.  See Note 11 12 Derivative Financial Instruments for more information.

Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as sales and subsequent repurchases of securities.  The obligation to repurchase the securities is reflected as a liability in the Company’s consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts.  As a result, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities.  In addition, as the Company does not enter into reverse repurchase agreements, there is no such offsetting to be done with the repurchase agreements.


The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., fail to make an interest payment to the counterparty).  For private institution repurchase agreements, if the private institution counterparty were to default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest) and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value.  The collateral is held by a third partythird-party financial institution in the counterparty’s custodial account.  The counterparty has the right to sell or repledge the investment securities.  For government entity repurchase agreements, the collateral is held by the Company


in a segregated custodial account under a tri-party agreement.  The Company is required by the counterparty to maintain adequate collateral levels.  In the event the collateral fair value falls below stipulated levels, the Company will pledge additional securities.  The Company closely monitors collateral levels to ensure adequate levels are maintained, while mitigating the potential risk of over-collateralization in the event of counterparty default.

30


Table of Contents

The following table presents the remaining contractual maturities of the Company’s repurchase agreements as of September 30, 2017March 31, 2021, and December 31, 2016,2020, disaggregated by the class of collateral pledged.

 

 

Remaining Contractual Maturity of Repurchase Agreements

 

(dollars in thousands)

 

Up to

90 days

 

 

91-365

days

 

 

1-3 Years

 

 

After

3 Years

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

0

 

 

$

0

 

 

$

0

 

 

$

490

 

 

$

490

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

0

 

 

 

0

 

 

 

77,117

 

 

 

17,352

 

 

 

94,469

 

Residential - U.S. Government-Sponsored Enterprises

 

 

0

 

 

 

0

 

 

 

497,883

 

 

 

7,648

 

 

 

505,531

 

Total

 

$

0

 

 

$

0

 

 

$

575,000

 

 

$

25,490

 

 

$

600,490

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

100

 

 

$

0

 

 

$

0

 

 

$

490

 

 

$

590

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

0

 

 

 

0

 

 

 

83,599

 

 

 

20,210

 

 

 

103,809

 

Residential - U.S. Government-Sponsored Enterprises

 

 

0

 

 

 

0

 

 

 

491,401

 

 

 

4,790

 

 

 

496,191

 

Total

 

$

100

 

 

$

0

 

 

$

575,000

 

 

$

25,490

 

 

$

600,590

 

   Remaining Contractual Maturity of Repurchase Agreements
 (dollars in thousands)  Up to
90 days

  91-365 days
  1-3 Years
  After
3 Years

  Total
September 30, 2017          
 Class of Collateral Pledged:          
 Debt Securities Issued by the U.S. Treasury and Government Agencies $
 $
 $69,717
 $243,168
 $312,885
 Debt Securities Issued by States and Political Subdivisions 1,198
 3,300
 
 
 4,498
 Mortgage-Backed Securities:          
     Residential - Government Agencies 795
 
 
 98,253
 99,048
     Residential - U.S. Government-Sponsored Enterprises 
 
 5,283
 83,579
 88,862
 Total $1,993
 $3,300
 $75,000
 $425,000
 $505,293
           
December 31, 2016          
 Class of Collateral Pledged:          
 Debt Securities Issued by the U.S. Treasury and Government Agencies $
 $
 $200,000
 $104,681
 $304,681
 Debt Securities Issued by States and Political Subdivisions 22,050
 590
 
 
 22,640
 Mortgage-Backed Securities:          
     Residential - Government Agencies 738
 
 
 97,281
 98,019
     Residential - U.S. Government-Sponsored Enterprises 
 
 
 98,038
 98,038
 Total $22,788
 $590
 $200,000
 $300,000
 $523,378


31


Table of Contents

The following table presents the assets and liabilities subject to an enforceable master netting arrangement, or repurchase agreements, as of September 30, 2017March 31, 2021, and December 31, 2016.2020.  The swap agreements we havethe Company has with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.  As previously mentioned, centrally cleared swap agreements between the Company and institutional counterparties are also excluded from this table.

 

 

(i)

 

 

(ii)

 

 

(iii) = (i)-(ii)

 

 

(iv)

 

 

(v) = (iii)-(iv)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Amounts Not Offset in

the Statements of Condition

 

 

 

 

 

(dollars in thousands)

 

Gross Amounts

Recognized in

the Statements

of Condition

 

 

Gross Amounts

Offset in

the Statements

of Condition

 

 

Net Amounts

Presented in

the Statements

of Condition

 

 

Netting

Adjustments

per Master

Netting

Arrangements

 

 

Fair Value

of Collateral

Pledged/

Received 1

 

 

Net Amount

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

11,627

 

 

$

0

 

 

$

11,627

 

 

$

0

 

 

$

7,071

 

 

$

4,556

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

600,000

 

 

 

0

 

 

 

600,000

 

 

 

 

 

 

600,000

 

 

 

0

 

Government Entities

 

 

490

 

 

 

0

 

 

 

490

 

 

 

 

 

 

490

 

 

 

0

 

 

 

$

600,490

 

 

$

0

 

 

$

600,490

 

 

$

 

 

$

600,490

 

 

$

0

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

5

 

 

$

0

 

 

$

5

 

 

$

5

 

 

$

0

 

 

$

0

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

 

17,202

 

 

 

0

 

 

 

17,202

 

 

 

5

 

 

 

7,911

 

 

 

9,286

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

600,000

 

 

 

0

 

 

 

600,000

 

 

 

 

 

 

600,000

 

 

 

0

 

Government Entities

 

 

590

 

 

 

0

 

 

 

590

 

 

 

 

 

 

590

 

 

 

0

 

 

 

$

600,590

 

 

$

0

 

 

$

600,590

 

 

$

 

 

$

600,590

 

 

$

0

 

  (i) (ii) (iii) = (i)-(ii) (iv) (v) = (iii)-(iv)
  
Gross Amounts
Recognized in the
Statements
 of Condition
 
 Gross Amounts
Offset in the
Statements
 of Condition
 
 Net Amounts
Presented in the
Statements
 of Condition
  Gross Amounts Not Offset in the Statements of Condition  
(dollars in thousands)    
Netting
Adjustments
per Master
Netting
Arrangements
 
Fair Value of Collateral
Pledged 1
  Net Amount
September 30, 2017            
Assets:            
Interest Rate Swap Agreements:            
    Institutional Counterparties $4,168
 $
 $4,168
 $4,168
 $
 $
             
Liabilities:            
Interest Rate Swap Agreements:            
    Institutional Counterparties 5,998
 
 5,998
 4,168
 1,830
 
             
Repurchase Agreements:            
    Private Institutions 500,000
 
 500,000
 
 500,000
 
    Government Entities 5,293
 
 5,293
 
 5,293
 
  $505,293
 $
 $505,293
 $
 $505,293
 $
             
December 31, 2016          
Assets:            
Interest Rate Swap Agreements:            
    Institutional Counterparties $5,094
 $
 $5,094
 $5,094
 $
 $
             
Liabilities:            
Interest Rate Swap Agreements:            
    Institutional Counterparties 6,489
 
 6,489
 5,094
 500
 895
      
     
Repurchase Agreements:     
      
    Private Institutions 500,000
 
 500,000
 
 500,000
 
    Government Entities 23,378
 
 23,378
 
 23,378
 
  $523,378
 $
 $523,378
 $
 $523,378
 $
1

1

The application of collateral cannot reduce the net amount below zero.  Therefore, excess collateral is not reflected in this table.  For repurchase agreements with private institutions, the fair value of investment securities pledged was $631.1 million and $635.2 million as of March 31, 2021, and December 31, 2020, respectively.  For repurchase agreements with government entities, the fair value of investment securities pledged was $2.2 million and $2.5 million as of March 31, 2021, and December 31, 2020, respectively.


32


Table of collateral cannot reduce the net amount below zero. Therefore, excess collateral is not reflected in this column. For swap agreements with institutional counterparties, the fair value of investment securities pledged was $6.0 million as of September 30, 2017. For repurchase agreements with private institutions, the fair value of investment securities pledged was $567.3 million and $599.3 million as of September 30, 2017 and December 31, 2016, respectively. For repurchase agreements with government entities, the fair value of investment securities pledged was $7.0 million and $28.9 million as of September 30, 2017 and December 31, 2016, respectively.



Contents

Note 7.8.  Accumulated Other Comprehensive Income (Loss)


The following table presents the components of other comprehensive income (loss) for the three and nine months ended September 30, 2017March 31, 2021, and 2016:March 31, 2020:

(dollars in thousands)

 

Before Tax

 

 

Tax Effect

 

 

Net of Tax

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

(68,225

)

 

$

(18,082

)

 

$

(50,143

)

Amounts Reclassified from Accumulated Other Comprehensive Income

   (Loss) that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

125

 

 

 

32

 

 

 

93

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(68,100

)

 

 

(18,050

)

 

 

(50,050

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

662

 

 

 

177

 

 

 

485

 

Amortization of Prior Service Credit

 

 

(61

)

 

 

(17

)

 

 

(44

)

Defined Benefit Plans, Net

 

 

601

 

 

 

160

 

 

 

441

 

Other Comprehensive Income (Loss)

 

$

(67,499

)

 

$

(17,890

)

 

$

(49,609

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

56,556

 

 

$

14,989

 

 

$

41,567

 

Amounts Reclassified from Accumulated Other Comprehensive Income

   (Loss) that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) Loss on Sale

 

 

(77

)

 

 

(21

)

 

 

(56

)

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

65

 

 

 

17

 

 

 

48

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

56,544

 

 

 

14,985

 

 

 

41,559

 

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

570

 

 

 

152

 

 

 

418

 

Amortization of Prior Service Credit

 

 

(61

)

 

 

(17

)

 

 

(44

)

Defined Benefit Plans, Net

 

 

509

 

 

 

135

 

 

 

374

 

Other Comprehensive Income (Loss)

 

$

57,053

 

 

$

15,120

 

 

$

41,933

 

(dollars in thousands)Before Tax
 Tax Effect
 Net of Tax
Three Months Ended September 30, 2017 
  
  
Net Unrealized Gains (Losses) on Investment Securities: 
  
  
Net Unrealized Gains (Losses) Arising During the Period$236
 $93
 $143
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income: 
  
  
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities 1
497
 196
 301
Net Unrealized Gains (Losses) on Investment Securities733
 289
 444
Defined Benefit Plans: 
  
  
Amortization of Net Actuarial Losses (Gains)322
 127
 195
Amortization of Prior Service Credit(81) (32) (49)
Defined Benefit Plans, Net241
 95
 146
Other Comprehensive Income (Loss)$974
 $384
 $590
      
Three Months Ended September 30, 2016 
  
  
Net Unrealized Gains (Losses) on Investment Securities: 
  
  
Net Unrealized Gains (Losses) Arising During the Period$(9,420) $(3,719) $(5,701)
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income:     
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities 1
286
 113
 173
Net Unrealized Gains (Losses) on Investment Securities(9,134) (3,606) (5,528)
Defined Benefit Plans: 
  
  
Amortization of Net Actuarial Losses (Gains)314
 124
 190
Amortization of Prior Service Credit(81) (31) (50)
Defined Benefit Plans, Net233
 93
 140
Other Comprehensive Income (Loss)$(8,901) $(3,513) $(5,388)
      
Nine Months Ended September 30, 2017 
  
  
Net Unrealized Gains (Losses) on Investment Securities: 
  
  
Net Unrealized Gains (Losses) Arising During the Period$12,458
 $4,917
 $7,541
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income:     
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities 1
1,492
 589
 903
Net Unrealized Gains (Losses) on Investment Securities13,950
 5,506
 8,444
Defined Benefit Plans: 
  
  
Amortization of Net Actuarial Losses (Gains)967
 382
 585
Amortization of Prior Service Credit(242) (96) (146)
Defined Benefit Plans, Net725
 286
 439
Other Comprehensive Income (Loss)$14,675
 $5,792
 $8,883
      
Nine Months Ended September 30, 2016 
  
  
Net Unrealized Gains (Losses) on Investment Securities: 
  
  
Net Unrealized Gains (Losses) Arising During the Period$12,804
 $5,055
 $7,749
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) that (Increase) Decrease Net Income:     
  Amortization of Unrealized Holding (Gains) Losses on Held-to-Maturity Securities 1
949
 375
 574
Net Unrealized Gains (Losses) on Investment Securities13,753
 5,430
 8,323
Defined Benefit Plans: 
  
  
Amortization of Net Actuarial Losses (Gains)940
 371
 569
Amortization of Prior Service Credit(242) (95) (147)
Defined Benefit Plans, Net698
 276
 422
Other Comprehensive Income (Loss)$14,451
 $5,706
 $8,745

1

The amount relates to the amortization/accretion of unrealized net gains and losses related to the Company’s reclassification of available-for-sale investment securities to the held-to-maturity category.  The unrealized net gains/losses will be amortized/accreted over the remaining life of the investment securities as an adjustment of yield.



The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax, for the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016:March 31, 2020:

(dollars in thousands)

 

Investment

Securities-

Available-

for-Sale

 

 

Investment

Securities-

Held-to-Maturity

 

 

Defined Benefit

Plans

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

51,495

 

 

$

(423

)

 

$

(43,250

)

 

$

7,822

 

Other Comprehensive Income (Loss) Before Reclassifications

 

 

(50,143

)

 

 

0

 

 

 

0

 

 

 

(50,143

)

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

0

 

 

 

93

 

 

 

441

 

 

 

534

 

Total Other Comprehensive Income (Loss)

 

 

(50,143

)

 

 

93

 

 

 

441

 

 

 

(49,609

)

Balance at End of Period

 

$

1,352

 

 

$

(330

)

 

$

(42,809

)

 

$

(41,787

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

8,359

 

 

$

(715

)

 

$

(38,756

)

 

$

(31,112

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

41,567

 

 

 

0

 

 

 

0

 

 

 

41,567

 

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

(56

)

 

 

48

 

 

 

374

 

 

 

366

 

Total Other Comprehensive Income (Loss)

 

 

41,511

 

 

 

48

 

 

 

374

 

 

 

41,933

 

Balance at End of Period

 

$

49,870

 

 

$

(667

)

 

$

(38,382

)

 

$

10,821

 

(dollars in thousands) Investment Securities-Available-for-Sale
 Investment Securities-Held-to-Maturity
 Defined Benefit Plans
 Accumulated Other Comprehensive Income (Loss)
Three Months Ended September 30, 2017        
Balance at Beginning of Period $8,668
 $(5,682) $(28,599) $(25,613)
Other Comprehensive Income (Loss) Before Reclassifications 143
 
 
 143
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)
 
 301
 146
 447
Total Other Comprehensive Income (Loss) 143
 301
 146
 590
Balance at End of Period $8,811
 $(5,381) $(28,453) $(25,023)
         
Three Months Ended September 30, 2016        
Balance at Beginning of Period $26,009
 $(6,854) $(28,579) $(9,424)
Other Comprehensive Income (Loss) Before Reclassifications (5,701) 
 
 (5,701)
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)
 
 173
 140
 313
Total Other Comprehensive Income (Loss) (5,701) 173
 140
 (5,388)
Balance at End of Period $20,308
 $(6,681) $(28,439) $(14,812)
         
Nine Months Ended September 30, 2017        
Balance at Beginning of Period $1,270
 $(6,284) $(28,892) $(33,906)
Other Comprehensive Income (Loss) Before Reclassifications 7,541
 
 
 7,541
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)
 
 903
 439
 1,342
Total Other Comprehensive Income (Loss) 7,541
 903
 439
 8,883
Balance at End of Period $8,811
 $(5,381) $(28,453) $(25,023)
         
Nine Months Ended September 30, 2016        
Balance at Beginning of Period $12,559
 $(7,255) $(28,861) $(23,557)
Other Comprehensive Income (Loss) Before Reclassifications 7,749
 
 
 7,749
Amounts Reclassified from Accumulated Other
        Comprehensive Income (Loss)
 
 574
 422
 996
Total Other Comprehensive Income (Loss) 7,749
 574
 422
 8,745
Balance at End of Period $20,308
 $(6,681) $(28,439) $(14,812)


33


Table of Contents

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016:March 31, 2020:

Details about Accumulated Other

Comprehensive Income (Loss) Components

 

Amount Reclassified from Accumulated

Other Comprehensive Income (Loss)1

 

 

Affected Line Item in the Statement

Where Net Income Is Presented

 

 

Three Months Ended March 31,

 

 

 

(dollars in thousands)

 

2021

 

 

2020

 

 

 

Amortization of Unrealized Holding Gains (Losses) on

   Investment Securities Held-to-Maturity

 

$

(125

)

 

$

(65

)

 

Interest Income

 

 

 

32

 

 

 

17

 

 

Provision for Income Tax

 

 

 

(93

)

 

 

(48

)

 

Net of Tax

Sale of Investment Securities Available-for-Sale

 

 

0

 

 

 

77

 

 

Investment Securities Gains (Losses), Net

 

 

 

0

 

 

 

(21

)

 

Provision for Income Tax

 

 

 

0

 

 

 

56

 

 

Net of tax

 

 

 

 

 

 

 

 

 

 

 

Amortization of Defined Benefit Plan Items

 

 

 

 

 

 

 

 

 

 

Prior Service Credit 2

 

 

61

 

 

 

61

 

 

 

Net Actuarial Losses 2

 

 

(662

)

 

 

(570

)

 

 

 

 

 

(601

)

 

 

(509

)

 

Total Before Tax

 

 

 

160

 

 

 

135

 

 

Provision for Income Tax

 

 

 

(441

)

 

 

(374

)

 

Net of Tax

 

 

 

 

 

 

 

 

 

 

 

Total Reclassifications for the Period

 

$

(534

)

 

$

(366

)

 

Net of Tax

Details about Accumulated Other
Comprehensive Income (Loss) Components
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)1
 Affected Line Item in the Statement Where Net Income Is Presented
 Three Months Ended September 30, 
(dollars in thousands)2017
2016
 
Amortization of Unrealized Holding Gains (Losses) on
     Investment Securities Held-to-Maturity
$(497)$(286)Interest Income
 196
113
Provision for Income Tax
 (301)(173)Net of Tax
    
Amortization of Defined Benefit Plan Items   
Prior Service Credit 2
81
81
 
Net Actuarial Losses 2
(322)(314) 
 (241)(233)Total Before Tax
 95
93
Provision for Income Tax
 (146)(140)Net of Tax
    
Total Reclassifications for the Period$(447)$(313)Net of Tax
    
Details about Accumulated Other
Comprehensive Income (Loss) Components
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)1
 Affected Line Item in the Statement Where Net Income Is Presented
 Nine Months Ended September 30, 
(dollars in thousands)2017
2016
 
Amortization of Unrealized Holding Gains (Losses) on
     Investment Securities Held-to-Maturity
$(1,492)$(949)Interest Income
 589
375
Provision for Income Tax
 (903)(574)Net of Tax
    
Amortization of Defined Benefit Plan Items   
Prior Service Credit 2
242
242
 
Net Actuarial Losses 2
(967)(940) 
 (725)(698)Total Before Tax
 286
276
Provision for Income Tax
 (439)(422)Net of Tax
    
Total Reclassifications for the Period$(1,342)$(996)Net of Tax

1

Amounts in parentheses indicate reductions to net income.

2

These accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit cost and are included in Salaries and BenefitsOther Noninterest Expense on the consolidated statements of income (see Note 10 11 Pension Plans and Postretirement Benefit Plan for additional details).



Note 8.9.  Earnings Per Share


There were no adjustments to net income, the numerator, for purposes of computing earnings per share.  The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding for the three and nine months ended September 30, 2017March 31, 2021, and 2016:March 31, 2020:

 

 

Three Months Ended

March 31,

 

 

 

2021

 

 

2020

 

Denominator for Basic Earnings Per Share

 

 

39,827,590

 

 

 

39,681,611

 

Dilutive Effect of Equity Based Awards

 

 

243,887

 

 

 

235,375

 

Denominator for Diluted Earnings Per Share

 

 

40,071,477

 

 

 

39,916,986

 

Antidilutive Stock Options and Restricted Stock Outstanding

 

 

267,741

 

 

 

106,602

 

 Three Months Ended
September 30,
 Nine Months Ended
September 30,
 2017
 2016
 2017
 2016
Denominator for Basic Earnings Per Share42,251,541
 42,543,122
 42,336,441
 42,730,571
Dilutive Effect of Equity Based Awards313,823
 235,224
 325,722
 216,488
Denominator for Diluted Earnings Per Share42,565,364
 42,778,346
 42,662,163
 42,947,059
        
Antidilutive Stock Options and Restricted Stock Outstanding1,070
 
 363
 

Note 9.10.  Business Segments


The Company’s business segments are defined as RetailConsumer Banking, Commercial Banking, Investment Services and Private Banking, and Treasury and Other.  The Company’s internal management accounting process measures the performance of these business segments.  This process, which is not necessarily comparable with the process used by any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital.  This process is dynamic and requires certain allocations based on judgment and other subjective factors.  Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.  Previously reported results have been reclassified to conform to the current reporting structure.


The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis.  The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions.  Funds transfer pricing also serves to transfer interest rate risk to Treasury.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.


34


Table of Contents

The provision for credit losses for the Consumer Banking and Commercial Banking business segments reflects the actual net charge-offs of thethose business segments.  The amount of the consolidated provision for loan and lease losses is based on the methodology that we use to estimate our consolidated Allowance.  The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.


Noninterest income and expense includes allocations from support units to business units.  These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.


The provision for income taxes is allocated to business segments using a 37%26% effective income tax rate.  However, the provision for income taxes for our Leasing business unit (included in the Commercial Banking segment) and Auto Leasing portfolio and Pacific Century Life Insurance business unit (both included in the RetailConsumer Banking segment) are assigned their actual effective income tax rates due to the unique relationship that income taxes have with their products.  The residual income tax expense or benefit to arrive at the consolidated effective income tax rate is included in Treasury and Other.


Retail

Consumer Banking


Retail

Consumer Banking offers a broad range of financial products and services, to consumersincluding loan, deposit and small businesses.insurance products; private banking and international client banking services; trust services; investment management; and institutional investment advisory services.  Consumer Banking also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, small business loans and leases, and credit cards.  Deposit products include checking, savings, and time deposit accounts. RetailPrivate banking and personal trust groups assist individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals. The investment management group manages portfolios utilizing a variety of investment products.  Also within Consumer Banking, also offers some types of consumer insurance products.institutional client services offer investment advice to corporations, government entities, and foundations.  Products and services from RetailConsumer Banking are delivered to customers through 6963 branch locations and 388361 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.



Commercial Banking


Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii and the Pacific Islands.  In addition, Commercial Banking offers deposit products to government entities in Hawaii. Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and provides merchant services to its customers.


Investment Services and Private Banking

Investment Services and Private Banking includes private banking and international client banking services, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust groups assist individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios utilizing a variety of investment products. Institutional client services offer investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

Treasury and Other


Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business.  This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, and short and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors.  The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.


Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.




35


Table of Contents

Selected business segment financial information as of and for the three and nine months ended September 30, 2017March 31, 2021, and 2016March 31, 2020, were as follows:

(dollars in thousands)

 

Consumer

Banking

 

 

Commercial

Banking

 

 

Treasury

and Other

 

 

Consolidated

Total

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

69,762

 

 

$

47,143

 

 

$

3,664

 

 

$

120,569

 

Provision for Credit Losses

 

 

2,866

 

 

 

50

 

 

 

(17,216

)

 

 

(14,300

)

Net Interest Income After Provision for Credit Losses

 

 

66,896

 

 

 

47,093

 

 

 

20,880

 

 

 

134,869

 

Noninterest Income

 

 

33,698

 

 

 

7,858

 

 

 

1,414

 

 

 

42,970

 

Noninterest Expense

 

 

(78,181

)

 

 

(15,677

)

 

 

(5,007

)

 

 

(98,865

)

Income Before Provision for Income Taxes

 

 

22,413

 

 

 

39,274

 

 

 

17,287

 

 

 

78,974

 

Provision for Income Taxes

 

 

(5,474

)

 

 

(9,558

)

 

 

(3,993

)

 

 

(19,025

)

Net Income

 

$

16,939

 

 

$

29,716

 

 

$

13,294

 

 

$

59,949

 

Total Assets as of March 31, 2021

 

$

7,556,756

 

 

$

5,224,386

 

 

$

9,166,129

 

 

$

21,947,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 20201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

73,914

 

 

$

45,237

 

 

$

6,815

 

 

$

125,966

 

Provision for Credit Losses

 

 

3,451

 

 

 

290

 

 

 

29,859

 

 

 

33,600

 

Net Interest Income After Provision for Credit Losses

 

 

70,463

 

 

 

44,947

 

 

 

(23,044

)

 

 

92,366

 

Noninterest Income

 

 

32,590

 

 

 

11,735

 

 

 

1,824

 

 

 

46,149

 

Noninterest Expense

 

 

(70,746

)

 

 

(17,346

)

 

 

(8,220

)

 

 

(96,312

)

Income Before Provision for Income Taxes

 

 

32,307

 

 

 

39,336

 

 

 

(29,440

)

 

 

42,203

 

Provision for Income Taxes

 

 

(8,116

)

 

 

(9,555

)

 

 

10,210

 

 

 

(7,461

)

Net Income

 

$

24,191

 

 

$

29,781

 

 

$

(19,230

)

 

$

34,742

 

Total Assets as of March 31, 20201

 

$

7,388,217

 

 

$

4,728,651

 

 

$

6,425,365

 

 

$

18,542,233

 


(dollars in thousands)Retail Banking
 Commercial Banking
 Investment Services and Private Banking
 
Treasury
and Other

 Consolidated Total
Three Months Ended September 30, 2017 
  
  
  
  
Net Interest Income$67,128
 $43,438
 $7,321
 $(1,570) $116,317
Provision for Credit Losses3,512
 (35) (5) 528
 4,000
Net Interest Income After Provision for Credit Losses63,616
 43,473
 7,326
 (2,098) 112,317
Noninterest Income21,287
 5,137
 13,593
 2,393
 42,410
Noninterest Expense(51,507) (17,721) (14,925) (4,445) (88,598)
Income Before Provision for Income Taxes33,396
 30,889
 5,994
 (4,150) 66,129
Provision for Income Taxes(11,908) (10,891) (2,218) 4,769
 (20,248)
Net Income$21,488
 $19,998
 $3,776
 $619
 $45,881
Total Assets as of September 30, 2017$5,758,799
 $3,695,606
 $305,015
 $7,508,882
 $17,268,302
         

Three Months Ended September 30, 2016 
  
  
  
 

Net Interest Income$61,747
 $38,613
 $6,029
 $(2,477) $103,912
Provision for Credit Losses2,574
 (168) (7) 101
 2,500
Net Interest Income After Provision for Credit Losses59,173
 38,781
 6,036
 (2,578) 101,412
Noninterest Income24,786
 6,977
 13,662
 2,689
 48,114
Noninterest Expense(51,892) (17,449) (14,579) (3,612) (87,532)
Income Before Provision for Income Taxes32,067
 28,309
 5,119
 (3,501) 61,994
Provision for Income Taxes(11,329) (10,073) (1,894) 4,795
 (18,501)
Net Income$20,738
 $18,236
 $3,225
 $1,294
 $43,493
Total Assets as of September 30, 2016$5,206,442
 $3,428,424
 $290,207
 $7,089,570
 $16,014,643
         

Nine Months Ended September 30, 2017 
  
  
  
 

Net Interest Income$198,633
 $127,106
 $20,685
 $(7,956) $338,468
Provision for Credit Losses10,413
 (355) (16) 2,608
 12,650
Net Interest Income After Provision for Credit Losses188,220
 127,461
 20,701
 (10,564) 325,818
Noninterest Income64,132
 16,451
 43,389
 19,590
 143,562
Noninterest Expense(155,786) (54,483) (45,692) (9,394) (265,355)
Income Before Provision for Income Taxes96,566
 89,429
 18,398
 (368) 204,025
Provision for Income Taxes(34,323) (31,472) (6,807) 10,296
 (62,306)
Net Income$62,243
 $57,957
 $11,591
 $9,928
 $141,719
Total Assets as of September 30, 2017$5,758,799
 $3,695,606
 $305,015
 $7,508,882
 $17,268,302
         

Nine Months Ended September 30, 2016 
  
  
  
 

Net Interest Income$179,798
 $115,112
 $18,518
 $(2,942) $310,486
Provision for Credit Losses7,415
 (7,052) (18) 1,155
 1,500
Net Interest Income After Provision for Credit Losses172,383
 122,164
 18,536
 (4,097) 308,986
Noninterest Income67,364
 21,015
 43,632
 18,829
 150,840
Noninterest Expense(155,391) (52,479) (44,786) (8,333) (260,989)
Income Before Provision for Income Taxes84,356
 90,700
 17,382
 6,399
 198,837
Provision for Income Taxes(29,958) (32,337) (6,431) 7,837
 (60,889)
Net Income$54,398
 $58,363
 $10,951
 $14,236
 $137,948
Total Assets as of September 30, 2016$5,206,442
 $3,428,424
 $290,207
 $7,089,570
 $16,014,643


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

Note 10.11.  Pension Plans and Postretirement Benefit Plan

Components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan are presented in the following table for the three and nine months ended September 30, 2017March 31, 2021, and 2016.March 31, 2020.

 

 

Pension Benefits

 

 

Postretirement Benefits

 

(dollars in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Three Months Ended March 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service Cost

 

$

0

 

 

$

0

 

 

$

176

 

 

$

151

 

Interest Cost

 

 

727

 

 

 

900

 

 

 

206

 

 

 

231

 

Expected Return on Plan Assets

 

 

(1,148

)

 

 

(1,258

)

 

 

0

 

 

 

0

 

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior Service Credit

 

 

0

 

 

 

0

 

 

 

(61

)

 

 

(61

)

Net Actuarial Losses

 

 

662

 

 

 

570

 

 

 

0

 

 

 

0

 

Net Periodic Benefit Cost

 

$

241

 

 

$

212

 

 

$

321

 

 

$

321

 

 Pension Benefits Postretirement Benefits
(dollars in thousands)2017
 2016
 2017
 2016
Three Months Ended September 30, 
  
  
  
Service Cost$
 $
 $123
 $137
Interest Cost1,161
 1,210
 272
 294
Expected Return on Plan Assets(1,238) (1,282) 
 
Amortization of: 
  
  
  
Prior Service Credit
 
 (81) (81)
Net Actuarial Losses (Gains)433
 389
 (111) (75)
Net Periodic Benefit Cost$356
 $317
 $203
 $275
        
Nine Months Ended September 30, 
  
  
  
Service Cost$
 $
 $369
 $411
Interest Cost3,483
 3,628
 816
 882
Expected Return on Plan Assets(3,714) (3,844) 
 
Amortization of: 
  
  
  
Prior Service Credit
 
 (242) (242)
Net Actuarial Losses (Gains)1,298
 1,166
 (331) (226)
Net Periodic Benefit Cost$1,067
 $950
 $612
 $825

The service cost component of net periodic benefit cost is included in salaries and benefits and all other components of net periodic benefit cost are included in other noninterest expense in the consolidated statements of income for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.plan.  For the three and nine months ended September 30, 2017,March 31, 2021, the Company contributed $10.2$0.1 million and $10.4 million, respectively,  to the pension plans and $0.2$0.3 million and $0.7 million, respectively,  to the postretirement benefit plan.  The Company expects to contribute a total of $10.5$0.4 million to the pension plans and $1.0$1.2 million to the postretirement benefit plan for the year ending December 31, 2017.


Note 11.12.  Derivative Financial Instruments


The notional amount and fair value of the Company’s derivative financial instruments as of September 30, 2017March 31, 2021, and December 31, 20162020, were as follows:

 

 

March 31, 2021

 

 

December 31, 2020

 

(dollars in thousands)

 

Notional Amount

 

 

Fair Value

 

 

Notional Amount

 

 

Fair Value

 

Interest Rate Lock Commitments

 

$

100,322

 

 

$

2,704

 

 

$

102,881

 

 

$

4,947

 

Forward Commitments

 

 

102,778

 

 

 

748

 

 

 

158,759

 

 

 

(740

)

Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receive Fixed/Pay Variable Swaps

 

 

1,370,386

 

 

 

24,416

 

 

 

1,362,778

 

 

 

90,130

 

Pay Fixed/Receive Variable Swaps

 

 

1,370,386

 

 

 

(11,627

)

 

 

1,362,778

 

 

 

(17,197

)

Foreign Exchange Contracts

 

 

88,919

 

 

 

2,345

 

 

 

90,587

 

 

 

866

 

Conversion Rate Swap Agreement

 

 

129,020

 

 

 

0

 

 

 

133,286

 

 

 

0

 

  September 30, 2017  December 31, 2016
(dollars in thousands)Notional Amount  Fair Value
 Notional Amount  Fair Value
Interest Rate Lock Commitments $50,050
 $958
  $55,223
 $1,067
Forward Commitments 51,263
 19
  104,962
 847
Interest Rate Swap Agreements         
Receive Fixed/Pay Variable Swaps 378,618
 2,187
  357,441
 1,381
Pay Fixed/Receive Variable Swaps 378,618
 (1,830)  357,441
 (1,395)
Foreign Exchange Contracts 56,130
 (677)  38,172
 (757)

The following table presents the Company’s derivative financial instruments, their fair values, and their location in the consolidated statements of condition as of September 30, 2017March 31, 2021, and December 31, 2016:2020:

Derivative Financial Instruments

 

March 31, 2021

 

 

December 31, 2020

 

Not Designated as Hedging Instruments 1

 

Asset

 

 

Liability

 

 

Asset

 

 

Liability

 

(dollars in thousands)

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

Interest Rate Lock Commitments

 

$

2,704

 

 

$

0

 

 

$

4,947

 

 

$

0

 

Forward Commitments

 

 

794

 

 

 

46

 

 

 

0

 

 

 

740

 

Interest Rate Swap Agreements

 

 

42,339

 

 

 

29,561

 

 

 

90,342

 

 

 

17,409

 

Foreign Exchange Contracts

 

 

1,140

 

 

 

2,395

 

 

 

878

 

 

 

12

 

Total

 

$

46,977

 

 

$

32,002

 

 

$

96,167

 

 

$

18,161

 

Derivative Financial InstrumentsSeptember 30, 2017 December 31, 2016
Not Designated as Hedging Instruments 1
Asset
 Liability
 Asset
 Liability
(dollars in thousands)Derivatives
 Derivatives
 Derivatives
 Derivatives
Interest Rate Lock Commitments$962
 $4
 $1,236
 $169
Forward Commitments76
 57
 873
 26
Interest Rate Swap Agreements10,522
 10,165
 11,569
 11,583
Foreign Exchange Contracts26
 703
 53
 810
Total$11,586
 $10,929
 $13,731
 $12,588

1

Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.



The following table presents the Company’s derivative financial instruments and the amount and location of the net gains or losses recognized in the consolidated statements of income for the three and nine months ended September 30, 2017March 31, 2021, and 2016:March 31, 2020:

 

 

Location of

 

 

 

 

 

 

 

 

Derivative Financial Instruments

 

Net Gains (Losses)

 

Three Months Ended

 

Not Designated as Hedging Instruments

 

Recognized in the

 

March 31,

 

(dollars in thousands)

 

Statements of Income

 

2021

 

 

2020

 

Interest Rate Lock Commitments

 

Mortgage Banking

 

$

773

 

 

$

6,303

 

Forward Commitments

 

Mortgage Banking

 

 

3,227

 

 

 

(2,184

)

Interest Rate Swap Agreements

 

Other Noninterest Income

 

 

1,604

 

 

 

6,438

 

Foreign Exchange Contracts

 

Other Noninterest Income

 

 

271

 

 

 

714

 

Total

 

 

 

$

5,875

 

 

$

11,271

 

 Location of        
Derivative Financial InstrumentsNet Gains (Losses) Three Months Ended Nine Months Ended
Not Designated as Hedging InstrumentsRecognized in the September 30, September 30,
(dollars in thousands)Statements of Income 2017
 2016
 2017
 2016
Interest Rate Lock CommitmentsMortgage Banking $1,550
 $4,154
 $4,472
 $8,113
Forward CommitmentsMortgage Banking (434) (934) (1,322) (2,430)
Interest Rate Swap AgreementsOther Noninterest Income 10
 1,595
 690
 2,416
Foreign Exchange ContractsOther Noninterest Income 754
 772
 2,600
 2,245
Total  $1,880
 $5,587
 $6,440
 $10,344

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with the Bank’s risk management activities and to accommodate the needs of the Bank’s customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.


Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle transactions in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.


37


Table of Contents

As of September 30, 2017March 31, 2021, and December 31, 2016,2020, the Company did not designate any derivative financial instruments as formal hedging relationships.  The Company’s free-standing derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, foreign exchange contracts, and conversion rate swap agreements.


The Company enters into IRLCs for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate and within a specified period of time.  IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance.  Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan.  To mitigate this risk, the Company utilizes forward commitments as economic hedges against the potential decreases in the values of the loans held for sale.  IRLCs and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.


The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates the interest rate risk of entering into these agreements by entering into equal and offsetting interest rate swap agreements with highly rated third partythird-party financial institutions.  The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated statements of condition.  Fair value changes are recorded in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  Collateral, usually in the form of cash or marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds.  See Note 6 7 Balance Sheet Offsetting for more information.


The Company’s interest rate swap agreements with financial institution counterparties may contain credit-risk-related contingent features tied to a specified credit rating of the Company.  Under these provisions, should the Company’s specified rating fall below a particular level (e.g., investment grade rating)grade), or if the Company no longer obtains the specified rating, the counterparty may require the Company to pledge collateral on an immediate and ongoing basis (subject to the requirement that such swaps are in a net liability position beyond the level specified in the contract), or require immediate settlement of the swap


agreement.  Other credit-risk-related contingent features may also allow the counterparty to require immediate settlement of the swap agreement if the Company fails to maintain a specified minimum level of capitalization.

With regard to derivative contracts not centrally cleared through a clearinghouse, new regulations require collateral to be posted by the party with a net liability position (i.e., the threshold for posting collateral was reduced to zero, subject to certain minimum transfer amounts).  The requirements generally applyapplied to new derivative contracts entered into by the Company after the applicable compliance date of the regulation (MarchMarch 1, 2017, for the Company), although certain counterparties may elect to apply lower thresholds to existing contracts.


Parties to a centrally cleared over-the-counter derivative exchange daily payments that reflect the daily change in value of the derivative.  These payments are commonly referred to as variation margin.  Historically, variation margin payments have typically been treated as collateral against the derivative position.  Effective 2017, the Chicago Mercantile Exchange and LCH.Clearnet Limited (collectively, the “clearinghouses”) amended their rulebooks to legally characterize variation margin payments for over-the-counter derivatives they clear as settlements of the derivatives’ mark-to-market exposure rather than collateral against the exposures.  This rule change effectively results incauses any derivative cleared through one of the clearinghouses to have a fair value that approximates zero on a daily basis.  During the second quarter of 2017, the Company executed its first swap agreements cleared through the clearinghouses. As of September 30, 2017, the applicationThe majority of the rule change reduced the swap agreement liability by $0.4 million, as reflected in the table above. Going forward, the Company expects most of theCompany’s swap agreements executed with third partythird-party financial institutions will beare now required to be cleared through one of the clearinghouses.  The uncleared swap agreements executed with third partythird-party financial institutions will remain subject to the collateral requirements and credit-risk-related contingent features described in the previous paragraphs, and therefore, are not subject to the variation margin rule change.  Likewise, the swap agreements executed with the Company’s commercial banking customers will remain uncleared and will also not be subject to the variation margin rule change.


The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.


38


Table of Contents

As each salecertain sales of Visa Class B restricted shares waswere completed, the Company entered into a conversion rate swap agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio of Class B into Class A unrestricted common shares.  In the event of Visa increasing the conversion ratio, the buyer would be required to make payment to the Company.  As of September 30, 2017,March 31, 2021, and December 31, 2020, the conversion rate swap agreement was valued at zero0 (i.e., no contingent liability recorded) as further reductions to the conversion ratio were deemed neither probable nor reasonably estimable by management.  See Note 2 3 Investment Securities for more information.


Note 12.13.  Commitments, Contingencies, and Guarantees

The Company’s credit commitments as of September 30, 2017March 31, 2021, and December 31, 20162020, were as follows:

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Unfunded Commitments to Extend Credit

 

$

2,837,258

 

 

$

2,787,123

 

Standby Letters of Credit

 

 

102,531

 

 

 

100,186

 

Commercial Letters of Credit

 

 

11,321

 

 

 

10,511

 

Total Credit Commitments

 

$

2,951,110

 

 

$

2,897,820

 

(dollars in thousands)September 30,
2017

 December 31,
2016

Unfunded Commitments to Extend Credit$2,793,531
 $2,732,734
Standby Letters of Credit122,137
 112,830
Commercial Letters of Credit18,601
 16,269
Total Credit Commitments$2,934,269
 $2,861,833

Unfunded Commitments to Extend Credit


Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.



Standby and Commercial Letters of Credit


Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.third-party.  Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party,third-party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third partythird-party under a standby letter of credit, and generally holds cash or deposits as collateral on those standby letters of credit for which collateral is deemed necessary.


Contingencies


On September 9, 2016, a purported class action lawsuit was filed by a Bank customer primarily alleging Bank of Hawaii’s practice of determining whether consumer deposit accounts were overdrawn based on “available balance” (which deducts debit card transactions that have taken place but which have not yet been posted) was not properly applied or disclosed to customers.  On December 6, 2019, the parties executed a settlement agreement subject to court approval.  The settlement provides for forgiveness of certain related and previously charged off overdraft fees, and a payment by the Company of $8.0 million into a class settlement fund the proceeds of which will be used to refund class members, and to pay attorneys’ fees, administrative and other costs, in exchange for a complete release of all claims asserted against the Company.  As of December 31, 2020, the Company had reserved $8.0 million relating to this claim.  On December 22, 2020, the Court issued an Order Granting Final Approval of Class Action Settlement and the settlement became effective on January 21, 2021.  Refunds to current customers were issued by the Bank on January 26, 2021, and the Claims Administrator is in the process of issuing refunds to class members with closed accounts. 

39


Table of Contents

In addition to the litigation noted above, the Company is subject to various other pending and threatened legal proceedings arising withinout of the normal course of business or operations.  On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizingusing the most recent information available.  On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated.  Based on information currently available, management believes that the eventual outcome of these claims against the Company will not be materially in excess of such amounts reserved by the Company.  However, in the event of unexpected future developments, it is possible that the ultimate resolution of these matters may result in a loss that materially exceeds the reserves established by the Company.


Risks Related to Representation and Warranty Provisions


The Company sells residential mortgage loans in the secondary market primarily to the Federal National Mortgage Association (“Fannie Mae”).  The Company also pools Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to the Government National Mortgage Corporation (“Ginnie Mae”).  These pools of FHA-insured and VA-guaranteed residential mortgage loans are securitized by Ginnie Mae.  The agreements under which the Company sells residential mortgage loans to Fannie Mae or Ginnie Mae and the insurance or guaranty agreements with FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans.  Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters.  As of September 30, 2017,March 31, 2021, the unpaid principal balance of residential mortgage loans sold by the Company was $2.7$2.4 billion.  The agreements under which the Company sells residential mortgage loans require delivery of various documents to the investor or its document custodian.  Although these loans are primarily sold on a non-recourse basis, the Company may be obligated to repurchase residential mortgage loans or reimburse investors for losses incurred if a loan review reveals that underwriting and documentation standards were potentially not met.  Some agreements may require the Company to repurchase delinquent loans.  Upon receipt of a repurchase request, the Company works with investors or insurers to arrive at a mutually agreeable resolution.  Repurchase demands are typically reviewed on an individual loan-by-loan basis to validate the claims made by the investor or insurer and to determine if a contractually required repurchase event has occurred.  The Company manages the risk associated with potential repurchases or other forms of settlement through its underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards.  During the ninethree months ended September 30, 2017,March 31, 2021, there was onewere $0.6 million in residential mortgage loanloans repurchased with an aggregate unpaid principal balance of $0.2 million as a result of the representation and warranty provisions contained in these contracts.the applicable contract.  As of September 30, 2017,March 31, 2021, there were nowas 0 pending repurchase requests related to representation and warranty provisions.


Risks Relating to Residential Mortgage Loan Servicing Activities


In addition to servicing loans in the Company’s portfolio, substantially all of the loans the Company sells to investors are sold with servicing rights retained.  The Company also services loans originated by other mortgage loan originators.  As servicer, the Company’s primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title, or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans or, to the extent consistent with the documents governing a securitization, consider alternatives to foreclosure, such as loan modifications or short sales.  Each agreement under which the Company acts as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective


servicing agreements.  However, if the Company commits a material breach of obligations as servicer, the Company may be subject to termination if the breach is not cured within a specified period following notice.  The standards governing servicing and the possible remedies for violations of such standards vary by investor.  These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company.  Remedies could include repurchase of an affected loan.  For the ninethree months ended September 30, 2017,March 31, 2021, there were no0 loans repurchased related to loan servicing activities.  As of September 30, 2017,March 31, 2021, there were no0 pending repurchase requests related to loan servicing activities.

40


Table of Contents

Although to date repurchase requests related to representation and warranty provisions and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans.  However, as of September 30, 2017,March 31, 2021, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases.  As of September 30, 2017,March 31, 2021, 99% of the Company’s residential mortgage loans serviced for investors were current.  The Company maintains ongoing communications with investors and continues to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in the loans sold to investors.


Note 13.14.  Fair Value of Assets and Liabilities


Fair Value Hierarchy


Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:

Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and is used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.

Level 2:

Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.

Level 3:

Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.

Management maximizes

In some instances, an instrument may fall into multiple levels of the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updateshierarchy.  In such instances, the instrument’s level within the fair value hierarchy classificationsis based on the lowest of the Company’s assetsthree levels (with Level 3 being the lowest) that is significant to the fair value measurement.  Our assessment of the significance of an input requires judgment and liabilities on a quarterly basis.


considers factors specific to the instrument.

41


Table of Contents

Assets and Liabilities Measured at Fair Value on a Recurring Basis


Investment Securities Available-for-Sale


Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury, as quoted prices were available, unadjusted, for identical securities in active markets.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies and government-sponsoredgovernment sponsored enterprises.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent


information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the Company’s third-party pricing service.  Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs to determine fair value.  As of September 30, 2017 and December 31, 2016, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.  On a quarterly basis, management also reviews a sample of securities priced by the Company’s third-party pricing service to review the significant assumptions and valuation methodologies used by the service.  Based on this review, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted.second source.  The Company’s third-party pricing service has also established processes for us to submit inquiries regarding quoted prices.  Periodically, webased on these reviews, the Company will challenge the quoted prices provided by ourthe Company’s third-party pricing service.  The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by us.  The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going-forward basis.


  Generally, we do not adjust the price from the third-party service provider.  On a quarterly basis, management also reviews a sample of securities priced by the Company’s third-party pricing service to review the significant assumptions and valuation methodologies used by the service.  The information provided is comprised of market reference data, which may include reported trades; bids, offers, or broker-dealer dealer quotes; benchmark yields and spreads; as well as other reference data as appropriate.  Based on this review, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted.

Loans Held for Sale


The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.


Mortgage Servicing Rights


Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believethe Company believes market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.


Other Assets


Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.


42


Table of Contents

Derivative Financial Instruments


Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”),IRLCs, forward commitments, interest rate swap agreements, foreign exchange contracts, and Visa Class B to Class A shares conversion rate swap agreements.  The fair values of IRLCs are calculated based on the value of the underlying loan held for sale, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as a market yield curve, effective date, maturity date, notional amount, and stated interest rate.  In October 2020, the Company revised its discounted cash flow valuation methodology for cleared interest rate swaps with financial institution counterparties (and the related customer interest rate swaps) to align with changes made by central clearinghouses when they migrated from the Effective Federal Funds Rate to the Secured Overnight Financing Rate for discounting, price alignment, and margining purposes.  The changes in valuation methodology are applied prospectively as a change in accounting estimate and are immaterial to the Company’s financial statements.  The valuation methodology for uncleared interest rate swaps remains based on the Effective Federal Funds Rate.  In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with


market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.  The fair value of the Visa Class B restricted shares to Class A unrestricted common shares conversion rate swap agreements represent the amount owed by the Company to the buyer of the Visa Class B shares as a result of a reduction of the conversion ratio subsequent to the sales date.  As of September 30, 2017March 31, 2021, and December 31, 2016,2020, the conversion rate swap agreements were valued at zero as reductions to the conversion ratio were neither probable nor reasonably estimable by management.  See Note 11 12 Derivative Financial Instruments for more information.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.



43


Table of Contents

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of September 30, 2017March 31, 2021, and December 31, 2016:2020:

 

Quoted Prices

in Active

Markets for

Identical Assets

or Liabilities

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

(dollars in thousands)

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government

   Agencies

 

$

916

 

 

$

164,306

 

 

$

0

 

 

$

165,222

 

Debt Securities Issued by States and Political Subdivisions

 

 

0

 

 

 

24,325

 

 

 

0

 

 

 

24,325

 

Debt Securities Issued by U.S. Government-Sponsored

   Enterprises

 

 

0

 

 

 

1,035

 

 

 

0

 

 

 

1,035

 

Debt Securities Issued by Corporations

 

 

0

 

 

 

222,115

 

 

 

0

 

 

 

222,115

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

0

 

 

 

1,585,345

 

 

 

0

 

 

 

1,585,345

 

Residential - U.S. Government-Sponsored Enterprises

 

 

0

 

 

 

1,807,929

 

 

 

0

 

 

 

1,807,929

 

Commercial - Government Agencies

 

 

0

 

 

 

218,792

 

 

 

0

 

 

 

218,792

 

Total Mortgage-Backed Securities

 

 

0

 

 

 

3,612,066

 

 

 

0

 

 

 

3,612,066

 

Total Investment Securities Available-for-Sale

 

 

916

 

 

 

4,023,847

 

 

 

0

 

 

 

4,024,763

 

Loans Held for Sale

 

 

0

 

 

 

18,320

 

 

 

0

 

 

 

18,320

 

Mortgage Servicing Rights

 

 

0

 

 

 

0

 

 

 

919

 

 

 

919

 

Other Assets

 

 

54,612

 

 

 

0

 

 

 

0

 

 

 

54,612

 

Derivatives 1

 

 

0

 

 

 

1,934

 

 

 

45,043

 

 

 

46,977

 

Total Assets Measured at Fair Value on a Recurring Basis as of

   March 31, 2021

 

$

55,528

 

 

$

4,044,101

 

 

$

45,962

 

 

$

4,145,591

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

0

 

 

$

2,441

 

 

$

29,561

 

 

$

32,002

 

Total Liabilities Measured at Fair Value on a

   Recurring Basis as of March 31, 2021

 

$

0

 

 

$

2,441

 

 

$

29,561

 

 

$

32,002

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and

   Government Agencies

 

$

921

 

 

$

173,324

 

 

$

0

 

 

$

174,245

 

Debt Securities Issued by States and Political Subdivisions

 

 

0

 

 

 

24,840

 

 

 

0

 

 

 

24,840

 

Debt Securities Issued by U.S. Government-Sponsored

   Enterprises

 

 

0

 

 

 

1,062

 

 

 

0

 

 

 

1,062

 

Debt Securities Issued by Corporations

 

 

0

 

 

 

224,605

 

 

 

0

 

 

 

224,605

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

0

 

 

 

1,594,815

 

 

 

0

 

 

 

1,594,815

 

Residential - U.S. Government-Sponsored Enterprises

 

 

0

 

 

 

1,518,283

 

 

 

0

 

 

 

1,518,283

 

Commercial - Government Agencies

 

 

0

 

 

 

253,839

 

 

 

0

 

 

 

253,839

 

Total Mortgage-Backed Securities

 

 

0

 

 

 

3,366,937

 

 

 

0

 

 

 

3,366,937

 

Total Investment Securities Available-for-Sale

 

 

921

 

 

 

3,790,768

 

 

 

0

 

 

 

3,791,689

 

Loans Held for Sale

 

 

0

 

 

 

82,565

 

 

 

0

 

 

 

82,565

 

Mortgage Servicing Rights

 

 

0

 

 

 

0

 

 

 

658

 

 

 

658

 

Other Assets

 

 

53,410

 

 

 

0

 

 

 

0

 

 

 

53,410

 

Derivatives 1

 

 

0

 

 

 

878

 

 

 

95,289

 

 

 

96,167

 

Total Assets Measured at Fair Value on a Recurring Basis as of

   December 31, 2020

 

$

54,331

 

 

$

3,874,211

 

 

$

95,947

 

 

$

4,024,489

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

0

 

 

$

752

 

 

$

17,409

 

 

$

18,161

 

Total Liabilities Measured at Fair Value on a Recurring Basis as of

   December 31, 2020

 

$

0

 

 

$

752

 

 

$

17,409

 

 

$

18,161

 

 
Quoted Prices
in Active
Markets for
Identical Assets
or Liabilities

 
Significant
Other
Observable
Inputs

 
Significant
Unobservable
Inputs

  
(dollars in thousands)(Level 1)
 (Level 2)
 (Level 3)
 Total
September 30, 2017 
  
  
  
Assets: 
  
  
  
Investment Securities Available-for-Sale 
  
  
  
Debt Securities Issued by the U.S. Treasury
      and Government Agencies
$541
 $448,663
 $
 $449,204
Debt Securities Issued by States and Political Subdivisions
 641,963
 
 641,963
Debt Securities Issued by Corporations
 265,846
 
 265,846
Mortgage-Backed Securities: 
  
  
 

  Residential - Government Agencies
 249,976
 
 249,976
  Residential - U.S. Government-Sponsored Enterprises
 642,113
 
 642,113
    Commercial - Government Agencies
 73,566
 
 73,566
Total Mortgage-Backed Securities
 965,655
 
 965,655
Total Investment Securities Available-for-Sale541
 2,322,127


 2,322,668
Loans Held for Sale
 9,752
 
 9,752
Mortgage Servicing Rights
 
 1,509
 1,509
Other Assets28,064
 
 
 28,064
Derivatives 1

 102
 11,484
 11,586
Total Assets Measured at Fair Value on a
Recurring Basis as of September 30, 2017
$28,605
 $2,331,981
 $12,993
 $2,373,579
        
Liabilities: 
  
  
  
Derivatives 1
$
 $760
 $10,169
 $10,929
Total Liabilities Measured at Fair Value on a
Recurring Basis as of September 30, 2017
$
 $760

$10,169
 $10,929
        
December 31, 2016 
  
  
  
Assets: 
  
  
  
Investment Securities Available-for-Sale 
  
  
  
Debt Securities Issued by the U.S. Treasury
      and Government Agencies
$539
 $408,176
 $
 $408,715
Debt Securities Issued by States and Political Subdivisions
 671,799
 
 671,799
Debt Securities Issued by Corporations
 269,179
 
 269,179
Mortgage-Backed Securities: 
  
  
 

  Residential - Government Agencies
 243,844
 
 243,844
  Residential - U.S. Government-Sponsored Enterprises
 506,987
 
 506,987
    Commercial - Government Agencies
 85,517
 
 85,517
Total Mortgage-Backed Securities
 836,348



836,348
Total Investment Securities Available-for-Sale539
 2,185,502


 2,186,041
Loans Held for Sale
 62,499
 
 62,499
Mortgage Servicing Rights
 
 1,655
 1,655
Other Assets21,952
 
 
 21,952
Derivatives 1

 926
 12,805
 13,731
Total Assets Measured at Fair Value on a
Recurring Basis as of December 31, 2016
$22,491
 $2,248,927
 $14,460
 $2,285,878
       

Liabilities: 
  
  
 

Derivatives 1
$
 $836
 $11,752
 $12,588
Total Liabilities Measured at Fair Value on a
Recurring Basis as of December 31, 2016
$
 $836

$11,752
 $12,588

1

The fair value of each class of derivatives is shown in Note 11 12 Derivative Financial Instruments.


44


Table of Contents

For the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016,March 31, 2020, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)

 

Mortgage

Servicing

Rights 1

 

 

Net Derivative

Assets and

Liabilities 2

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

 

 

Balance as of January 1, 2021

 

$

958

 

 

 

77,880

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(39

)

 

 

874

 

Transfers to Loans Held for Sale

 

 

 

 

 

 

(3,016

)

Variation Margin Payments

 

 

 

 

 

(60,256

)

Balance as of March 31, 2021

 

$

919

 

 

 

15,482

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held

   as of March 31, 2021

 

$

0

 

 

$

15,482

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

Balance as of January 1, 2020

 

$

1,126

 

 

$

22,573

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(25

)

 

 

6,172

 

Transfers to Loans Held for Sale

 

 

 

 

 

(3,653

)

Variation Margin Payments

 

 

 

 

 

55,588

 

Balance as of March 31, 2020

 

$

1,101

 

 

$

80,680

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held

   as of March 31, 2020

 

$

0

 

 

$

80,680

 

(dollars in thousands)
Mortgage
Servicing Rights 1

 
Net Derivative
Assets and
Liabilities 2

Three Months Ended September 30, 2017 
  
Balance as of July 1, 2017$1,548
 $1,369
Realized and Unrealized Net Gains (Losses): 
  
Included in Net Income(39) 1,561
Transfers to Loans Held for Sale
 (1,631)
Variation Margin Payments
 16
Balance as of September 30, 2017$1,509
 $1,315
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of September 30, 2017
$
 $1,315
    
Three Months Ended September 30, 2016 
  
Balance as of July 1, 2016$1,819
 $1,908
Realized and Unrealized Net Gains (Losses): 
  
Included in Net Income(79) 4,149
Transfers to Loans Held for Sale
 (3,696)
Balance as of September 30, 2016$1,740
 $2,361
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of September 30, 2016
$
 $2,361
    
Nine Months Ended September 30, 2017 
  
Balance as of January 1, 2017$1,655
 $1,053
Realized and Unrealized Net Gains (Losses): 
  
Included in Net Income(146) 4,469
Transfers to Loans Held for Sale
 (4,581)
Variation Margin Payments
 374
Balance as of September 30, 2017$1,509
 $1,315
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of September 30, 2017
$
 $1,315
    
Nine Months Ended September 30, 2016 
  
Balance as of January 1, 2016$1,970
 $240
Realized and Unrealized Net Gains (Losses): 
  
Included in Net Income(230) 8,003
Transfers to Loans Held for Sale
 (5,882)
Balance as of September 30, 2016$1,740
 $2,361
Total Unrealized Net Gains (Losses) Included in Net Income
Related to Assets Still Held as of September 30, 2016
$
 $2,361

1

Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2

Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.


For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of September 30, 2017March 31, 2021, and December 31, 2016,2020, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Valuation

Technique

 

Description

 

Range

 

 

Weighted

Average1

 

 

Fair

Value

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

8.67%

 

-

 

12.98

%

 

 

11.27

%

 

$

22,320

 

 

 

 

 

Discount Rate

 

5.99%

 

-

 

6.96

%

 

 

6.88

%

 

 

 

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

75.40%

 

-

 

99.00

%

 

 

92.19

%

 

$

2,704

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

0.00%

 

-

 

0.49

%

 

 

0.15

%

 

$

12,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

8.71

%

-

 

15.89

%

 

 

14.42

%

 

$

19,652

 

 

 

 

 

Discount Rate

 

 

5.69

%

-

 

6.28

%

 

 

5.81

%

 

 

 

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

84.10

%

-

 

99.00

%

 

 

90.76

%

 

$

4,947

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

0.00%

 

-

 

0.49

%

 

 

0.29

%

 

$

72,933

 

1

Unobservable inputs for mortgage servicing rights and interest rate lock commitments were weighted by loan amount.  Unobservable inputs for interest rate swap agreements were weighted by fair value.

45


Table of Contents

    
Significant Unobservable Inputs
(weighted-average)
 Fair Value
(dollars in thousands) 
Valuation
 Technique
 Description Sept. 30,
2017

 Dec. 31,
2016

 Sept. 30,
2017

 Dec. 31,
2016

Mortgage Servicing Rights Discounted Cash Flow 
Constant Prepayment Rate 1
 9.21% 8.13% $25,270
 $26,803
    
Discount Rate 2
 8.89% 9.33%    
             
Net Derivative Assets and Liabilities:            
Interest Rate Lock Commitments Pricing Model Closing Ratio 93.40% 92.26% $958
 $1,067
Interest Rate Swap Agreements Discounted Cash Flow Credit Factor 0.16% 0.13% $357
 $(14)
1
Represents annualized loan repayment rate assumption.
2
Derived from multiple interest rate scenarios that incorporate a spread to a market yield curve and market volatilities.

The significant unobservable inputs used in the fair value measurement of the Company’s mortgage servicing rights are the weighted-average constant prepayment rate and weighted-average discount rate.  Significant increases (decreases) in any of those inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.


The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company’s Treasury Division enters observable and unobservable inputs into the model to arrive at an estimated fair value.  To assess the reasonableness of the fair value measurement, the Treasury Division performs a back-test by comparing the model’s results to historical prepayment data.  The fair value and constant prepayment rate are also compared to forward-looking estimates to assess reasonableness.  The Treasury Division also compares the fair value of the Company’s mortgage servicing rights to a value calculated by an independent third party.third-party.  Discussions are held with members from the Treasury, Mortgage Banking, and Controllers Divisions, along with the independent third partythird-party to discuss and reconcile the fair value estimates and key assumptions used by the respective parties in arriving at those estimates.  A subcommittee of the Company’s Asset/Liability Management Committee is responsible for providing oversight over the valuation methodology and key assumptions.


The significant unobservable input used in the fair value measurement of the Company’s IRLCs is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close.  Generally, the fair value of an IRLC is positive (negative) if the prevailing interest rate is lower (higher) than the IRLC rate.  Therefore, an increase in the closing ratio (i.e., higher percentage of loans are estimated to close) will increase the gain or loss.  The closing ratio is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock.  The closing ratio is computed by ourthe Company’s secondary marketing system using historical data and the ratio is periodically reviewed by the Company’s Secondary Marketing Department of the Mortgage Banking DivisionCompany for reasonableness.


The unobservable input used in the fair value measurement of the Company’s interest rate swap agreements is the credit factor.spread.  This factor represents the risk that a counterparty is either unable or unwilling to settle a transaction in accordance with the underlying contractual terms.  A significant increase (decrease) in the credit factorspread could result in a significantly lower (higher) fair value measurement.  The credit factorspread is determined bybased upon the Treasury Division based on the risk rating assigned to each counterparty in which the Company holds a net asset position.  The Company’s Credit Policy Committee periodically reviews and approves the Expected Default Frequencycreditworthiness of the Economic Capital Model for Credit Risk.  The Expected Default Frequencyborrower and is used as the credit factor for interest rate swap agreements.



input into a proprietary model that calculates fair value using probability of default, loss given default, and exposure at default.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis


The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets. The following table represents the assets measured at fair value on a nonrecurring basis as of September 30, 2017. There were no assets measured at fair value on a nonrecurring basis as ofMarch 31, 2021, and December 31, 2016.2020.

(dollars in thousands)

 

Fair Value

Hierarchy

 

Net Carrying

Amount

 

 

Valuation

Allowance

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,401

 

 

$

(1,702

)

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

18,694

 

 

$

(3,892

)


(dollars in thousands)
Fair Value
Hierarchy
 
Net Carrying
Amount

 
Valuation
Allowance

September 30, 2017     
Mortgage Servicing Rights - amortization methodLevel 3 $22,927
 $210

The write-down of mortgage servicing rights accounted for under the amortization method was primarily due to changes in certain key assumptions used to estimate fair value.  As previously mentioned, all of the Company's mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.


During the fourth quarter of 2020, the Company recorded a total impairment charge of $7.0 million to write-down the net book value of 12 branches, cash-only ATMs, and a residual value of a leveraged lease. The impairment charge (included in net occupancy expense $3.6 million, interest and fees on loans and leases $3.0 million, and net equipment expense $0.4 million in the Company's consolidated statements of income) was recorded in the fourth quarter of 2020.  The Company fully wrote-down the net book value of right-of-use assets and lease hold improvements due to the decision to close 12 branches. The carrying value of the ATMs and leveraged lease were reduced to estimated fair value less cost to sell based on recent appraisals, market conditions, and/or

46


Table of Contents

management judgment. Due to the use of significant unobservable inputs combined with significant management judgment regarding the fair value of these assets, the carrying value was deemed a Level 3 measurement.

Fair Value Option


The Company elects the fair value option for all residential mortgage loans held for sale.  This election allows for a more effective offset of the changes in fair values of the loans held for sale and the derivative financial instruments used to financially hedge them without having to apply complex hedge accounting requirements.  As noted above, the fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.


The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of September 30, 2017March 31, 2021 and December 31, 2016.2020.  

(dollars in thousands)

 

Aggregate

Fair Value

 

 

Aggregate

Unpaid

Principal

 

 

Aggregate

Fair Value

Less Aggregate

Unpaid Principal

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

18,320

 

 

$

18,003

 

 

$

317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

82,565

 

 

$

78,577

 

 

$

3,988

 

(dollars in thousands)Aggregate Fair Value
 Aggregate Unpaid Principal  
Aggregate Fair Value
Less Aggregate
 Unpaid Principal
 
September 30, 2017 
   
   
Loans Held for Sale$9,752
  $9,458
  $294
        
December 31, 2016 
   
   
Loans Held for Sale$62,499
  $61,782
  $717

Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the three and nine months endedSeptember 30, 2017 March 31, 2021, and 2016,March 31, 2020, the net gains or losses from the change in fair value of the Company’s residential mortgage loans held for sale were not material.


47


Table of Contents

Financial Instruments Not Recorded at Fair Value on a Recurring Basis


The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury as quoted prices were available, unadjusted, for identical securities in active markets.  If quoted prices were not available, fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.


Loans

The fair value of the Company’s loans was estimated by discounting the expected future cash flows using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Time Deposits

The fair value of the Company’s time deposits was calculated using discounted cash flow analyses, applying discount rates based on market yield curve rates for similar maturities.  The fair values of the Company’s time deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Securities Sold Under Agreements to Repurchase

The fair value of the Company’s securities sold under agreements to repurchase was calculated using discounted cash flow analyses, applying discount rates based on market yield curve rates for similar maturities.

Other Debt

The fair value of the Company’s other debt was calculated using a discounted cash flow analyses, applying discount rates based on market yield curve rates for similar maturities.


The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments not recorded at fair value on a recurring basis as of September 30, 2017March 31, 2021, and December 31, 2016.2020.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Carrying

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

or Liabilities

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(dollars in thousands)

 

Amount

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments - Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

3,464,360

 

 

$

3,477,346

 

 

$

7,333

 

 

$

3,470,011

 

 

$

0

 

Loans 1

 

 

11,758,861

 

 

 

12,058,054

 

 

 

0

 

 

 

0

 

 

 

12,058,054

 

Financial Instruments - Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,475,392

 

 

 

1,478,713

 

 

 

0

 

 

 

1,478,713

 

 

 

0

 

Securities Sold Under Agreements to Repurchase

 

 

600,490

 

 

 

637,399

 

 

 

0

 

 

 

637,399

 

 

 

0

 

Other Debt 2

 

 

50,000

 

 

 

51,019

 

 

 

0

 

 

 

51,019

 

 

 

0

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments - Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

3,262,727

 

 

$

3,348,693

 

 

$

7,500

 

 

$

3,341,193

 

 

$

0

 

Loans 1

 

 

11,536,011

 

 

 

12,019,151

 

 

 

0

 

 

 

0

 

 

 

12,019,151

 

Financial Instruments - Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,662,063

 

 

 

1,667,774

 

 

 

0

 

 

 

1,667,774

 

 

 

0

 

Securities Sold Under Agreements to Repurchase

 

 

600,590

 

 

 

649,039

 

 

 

0

 

 

 

649,039

 

 

 

0

 

Other Debt 2

 

 

50,000

 

 

 

51,546

 

 

 

0

 

 

 

51,546

 

 

 

0

 

     Fair Value Measurements
 Carrying
   
Quoted Prices
 in Active
 Markets for
Identical
 Assets or
Liabilities

 
Significant
Other
Observable
Inputs

 
Significant
Unobservable
Inputs

(dollars in thousands)Amount
 Fair Value
 (Level 1)
 (Level 2)
 (Level 3)
September 30, 2017 
  
  
  
  
Financial Instruments - Assets 
  
  
  
  
Investment Securities Held-to-Maturity$3,960,598
 $3,960,956
 $424,731
 $3,536,225
 $
Loans 1
9,193,837
 9,361,879
 
 
 9,361,879
   

      
Financial Instruments - Liabilities 
 

  
  
  
Time Deposits1,962,092
 1,956,957
 
 1,956,957
 
Securities Sold Under Agreements to Repurchase505,293
 505,278
 
 505,278
 
Other Debt 2
257,153
 256,548
 
 256,548
 
   

      
December 31, 2016 
 

  
  
  
Financial Instruments - Assets 
 

  
  
  
Investment Securities Held-to-Maturity$3,832,997
 $3,827,527
 $530,940
 $3,296,587
 $
Loans 1
8,583,726
 8,743,191
 
 
 8,743,191
          
Financial Instruments - Liabilities 
 

  
  
  
Time Deposits1,217,707
 1,213,705
 
 1,213,705
 
Securities Sold Under Agreements to Repurchase523,378
 523,374
 
 523,374
 
Other Debt 2
257,153
 256,718
 
 256,718
 

1

Net

Carrying amount is net of unearned income and the Allowance.

2

Excludes capitalizedfinance lease obligations.



48


Table of Contents

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations


Forward-Looking Statements


This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements can be identified by the fact that they do not relate strictly to historical or current facts and may include statements concerning, among other things, the anticipated economic and business environment in our service area and elsewhere, credit quality and other financial and business matters in future periods, our future results of operations and financial position, our business strategy and plans and our objectives and future operations.  We also may make forward-looking statements in our other documents filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”).  In addition, our senior management may make forward-looking statements orally to analysts, investors, representatives of the media and others.  Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate, and actual results may differ materially from those projected because of a variety of risks and uncertainties, including, but not limited to: 1) general economic conditions either nationally, internationally, or locally may be different than expected, and particularly, any event that negatively impacts the tourism industry in Hawaii; 2) unanticipatedthe compounding effects of the COVID-19 pandemic, including reduced tourism in Hawaii, the duration and scope of government mandates or other limitations of or restrictions on travel, volatility in the international and national economy and credit markets, worker absenteeism, quarantines or other travel or health-related restrictions, the length and severity of the COVID-19 pandemic, the pace of recovery following the COVID-19 pandemic, and the effect of government, business and individual actions intended to mitigate the effects of the COVID-19 pandemic; 3) changes in the securities markets, public debtmarket interest rates that may affect credit markets and other capital marketsour ability to maintain our net interest margin; 4) changes in our credit quality or risk profile that may increase or decrease the U.S. and internationally; 3) competitive pressures in the marketsrequired level of our reserve for financial services and products; 4)credit losses; 5) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the current administration’s reviewEconomic Growth, Regulatory Relief, and Consumer Protection Act of potential2018; 6) changes to such initiatives; 5)the amount and timing of proposed common stock repurchases; 7) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the anticipated elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; 8) changes in fiscal and monetary policies of the markets in which we operate; 6)9) the increased cost of maintaining or the Company’s ability to maintain adequate liquidity and capital, based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators; 7) actual or alleged conduct which could harm our reputation; 8)10) changes in accounting standards; 9)11) changes in tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act, or the interpretation of such laws and regulations; 10) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 11) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 12) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments; 13) any failure in or breach of our operational systems, information systems or infrastructure, or those of our merchants, third party vendors and other service providers; 14)13) any interruption or breach of security of our information systems resulting in failures or disruptions in customer account management, general ledger processing, and loan or deposit systems; 15) changes to the amount and timing of proposed common stock repurchases; and 16)14) natural disasters, public unrest or adverse weather, public health, disease outbreaks, and other conditions impacting us and our customers’ operations.operations or negatively impacting the tourism industry in Hawaii; 15) competitive pressures in the markets for financial services and products; 16) actual or alleged conduct which could harm our reputation; and 17) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments. Given these risks and uncertainties, investors should not place undue reliance on any forward-looking statement as a prediction of our actual results.  A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements is included under the section entitled “Risk Factors” in Part II of this report and Part I of our Annual Report on Form 10-K for the year ended December 31, 2016,2020, and subsequent periodic and current reports filed with the SEC.  Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.  We undertake no obligation to update forward-looking statements to reflect later events or circumstances, except as may be required by law.



49


Table of Contents

Critical Accounting Policies

Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate.  The most significant accounting policies we follow are presented in Note 1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.  Application of these principles requires us to make estimates, assumptions, and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes.  Most accounting policies are not considered by management to be critical accounting policies.  Several factors are considered in determining whether or not a policy is critical in the preparation of the Consolidated Financial Statements.  These factors include among other things, whether the policy requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.  The accounting policies which we believe to be most critical in preparing our Consolidated Financial Statements are presented in the section titled “Critical Accounting Policies” in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.  There have been no significant changes in the Company’s application of critical accounting policies since December 31, 2020.

Overview


Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).


The Bank, directly and through its subsidiaries, provides a broad range of financial services and products to businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands.  References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiaries that are consolidated for financial reporting purposes.


Our

The Company’s business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders.

Hawaii Economy


General

The COVID-19 pandemic has had and is continuing to have an impact on the Hawaii economy.  The actions taken by the State of Hawaii beginning in March 2020 were imposed to mitigate the spread and lessen the public health impact of the COVID-19 virus in Hawaii.  Prior to the COVID-19 pandemic, at risk industries of leisure and hospitality represented 19% of jobs and 10% of Hawaii’s GDP.  Hawaii benefits from a wide range of industries that help to provide stability in the case of economic conditionsshocks.   Federal government jobs, primarily military, have historically been a stabilizing part of Hawaii’s economy, supplying about 20% of GDP.  Construction activity, including the Honolulu Rail Project, and other non-visitor-related activities have continued despite COVID-19.  Hawaii’s large retiree population also contributes to a stable economic base.  The U.S. government has enacted several stimulus programs to counteract the economic disruptions caused by the COVID-19 pandemic, including the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act, Paycheck Protection Program (“PPP”), Consolidated Appropriations Act (“CAA”), and American Rescue Plan (“ARP”).  Notwithstanding, the Hawaii economy will likely continue to face significant challenges.  

We have taken and continue to take significant steps to help our customers who have been impacted by COVID-19. For our consumer customers, we initially provided payment relief for residential mortgage, home equity, auto loan, auto lease and direct personal loans for up to six months.  We waived associated late fees, while not reporting these payment deferrals as late payments to the credit bureaus for all customers who were current prior to the event. For our commercial customers that continued to make interest payments, we provided six months of principal deferral, or alternatively, three months of interest or interest and principal deferral.  As the COVID-19 pandemic persists in Hawaii remained positive duringnegatively impacting the thirdeconomy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19.

The Bank continues to responsibly lend to qualified consumer and commercial customers. We continue to participate in the SBA’s Small Business Paycheck Protection Program.  As of March 31, 2021, the Bank had 6,911 PPP loans totaling $744.8 million.  

50


Table of Contents

Earnings Summary

Net income for the first quarter of 2017 due to a continuation2021 was $59.9 million, an increase of the strong tourism market, active construction industry, low unemployment, and robust real estate market.  For the first eight months of 2017, total visitor arrivals increased 4.7% while total visitor spending increased 8.5%$25.2 million or 73% compared to the same period in 2016. The Hawaii statewide seasonally-adjusted unemployment rate2020.  Diluted earnings per share was 2.5% in September 2017 compared to 4.2% nationally. For the first nine months of 2017, the volume of single-family home sales on Oahu increased 5.0%, while the volume of condominium sales on Oahu increased 5.8% compared with the same period in 2016.  The median price of single-family home sales and condominium sales on Oahu increased 3.4% and 5.4%, respectively,$1.50 for the first nine monthsquarter of 20172021, an increase of $0.63 or 72% compared to the same period in 2016. As of September 30, 2017, months of inventory of single-family homes and condominiums on Oahu remained low at 2.4 months and 2.6 months, respectively.


Earnings Summary

Net income for the third quarter of 2017 was $45.9 million, an increase of $2.4 million or 5% compared to the same period in 2016.  Diluted earnings per share was $1.08 for the third quarter of 2017, an increase of $0.06 or 6% compared to the same period in 2016.

Our2020.

The Company’s higher earnings for the thirdfirst quarter of 20172021 were primarily due to the following:

We recorded a $14.3 million negative provision for credit losses in the first quarter of 2021 compared to a $33.6 million provision recorded in the same period in 2020.  This decrease was primarily due to management’s best estimate of losses over the life of loans in our portfolio in accordance with the CECL approach, given the economic outlook and forecasts for COVID-19 pandemic driven market changes, as well as the impact of unprecedented intervention of fiscal, monetary and regulatory programs.


Mortgage banking income increased by $3.2 million in the first quarter of 2021 compared to the same period in 2020.  The increase was primarily due to valuation adjustments recorded for our mortgage servicing rights accounted for using the amortization method.   During the first quarter of 2021, we recognized a $2.2 million valuation allowance recovery to our mortgage servicing rights compared to a $2.5 million valuation impairment to our mortgage servicing rights recorded in first quarter of 2020.

Net interest income for the third quarter of 2017 was $116.3 million, an increase of $12.4 million or 12% compared to the same period in 2016. This increase was primarily due to a higher level of earning assets, including growth in both our commercial and consumer lending portfolios, combined with a higher net interest margin. The higher level of earning assets was primarily funded by higher deposit balances. Our net interest margin was 2.92% in the third quarter of 2017, an increase of 12 basis points compared to the same period in 2016. The higher margin in 2017 was primarily due to our loans, which generally have higher yields than our investment securities, comprising a larger percentage of our earning assets compared to 2016. In addition, our yields increased, particularly in our commercial loans and investments portfolio. This increase was partially offset by an increase in rates offered on our deposit products.

Total other expenses for the first quarter of 2021 were $13.3 million, a decrease of $1.7 million or 11% compared to the same period in 2020.  This decrease was due to decreases in broker’s charges ($0.5 million), insurance ($0.5 million), delivery and postage services ($0.3 million), merchant transaction and card processing fees ($0.3 million), and amortization of solar energy partnership investments ($0.2 million).

This increase was partially offset by the following:

The provision for income taxes for the first quarter of 2021 was $19.0 million, an increase of $11.6 million compared to the same period in 2020 primarily due to higher pretax income while favorable book-tax differences and tax credits were relatively constant.  The effective tax rate for the first quarter of 2021 was 24.09%, compared to 17.68% for the same period in 2020.  The effective tax rate for the first quarter of 2020 was favorably impacted by a $0.6 million tax benefit from an early buyout of our equity interest in a leveraged lease.

Mortgage banking income for the third quarter of 2017 was $3.2 million, a decrease of $3.1 million or 49% compared to the same period in 2016 primarily due to lower loan sales and reduced margins on those sales.

Other income for the first quarter of 2021 was $4.7 million, a decrease of $5.7 million or 55% compared to the same period in 2020.  This decrease was primarily due to a $5.2 million decrease in fees related to our customer interest rate swap derivatives coupled with a $0.4 million decrease in foreign currency transactions.

Other noninterest income for the third quarter of 2017 was $3.4 million, a decrease of $1.5 million or 30% compared to the same period in 2016 primarily due to $1.6 million in fees received in the third quarter of 2016 related to our customer interest rate swap derivatives.

Net interest income was $120.6 million for the first quarter of 2021, a decrease of $5.4 million or 4% compared to the same period in 2020.  This decrease was primarily due to lower yields on investment securities and loans and leases.  Net interest margin was 2.43% in the first quarter of 2021, a 53 basis point decrease from the same period in 2020.

Salaries and benefits for the third quarter of 2017 was $51.6 million, an increase of $1.9 million or 4%

Total salaries and benefits expense for the first quarter of 2021 was $56.3 million, an increase of $1.8 million or 3% compared to the same period in 2020, primarily due to a $5.7 million increase in incentive compensation coupled with a $1.3 million decrease in share-based compensation.  These increases were partially offset by a $2.8 million decrease in 2016 primarily due to $2.1 million of separation expense.

Provision for income taxes for the third quarter of 2017 was $20.2 million, an increase of $1.7 million or 9% compared to the same period in 2016 primarily due to higher pretax income. The effective tax rate for the third quarter of 2017 was 30.62%, up from 29.84% for the same period in 2016.

Data processing expenses for the first quarter of 2021 was $6.4 million, an increase of $1.6 million compared to the same period in 2020.  This increase was primarily due to the rollout of contactless cards in the first quarter of 2021.

Provision for credit losses for the third quarter of 2017 was $4.0 million, an increase of $1.5 million compared to the same period in 2016. The level of the provision recorded is reflective of our evaluation of the adequacy of the Allowance.

Service charges on deposit accounts for the first quarter of 2021 was $6.1 million, a decrease of $1.3 million or 18% compared to the same period in 2020. This decrease was primarily due to a decrease in overdraft fees.



Net income for the first nine months of 2017 was $141.7 million, an increase of $3.8 million or 3% compared to the same period in 2016.  Diluted earnings per share was $3.32 for the first nine months of 2017, an increase of $0.11 or 3% compared to the same period in 2016.

Our higher earnings for the first nine months of 2017 were primarily due to the following:

Net interest income for the first nine months of 2017 was $338.5 million, an increase of $28.0 million or 9% compared to the same period in 2016. This increase was primarily due to a higher level of earning assets, including growth in both our commercial and consumer lending portfolios, combined with a higher net interest margin. The higher level of earning assets was primarily funded by higher deposit balances. Our net interest margin was 2.91% for the first nine months of 2017, an increase of 7 basis points compared to the same period in 2016. The higher margin in 2017 was primarily due to our loans, which generally have higher yields than our investment securities, comprising a larger percentage of our earning assets compared to 2016.
This increase was partially offset by the following:

Provision for credit losses for the first nine months of 2017 was $12.7 million compared to a $1.5 million provision in the same period in 2016. The level of the provision recorded is reflective of our evaluation of the adequacy of the Allowance.
Mortgage banking income for the first nine months of 2017 was $10.4 million, a decrease of $3.3 million or 24% compared to the same period in 2016 primarily due to lower loan sales and reduced margins on those sales.
Other noninterest income for the first nine months of 2017 was $11.8 million, a decrease of $2.8 million or 19% compared to the same period in 2016 primarily due to a $1.8 million decrease in fees for our customer interest rate swap derivatives, and a $1.5 million decrease in net gain on sale of leased assets. This decrease was partially offset by a $0.4 million increase in profit from foreign exchange contracts.
Total salaries and benefits for the first nine months of 2017 was $153.3 million, an increase of $2.8 million or 2% compared to the same period in 2016. Salaries increased by $3.9 million primarily due to merit increases. In addition, separation expense increased by $1.3 million. These increases were partially offset by a $1.9 million decrease in incentive compensation and a $0.9 million decrease in share-based compensation.
Net occupancy expense for the first nine months of 2017 was $24.0 million, an increase of $1.4 million or 6% compared to the same period in 2016. This increase was primarily due to a $2.4 million decrease in net gain on sale of real estate property, partially offset by a $0.7 million decrease in net rental expense primarily due to an increase in sublease rental income.

We maintained a strong balance sheet during the thirdfirst quarter of 2017,2021, with what we believe are adequateappropriate reserves for credit losses and high levels of liquidity and capital.capital highlighted by the following.

51


Table of Contents

Total loans and leases were $12.1 billion as of March 31, 2021, of an increase $200.7 million or 2% from December 31, 2020, primarily due to growth in our commercial lending portfolio.

Total loans and leases were $9.6

The Allowance for Credit Losses (the “Allowance”) was $198.3 million as of March 31, 2021, a decrease of $17.9 million or 8% from December 31, 2020.  The Allowance represented 1.63% of total loans and leases outstanding as of March 31, 2021, and 1.81% of total loans and leases outstanding as of December 31, 2020.  The level of our Allowance was commensurate with the Company’s credit risk profile, future economic outlook, and forecasts utilized.

The total carrying value of our investment securities portfolio was $7.5 billion, an increase of $434.7 million or 6% compared to December 31, 2020.  Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac are the largest concentration in our portfolio.

Total deposits were $19.6 billion as of March 31, 2021, an increase of $1.3 billion or 7% from December 31, 2020, primarily due to an increase in commercial and consumer deposits.

Total shareholders’ equity was $1.4 billion as of March 31, 2021, a decrease of $14.3 million or 1% from December 31, 2020.  While we continued to return capital to our shareholders in the form of dividends, in March 2020, we suspended share repurchases in light of the COVID-19 pandemic.  We believe the suspension is prudent given uncertainty regarding the length and severity of the COVID-19 pandemic.  During the first three months of 2021, we acquired 35,983 shares of our common stock at a total cost of $3.2 million from shares obtained from employees and/or directors in connection with income tax withholdings related to the vesting of restricted stock and shares purchased for a deferred compensation plan.

Cash dividends of $27.0 million were distributed during the first quarter of 2021.

52


Table of September 30, 2017, an increase of $624.2 million or 7% from December 31, 2016 primarily due to growth in our consumer lending portfolio.



Contents

Our financial highlights are presented in Table 1.

Financial Highlights

 

 

 

 

 

Table 1

 

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands, except per share amounts)

 

2021

 

 

2020

 

For the Period:

 

 

 

 

 

 

 

 

Operating Results

 

 

 

 

 

 

 

 

Net Interest Income

 

$

120,569

 

 

$

125,966

 

Provision for Credit Losses

 

 

(14,300

)

 

 

33,600

 

Total Noninterest Income

 

 

42,970

 

 

 

46,149

 

Total Noninterest Expense

 

 

98,865

 

 

 

96,312

 

Net Income

 

 

59,949

 

 

 

34,742

 

Basic Earnings Per Share

 

 

1.51

 

 

 

0.88

 

Diluted Earnings Per Share

 

 

1.50

 

 

 

0.87

 

Dividends Declared Per Share

 

 

0.67

 

 

 

0.67

 

Performance Ratios

 

 

 

 

 

 

 

 

Return on Average Assets

 

 

1.15

%

 

 

0.77

%

Return on Average Shareholders’ Equity

 

 

17.65

 

 

 

10.64

 

Efficiency Ratio 1

 

 

60.45

 

 

 

55.96

 

Net Interest Margin 2

 

 

2.43

 

 

 

2.96

 

Dividend Payout Ratio 3

 

 

44.37

 

 

 

76.14

 

Average Shareholders’ Equity to Average Assets

 

 

6.51

 

 

 

7.21

 

Average Balances

 

 

 

 

 

 

 

 

Average Loans and Leases

 

$

11,952,587

 

 

$

11,060,707

 

Average Assets

 

 

21,150,670

 

 

 

18,222,602

 

Average Deposits

 

 

18,665,222

 

 

 

15,817,745

 

Average Shareholders’ Equity

 

 

1,377,272

 

 

 

1,313,848

 

Market Price Per Share of Common Stock

 

 

 

 

 

 

 

 

Closing

 

$

89.49

 

 

$

54.91

 

High

 

 

99.10

 

 

 

95.53

 

Low

 

 

75.65

 

 

 

46.70

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

2021

 

 

December 31,

2020

 

As of Period End:

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

Loans and Leases

 

$

12,140,703

 

 

$

11,940,020

 

Total Assets

 

 

21,947,271

 

 

 

20,603,651

 

Total Deposits

 

 

19,556,651

 

 

 

18,211,621

 

Other Debt

 

 

60,459

 

 

 

60,481

 

Total Shareholders’ Equity

 

 

1,360,221

 

 

 

1,374,507

 

Asset Quality

 

 

 

 

 

 

 

 

Non-Performing Assets

 

$

17,883

 

 

$

18,481

 

Allowance for Credit Losses

 

 

198,343

 

 

 

216,252

 

Allowance to Loans and Leases Outstanding

 

 

1.63

%

 

 

1.81

%

Capital Ratios

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

 

12.35

%

 

 

12.06

%

Tier 1 Capital Ratio

 

 

12.35

 

 

 

12.06

 

Total Capital Ratio

 

 

13.61

 

 

 

13.31

 

Tier 1 Leverage Ratio

 

 

6.61

 

 

 

6.71

 

Total Shareholders’ Equity to Total Assets

 

 

6.20

 

 

 

6.67

 

Tangible Common Equity to Tangible Assets 4

 

 

6.06

 

 

 

6.53

 

Tangible Common Equity to Risk-Weighted Assets 4

 

 

11.78

 

 

 

11.89

 

Non-Financial Data

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

 

2,058

 

 

 

2,022

 

Branches

 

 

63

 

 

 

65

 

ATMs

 

 

361

 

 

 

357

 

Financial Highlights      Table 1
 Three Months Ended Nine Months Ended
 September 30, September 30,
(dollars in thousands, except per share amounts)2017
 2016
 2017
 2016
For the Period: 
  
  
  
Operating Results 
  
  
  
Net Interest Income$116,317
 $103,912
 $338,468
 $310,486
Provision for Credit Losses4,000
 2,500
 12,650
 1,500
Total Noninterest Income42,410
 48,114
 143,562
 150,840
Total Noninterest Expense88,598
 87,532
 265,355
 260,989
Net Income45,881
 43,493
 141,719
 137,948
Basic Earnings Per Share1.09
 1.02
 3.35
 3.23
Diluted Earnings Per Share1.08
 1.02
 3.32
 3.21
Dividends Declared Per Share0.52
 0.48
 1.52
 1.41
        
Performance Ratios 
  
  
  
Return on Average Assets1.07% 1.09% 1.14% 1.17%
Return on Average Shareholders’ Equity14.89
 14.89
 15.77
 16.09
Efficiency Ratio 1
55.82
 57.58
 55.05
 56.57
Net Interest Margin 2
2.92
 2.80
 2.91
 2.84
Dividend Payout Ratio 3
47.71
 47.06
 45.37
 43.65
Average Shareholders’ Equity to Average Assets7.21
 7.30
 7.22
 7.30
        
Average Balances 
  
  
  
Average Loans and Leases$9,451,972
 $8,483,588
 $9,231,615
 $8,210,596
Average Assets16,972,202
 15,906,760
 16,636,213
 15,695,251
Average Deposits14,727,469
 13,687,186
 14,401,698
 13,492,609
Average Shareholders’ Equity1,222,885
 1,161,655
 1,201,850
 1,145,094
        
Market Price Per Share of Common Stock 
  
  
  
Closing$83.36
 $72.62
 $83.36
 $72.62
High86.19
 73.44
 90.80
 73.44
Low74.72
 65.19
 74.72
 54.55
        
     September 30,
2017

 December 31,
2016

As of Period End: 
  
  
  
Balance Sheet Totals 
  
  
  
Loans and Leases    $9,573,956
 $8,949,785
Total Assets    17,268,302
 16,492,367
Total Deposits    15,048,160
 14,320,240
Other Debt    267,887
 267,938
Total Shareholders’ Equity    1,227,893
 1,161,537
        
Asset Quality     
  
Non-Performing Assets    $17,035
 $19,761
Allowance for Loan and Lease Losses    106,881
 104,273
Allowance to Loans and Leases Outstanding    1.12% 1.17%
        
Capital Ratios     
  
Common Equity Tier 1 Capital Ratio    13.27% 13.24%
Tier 1 Capital Ratio    13.27
 13.24
Total Capital Ratio    14.51
 14.49
Tier 1 Leverage Ratio    7.24
 7.21
Total Shareholders’ Equity to Total Assets    7.11
 7.04
Tangible Common Equity to Tangible Assets 4
    6.94
 6.86
Tangible Common Equity to Risk-Weighted Assets 4
    12.96
 12.81
        
Non-Financial Data     
  
Full-Time Equivalent Employees    2,120
 2,122
Branches    69
 69
ATMs    388
 449

1

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

2

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

3

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

4

Tangible common equity, to tangible assetsa non-GAAP financial measure, is defined by the Company as shareholders’ equity minus goodwill and tangible common equity to risk-weightedintangible assets. Intangible assets are Non-GAAP financial measures.  Seeincluded as a component of other assets in the “UseConsolidated Statements of Non-GAAP Financial Measures” section below.Condition.


53


Table of Contents

Use of Non-GAAP Financial Measures


The ratios “tangible common equity to tangible assets” and “tangible common equity to risk-weighted assets” are Non-GAAP financial measures.  The Company believes these measurements are useful for investors, regulators, management and others to evaluate capital adequacy relative to other financial institutions.  Although these Non-GAAP financial measures are frequently used by stakeholders in the evaluation of a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.  Table 2 provides a reconciliation of these Non-GAAP financial measures with their most closely related GAAP measures.

GAAP to Non-GAAP Reconciliation

 

 

 

 

 

Table 2

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Total Shareholders’ Equity

 

$

1,360,221

 

 

$

1,374,507

 

Less: Goodwill

 

 

31,517

 

 

 

31,517

 

Tangible Common Equity

 

$

1,328,704

 

 

$

1,342,990

 

Total Assets

 

$

21,947,271

 

 

$

20,603,651

 

Less: Goodwill

 

 

31,517

 

 

 

31,517

 

Tangible Assets

 

$

21,915,754

 

 

$

20,572,134

 

Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements

 

$

11,275,565

 

 

$

11,295,077

 

Total Shareholders’ Equity to Total Assets

 

 

6.20

%

 

 

6.67

%

Tangible Common Equity to Tangible Assets (Non-GAAP)

 

 

6.06

%

 

 

6.53

%

Tier 1 Capital Ratio

 

 

12.35

%

 

 

12.06

%

Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)

 

 

11.78

%

 

 

11.89

%


GAAP to Non-GAAP Reconciliation 
 Table 2
(dollars in thousands)September 30,
2017

 December 31,
2016

Total Shareholders’ Equity$1,227,893
 $1,161,537
Less: Goodwill31,517
 31,517
Tangible Common Equity$1,196,376
 $1,130,020
    
Total Assets$17,268,302
 $16,492,367
Less: Goodwill31,517
 31,517
Tangible Assets$17,236,785
 $16,460,850
Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements$9,233,969
 $8,823,485
    
Total Shareholders’ Equity to Total Assets
7.11% 7.04%
Tangible Common Equity to Tangible Assets (Non-GAAP)
6.94% 6.86%
    
Tier 1 Capital Ratio13.27% 13.24%
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)12.96% 12.81%


54


Table of Contents

Analysis of Statements of Income


Average balances, related income and expenses, and resulting yields and rates are presented in Table 3.  An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 4.

Average Balances and Interest Rates - Taxable-Equivalent Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 3

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

(dollars in millions)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

3.2

 

 

$

 

 

 

0.93

%

 

$

1.4

 

 

$

 

 

 

2.36

%

Funds Sold

 

 

550.6

 

 

 

0.1

 

 

 

0.10

 

 

 

152.8

 

 

 

0.6

 

 

 

1.41

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

4,007.9

 

 

 

15.8

 

 

 

1.57

 

 

 

2,702.4

 

 

 

16.4

 

 

 

2.43

 

Non-Taxable

 

 

12.3

 

 

 

0.1

 

 

 

4.27

 

 

 

32.4

 

 

 

0.4

 

 

 

4.40

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,385.8

 

 

 

13.1

 

 

 

1.55

 

 

 

3,036.2

 

 

 

18.9

 

 

 

2.50

 

Non-Taxable

 

 

38.1

 

 

 

0.2

 

 

 

2.55

 

 

 

54.7

 

 

 

0.4

 

 

 

2.67

 

Total Investment Securities

 

 

7,444.1

 

 

 

29.2

 

 

 

1.57

 

 

 

5,825.7

 

 

 

36.1

 

 

 

2.48

 

Loans Held for Sale

 

 

26.2

 

 

 

0.2

 

 

 

2.76

 

 

 

23.2

 

 

 

0.2

 

 

 

3.54

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

1,904.5

 

 

 

14.3

 

 

 

3.05

 

 

 

1,409.3

 

 

 

13.2

 

 

 

3.77

 

Commercial Mortgage

 

 

2,846.0

 

 

 

21.3

 

 

 

3.04

 

 

 

2,549.4

 

 

 

25.1

 

 

 

3.96

 

Construction

 

 

264.1

 

 

 

2.3

 

 

 

3.48

 

 

 

213.2

 

 

 

2.5

 

 

 

4.65

 

Commercial Lease Financing

 

 

106.4

 

 

 

0.4

 

 

 

1.43

 

 

 

111.4

 

 

 

0.5

 

 

 

1.95

 

Residential Mortgage

 

 

4,146.6

 

 

 

35.9

 

 

 

3.46

 

 

 

3,895.4

 

 

 

36.9

 

 

 

3.79

 

Home Equity

 

 

1,594.1

 

 

 

12.6

 

 

 

3.20

 

 

 

1,680.2

 

 

 

15.2

 

 

 

3.64

 

Automobile

 

 

708.3

 

 

 

6.1

 

 

 

3.51

 

 

 

721.0

 

 

 

6.4

 

 

 

3.56

 

Other 2

 

 

382.6

 

 

 

6.4

 

 

 

6.75

 

 

 

480.8

 

 

 

8.4

 

 

 

7.06

 

Total Loans and Leases

 

 

11,952.6

 

 

 

99.3

 

 

 

3.35

 

 

 

11,060.7

 

 

 

108.2

 

 

 

3.93

 

Other

 

 

33.4

 

 

 

0.2

 

 

 

2.21

 

 

 

34.3

 

 

 

0.2

 

 

 

2.54

 

Total Earning Assets 3

 

 

20,010.1

 

 

 

129.0

 

 

 

2.60

 

 

 

17,098.1

 

 

 

145.3

 

 

 

3.41

 

Cash and Due From Banks

 

 

270.7

 

 

 

 

 

 

 

 

 

 

 

278.8

 

 

 

 

 

 

 

 

 

Other Assets

 

 

869.9

 

 

 

 

 

 

 

 

 

 

 

845.7

 

 

 

 

 

 

 

 

 

Total Assets

 

$

21,150.7

 

 

 

 

 

 

 

 

 

 

$

18,222.6

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

4,186.4

 

 

$

0.6

 

 

 

0.06

%

 

$

3,110.0

 

 

$

1.0

 

 

 

0.12

%

Savings

 

 

7,016.6

 

 

 

1.5

 

 

 

0.09

 

 

 

6,502.4

 

 

 

7.1

 

 

 

0.44

 

Time

 

 

1,630.0

 

 

 

2.2

 

 

 

0.56

 

 

 

1,743.0

 

 

 

6.2

 

 

 

1.43

 

Total Interest-Bearing Deposits

 

 

12,833.0

 

 

 

4.3

 

 

 

0.14

 

 

 

11,355.4

 

 

 

14.3

 

 

 

0.51

 

Short-Term Borrowings

 

 

2.4

 

 

 

 

 

 

0.09

 

 

 

57.8

 

 

 

0.1

 

 

 

0.76

 

Securities Sold Under Agreements to

   Repurchase

 

 

600.5

 

 

 

3.6

 

 

 

2.35

 

 

 

604.1

 

 

 

4.0

 

 

 

2.64

 

Other Debt

 

 

60.5

 

 

 

0.3

 

 

 

2.22

 

 

 

66.9

 

 

 

0.6

 

 

 

3.51

 

Total Interest-Bearing Liabilities

 

 

13,496.4

 

 

 

8.2

 

 

 

0.24

 

 

 

12,084.2

 

 

 

19.0

 

 

 

0.63

 

Net Interest Income

 

 

 

 

 

$

120.8

 

 

 

 

 

 

 

 

 

 

$

126.3

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

 

 

 

2.36

%

 

 

 

 

 

 

 

 

 

 

2.78

%

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

2.43

%

 

 

 

 

 

 

 

 

 

 

2.96

%

Noninterest-Bearing Demand Deposits

 

 

5,832.2

 

 

 

 

 

 

 

 

 

 

 

4,462.3

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

444.8

 

 

 

 

 

 

 

 

 

 

 

362.3

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

1,377.3

 

 

 

 

 

 

 

 

 

 

 

1,313.8

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’

   Equity

 

$

21,150.7

 

 

 

 

 

 

 

 

 

 

$

18,222.6

 

 

 

 

 

 

 

 

 

Average Balances and Interest Rates - Taxable-Equivalent Basis   Table 3 
 Three Months Ended Three Months Ended Nine Months Ended Nine Months Ended
 September 30, 2017 September 30, 2016 September 30, 2017 September 30, 2016
 Average
 Income/
 Yield/
 Average
 Income/
 Yield/
 Average
 Income/
 Yield/
 Average
 Income/
 Yield/
(dollars in millions)Balance
 Expense
 Rate
 Balance
 Expense
 Rate
 Balance
 Expense
 Rate
 Balance
 Expense
 Rate
Earning Assets 
  
  
  
  
  
  
  
  
      
Interest-Bearing Deposits in Other Banks$3.5
 $
 0.48% $4.1
 $
 0.19% $3.5
 $
 0.44% $4.2
 $
 0.26%
Funds Sold575.2
 1.6
 1.07
 585.9
 0.7
 0.46
 491.1
 3.2
 0.85
 586.8
 2.0
 0.46
Investment Securities                       
Available-for-Sale                       
  Taxable1,658.2
 8.6
 2.08
 1,574.9
 6.8
 1.72
 1,655.8
 24.6
 1.98
 1,594.3
 20.9
 1.75
  Non-Taxable636.7
 5.2
 3.26
 687.1
 5.4
 3.16
 652.0
 15.9
 3.26
 697.9
 16.5
 3.16
Held-to-Maturity                       
       Taxable3,631.1
 18.8
 2.07
 3,563.8
 17.8
 1.99
 3,605.8
 55.4
 2.05
 3,627.4
 55.2
 2.03
       Non-Taxable239.9
 2.4
 3.87
 243.7
 2.4
 3.90
 240.9
 7.0
 3.88
 244.6
 7.2
 3.91
Total Investment Securities6,165.9
 35.0
 2.27
 6,069.5
 32.4
 2.13
 6,154.5
 102.9
 2.23
 6,164.2
 99.8
 2.16
Loans Held for Sale20.6
 0.2
 3.88
 57.7
 0.5
 3.52
 24.9
 0.7
 3.98
 30.0
 0.8
 3.58
Loans and Leases 1
                       
Commercial and Industrial1,251.5
 11.3
 3.58
 1,192.0
 9.8
 3.26
 1,255.4
 32.7
 3.49
 1,165.2
 30.3
 3.48
Commercial Mortgage2,015.0
 19.6
 3.87
 1,730.2
 15.4
 3.55
 1,948.1
 55.5
 3.81
 1,702.1
 47.5
 3.73
Construction241.0
 2.9
 4.73
 239.4
 2.6
 4.38
 246.7
 8.6
 4.66
 206.9
 6.9
 4.47
Commercial Lease Financing204.7
 1.2
 2.30
 195.1
 1.2
 2.38
 207.1
 3.5
 2.25
 196.8
 3.7
 2.48
Residential Mortgage3,333.3
 31.8
 3.82
 3,082.9
 30.4
 3.94
 3,269.7
 93.8
 3.82
 3,002.6
 90.0
 4.00
Home Equity1,502.9
 13.8
 3.65
 1,254.4
 11.3
 3.59
 1,439.2
 38.9
 3.61
 1,176.5
 32.0
 3.63
Automobile493.2
 5.9
 4.71
 426.2
 5.5
 5.15
 476.4
 17.5
 4.90
 407.0
 15.8
 5.17
Other 2
410.4
 8.2
 7.98
 363.4
 7.0
 7.69
 389.0
 23.2
 7.98
 353.5
 20.4
 7.70
Total Loans and Leases9,452.0
 94.7
 3.99
 8,483.6
 83.2
 3.91
 9,231.6
 273.7
 3.96
 8,210.6
 246.6
 4.01
Other40.2
 0.2
 2.34
 39.9
 0.1
 1.66
 40.4
 0.7
 2.22
 38.8
 0.5
 1.83
Total Earning Assets 3
16,257.4
 131.7
 3.23
 15,240.7
 116.9
 3.06
 15,946.0
 381.2
 3.19
 15,034.6
 349.7
 3.10
Cash and Due From Banks151.2
     133.2
     134.8
     128.2
    
Other Assets563.6
     532.9
     555.4
     532.5
    
Total Assets$16,972.2
     $15,906.8
     $16,636.2
     $15,695.3
    
                        
Interest-Bearing Liabilities             
  
  
      
Interest-Bearing Deposits                       
Demand$2,880.0
 $0.5
 0.07% $2,770.2
 $0.2
 0.03% $2,869.7
 $1.3
 0.06% $2,756.7
 $0.7
 0.03%
Savings5,374.4
 1.8
 0.13
 5,208.3
 1.1
 0.09
 5,385.7
 4.7
 0.12
 5,177.0
 3.4
 0.09
Time1,788.2
 4.4
 0.97
 1,272.6
 1.9
 0.59
 1,529.2
 9.4
 0.82
 1,232.1
 5.1
 0.55
Total Interest-Bearing Deposits10,042.6
 6.7
 0.26
 9,251.1
 3.2
 0.14
 9,784.6
 15.4
 0.21
 9,165.8
 9.2
 0.13
Short-Term Borrowings
 
 
 8.7
 
 0.13
 15.3
 0.1
 0.91
 7.9
 
 0.14
Securities Sold Under Agreements to Repurchase505.3
 4.7
 3.61
 556.5
 5.7
 4.02
 507.7
 14.9
 3.88
 582.0
 18.0
 4.06
Other Debt267.9
 1.1
 1.66
 268.0
 1.1
 1.66
 267.9
 3.3
 1.66
 242.5
 3.1
 1.73
Total Interest-Bearing Liabilities10,815.8
 12.5
 0.45
 10,084.3
 10.0
 0.39
 10,575.5
 33.7
 0.42
 9,998.2
 30.3
 0.40
Net Interest Income  $119.2
     $106.9
     $347.5
     $319.4
  
Interest Rate Spread    2.78%     2.67%     2.77%     2.70%
Net Interest Margin    2.92%     2.80%     2.91%     2.84%
Noninterest-Bearing Demand Deposits4,684.9
     4,436.1
     4,617.1
     4,326.8
    
Other Liabilities248.6
     224.7
     241.7
     225.2
    
Shareholders’ Equity1,222.9
     1,161.7
     1,201.9
     1,145.1
    
Total Liabilities and Shareholders’ Equity$16,972.2
     $15,906.8
     $16,636.2
     $15,695.3
    

1

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

2

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

3

Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%21%, of $3.0$0.3 million and $0.4 million for both the three months endedSeptember 30, 2017 March 31, 2021, and 2016 and $9.0 million for the nine months ended September 30, 2017 and 2016.

March 31, 2020, respectively.

55


Table of Contents


Analysis of Change in Net Interest Income - Taxable-Equivalent Basis

 

 

 

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended March 31, 2021

 

 

 

Compared to March 31, 2020

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

0.4

 

 

$

(0.9

)

 

$

(0.5

)

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

6.4

 

 

 

(7.0

)

 

 

(0.6

)

Non-Taxable

 

 

(0.2

)

 

 

(0.1

)

 

 

(0.3

)

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2.0

 

 

 

(7.8

)

 

 

(5.8

)

Non-Taxable

 

 

(0.1

)

 

 

(0.1

)

 

 

(0.2

)

Total Investment Securities

 

 

8.1

 

 

 

(15.0

)

 

 

(6.9

)

Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

3.9

 

 

 

(2.8

)

 

 

1.1

 

Commercial Mortgage

 

 

2.6

 

 

 

(6.4

)

 

 

(3.8

)

Construction

 

 

0.5

 

 

 

(0.7

)

 

 

(0.2

)

Commercial Lease Financing

 

 

 

 

 

(0.1

)

 

 

(0.1

)

Residential Mortgage

 

 

2.3

 

 

 

(3.3

)

 

 

(1.0

)

Home Equity

 

 

(0.8

)

 

 

(1.8

)

 

 

(2.6

)

Automobile

 

 

(0.2

)

 

 

(0.1

)

 

 

(0.3

)

Other 2

 

 

(1.7

)

 

 

(0.3

)

 

 

(2.0

)

Total Loans and Leases

 

 

6.6

 

 

 

(15.5

)

 

 

(8.9

)

Total Change in Interest Income

 

 

15.1

 

 

 

(31.4

)

 

 

(16.3

)

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

 

0.2

 

 

 

(0.6

)

 

 

(0.4

)

Savings

 

 

0.5

 

 

 

(6.1

)

 

 

(5.6

)

Time

 

 

(0.4

)

 

 

(3.6

)

 

 

(4.0

)

Total Interest-Bearing Deposits

 

 

0.3

 

 

 

(10.3

)

 

 

(10.0

)

Short-Term Borrowings

 

 

(0.1

)

 

 

 

 

 

(0.1

)

Securities Sold Under Agreements to Repurchase

 

 

0.1

 

 

 

(0.5

)

 

 

(0.4

)

Other Debt

 

 

(0.1

)

 

 

(0.2

)

 

 

(0.3

)

Total Change in Interest Expense

 

 

0.2

 

 

 

(11.0

)

 

 

(10.8

)

Change in Net Interest Income

 

$

14.9

 

 

$

(20.4

)

 

$

(5.5

)

Analysis of Change in Net Interest Income - Taxable-Equivalent Basis Table 4
 Nine Months Ended September 30, 2017
 Compared to September 30, 2016
(dollars in millions)
Volume 1

 
Rate 1

 Total
Change in Interest Income: 
  
  
Funds Sold$(0.4) $1.6
 $1.2
Investment Securities     
Available-for-Sale    

  Taxable0.9
 2.8
 3.7
  Non-Taxable(1.1) 0.5
 (0.6)
Held-to-Maturity    

       Taxable(0.3) 0.5
 0.2
       Non-Taxable(0.1) (0.1) (0.2)
Total Investment Securities(0.6) 3.7
 3.1
Loans Held for Sale(0.2) 0.1
 (0.1)
Loans and Leases    

Commercial and Industrial2.3
 0.1
 2.4
Commercial Mortgage6.9
 1.1
 8.0
Construction1.4
 0.3
 1.7
Commercial Lease Financing0.2
 (0.4) (0.2)
Residential Mortgage7.8
 (4.0) 3.8
Home Equity7.1
 (0.2) 6.9
Automobile2.6
 (0.9) 1.7
Other 2
2.1
 0.7
 2.8
Total Loans and Leases30.4
 (3.3) 27.1
Other
 0.2
 0.2
Total Change in Interest Income29.2
 2.3
 31.5
      
Change in Interest Expense:     
Interest-Bearing Deposits     
Demand0.1
 0.5
 0.6
Savings0.1
 1.2
 1.3
Time1.5
 2.8
 4.3
Total Interest-Bearing Deposits1.7
 4.5
 6.2
Short-Term Borrowings
 0.1
 0.1
Securities Sold Under Agreements to Repurchase(2.3) (0.8) (3.1)
Other Debt0.3
 (0.1) 0.2
Total Change in Interest Expense(0.3) 3.7
 3.4
     

Change in Net Interest Income$29.5
 $(1.4) $28.1

1

The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

2

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


Net Interest Income

Net interest income is affected by the size and mix of our balance sheet components as well as the spread between interest earned on assets and interest paid on liabilities.  Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.

Net interest income was $116.3$120.6 million for the thirdfirst quarter of 2017, an increase2021, a decrease of $12.4$5.4 million or 12%4% compared to the same period in 2016.2020.  On a taxable-equivalent basis, net interest income was $119.2$120.8 million for the thirdfirst quarter of 2017, an increase2021, a decrease of $12.3$5.5 million or 12%4% compared to the same period in 2016.2020.  Net interest incomemargin was $338.5 million for2.43% in the first nine monthsquarter of 2017, an increase2021, a 53 basis point decrease from the same period in 2020.  The lower margin in 2021 was primarily due to lower yields on investment securities and loans and leases.  These decreases were partially offset by a higher level of $28.0 million or 9%earning assets and lower funding costs.

56


Table of Contents

Yields on our earning assets decreased by 81 basis points in the first quarter of 2021 compared to the same period in 2016. On a taxable-equivalent basis, net interest income was $347.5 million for the first nine months of 2017, an increase of $28.1 million or 9% compared to the same period in 2016. This increase was primarily due to a higher level of earning assets, including growth in both our commercial and consumer lending portfolios, and higher net interest margin. The higher level of earning assets was primarily funded by higher


deposit balances. Net interest margin was 2.92% for the third quarter of 2017, an increase of twelve basis points compared to the same period in 2016. Net interest margin was 2.91% for the first nine months of 2017, an increase of seven basis points compared to the same period in 2016. The higher interest margin in 2017 was primarily due to our loans, which generally have higher yields than our investment securities, comprising a larger percentage of our earning assets compared to 2016. In addition, yields increased for our commercial loans and investments portfolio. This increase was partially offset by an increase in rates offered on our deposit products.
Yields on our earning assets increased by 17 basis points in the third quarter of 2017 compared to the same period in 20162020 primarily due to the aforementioned shiftlower rate environment.  Yield decreases in the mix of our earning assets from investment securities to loans, which generally have higher yields. In addition, yields on ourconstruction, commercial mortgage, and commercial and industrial loans increased by 32 basis pointswere primarily due to higherlower yields on floating rate loans.  Yields on our commercial mortgageconstruction loans also increaseddecreased by 32117 basis points primarily due to higher yields on floating rate loans. The commercial mortgage loan yield forin the thirdfirst quarter of 2016 included a reversal2021 of $0.8 million for an interest recovery previously recorded in the second quarter of 2016. Yields on our investment securities portfolio increased by 14 basis points primarily due to the higher interest rate environment and lower premium amortization. These yield increases were partially offset by a 12 basis point yield decrease in our residential mortgage loan portfolio, primarily due to continued payoff activity of higher-rate mortgage loans and the addition of lower-rate mortgage loans to our portfolio. Yields on our earning assets increased by nine basis points for the first nine months of 2017 compared to the same period in 20162020 primarily due to the aforementioned shiftlower yields on floating-rate loans, and new loans with lower rates in the mix of our earning assets from investment securitiescomparison to loans. In addition, yieldsloans that were paid off or transferred to commercial mortgage upon completion.  Yields on our commercial mortgage loan portfolio increasedloans decreased by eight92 basis points primarily duein the first quarter of 2021 compared to higher year-over-yearthe same period in 2020.  Similar to our construction loans, commercial mortgage loan yields were negatively impacted by lower yields on floating-rate loans, and new loans with lower rates on floating rate loans.than loans that were paid off.  Yields on our commercial and industrial loans remained relatively unchanged as higher yields on floating rate loans were largely offsetdecreased by an additional $1.3 million of interest income72 basis points (77 basis points excluding PPP) in the first quarter of 20162021 compared to the same period in 2020 primarily due to lower yields on floating-rate loans coupled with PPP loans yielding 1%.  These decreases were partially offset by interest recoveries in the recoverycurrent year and the amortization of a non-performingPPP loan fees.  Yields on our funds sold decreased by 131 basis points in Guam. Yieldsthe first quarter of 2021 compared to the same period in 2020 primarily due to federal fund rate decreases.  In addition, yields on our investment securities portfolio increaseddecreased by seven91 basis points in the first quarter of 2021 compared to the same period in 2020 primarily due to the higher interest rate environment andpremium amortization coupled with purchases of lower premium amortization. Partially offsetting the year-to-date yield increase was an 18 basis point yield decrease in our residential mortgage loan portfolio, primarily due to continued payoff activity of higher-rate mortgage loans and the addition of lower-rate mortgage loans to our portfolio.

Ratesyielding securities.

Interest rates paid on our interest-bearing liabilities increaseddecreased by six basis points in the third quarter of 2017 and by two39 basis points in the first nine monthsquarter of 20172021 compared to the same periodsperiod in 2016. Interest2020.  Decreases to our funding costs are primarily due to lower rates paid on our time deposits increasedinterest-bearing deposits. Securities sold under agreements to repurchase decreased by 3829 basis points in the thirdfirst quarter of 2017 and by 27 basis points for the first nine months of 2017 compared to the same periods in 2016, a reflection of the higher interest rate environment. Rates paid on our repurchase agreements decreased by 41 basis points in the third quarter of 2017 and by 18 basis points for the first nine months of 2017 compared to the same periods in 2016 primarily due to repurchase agreements with private institutions totaling $75.0 million, which carried relatively higher rates, maturing during the second half of 2016.2021.  In addition, during the second quarter of 2017,July 2020 we restructuredterminated three of our repurchase agreements with private institutionsin July 2020, with an aggregate total of $200.0 million.million, with one private institution.  These repurchase agreements were scheduled to mature in 2018June 2022 and had a weighted-average interest rate of 3.94%2.742%.  These terminated repurchase agreements were replaced with one $200.0 million repurchase agreement with the same private institution.  The new repurchase agreement matures in July 2025 and has an interest rate of 1.835%.  The decrease in our funding costs were partially offset by higher average balances in our interest-bearing deposits.  The average balance of demand deposits increased by $1.1 billion or 35% in the first quarter of 2021 compared to the same period in 2020.  The average balance of savings deposits increased by $514.2 million or 8% in the first quarter of 2021 compared to the same period in 2020.  Other debt, which is comprised primarily of Federal Home Loan Bank (“FHLB”) advances, decreased by 129 basis points in the first quarter of 2021 compared to the same period in 2020. During the second quarter of 2020, we restructured two existing FHLB advances totaling $50.0 million.  The restructuring of the agreementsadvances extended the maturity datesfrom December 2020 to June 2022May 2024 and lowered the weighted-average interest rate from 3.04% to 2.70% effective June 2017.


1.21%.

Average balances of our earning assets increased by $1.0$2.9 billion or 7%17% in the thirdfirst quarter of 2017 and by $911.4 million or 6% for the first nine months of 20172021 compared to the same periodsperiod in 20162020 primarily due to loan growth asan increase in the average balances of our investment securities.  Average balance of investment securities increased by $1.6 billion in the first quarter of 2021 compared to the same period in 2020.  Average balances of our loan and lease portfolio increased by $1.0 billion for both$891.9 million in the thirdfirst quarter of 2017 and the first nine months of 20172021 compared to the same periodsperiod in 2016.2020.  The average balance of funds sold increased by $397.8 million in the first quarter of 2021 compared to the same period in 2020.  The average balance of our commercial and industrial portfolio increased by $59.5$495.2 million in the thirdfirst quarter of 2017 and by $90.2 million for the first nine months of 20172021 compared to the same periodsperiod in 20162020 primarily due to an increase in corporate demand for funding.origination of new loans under the Paycheck Protection Program, partially offset by payoff activity.  The average balance of our commercial mortgage portfolio increased by $284.8$296.6 million in the thirdfirst quarter of 2017 and by $246.0 million for the first nine months of 20172021 compared to the same periodsperiod in 20162020 as a result of increasedcontinued demand from new and existing customers as a result of a strong Hawaii economy.customers.  The average balance ofin our residential mortgage portfolio increased by $250.4$251.2 million in the thirdfirst quarter of 2017 and by $267.1 million for the first nine months of 20172021 compared to the same periodsperiod in 20162020 primarily due to higher loan originations partially offset by an increase in loan origination and slowdown in payoff activity.  The average balance of our home equity portfolio increaseddecreased by $248.5$86.1 million in the thirdfirst quarter of 2017 and by $262.7 million for the first nine months of 20172021 compared to the same periodsperiod in 2016 due in large part to the continued strong economy2020 as a result of elevated payoff activities and increase in new loan originations. In addition, we experienced healthy linelower utilization during 2017. In addition to the increase in the average balances of our loan and lease portfolio was a $96.4 million increase in the average balance of our investment securities portfolio in the third quarter of 2017. Average balances of our investment securities portfolio decreased by $9.7 million for the first nine months of 2017 compared to the same periods in 2016 primarily due to the shift in the mix of our earning assets from investment securities to loans.

levels on existing facilities.

Average balances of our interest-bearing liabilities increased by $731.5 million$1.4 billion or 7%12% in the thirdfirst quarter of 2017 and by $577.3 million or 6%for the first nine months of 20172021 compared to the same periodsperiod in 20162020 primarily due to growth in our time deposits, along with continued growth in our relationship checkingdemand and savings products.  Average balances ofbalance in our interest-bearing demand accountscore deposit products increased by $109.8 million for$1.6 billion in the thirdfirst quarter of 2017 and by $113.1 million for the first


Provision for Credit Losses


The provision for credit losses (the “Provision”) reflects our internal calculation and judgment of the expenseappropriate amount to be added or benefit necessaryreleased for the current period to achieveproduce the appropriate amount of theending Allowance.  We maintain the Allowance at levels we believe adequateare appropriate to cover our estimate of probableexpected credit losses over the life of loans and leases in the portfolio as of the end of the reporting period.  The Allowance is determined through detailed quarterly analyses of the loan and lease portfolio.  The Allowance is based on our loss experience, and changes in the economic environment, reasonable and supportable forecasts, as well as an ongoing assessment of credit quality.quality and environmental factors not reflective in historical loss rates.  Additional factors that are considered in determining the amount of the Allowance are the level of net charge-offs, non-performing assets, risk-rating migration, as well as changes in our portfolio size and composition.  We recorded a provisionnegative Provision of $4.0$14.3 million in the thirdfirst quarter of 20172021 compared to a $2.5$33.6 million provision inProvision during the same period in 2016. For the first nine months of 2017, we recorded a provision of $12.7 million compared to a provision of $1.5 million for the same period in 2016. The lower year-to-date 2016 provision2020.  This decrease was primarily due to management’s best estimate of losses over the recoverylife of loans and leases in 2016our portfolio in accordance with the CECL approach, given the economic outlook, consumer delinquency rates, post deferral consumer payment trends, and forecasts for COVID-19 pandemic driven market changes, as well as the impact of a commercialunprecedented intervention of fiscal, monetary and industrial loan previously charged off. Our decision to record a provision is reflective of our evaluation of the adequacy of the Allowance.regulatory programs.  For further discussion on the Allowance, see “Corporate Risk Profile - Reserve for Credit Losses” in this Management’s Discussion and Analysis of Financial Condition and Results of Operations.


Noninterest Income


Noninterest income decreased by $5.7$3.2 million or 12%7% in the thirdfirst quarter of 2017 and by $7.3 million or 5% for the first nine months of 20172021 compared to the same periodsperiod in 2016.2020.

Noninterest Income

 

 

 

 

 

 

 

 

 

Table 5

 

 

 

Three Months Ended March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

 

Change

 

Trust and Asset Management

 

$

11,278

 

 

$

10,915

 

 

$

363

 

Mortgage Banking

 

 

5,862

 

 

 

2,695

 

 

 

3,167

 

Service Charges on Deposit Accounts

 

 

6,128

 

 

 

7,451

 

 

 

(1,323

)

Fees, Exchange, and Other Service Charges

 

 

13,607

 

 

 

13,200

 

 

 

407

 

Investment Securities Gains (Losses), Net

 

 

(1,203

)

 

 

(970

)

 

 

(233

)

Annuity and Insurance

 

 

702

 

 

 

928

 

 

 

(226

)

Bank-Owned Life Insurance

 

 

1,917

 

 

 

1,580

 

 

 

337

 

Other Income

 

 

4,679

 

 

 

10,350

 

 

 

(5,671

)

Total Noninterest Income

 

$

42,970

 

 

$

46,149

 

 

$

(3,179

)


Table 5 presents the components of noninterest income.
Noninterest Income          Table 5
 Three Months Ended September 30, Nine Months Ended September 30,
(dollars in thousands)2017
 2016
 Change
 2017
 2016
 Change
Trust and Asset Management$11,050
 $11,008
 $42
 $34,325
 $34,971
 $(646)
Mortgage Banking3,237
 6,362
 (3,125) 10,356
 13,639
 (3,283)
Service Charges on Deposit Accounts8,188
 8,524
 (336) 24,522
 25,117
 (595)
Fees, Exchange, and Other Service Charges13,764
 14,023
 (259) 41,061
 41,445
 (384)
Investment Securities Gains (Losses), Net(566) (328) (238) 11,047
 10,540
 507
Annuity and Insurance1,429
 1,653
 (224) 5,585
 5,560
 25
Bank-Owned Life Insurance1,861
 1,911
 (50) 4,908
 5,010
 (102)
Other Income3,447
 4,961
 (1,514) 11,758
 14,558
 (2,800)
Total Noninterest Income$42,410
 $48,114
 $(5,704) $143,562
 $150,840
 $(7,278)

Trust and asset management income is comprised of fees earned from the management and administration of trusts and other customer assets. These fees are largely based upon the market value of the assets we manage and the fee rate charged to customers. Total trust assets under administration were $9.0$10.7 billion and $9.6 billion as of September 30, 2017March 31, 2021, and, 2016,March 31, 2020, respectively.  Trust and asset management income remained relatively unchangedincreased by $0.4 million or 3% in the thirdfirst quarter of 20172021 compared to the same period in 2016. Trust and asset management income decreased by $0.6 million or 2% for the first nine months of 2017 compared to the same period in 2016. This decrease was2020 primarily due to a $0.9 million decrease in service fees, mainly the result of fees received from the sale of real estate in the second quarter of 2016, and a decrease in employee benefit trust fees of $0.2 million. This decrease was partially offset by a $0.5 million increase in agency fees due to an increaseincreases in market value of assets under management.


and trust fees.

Mortgage banking income is highly influenced by mortgage interest rates, the housing market, the amount of our loan sales, and our valuation of mortgage servicing rights.  Mortgage banking income decreasedincreased by $3.1$3.2 million or 49% in the thirdfirst quarter of 2017 and by $3.3 million or 24% for the first nine months of 20172021 compared to the same periodsperiod in 2016. These decreases were2020.  This increase was primarily due to lower loan sales and reduced margins on those sales. The lower loan salesvaluation adjustments recorded for our mortgage servicing rights accounted for using the amortization method.  During the first nine monthsquarter of 2017 were partially offset by2021, we recognized a $2.1$2.2 million netvaluation allowance recovery to our mortgage servicing rights compared to a $2.5 million valuation impairment to our mortgage servicing rights recorded in 2016.

first quarter 2020.  This increase was offset by slower sales of conforming saleable loans from current production.

Service charges on deposit accounts decreased by $0.3$1.3 million or 4%18% in the thirdfirst quarter of 2017 and by $0.6 million or 2% for the first nine months of 20172021 compared to the same periodsperiod in 20162020.  This decrease was primarily due to a decrease in overdraft fees.


Fees, exchange, and other service charges, which are primarily comprised of debit and credit card income, fees from ATMs, merchant service activity, and other loan fees and service charges.  Fees, exchange, and other service charges, decreasedincreased by $0.3 million or 2% in in the third quarter of 2017 and $0.4 million or 1% for3% in the first nine monthsquarter of 20172021 compared to the same periodsperiod in 20162020.  This increase was primarily due to a $1.1 million increase in other loan fees which was partially offset by a $0.3 million decrease in loanmerchant service income due to lower sales value and a $0.3 million decrease in credit card fees.


Net losses on salescommissions due to lower transaction volume.

58


Table of investmentContents

Investment securities gains (losses), net totaled $0.6($1.2) million in the thirdfirst quarter of 20172021 compared to $0.3($1.0) million during the same period in 2016.2020.  The net losses in the third quartersfirst three months of 20172021 and 20162020 were primarily due to quarterly fees paid to the counterparties of our prior Visa Class B share sale transactions. Net gains on sales of investment securities totaled $11.0 million for the first nine months of 2017 compared to $10.5 million during the same period in 2016. The net gain in 2017 was primarily due to a $12.1 million gain on the sale of 90,000 Visa Class B shares in the first quarter of 2017. The net gain in 2016 was primarily due to an $11.2 million gain on the sale of 100,000 Visa Class B shares in the first quarter of 2016.  We received these Class B shares in 2008 as part of Visa's initial public offering.  These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A shares.  This conversion will not occur until the settlement of certain litigation which is indemnified by Visa members such as the Company.  Visa funded an escrow account from its initial public offering to settle these litigation claims.  Should this escrow account be insufficient to cover these litigation claims, Visa is entitled to fund additional amounts to the escrow account by reducing each member bank's Class B conversion ratio to unrestricted Class A shares. Concurrent with each salecertain sales of Visa Class B shares we entered into an agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio. Based on

Annuity and insurance income decreased by $0.2 million or 24% in the existing transfer restrictionfirst quarter of 2021 compared to the same period in 2020 primarily due to a decrease in annuity and life insurance products sold.  

Bank-owned life insurance increased by $0.3 million or 21% in the uncertaintyfirst quarter of 2021 compared to the covered litigation, the remaining 90,914 Visa Class B shares (149,854 Class A equivalent shares) that we own are carried at a zero cost basis.


same period in 2020 primarily due to an increase in death benefits received.  

Other noninterest income decreased by $1.5$5.7 million or 30%55% in the thirdfirst quarter of 20172021 compared to the same periodsperiod in 20162020 primarily due to $1.6a $5.2 million decrease in fees received in the third quarter of 2016 related to our customer interest rate swap derivatives. Other noninterest income decreasedderivatives coupled with a $0.4 million decrease in foreign currency transactions.   

Noninterest Expense

Noninterest expense increased by $2.8$2.6 million or 19% for3% in the first nine monthsquarter of 20172021 compared to the same period in 2016. This decrease was primarily due to a $1.8 million decrease in fees for our customer interest rate swap derivatives, and a $1.5 million decrease in net gain on sale of leased assets. This decrease was partially offset by a $0.4 million increase in profit from foreign exchange contracts.



Noninterest Expense

Noninterest expense increased by $1.1 million or 1% in the third quarter of 2017 and by $4.4 million or 2% for the first nine months of 2017 compared to the same periods in 2016.

2020.  

Table 6 presents the components of noninterest expense.

Noninterest Expense

 

 

 

 

 

 

 

 

 

Table 6

 

 

 

Three Months Ended March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

 

Change

 

Salaries

 

$

31,569

 

 

$

33,486

 

 

$

(1,917

)

Incentive Compensation

 

 

5,914

 

 

 

245

 

 

 

5,669

 

Share-Based Compensation

 

 

2,584

 

 

 

1,291

 

 

 

1,293

 

Commission Expense

 

 

2,436

 

 

 

1,374

 

 

 

1,062

 

Retirement and Other Benefits

 

 

5,517

 

 

 

4,706

 

 

 

811

 

Payroll Taxes

 

 

3,968

 

 

 

4,543

 

 

 

(575

)

Medical, Dental, and Life Insurance

 

 

2,424

 

 

 

4,142

 

 

 

(1,718

)

Separation Expense

 

 

1,839

 

 

 

4,676

 

 

 

(2,837

)

Total Salaries and Benefits

 

 

56,251

 

 

 

54,463

 

 

 

1,788

 

Net Occupancy

 

 

9,090

 

 

 

8,955

 

 

 

135

 

Net Equipment

 

 

8,878

 

 

 

8,456

 

 

 

422

 

Data Processing

 

 

6,322

 

 

 

4,788

 

 

 

1,534

 

Professional Fees

 

 

3,406

 

 

 

3,208

 

 

 

198

 

FDIC Insurance

 

 

1,654

 

 

 

1,456

 

 

 

198

 

Other Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Delivery and Postage Services

 

 

1,648

 

 

 

1,979

 

 

 

(331

)

Mileage Program Travel

 

 

1,160

 

 

 

1,160

 

 

 

 

Merchant Transaction and Card Processing Fees

 

 

1,098

 

 

 

1,366

 

 

 

(268

)

Advertising

 

 

2,311

 

 

 

1,959

 

 

 

352

 

Amortization of Solar Energy Partnership Investments

 

 

512

 

 

 

716

 

 

 

(204

)

Other

 

 

6,535

 

 

 

7,806

 

 

 

(1,271

)

Total Other Expense

 

 

13,264

 

 

 

14,986

 

 

 

(1,722

)

Total Noninterest Expense

 

$

98,865

 

 

$

96,312

 

 

$

2,553

 

Noninterest Expense          Table 6
 Three Months Ended September 30, Nine Months Ended September 30,
(dollars in thousands)2017
 2016
 Change
 2017
 2016
 Change
Salaries$31,224
 $29,401
 $1,823
 $91,202
 $87,339
 $3,863
Incentive Compensation4,857
 5,743
 (886) 15,756
 17,625
 (1,869)
Share-Based Compensation1,962
 2,968
 (1,006) 7,144
 8,024
 (880)
Commission Expense1,439
 2,051
 (612) 5,066
 5,559
 (493)
Retirement and Other Benefits4,279
 3,866
 413
 13,479
 12,912
 567
Payroll Taxes2,353
 2,224
 129
 8,724
 8,089
 635
Medical, Dental, and Life Insurance3,444
 3,366
 78
 9,859
 10,130
 (271)
Separation Expense2,068
 106
 1,962
 2,111
 850
 1,261
Total Salaries and Benefits51,626
 49,725

1,901

153,341

150,528

2,813
Net Occupancy7,727
 8,510
 (783) 24,026
 22,671
 1,355
Net Equipment5,417
 4,913
 504
 16,624
 15,387
 1,237
Data Processing3,882
 3,620
 262
 11,173
 11,543
 (370)
Professional Fees3,044
 2,396
 648
 8,415
 7,082
 1,333
FDIC Insurance2,107
 2,104
 3
 6,413
 6,600
 (187)
Other Expense:    
     
Delivery and Postage Services2,186
 2,441
 (255) 6,726
 7,325
 (599)
Mileage Program Travel1,250
 1,189
 61
 3,585
 3,519
 66
Merchant Transaction and Card Processing Fees946
 1,064
 (118) 2,982
 3,321
 (339)
Advertising1,423
 1,559
 (136) 3,974
 4,436
 (462)
Amortization of Solar Energy Partnership Investments848
 1,400
 (552) 2,544
 2,666
 (122)
Other8,142
 8,611
 (469) 25,552
 25,911
 (359)
Total Other Expense14,795
 16,264
 (1,469) 45,363
 47,178
 (1,815)
Total Noninterest Expense$88,598
 $87,532
 $1,066
 $265,355
 $260,989
 $4,366

Total salaries and benefits expense increased by $1.9$1.8 million or 4%3% in the thirdfirst quarter of 20172021 compared to the same period in 20162020 primarily due to a $2.0$5.7 million increase in separation expense. In addition, salaries increased by $1.8incentive compensation coupled with a $1.3 million primarily due to merit increases. This increase was largely offset by a $1.0 million decrease in share-based compensation and a $0.9 million decrease in incentive compensation. Total salaries and benefits expense increased by $2.8 million or 2% for the first nine months of 2017 compared to the same period in 2016. Salaries increased by $3.9 million primarily due to merit increases. In addition, separation expense increased by $1.3 million.a higher number of restricted stock units being amortized.  These increases were partially offset by a $1.9$2.8 million decrease in incentive compensationseparation expense. Medical, dental, and a $0.9life insurance decreased by $1.7 million decrease in share-based compensation.


primarily due to lower medical insurance costs.

59


Table of Contents

Net occupancy expense decreasedincreased by $0.8$0.1 million or 9%2% in the thirdfirst quarter of 20172021 compared to the same period in 2016 primarily2020. This increase was due to a $0.3 million increase in security guard services coupled with a $0.3 million increase in building operating expenses.  These increases were partially offset by a $0.4 million gain on sale of real estate property on the island of Oahu during the third quarter of 2017. In addition, building operating expense decreased by $0.4 million. decrease in net rental expense.  

Net occupancyequipment expense increased by $1.4$0.4 million or 6% for5% in the first nine monthsquarter of 20172021 compared to the same period in 2016.2020.  This increase was primarily due to a $2.4higher depreciation expense.

Data processing expense increased by $1.5 million decreaseor 32% in net gain on sale of real estate property ($0.4 million during the first nine monthsquarter of 20172021 compared to $2.8 million in the same period in 2016). The2020.  This increase was due to the rollout of contactless cards in net occupancythe first quarter of 2021.

FDIC insurance expense was partially offsetincreased by a $0.7$0.2 million decreaseor 14% in net rental expensethe first quarter of 2021 compared to the same period in 2020 primarily due to an increase in sublease rental income, and a $0.4 million decrease in building operating expense.


Net equipmentassessment rates.  

Total other expense increaseddecreased by $0.5$1.7 million or 10%11% in the thirdfirst quarter of 2017 and by $1.2 million or 8% for the first nine months of 2017 compared to the same periods in 2016 primarily due to an increase in software license fees and maintenance.


Professional fees increased by $0.6 million or 27% in the third quarter of 20172021 compared to the same period in 2016 primarily2020.  This decrease was due to a $0.4 million increasedecreases in legal fees and a $0.3 million increase in professional services primarily in our mortgage division. Professional fees increased by $1.3 million or 19% for the first nine months of 2017 compared to the same period in 2016. This increase was primarily due to a $0.8 million increase in legal fees and a $0.6 million increase in professional services primarily in our mortgage division.

Total other expense decreased by $1.5 million or 9% in the third quarter of 2017 compared to the same period in 2016 primarily due to a $0.6 million reduction in solar energy tax credit partnerships amortization expense. In addition, we experienced decreases inbroker’s charges ($0.5 million), insurance ($0.5 million), delivery and postage services ($0.3 million) and insurance expense ($0.2 million). Total other expense decreased by $1.8 million or 4% for the first nine months of 2017 compared to the same periods in 2016 primarily due to decreases in delivery and postage services ($0.6 million), advertising expense ($0.5 million), and merchant transaction and card processing fees ($0.3 million)

, and amortization of solar energy partnership investments ($0.2 million).  

Provision for Income Taxes


Table 7 presents our provision for income taxes and effective tax rates.

Provision for Income Taxes and Effective Tax Rates

 

 

 

 

 

Table 7

 

 

 

Three Months Ended March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Provision for Income Taxes

 

$

19,025

 

 

$

7,461

 

Effective Tax Rates

 

 

24.09

%

 

 

17.68

%

Provision for Income Taxes and Effective Tax Rates      Table 7
 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Provision for Income Taxes$20,248
 $18,501
 $62,306
 $60,889
Effective Tax Rates30.62% 29.84% 30.54% 30.62%

The effective tax rateprovision for income taxes was $19.0 million in the thirdfirst quarter of 2017 was 30.62%, up slightly from 29.84% for2021, an increase of $11.6 million compared to the same period in 2016. The higher effective tax rate in the third quarter of 2017 was primarily due to higher pretax income compared to a fixed amount of tax credits.


2020.  The effective tax rate for the first nine monthsquarter of 20172021 was 30.54%24.09%, down slightlyup from 30.62%17.68% for the same period in 2016.2020.  The higher effective tax rate forin the first nine monthsquarter of 20172021 compared to the same period in 2020 was favorably impacted by a $2.5 millionprimarily due to higher pretax book income while favorable book-tax differences and tax benefit from the exercise of stock options and the vesting of restricted stock, whilecredits were relatively constant. Also the effective tax rate for the first nine monthsquarter of 20162020 was favorably impacted by $1.9a $0.6 million tax benefit from an early buyout of our equity interest in releasesa leveraged lease.


60


Table of federal and state tax reserves.



Contents

Analysis of Statements of Condition


Investment Securities


The carrying value of our investment securities portfolio was $6.3$7.5 billion and $7.1 billion as of September 30, 2017, an increase of $264.2 million or 4% compared toMarch 31, 2021, and December 31, 2016. As of September 30, 2017, our investment securities portfolio was comprised of securities with an average base duration of approximately 3.05 years.


2020, respectively.  

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and the level of interest rate risk to which we are exposed.  These evaluations may cause us to change the level of funds we deploy into investment securities, change the composition of our investment securities portfolio, and change the proportion of investments made into the available-for-sale and held-to-maturity investment categories.


During the first nine months of 2017, we primarily increased our holdings in mortgage-backed

Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Fannie Mae. In addition, we also increased our holdings in Small Business Administration securities, while decreasing our holdings in U.S. Treasury securities. Ginnie Mae mortgage-backed securities continue to be ourFreddie Mac are the largest concentration in our portfolio.  As of September 30, 2017,March 31, 2021, our portfolio of Ginnie Mae, Fannie Mae, and Freddie Mac mortgage-backed securities waswere primarily comprised of securities issued in 2008 or later.  As of September 30, 2017,March 31, 2021, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future.  As of September 30, 2017, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 2.21 years.


Gross unrealized gains in our investment securities portfolio were $60.1$109.9 million as of September 30, 2017March 31, 2021, and $53.8$158.9 million as of December 31, 2016.2020.  Gross unrealized losses onin our temporarily impaired investment securities were $45.2$95.1 million as of September 30, 2017March 31, 2021, and $57.2$2.9 million as of December 31, 2016.2020.  The overall increase in net unrealized losses was primarily due to the increase in interest rates during 2021.  The gross unrealized loss positionslosses were primarily related to mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac, and corporate debt securities.Mac. See Note 23 to the Consolidated Financial Statements for more information.




Contents

Loans and Leases


Table 8 presents the composition of our loan and lease portfolio by major categories.

Loan and Lease Portfolio Balances

 

 

 

 

 

Table 8

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

2,013,981

 

 

$

1,875,293

 

Commercial Mortgage

 

 

2,859,246

 

 

 

2,854,829

 

Construction

 

 

281,164

 

 

 

259,798

 

Lease Financing

 

 

104,980

 

 

 

110,766

 

Total Commercial

 

 

5,259,371

 

 

 

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,216,976

 

 

 

4,130,513

 

Home Equity

 

 

1,577,500

 

 

 

1,604,538

 

Automobile

 

 

710,407

 

 

 

708,800

 

Other 1

 

 

376,449

 

 

 

395,483

 

Total Consumer

 

 

6,881,332

 

 

 

6,839,334

 

Total Loans and Leases

 

$

12,140,703

 

 

$

11,940,020

 


Loan and Lease Portfolio Balances Table 8
(dollars in thousands)September 30,
2017

 December 31,
2016

Commercial 
  
Commercial and Industrial$1,252,238
 $1,249,791
Commercial Mortgage2,050,998
 1,889,551
Construction232,487
 270,018
Lease Financing204,240
 208,332
Total Commercial3,739,963
 3,617,692
Consumer 
  
Residential Mortgage3,366,634
 3,163,073
Home Equity1,528,353
 1,334,163
Automobile506,102
 454,333
Other 1
432,904
 380,524
Total Consumer5,833,993
 5,332,093
Total Loans and Leases$9,573,956
 $8,949,785

1

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


Total loans and leases as of September 30, 2017March 31, 2021, increased by $624.2$200.7 million, or 2%, from December 31, 2020, primarily due to growth in our commercial lending portfolio.

Commercial loans and leases as of March 31, 2021, increased by $158.7 million, or 3%, from December 31, 2020.  Commercial and industrial loans increased by $138.7 million or 7% from December 31, 20162020, primarily due to growthorigination of new loans under the Paycheck Protection Program, partially offset by payoff activity.  Commercial mortgage loans remained relatively unchanged from December 31, 2020.  Construction loans increased by $21.4 million or 8% from December 31, 2020, primarily due to an increase in construction activity in our consumer lending portfolio.


Commercialmarket.  Lease financing decreased by $5.8 million or 5% from December 31, 2020, primarily due to paydowns.

Consumer loans and leases as of September 30, 2017March 31, 2021, increased by $122.3$42.0 million or 3% from December 31, 2016. Commercial and industrial loans increased by $2.4 million or less than 1% from December 31, 2016. Commercial2020.  Residential mortgage loans increased by $161.4 million or 9% from December 31, 2016 primarily due to continued demand from new and existing customers as the Hawaii economy continues to be strong coupled with the transfer of construction loans into this loan portfolio upon project completion. Construction loans decreased by $37.5 million or 14% from December 31, 2016 primarily due to the aforementioned construction loans transferred to the commercial mortgage loan portfolio, as well as successful completion of construction projects such as condominiums and low-income housing, partially offset by increased activity in our portfolio. Lease financing decreased by $4.1$86.5 million or 2% from December 31, 20162020, primarily due to higher payoff activity on equipment leases.


Consumer loans and leases as of September 30, 2017 increasedloan originations, partially offset by $501.9 million or 9% from December 31, 2016.  Residential mortgage loans increased by $203.6 million or 6% from December 31, 2016 primarily due to an increase in loan origination and slowdown in payoff activity.  Home equity lines and loans increaseddecreased by $194.2$27.0 million or 15%2% from December 31, 2016 due to increased demand for new loan originations2020, as a result of a strong Hawaii economy. In addition, we continued to experience steady linemodest reduction in new production and lower utilization during 2017.levels on existing facilities.  Automobile loans increased by $51.8 million or 11%remained relatively unchanged from December 31, 2016 primarily driven by revised pricing and focus on improving dealer relationships.2020.  Other consumer loans increaseddecreased by $52.4$19.0 million or 14%5% from December 31, 2016,2020, primarily due to growthpay off activity in our automobile leasing and installment loans.



62


Table of Contents

Table 9 presents the composition of our loan and lease portfolio by geographic area and by major categories.

Geographic Distribution of Loan and Lease Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 9

 

(dollars in thousands)

 

Hawaii

 

 

U.S.

Mainland 1

 

 

Guam

 

 

Other

Pacific

Islands

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,753,901

 

 

$

152,699

 

 

$

93,169

 

 

$

14,212

 

 

$

2,013,981

 

Commercial Mortgage

 

 

2,479,170

 

 

 

136,748

 

 

 

243,328

 

 

 

 

 

 

2,859,246

 

Construction

 

 

281,164

 

 

 

 

 

 

 

 

 

 

 

 

281,164

 

Lease Financing

 

 

70,969

 

 

 

32,740

 

 

 

1,271

 

 

 

 

 

 

104,980

 

Total Commercial

 

 

4,585,204

 

 

 

322,187

 

 

 

337,768

 

 

 

14,212

 

 

 

5,259,371

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,137,207

 

 

 

 

 

 

78,897

 

 

 

872

 

 

 

4,216,976

 

Home Equity

 

 

1,538,643

 

 

 

70

 

 

 

38,707

 

 

 

80

 

 

 

1,577,500

 

Automobile

 

 

541,590

 

 

 

 

 

 

140,667

 

 

 

28,150

 

 

 

710,407

 

Other 2

 

 

311,344

 

 

 

 

 

 

45,139

 

 

 

19,966

 

 

 

376,449

 

Total Consumer

 

 

6,528,784

 

 

 

70

 

 

 

303,410

 

 

 

49,068

 

 

 

6,881,332

 

Total Loans and Leases

 

$

11,113,988

 

 

$

322,257

 

 

$

641,178

 

 

$

63,280

 

 

$

12,140,703

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,623,308

 

 

$

145,121

 

 

$

93,479

 

 

$

13,385

 

 

$

1,875,293

 

Commercial Mortgage

 

 

2,470,031

 

 

 

138,690

 

 

 

246,108

 

 

 

 

 

 

2,854,829

 

Construction

 

 

259,798

 

 

 

 

 

 

 

 

 

 

 

 

259,798

 

Lease Financing

 

 

72,090

 

 

 

37,342

 

 

 

1,334

 

 

 

 

 

 

110,766

 

Total Commercial

 

 

4,425,227

 

 

 

321,153

 

 

 

340,921

 

 

 

13,385

 

 

 

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,048,831

 

 

 

 

 

 

80,774

 

 

 

908

 

 

 

4,130,513

 

Home Equity

 

 

1,565,546

 

 

 

89

 

 

 

38,823

 

 

 

80

 

 

 

1,604,538

 

Automobile

 

 

542,056

 

 

 

 

 

 

140,740

 

 

 

26,004

 

 

 

708,800

 

Other 2

 

 

325,526

 

 

 

 

 

 

48,316

 

 

 

21,641

 

 

 

395,483

 

Total Consumer

 

 

6,481,959

 

 

 

89

 

 

 

308,653

 

 

 

48,633

 

 

 

6,839,334

 

Total Loans and Leases

 

$

10,907,186

 

 

$

321,242

 

 

$

649,574

 

 

$

62,018

 

 

$

11,940,020

 

Geographic Distribution of Loan and Lease Portfolio Table 9
(dollars in thousands)Hawaii
 
U.S. Mainland 1

 Guam
 Other Pacific Islands
 
Foreign 2 

 Total
September 30, 2017 
  
  
  
  
  
Commercial 
  
  
  
  
  
Commercial and Industrial$1,095,107
 $106,459
 $49,343
 $730
 $599
 $1,252,238
Commercial Mortgage1,786,030
 57,733
 207,235
 
 
 2,050,998
Construction218,263
 
 1,372
 12,852
 
 232,487
Lease Financing54,520
 145,416
 1,152
 
 3,152
 204,240
Total Commercial3,153,920
 309,608
 259,102
 13,582
 3,751
 3,739,963
Consumer 
  
  
  
  
  
Residential Mortgage3,279,499
 
 85,284
 1,851
 
 3,366,634
Home Equity1,491,254
 1,141
 34,713
 1,245
 
 1,528,353
Automobile406,713
 
 95,822
 3,567
 
 506,102
Other 3
355,835
 
 46,515
 30,554
 
 432,904
Total Consumer5,533,301
 1,141
 262,334
 37,217
 
 5,833,993
Total Loans and Leases$8,687,221
 $310,749
 $521,436
 $50,799
 $3,751
 $9,573,956
            
December 31, 2016 
  
  
  
  
  
Commercial 
  
  
  
  
  
Commercial and Industrial$1,076,742
 $105,474
 $66,573
 $639
 $363
 $1,249,791
Commercial Mortgage1,700,162
 31,003
 158,386
 
 
 1,889,551
Construction262,558
 
 1,196
 6,264
 
 270,018
Lease Financing56,752
 147,092
 1,309
 
 3,179
 208,332
Total Commercial3,096,214
 283,569
 227,464
 6,903
 3,542
 3,617,692
Consumer 
  
  
  
  
  
Residential Mortgage3,067,079
 
 93,764
 2,230
 
 3,163,073
Home Equity1,296,976
 1,776
 34,090
 1,321
 
 1,334,163
Automobile360,759
 13
 89,617
 3,944
 
 454,333
Other 3
303,372
 
 40,293
 36,859
 
 380,524
Total Consumer5,028,186
 1,789
 257,764
 44,354
 
 5,332,093
Total Loans and Leases$8,124,400
 $285,358
 $485,228
 $51,257
 $3,542
 $8,949,785

1

For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located.  For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.

2

Loans and leases classified as Foreign represent those which are recorded in the Company’s international business units.
3

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


Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands.  Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes leveragedlegacy lease financing and participation in Shared National Credits.  Our consumer loanshared national credits for customers whose operations and lease portfolio includes limited lending activities on the U.S. Mainland.


assets extend beyond Hawaii.

Our Hawaii loan and lease portfolio increased by $562.8$206.8 million or 7%2% from December 31, 2016, reflective2020.


63


Table of a healthy Hawaii economy.



Contents

Other Assets


Table 10 presents the major components of other assets.

Other Assets

 

 

Table 10

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Federal Home Loan Bank and Federal Reserve Bank Stock

 

$

33,401

 

 

$

33,340

 

Derivative Financial Instruments

 

 

46,977

 

 

 

96,167

 

Low-Income Housing and Other Equity Investments

 

 

138,360

 

 

 

142,961

 

Deferred Compensation Plan Assets

 

 

54,612

 

 

 

53,410

 

Prepaid Expenses

 

 

19,306

 

 

 

14,517

 

Accounts Receivable

 

 

16,985

 

 

 

12,380

 

Deferred Tax Assets

 

 

30,387

 

 

 

16,724

 

Other

 

 

72,879

 

 

 

65,794

 

Total Other Assets

 

$

412,907

 

 

$

435,293

 

Other Assets 
 Table 10
(dollars in thousands)September 30,
2017

 December 31,
2016

Federal Home Loan Bank and Federal Reserve Bank Stock$40,645
 $40,063
Derivative Financial Instruments11,586
 13,731
Low-Income Housing and Other Equity Investments83,266
 78,900
Deferred Compensation Plan Assets28,064
 21,952
Prepaid Expenses9,336
 7,355
Accounts Receivable31,382
 12,584
Other29,955
 20,123
Total Other Assets$234,234
 $194,708

Other

Total other assets increaseddecreased by $39.5$22.4 million or 20%5% from December 31, 2016.2020.  The increasedecrease was primarily due to a $20.0$49.2 million decrease in derivative financial instruments, which was primarily due to fair value decreases of our interest rate swap agreement assets, which are impacted by prevailing interest rates.  This decrease was partially offset by an increase in receivablesdeferred taxes of $13.7 million, primarily relateddue to temporary differences between financial reporting and income tax basis of unrealized losses on investment securities of $18.0 million which were partially offset by a matured security. Also contributing toreduction in the increase in other assets were higher balances related to settlement timingallowance for credit losses of merchant services ($3.7 million) and ATM transactions ($2.6 million).


$4.5 million.

Deposits


Table 11 presents the composition of our deposits by major customer categories.

Deposits

 

 

 

 

 

Table 11

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Consumer

 

$

9,746,713

 

 

$

9,347,725

 

Commercial

 

 

8,241,102

 

 

 

7,302,832

 

Public and Other

 

 

1,568,836

 

 

 

1,561,064

 

Total Deposits

 

$

19,556,651

 

 

$

18,211,621

 

Deposits 
 Table 11
(dollars in thousands)September 30,
2017

 December 31,
2016

Consumer$7,303,546
 $6,997,482
Commercial6,091,800
 6,110,189
Public and Other1,652,814
 1,212,569
Total Deposits$15,048,160
 $14,320,240

Total deposits were $15.0$19.6 billion as of September 30, 2017,March 31, 2021, an increase of $727.9 million$1.3 billion or 5%7% from December 31, 2016.2020.  This increase was primarily due to an increase in commercial and consumer deposits.  Commercial deposits increased by $938.3 million or 13% primarily due to a $440.2$914.2 million increase in publiccore deposits mainly the result ofand a $563.5$24.1 million increasedecrease in time deposits which was offset by a decrease in core deposits of $123.3 million. In addition, consumerdeposits.  Consumer deposits increased by $306.1$399.0 million or 4% due to an increase in core deposits of $400.8 million offset by a $1.8 million decrease in time deposits.  In addition, public and other deposits increased by $7.8 million or 1% due to an increase in public demand deposits of $216.7 million, partially offset by a decrease in time deposits of $205.5 million and $100.6 million respectively.


$208.9 million.

Table 12 presents the composition of our savings deposits.

Savings Deposits

 

 

 

 

 

Table 12

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Money Market

 

$

3,004,079

 

 

$

2,453,619

 

Regular Savings

 

 

4,470,501

 

 

 

4,305,594

 

Total Savings Deposits

 

$

7,474,580

 

 

$

6,759,213

 

Savings Deposits 
 Table 12
(dollars in thousands)September 30,
2017

 December 31,
2016

Money Market$1,832,084
 $1,947,775
Regular Savings3,531,782
 3,447,924
Total Savings Deposits$5,363,866
 $5,395,699


64


Table of Contents

Securities Sold Under Agreements to Repurchase


Table 13 presents the composition of our securities sold under agreements to repurchase.

Securities Sold Under Agreements to Repurchase

 

 

 

 

 

Table 13

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Private Institutions

 

$

600,000

 

 

$

600,000

 

Government Entities

 

 

490

 

 

 

590

 

Total Securities Sold Under Agreements to Repurchase

 

$

600,490

 

 

$

600,590

 

Securities Sold Under Agreements to Repurchase Table 13
(dollars in thousands)September 30,
2017

 December 31,
2016

Private Institutions$500,000
 $500,000
Government Entities5,293
 23,378
Total Securities Sold Under Agreements to Repurchase$505,293
 $523,378

Securities sold under agreements to repurchase was $600.5 million as of September 30, 2017 decreased by $18.1 million or 3%March 31, 2021, relatively unchanged from December 31, 2016. This decrease was primarily due to repurchase agreements maturing in the first quarter of 2017.2020.  As of September 30, 2017,March 31, 2021, the weighted-average maturity was 166 days3.6 years for our repurchase agreements with government entities and 3.93.8 years for our repurchase agreements with private institutions.  Some of our repurchase agreements with private institutions may be terminated at earlier specified dates by the private institution or in some cases by either the private institution or the Company.  If all such agreements were to terminate at the earliest possible date, the weighted-average maturity for our repurchase agreements with private institutions would decrease to 2.83.2 years.  As of September 30, 2017,March 31, 2021, the weighted-average interest rate for outstanding agreements with government entities and private institutions was 0.54%1.55% and 3.64%2.39%, respectively, with all rates being fixed.  Each of our repurchase agreements is accounted for as a collateralized financing arrangement (i.e., a secured borrowing) and not as a sale and subsequent repurchase of securities.


In the second quarter of 2017, we restructured three of our repurchase agreements with private institutions with an aggregate total of $200.0 million. These repurchase agreements were to mature in 2018 and had a weighted-average interest rate of 3.94%. The restructuring of the agreements extended the maturity dates to June 2022 and lowered the weighted-average interest rate to 2.70% effective June 2017.

Other Debt


Table 14 presents the composition of our other debt.

Other Debt

 

 

 

 

 

Table 14

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Federal Home Loan Bank Advances

 

$

50,000

 

 

$

50,000

 

Capital Lease Obligations

 

 

10,459

 

 

 

10,481

 

Total

 

$

60,459

 

 

$

60,481

 

Other Debt  Table 14
(dollars in thousands)September 30,
2017

 December 31,
2016

Federal Home Loan Bank Advances$250,000
 $250,000
Non-Recourse Debt7,153
 7,153
Capital Lease Obligations10,734
 10,785
Total$267,887
 $267,938

Other debt was $267.9$60.5 million as of September 30, 2017, unchanged fromMarch 31, 2021, and December 31, 2016.2020.  As of September 30, 2017,March 31, 2021, our FHLB advances had a weighted-average interest rate of 1.28%1.19% with maturity dates ranging from 2018 to 2020.during 2024.  These advances were primarily for asset/liability management purposes.  As of September 30, 2017,March 31, 2021, our remaining unused line of credit with the FHLB was $2.0$2.8 billion.




65


Table of Contents

Analysis of Business Segments


Our business segments are defined as RetailConsumer Banking, Commercial Banking, Investment Services and Private Banking, and Treasury and Other.


Table 15 summarizes net income from our business segments.  Additional information about segment performance is presented in Note 910 to the Consolidated Financial Statements.

Business Segment Net Income

 

 

 

 

 

Table 15

 

 

 

Three Months Ended

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

Consumer Banking

 

$

16,939

 

 

$

24,191

 

Commercial Banking

 

 

29,716

 

 

 

29,781

 

Total

 

 

46,655

 

 

 

53,972

 

Treasury and Other

 

 

13,294

 

 

 

(19,230

)

Consolidated Total

 

$

59,949

 

 

$

34,742

 

Business Segment Net Income      Table 15
 Three Months Ended
September 30,
 Nine Months Ended
September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Retail Banking$21,488
 $20,738
 $62,243
 $54,398
Commercial Banking19,998
 18,236
��57,957
 58,363
Investment Services and Private Banking3,776
 3,225
 11,591
 10,951
Total45,262
 42,199

131,791

123,712
Treasury and Other619
 1,294
 9,928
 14,236
Consolidated Total$45,881
 $43,493

$141,719

$137,948

Retail

Consumer Banking


Net income increaseddecreased by $0.8$7.3 million or 4% in the thirdfirst quarter of 20172021 compared to the same period in 20162020 primarily due to an increase in noninterest expense and a decrease in net interest income.This was partiallypartly offset by an increase in the Provision and a decrease in noninterest income. The increase in net interest income was primarily due to higher average balances in both the lending and deposit portfolios as well as higher earnings credits on the segment’s deposit portfolio. The increase in the Provision was primarily due to higher net charge-offs in our installment loan, mortgage loan, credit card, and auto loan portfolios, partially offset by lower net charge-offs in our home equity loan and personal credit line portfolios. The decrease in noninterest income was primarily due to lower mortgage loan sales and reduced margins on those sales.


Net income increased by $7.8 million or 14% in the first nine months of 2017 compared to the same period in 2016 primarily due to an increase in net interest income. This was partially offset by an increase in the Provision and a decrease in noninterest income. The increase in net interest income was primarily due to higher average balances in both the lending and deposit portfolios as well as higher earnings credits on the segment’s deposit portfolio. The increase in the Provision was primarily due to higher net charge-offs in our installment loan, credit card, auto loan, and mortgage loan portfolios, partially offset by lower net charge-offs in our home equity loan and personal credit line portfolios. The decrease in noninterest income is primarily due to lower mortgage loan sales and reduced margins on those sales, partially offset by a $2.1 million net valuation impairment to our mortgage servicing rights, recorded in 2016.

Commercial Banking

Net income increased by $1.8 million or 10% in the third quarter of 2017 compared to the same period in 2016 primarily due to an increase in net interest income, partially offset by a decrease in noninterest income and an increase in noninterest expense. The increase in net interest income was primarily due to higher average balances in both the lending and deposit portfolios as well as higher earnings credits on the segment’s deposit portfolio. The decrease in noninterest income was primarily due to lower fees related to our customer interest rate swap derivatives and to lower non-recurring loan fees. The increase in noninterest expense was primarily due to higher allocated expenses.

Net income decreased by $0.4 million or 1% for the first nine months of 2017 compared to the same period in 2016 primarily to increases in the Provision and noninterest expense, and to a decrease in noninterest income. This was partially offset by an increase in net interest income. The increase in the Provision was primarily due to the recovery in 2016 of a commercial and industrial loan previously charged off related to one commercial client in Guam in the first quarter of 2016. The increase in noninterest expense was primarily due to higher allocated expenses, largely attributed to the gain on sale of real estate property in Guam in the first quarter of 2016. The decrease in noninterest income was primarily due to lower net gains on sale of equipment leases, lower fees related to our customer interest rate swap derivative program, and to lower non-recurring loan fees. Partially offsetting the decrease in net income was an increase in net interest income primarily due to higher average balances in both the lending and deposit portfolios.



Investment Services and Private Banking

Net income increased by $0.6 million or 17% in the third quarter of 2017 compared to the same period in 2016 primarily due to an increase in net interest income, partially offset by an increase in noninterest expenses. The increase in net interest income was primarily due to higher volume resulting from the transfer of deposits from the Retail banking segment and slightly higher earnings credit on the segment’s deposit portfolio.  The increase in noninterest expense was primarily due to higher salariesincentive compensation expense.

Net income increased by $0.6 million or 6% for the first nine months of 2017 compared to the same period in 2016 primarily due to an increase in net interest income, partially offset by an increase in noninterest expense.  The increase in net interest income was primarily driven by the transfer of deposits from the Retail Banking segment and growth of the segment’s deposit portfolio.  The increase in noninterest expense was primarily due to higher salaries and benefits expense and an operational recovery in the second quarter of 2016. 

Treasury and Other

Net income decreased by $0.7 million or 52% in the third quarter of 2017 compared to the same period in 2016 primarily due to an increase in noninterest expense and the Provision, partially offset by an increase in net interest income. The increase in noninterest expense was due to higher separation expenses. The Provision in this business segment represents the residual provision for credit losses to arrive at the total Provision for the Company. The increase in net interest income was primarily due to an increase in funding income related to lending activities and an increase in interest income related to investment securities, partially offset by higher deposit funding costs. 

Net income decreased by $4.3 million or 30% for the first nine months of 2017 compared to the same period in 2016 primarily due to a decrease in net interest income and increases in noninterest expense and the Provision.  This was partially offset by a reduction in the provision for income taxes and an increase in noninterest income. The decrease in net interest income was primarily due to lower average rates in the segment’s deposit portfolio, partly offset by higher average balances in the deposit funding costs,portfolio, as well as higher average rates and higher average balances in the segment’s loan portfolio. The increase in noninterest income was primarily due to higher mortgage banking income as a result of valuation adjustments recorded for mortgage servicing rights accounted for using the amortization method.

Commercial Banking

Net income decreased by $0.1 million in the first quarter of 2021 compared to the same period in 2020 primarily due to a decrease in noninterest income, partially offset by an increase in fundingnet interest income and a decrease in noninterest expense. The decrease in noninterest income is primarily due to a decline in customer derivative program revenue. The increase in net interest income was due to growth in the segment’s loan and deposit portfolios, partially offset by lower deposit rates. Loan growth was primarily driven by increases in C&I balances related to lending activities.the Payroll Protection Program and commercial mortgages while deposit growth was primarily driven by increases in noninterest bearing and interest bearing demand deposits, partially offset by a decrease in time. The increasedecrease in noninterest expense was primarily due to higher separation expenses. Thelower allocated expenses related to support units.

Treasury and Other

Net income increased by $32.5 million in the first quarter of 2021 compared to the same period in 2020 primarily due to a decrease in the Provision in this business segment represents the residualpartially offset by a higher provision for credit lossesincome taxes. The decrease in the Provision was due to arrive at the total Provisionchanges in economic outlook and forecasts for the Company.COVID-19 pandemic driven market changes, and impacts of fiscal, monetary and regulatory programs.  The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company. The increase in noninterest income was dueoverall effective tax rate increased to higher net gains on the sale of Visa class B shares24.09% in the first quarter of 2017. The overall effective tax rate decreased to 30.54% for the nine months of 20172021 compared to 30.62% for17.68% in the same period in 2016.


first quarter of 2020.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury and Other provide a wide range of support to the Company’sCompany's other income earning segments. Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.


Corporate Risk Profile


Credit Risk


As of September 30, 2017,March 31, 2021, our overall credit risk profile reflects a healthywas affected by the economic downturn resulting from the COVID-19 pandemic.  Despite the current challenges facing the Hawaii economy, as our levels of non-performing assets and credit losses remain well controlled. Thethe underlying risk profile of our lending portfolio continued to remain strong during the first ninethree months of 2017.


2021.

We actively manage exposures with deteriorating asset quality to reduce levels of potential loss exposure and closely monitor our reserves and capital to address both anticipated and unforeseen issues.  Risk management activities include detailed analysis of portfolio segments and stress tests of certain segments to ensure that reserve and capital levels are appropriate.  We perform frequent loan and lease-level risk monitoring and risk rating reviews, which provide opportunities for early interventions to allow for credit exits or restructuring, loan and lease sales, and voluntary workouts and liquidations.



67


Table of Contents

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More


Table 16 presents information on non-performing assets (“NPAs”) and accruing loans and leases past due 90 days or more.

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

Table 16

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Non-Performing Assets

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

293

 

 

$

441

 

Commercial Mortgage

 

 

8,503

 

 

 

8,527

 

Total Commercial

 

 

8,796

 

 

 

8,968

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

1,804

 

 

 

3,223

 

Home Equity

 

 

4,951

 

 

 

3,958

 

Total Consumer

 

 

6,755

 

 

 

7,181

 

Total Non-Accrual Loans and Leases

 

 

15,551

 

 

 

16,149

 

Foreclosed Real Estate

 

 

2,332

 

 

 

2,332

 

Total Non-Performing Assets

 

$

17,883

 

 

$

18,481

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

9

 

 

 

 

Total Consumer

 

 

9

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

$

4,069

 

 

$

5,274

 

Home Equity

 

 

4,906

 

 

 

3,187

 

Automobile

 

 

604

 

 

 

925

 

Other 1

 

 

828

 

 

 

1,160

 

Total Consumer

 

 

10,407

 

 

 

10,546

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

10,416

 

 

$

10,546

 

Restructured Loans on Accrual Status and Not Past Due 90 Days or More

 

$

74,216

 

 

$

68,065

 

Total Loans and Leases

 

$

12,140,703

 

 

$

11,940,020

 

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

 

 

0.13

%

 

 

0.14

%

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

 

 

0.15

%

 

 

0.15

%

Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases

   and Commercial Foreclosed Real Estate

 

 

0.17

%

 

 

0.18

%

Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases

   and Consumer Foreclosed Real Estate

 

 

0.13

%

 

 

0.14

%

Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days

   or More to Total Loans and Leases and Foreclosed Real Estate

 

 

0.23

%

 

 

0.24

%

Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

Balance as of December 31, 2020

 

$

18,481

 

 

 

 

 

Additions

 

 

2,992

 

 

 

 

 

Reductions

 

 

 

 

 

 

 

 

Payments

 

 

(2,481

)

 

 

 

 

Return to Accrual Status

 

 

(1,014

)

 

 

 

 

Charge-offs/Write-downs

 

 

(95

)

 

 

 

 

Total Reductions

 

 

(3,590

)

 

 

 

 

Balance as of March 31, 2021

 

$

17,883

 

 

 

 

 

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More  Table 16
(dollars in thousands)September 30,
2017

 December 31,
2016

Non-Performing Assets 
  
Non-Accrual Loans and Leases 
  
Commercial 
  
Commercial and Industrial$901
 $151
Commercial Mortgage1,425
 997
Total Commercial2,326
 1,148
Consumer   
Residential Mortgage9,188
 13,780
Home Equity4,128
 3,147
Total Consumer13,316
 16,927
Total Non-Accrual Loans and Leases15,642
 18,075
Foreclosed Real Estate1,393
 1,686
Total Non-Performing Assets$17,035
 $19,761
    
Accruing Loans and Leases Past Due 90 Days or More   
Commercial   
Commercial and Industrial$5
 $
Total Commercial5
 
Consumer   
Residential Mortgage2,933
 3,127
Home Equity1,392
 1,457
Automobile806
 894
Other 1
1,528
 1,592
Total Consumer6,659
 7,070
Total Accruing Loans and Leases Past Due 90 Days or More$6,664
 $7,070
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$55,038
 $52,208
Total Loans and Leases$9,573,956
 $8,949,785
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases0.16% 0.20%
Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate0.18% 0.22%
Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases
   and Commercial Foreclosed Real Estate
0.06% 0.03%
Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases
   and Consumer Foreclosed Real Estate
0.25% 0.35%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days
   or More to Total Loans and Leases and Foreclosed Real Estate
0.25% 0.30%
Changes in Non-Performing Assets 
  
Balance as of December 31, 2016$19,761
  
Additions5,005
  
Reductions   
Payments(1,713)  
Return to Accrual Status(2,320)  
Sales of Foreclosed Real Estate(2,834)  
Charge-offs/Write-downs(864)  
Total Reductions(7,731)  
Balance as of September 30, 2017$17,035
  

1

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



68


Table of Contents

NPAs consist of non-accrual loans and leases, and foreclosed real estate.  Changes in the level of non-accrual loans and leases typically represent increasesadditions for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to foreclosed real estate,Other Real Estate Owned (“OREO”), or are no longer classified as non-accrual because they have returned to accrual status.


Total NPAs were $17.0$17.9 million as of September 30, 2017,March 31, 2021, a decrease of $2.7$0.6 million or 14%3% from December 31, 2016.  The decrease was experienced in our consumer lending portfolio.2020.  The ratio of our NPAs to total loans and leases and foreclosed real estate was 0.18%0.15% as of September 30, 2017March 31, 2021, and 0.22% as of December 31, 2016.


Commercial and industrial non-accrual loans increased by $0.8 million from December 31, 2016 primarily due to the addition of one borrower. We have evaluated this borrower for impairment and recorded a $0.3 million partial charge-off in the third quarter of 2017.

2020.

Commercial mortgage non-accrual loans were $1.4$8.5 million as of September 30, 2017, an increase of $0.4 million or 43%March 31, 2021, relatively unchanged from December 31, 2016, due to the addition of a loan from December 31, 2016. We have individually evaluated the commercial mortgage non-accrual loans for impairment and have recorded no partial charge-offs.


The largest component of our NPAs continues to be residential mortgage loans. 2020.

Residential mortgage non-accrual loans decreased by $4.6were $1.8 million as of March 31, 2021, a decrease of $1.4 million or 33%44% from December 31, 20162020, primarily due to transfers to foreclosed real estate and from loans returningreturns to accrual status.  Residential mortgage non-accrual loans remain at elevated levels due mainly to the lengthy judicial foreclosure process as well as residential mortgage loan modifications the Bank entered into to assist borrowers wishing to remain in their residences despite having financial challenges.status and payoffs.  As of September 30, 2017,March 31, 2021, our residential mortgage non-accrual loans were comprised of 30six loans with a weighted average current LTVloan-to-value ratio of 60%73%.


Foreclosed real estate represents property acquired as the result of borrower defaults on loans.  Foreclosed real estate is recorded at fair value, less estimated selling costs, at the time of foreclosure.  On an ongoing basis, properties are appraised as required by market conditions and applicable regulations.  Foreclosed real estate decreased by $0.3 million or 17%was unchanged from December 31, 2016 due to the sale of one residential property, offset by the addition of one commercial property.


2020.

Loans and Leases Past Due 90 Days or More and Still Accruing Interest


Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.  Loans and leases past due 90 days or more and still accruing interest were $6.7$10.4 million as of September 30, 2017,March 31, 2021, a $0.4$0.1 million or 6%1% decrease from December 31, 2016.


Impaired Loans



Contents

Table 17 presents information on loans with terms that have been modified in a TDR.

Loans Modified in a Troubled Debt Restructuring

 

 

 

 

 

Table 17

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

20,385

 

 

$

20,337

 

Commercial Mortgage

 

 

12,467

 

 

 

7,605

 

Total Commercial

 

 

32,852

 

 

 

27,942

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

17,837

 

 

 

18,503

 

Home Equity

 

 

4,125

 

 

 

4,070

 

Automobile

 

 

24,803

 

 

 

19,155

 

Other 1

 

 

4,458

 

 

 

2,809

 

Total Consumer

 

 

51,223

 

 

 

44,537

 

Total

 

$

84,075

 

 

$

72,479

 

Loans Modified in a Troubled Debt Restructuring  Table 17
(dollars in thousands)September 30,
2017

 December 31,
2016

Commercial   
Commercial and Industrial$8,722
 $10,170
Commercial Mortgage9,628
 9,157
Construction1,441
 1,513
Total Commercial19,791
 20,840
Consumer   
Residential Mortgage21,401
 25,625
Home Equity1,810
 1,516
Automobile13,612
 9,660
Other 1
2,562
 2,326
Total Consumer39,385
 39,127
Total$59,176
 $59,967

1

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


Loans modified in a TDR decreasedincreased by $0.8$11.6 million or 1%16% from December 31, 2016. Residential mortgage loans remain2020.  The increase loan class was primarily due to an increase in Automobile and Commercial Mortgage.  Automobile is our largest TDR loan class.


The Company began offering short-term loan and lease modifications to assist borrowers during the COVID-19 national emergency.  These modifications generally involve principal and/or interest payment deferrals for up to six months.  As the COVID-19 pandemic persists in negatively impacting the economy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19. Similar to the initial modifications granted, the additional round of loan modifications were granted specifically under Section 4013 of the CARES Act and generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans.  The CARES Act, along with a joint agency statement issued by banking regulatory agencies, provide that modifications made in response to COVID-19 are not required to be accounted for as a TDR.  Accordingly, the Company does not account for such modifications as TDRs.

As of March 31, 2021, these COVID-19 related loan and lease modifications totaled $271.0 million (118 loans and leases) for the commercial segment and $51.1 million (419 loans and leases) for the consumer segment.  See Note 1 Summary of Significant Accounting Policies and Note 4 Loans and Leases and the Allowance for Credit Losses for more information.

70


Table of Contents

Reserve for Credit Losses


Table 18 presents the activity in our reserve for credit losses.

Reserve for Credit Losses

 

 

 

 

 

 

 

 

 

Table 18

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

(dollars in thousands)

 

2021

 

 

2020

 

 

2020

 

Balance at Beginning of Period

 

$

221,303

 

 

$

205,813

 

 

$

116,849

 

CECL Adoption (Day 1) Impact

 

 

 

 

 

 

 

 

(5,072

)

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

(248

)

 

 

(177

)

 

 

(693

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

(4

)

 

 

(120

)

 

 

(20

)

Home Equity

 

 

(16

)

 

 

(81

)

 

 

 

Automobile

 

 

(2,109

)

 

 

(393

)

 

 

(2,500

)

Other 1

 

 

(3,914

)

 

 

(2,460

)

 

 

(3,964

)

Total Loans and Leases Charged-Off

 

 

(6,291

)

 

 

(3,231

)

 

 

(7,177

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

112

 

 

 

244

 

 

 

289

 

Commercial Mortgage

 

 

 

 

 

 

 

 

40

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

955

 

 

 

497

 

 

 

263

 

Home Equity

 

 

533

 

 

 

868

 

 

 

976

 

Automobile

 

 

919

 

 

 

910

 

 

 

1,005

 

Other 1

 

 

856

 

 

 

968

 

 

 

864

 

Total Recoveries on Loans and Leases Previously

   Charged-Off

 

 

3,375

 

 

 

3,487

 

 

 

3,437

 

Net Charged-Off - Loans and Leases

 

 

(2,916

)

 

 

256

 

 

 

(3,740

)

Net Charged-Off  - Accrued Interest Receivable

 

 

(308

)

 

 

 

 

 

 

Provision for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

(14,993

)

 

 

12,500

 

 

 

33,600

 

Accrued Interest Receivable 2

 

 

 

 

 

2,700

 

 

 

 

Unfunded Commitments 3

 

 

693

 

 

 

34

 

 

 

(170

)

Balance at End of Period

 

$

203,779

 

 

$

221,303

 

 

$

141,467

 

Components

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses - Loans and Leases

 

$

198,343

 

 

$

216,252

 

 

$

138,150

 

Allowance for Credit Losses - Accrued Interest Receivable 2

 

 

2,392

 

 

 

2,700

 

 

 

 

Reserve for Unfunded Commitments 3

 

 

3,044

 

 

 

2,351

 

 

 

3,317

 

Total Reserve for Credit Losses

 

$

203,779

 

 

$

221,303

 

 

$

141,467

 

Average Loans and Leases Outstanding

 

$

11,952,587

 

 

$

11,835,929

 

 

$

11,060,707

 

Ratio of Net Loans and Leases Charged-Off (Recovered) to

   Average Loans and Leases Outstanding (annualized)

 

 

0.10

%

 

 

(0.01

)%

 

 

0.14

%

Ratio of Allowance for Credit Losses to

   Loans and Leases Outstanding

 

 

1.63

%

 

 

1.81

%

 

 

1.22

%

Reserve for Credit Losses      Table 18
 Three Months Ended Nine Months Ended
 September 30, September 30,
(dollars in thousands)2017
 2016
 2017
 2016
Balance at Beginning of Period$113,175
 $110,504
 $110,845
 $108,952
Loans and Leases Charged-Off       
Commercial       
Commercial and Industrial(611) (209) (909) (670)
Consumer       
Residential Mortgage(36) (104) (725) (388)
Home Equity(129) (222) (774) (848)
Automobile(1,921) (1,703) (5,723) (4,635)
Other 1
(3,521) (2,678) (9,278) (7,017)
Total Loans and Leases Charged-Off(6,218) (4,916) (17,409) (13,558)
Recoveries on Loans and Leases Previously Charged-Off 
  
  
  
Commercial 
  
  
  
Commercial and Industrial597
 282
 1,198
 7,552
Commercial Mortgage
 14
 
 42
Construction
 
 
 23
Lease Financing1
 
 2
 2
Consumer       
Residential Mortgage89
 517
 457
 997
Home Equity837
 618
 2,183
 1,453
Automobile692
 615
 1,919
 1,748
Other 1
530
 471
 1,608
 1,394
Total Recoveries on Loans and Leases Previously Charged-Off2,746
 2,517
 7,367
 13,211
Net Loans and Leases Charged-Off(3,472) (2,399) (10,042) (347)
Provision for Credit Losses4,000
 2,500
 12,650
 1,500
Provision for Unfunded Commitments
 
 250
 500
Balance at End of Period 2
$113,703
 $110,605
 $113,703
 $110,605
        
Components 
  
  
  
Allowance for Loan and Lease Losses$106,881
 $104,033
 $106,881
 $104,033
Reserve for Unfunded Commitments6,822
 6,572
 6,822
 6,572
Total Reserve for Credit Losses$113,703
 $110,605
 $113,703
 $110,605
        
Average Loans and Leases Outstanding$9,451,972
 $8,483,588
 $9,231,615
 $8,210,596
        
Ratio of Net Loans and Leases Charged-Off to
   Average Loans and Leases Outstanding (annualized)
0.15% 0.11% 0.15% 0.01%
Ratio of Allowance for Loan and Lease Losses to
   Loans and Leases Outstanding
1.12% 1.20% 1.12% 1.20%

1

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

2

Included in this analysis is activity

Beginning December 31, 2020, the Company established a reserve on accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the Company’sCOVID-19 pandemic.  The reserve was recorded as a contra-asset against accrued interest receivable with the offset to provision for credit losses.

3

The reserve for unfunded commitments which is separately recorded in other liabilities in the consolidated statements of condition.  For the three months ended March 31, 2021, the offsetting provisionwas recorded in provision for credit losses in the consolidated statements of income.  In previous reporting periods, the offsetting provision was recorded in other noninterest expense.  



71


Table of Contents

We maintain a reserve for credit losses that consists of two components, the Allowance and a reserve for unfunded commitments (the “Unfunded Reserve”).  As of December 31, 2020, the reserve for credit losses also includes a reserve for accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic.  The reserve for credit losses provides for the risk of credit losses inherentexpected in the loan and lease portfolio and is based on loss estimates derived from a comprehensive quarterly evaluation.  The evaluation reflects analyses of individual borrowers andfor impairment coupled with analysis of historical loss experience in various loan pools that have been grouped based on similar risk characteristics, supplemented as necessary by credit judgment that considers observable trends, conditions, reasonable and supportable forecasts, and other relevant environmental and economic factors.  The level of the Allowance is adjusted by recording an expense or recovery through the Provision.  The level of the Unfunded Reserve is adjusted by recording an expense or recovery in other noninterest expense.



the Provision.  See Note 1 to the Consolidated Financial Statements for more information.

Allowance for LoanCredit Losses - Loans and Lease Losses


Leases

As of September 30, 2017,March 31, 2021, the Allowance was $106.9$198.3 million or 1.12%1.63% of total loans and leases outstanding (1.77% excluding PPP loans), compared with an Allowance of $104.3$216.3 million or 1.17%1.81% of total loans and leases outstanding (1.89% excluding PPP loans) as of December 31, 2016.2020.  The decrease in the Allowance and the ratio of Allowance to loans and leases outstanding was commensurateprimarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the Company’s credit risk profile, loan growth,CECL approach, given the economic outlook and a healthy Hawaii economy.


forecasts for COVID-19 pandemic driven market changes, as well as the impact of unprecedented intervention of fiscal, monetary and regulatory programs.

Net charge-offscharge-off on loans and leases were $3.5$2.9 million or 0.15%0.10% of total average loans and leases, on an annualized basis, in the thirdfirst quarter of 20172021 compared to net charge-offs of $2.4$3.7 million or 0.11%0.14% of total average loans and leases, on an annualized basis, in the thirdfirst quarter of 2016. Net charge-offs on loans and leases were $10.0 million or 0.15% of total average loans and leases, on an annualized basis, for the first nine months of 2017 compared to $0.3 million or 0.01% for the same period in 2016. Net recoveries in our commercial portfolios were $0.3 million for the first nine months of 2017 compared to $6.9 million for the same period in 2016. Commercial recoveries in the first nine months of 2016 were primarily due to the recovery of one commercial and industrial loan. Net charge-offs in our consumer portfolios were $10.3 million for the first nine months of 2017 compared to $7.3 million for the same period in 2016. The higher net charge-offs during the first nine months of 2017 were primarily in our automobile and installment loan portfolios.


2020.  

Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of September 30, 2017,March 31, 2021, based on our ongoing analysis of estimated probableexpected credit losses, credit risk profiles, economic conditions, coverage ratios, and other relevant factors.


Allowance for Credit Losses – Accrued Interest Receivable

As mentioned above, this allowance was first established on December 31, 2020 for accrued interest receivable related to loans in which interest payment forbearances were granted to borrowers impacted by the COVID-19 pandemic.  The allowance for accrued interest receivable was $2.4 million as of March 31, 2021, a decrease of $0.3 million or 11% from December 31, 2020.

Reserve for Unfunded Commitments


The Unfunded Reserve was $6.8$3.0 million as of September 30, 2017,March 31, 2021, an increase of $0.3$0.7 million or 29% from December 31, 2016. The process used to determine the Unfunded Reserve is consistent with the process for determining the Allowance, as adjusted for estimated funding probabilities.


2020.

Market Risk

Market risk is the potential of loss arising from adverse changes in interest rates and prices.  We are exposed to market risk as a consequence of the normal course of conducting our business activities.  Our market risk management process involves measuring, monitoring, controlling, and mitigating risks that can significantly impact our statements of income and condition.  In this management process, market risks are balanced with expected returns in an effort to enhance earnings performance, while limiting volatility.


Our primary market risk exposure is interest rate risk.


72


Table of Contents

Interest Rate Risk


The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.  The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates.  This interest rate risk arises primarily from our core business activities of extending loans and accepting deposits.  Our investment securities portfolio is also subject to significant interest rate risk.


Many factors affect our exposure to changes in interest rates such as general economic and financial conditions, customer preferences, historical pricing relationships, and repricing characteristics of financial instruments.  Our earnings are affected not only by general economic conditions but also by the monetary and fiscal policies of the U.S. and its agencies, particularly the Federal Reserve Bank (the “FRB”).  The monetary policies of the FRB can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on assets and paid for liabilities.


In managing interest rate risk, we, through the Asset/Liability Management Committee (“ALCO”), measure short and long-term sensitivities to changes in interest rates.  The ALCO, which is comprised of members of executive management, utilizes several techniques to manage interest rate risk, which include:

adjusting the balance sheet mix or altering the interest rate characteristics of assets and liabilities;


changing product pricing strategies;

adjusting the balance sheet mix or altering the interest rate characteristics of assets and liabilities;

modifying characteristics of the investment securities portfolio; and

changing product pricing strategies;

using derivative financial instruments.

modifying characteristics of the investment securities portfolio; and
using derivative financial instruments.

Our use of derivative financial instruments, as detailed in Note 1112 to the Consolidated Financial Statements, has generally been limited.  This is due to natural on-balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities.  In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO.  We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures.  Expected movements in interest rates are also considered in managing interest rate risk.  Thus, as interest rates change, we may use different techniques to manage interest rate risk.


A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model that attempts to capture the dynamic nature of the statement of condition.  The model is used to estimate and measure the statement of condition sensitivity to changes in interest rates.  These estimates are based on assumptions about the behavior of loan and deposit pricing, repaymentprepayment rates on mortgage-based assets, and principal amortization and maturities on other financial instruments.  The model’s analytics include the effects of standard prepayment options on mortgages and customer withdrawal options for deposits.  While such assumptions are inherently uncertain, we believe that our assumptions are reasonable.



73


Table of Contents

We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates.  Table 19

presents, for the twelve months subsequent to September 30, 2017as of March 31, 2021, and December 31, 2016,2020, an estimate of the change in net interest income that would result from a gradual and immediate change in interest rates, moving in a parallel fashionshock over the entire yield curve, relative to the measured base case scenario.  The base case scenario assumes the statement of condition and interest rates are generally unchanged.  Based on our net interest income simulation as of September 30, 2017,March 31, 2021, net interest income is expected to increase as interest rates rise.  This is due in part to our strategy to maintain a relatively short investment portfolio duration. In addition, risingRising interest rates would drive higher rates on loans and investment securities, as well as induce a slower pace of premium amortization on certain securities within our investment portfolio.  However, lower interest rates would likely cause a decline in net interest income as lower rates would lead to lower yields on loans and investment securities, as well as drive higher premium amortization on existing investment securities.  Since deposit costs are already at low levels, we believe that lower interest rates are unlikely to significantly impact our funding costs. Based on our net interest income simulation as of September 30, 2017,March 31, 2021, net interest income sensitivity to changes in interest rates for the twelve months subsequent to September 30, 2017as of March 31, 2021, was relatively lessslightly more sensitive in comparison to the sensitivity profile for the twelve months subsequent toas of December 31, 2016.2020.

Net Interest Income Sensitivity Profile

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 19

 

 

 

Impact on Future Annual Net Interest Income

 

(dollars in thousands)

 

March 31, 2021

 

 

December 31, 2020

 

Gradual Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

24,987

 

 

 

5.2

%

 

$

21,584

 

 

 

4.6

%

+100

 

 

12,777

 

 

 

2.7

 

 

 

10,776

 

 

 

2.3

 

-100

 

 

(5,844

)

 

 

(1.2

)

 

 

(3,547

)

 

 

(0.8

)

Immediate Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

59,946

 

 

 

12.5

%

 

$

56,113

 

 

 

11.9

%

+100

 

 

33,278

 

 

 

7.0

 

 

 

30,439

 

 

 

6.5

 

-100

 

 

(20,684

)

 

 

(4.3

)

 

 

(13,517

)

 

 

(2.9

)

Net Interest Income Sensitivity Profile   Table 19
 Impact on Future Annual Net Interest Income
(dollars in thousands)September 30, 2017 December 31, 2016
Gradual Change in Interest Rates (basis points)       
+200$14,990
 3.2 % $17,752
 4.1 %
+1007,675
 1.6
 8,524
 1.9
-100(8,612) (1.8) (10,810) (2.5)
        
Immediate Change in Interest Rates (basis points)       
+200$36,654
 7.8 % $45,372
 10.4 %
+10019,345
 4.1
 22,090
 5.0
-100(27,560) (5.9) (27,888) (6.4)

To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated.  These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted for a period of time.  Conversely, if the yield curve shouldwere to steepen, net interest income may increase.


Other Market Risks


In addition to interest rate risk, we are exposed to other forms of market risk in our normal business transactions.  Foreign currency and foreign exchange contracts expose us to a small degree of foreign currency risk.  These transactions are primarily executed on behalf of customers.  Our trust and asset management income are at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities.  Also, our share-based compensation expense is dependent on the fair value of our stock options, restricted stock units, and restricted stock at the date of grant.  The fair value of stock options, restricted stock units, and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.


Liquidity Risk Management


The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds.  Funding requirements are impacted by loan originations and refinancings, deposit balance changes, liability issuances and settlements, and off-balance sheet funding commitments.  We consider and comply with various regulatory guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity.  Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions.  The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change.  This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.


74


Table of Contents

In an effort to satisfy our liquidity needs, we actively manage our assets and liabilities.  We have access to immediate liquid resources in the form of cash which is primarily on deposit with the FRB.  Potential sources of liquidity also include investment securities in our available-for-sale securities portfolio and our ability to sell loans in the secondary market, and to secure borrowings from the FRB and FHLB.market.  Our held-to-maturity securities, while not intended for sale, may also be utilized in


repurchase agreements to obtain funding.  Our core deposits have historically provided us with a long-term source of stable and relatively lower cost source of funding.  Additional funding is available through the issuance of long-term debt or equity.

Maturities and payments on outstanding loans and maturing investment securities also provide a steady flow of funds.  Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the FHLB and FRB.  As of September 30, 2017,March 31, 2021, we had additional borrowing capacity of $2.0$2.8 billion from the FHLB and $676.5 million$1.1 billion from the FRB based on the amount of collateral pledged.


We continued our focus on maintaining a strong liquidity position throughout the first ninethree months of 2017.2021.  As of September 30, 2017,March 31, 2021, cash and cash equivalents were $761.5 million,$1.4 billion, the carrying value of our available-for-sale investment securities was $2.3$4.0 billion, and total deposits were $15.0$19.6 billion. As of September 30, 2017, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 2.21 years.


Capital Management


We actively manage capital, commensurate with our risk profile, to enhance shareholder value.  We also seek to maintain capital levels for the Company and the Bank at amounts in excess of the regulatory “well-capitalized” thresholds.  Periodically, we may respond to market conditions by implementing changes to our overall balance sheet positioning to manage our capital position.


The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements could cause certain mandatory and discretionary actions by regulators that, if undertaken, would likely have a material effect on our financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures.  These measures were established by regulation intended to ensure capital adequacy.  As of September 30, 2017,March 31, 2021, the Company and the Bank were considered “well capitalized”“well-capitalized” under this regulatory framework.  The Company’s regulatory capital ratios are presented in Table 20 below.  There have been no conditions or events since September 30, 2017March 31, 2021, that management believes have changed either the Company’s or the Bank’s capital classifications.


As of September 30, 2017,March 31, 2021, shareholders’ equity was $1.2$1.4 billion, an increasea decrease of $66.4$14.3 million or 6%1% from December 31, 2016.2020.  For the first ninethree months of 2017,2021, net income of $141.7$136.7 million, common stock issuances of $11.7$6.4 million, and share-based compensation of $5.3 million, and other comprehensive income of $8.9$6.6 million were partially offset by other comprehensive loss of $49.6 million, cash dividends paid of $64.9$80.7 million and common stock repurchased of $36.4$3.5 million.  All repurchased stock was related to income tax withholdings on vesting of restricted stock.  In the first ninethree months of 2017, included in the amount of common stock repurchased2021, there were 420,566 shares repurchasedno repurchases under our share repurchase program. These shares were repurchased at an average cost per share of $81.70 and a total cost of $34.4 million.  From the beginning of our share repurchase program in July 2001 through September 30, 2017,March 31, 2021, we repurchased a total of 54.157.1 million shares of common stock and returned a total of $2.06$2.3 billion to our shareholders at an average cost of $38.19$40.51 per share. As of September 30, 2017, remaining buyback authority under our share repurchase program was $30.6 million. From October 1, 2017 through October 17, 2017, the Parent repurchased an additional 35,500 shares of common stock at an average cost of $83.93 per share for a total of $3.0 million. 

Remaining buyback authority under our share repurchase program was $27.7$113.1 million as of October 17, 2017. On October 20, 2017,March 31, 2021.  In March 2020, we suspended share repurchases in light of the Parent’s BoardCOVID-19 pandemic.  We believe the suspension, while conservative, is prudent given uncertainty regarding the length and severity of Directors increased the authorization under the share repurchase program by an additional $100.0 million.COVID-19 pandemic.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.


In October 2017,April 2021, the Parent’s Board of Directors declared a quarterly cash dividend of $0.52$0.67 per share on the Parent’s outstanding shares.  The dividend will be payable on DecemberJune 14, 20172021, to shareholders of record at the close of business on November 30, 2017.




Contents

Table 20 presents our regulatory capital and ratios as of September 30, 2017March 31, 2021, and December 31, 2016.2020.

Regulatory Capital and Ratios

 

 

 

 

 

Table 20

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Regulatory Capital

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

$

1,360,221

 

 

$

1,374,507

 

Add: CECL Transitional Amount

 

 

19,369

 

 

 

23,750

 

Less: Goodwill 1

 

 

28,718

 

 

 

28,718

 

Postretirement Benefit Liability Adjustments

 

 

(42,809

)

 

 

(43,250

)

Net Unrealized Gains (Losses) on Investment Securities 2

 

 

1,022

 

 

 

51,072

 

Other

 

 

(198

)

 

 

(198

)

Common Equity Tier 1 Capital

 

 

1,392,857

 

 

 

1,361,915

 

Tier 1 Capital

 

 

1,392,857

 

 

 

1,361,915

 

Allowable Reserve for Credit Losses

 

 

141,499

 

 

 

141,869

 

Total Regulatory Capital

 

$

1,534,356

 

 

$

1,503,784

 

Risk-Weighted Assets

 

$

11,275,565

 

 

$

11,295,077

 

Key Regulatory Capital Ratios

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

 

12.35

%

 

 

12.06

%

Tier 1 Capital Ratio

 

 

12.35

 

 

 

12.06

 

Total Capital Ratio

 

 

13.61

 

 

 

13.31

 

Tier 1 Leverage Ratio

 

 

6.61

 

 

 

6.71

 

1

Calculated net of deferred tax liabilities.

Regulatory Capital and Ratios  Table 20
(dollars in thousands)September 30,
2017

 December 31,
2016

 
Regulatory Capital    
Shareholders’ Equity$1,227,893
 $1,161,537
 
Less:
Goodwill 1
27,413
 27,413
 
 Postretirement Benefit Liability Adjustments(28,453) (28,892) 
 
Net Unrealized Gains (Losses) on Investment Securities 2
3,431
 (5,014) 
 Other(198) (198) 
Common Equity Tier 1 Capital1,225,700
 1,168,228
 
     
Tier 1 Capital1,225,700
 1,168,228
 
Allowable Reserve for Credit Losses113,703
 110,300
 
Total Regulatory Capital$1,339,403
 $1,278,528
 
     
Risk-Weighted Assets$9,233,969
 $8,823,485
 
     
Key Regulatory Capital Ratios 
  
 
Common Equity Tier 1 Capital Ratio13.27
%13.24
%
Tier 1 Capital Ratio13.27
 13.24
 
Total Capital Ratio14.51
 14.49
 
Tier 1 Leverage Ratio7.24
 7.21
 

2

1 Calculated net of deferred tax liabilities.

2 Includes unrealized gains and losses related to the Company’s reclassification of available-for-sale investment securities to the held-to-maturity category.

We have elected to apply the modified transition provision related to the Company’s reclassificationimpact of available-for-sale investment securitiesthe CECL accounting standard on regulatory capital, as provided by the US banking agencies’ March 2020 interim final rule that was finalized on September 30, 2020.  Under the modified CECL transition provision, the regulatory capital impact of the Day 1 adjustment to the held-to-maturity category.




allowance for credit losses (after-tax), upon the January 1, 2020, CECL adoption date, has been deferred, and will phase in to regulatory capital at 25% per year commencing January 1, 2022. For the ongoing impact of CECL, we are allowed to defer the regulatory capital impact of the allowance for credit losses in an amount equal to 25% of the change in the allowance for credit losses (pre-tax) recognized through earnings for each period between January 1, 2020, and December 31, 2021.  The cumulative adjustment to the allowance for credit losses between January 1, 2020, and December 31, 2021, will also phase in to regulatory capital at 25% per year commencing January 1, 2022.

Regulatory Initiatives Affecting the Banking Industry


Basel III

U.S. Government Relief Programs in Response to COVID-19

On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was signed into law.  The FRBCARES Act established several new temporary U.S. Small Business Administration (“SBA”) loan programs to assist U.S. small businesses through the COVID-19 pandemic.  One of the new loan programs is the Paycheck Protection Program, an expansion of the SBA’s 7(a) loan program and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision’s (“BCBS”) capital guidelines for U.S. banks. Under the final rules, minimum requirements increased for both the quantity and qualityEconomic Injury Disaster Loan Program.  The PPP provides loans to small businesses who were affected by economic conditions as a result of capital held by the Company. The rules include a new common equity Tier 1 capitalCOVID-19 to risk-weighted assets minimum ratio of 4.5%, raise the minimum ratio of Tier 1 capitalprovide cash-flow assistance to risk-weighted assets from 4.0% to 6.0%, require a minimum ratio of Total Capital to risk-weighted assets of 8.0%, and require a minimum Tier 1 leverage ratio of 4.0%. A new capital conservation buffer, comprised of common equity Tier 1 capital, was also established above the regulatory minimum capital requirements. This capital conservation buffer began phasing in beginning January 1, 2016 at 0.625% of risk-weighted assets and will increase each subsequent year by an additional 0.625% until reaching its final level of 2.5% on January 1, 2019. Strict eligibility criteria for regulatory capital instruments were also implemented under the final rules. The final rules also revised the definition and calculation of Tier 1 capital, Total Capital, and risk-weighted assets.


The phase-in period for the final rules became effective for the Company on January 1, 2015, with full compliance with all of the final rules’ requirements phased in over a multi-year schedule, to be fully implemented by January 1, 2019. As of September 30, 2017, the Company’s capital levels remained characterized as “well-capitalized” under the new rules.

Management continues to monitor regulatory developments andemployers who maintain their potential impact to the Company’s liquidity requirements.

Stress Testing

The Dodd-Frank Act required federal banking agencies to issue regulations that obligate banks with total consolidated assets of more than $10.0 billion to conduct and publish company-run annual stress tests to assess the potential impact of different scenarios on the consolidated earnings and capital of each bankpayroll (including healthcare and certain related items overexpenses), mortgage interest, rent, leases, utilities and interest on existing debt during this emergency.  Eligible borrowers need to make a nine-quarter forward-looking planning horizon, taking into account all relevant exposures and activities. On October 9, 2012,good faith certification that the FRB published final rules implementing the stress testing requirements for banks, such as the Company, with total consolidated assetsuncertainty of more than $10.0 billion but less than $50.0 billion.  These rules set forth the timing and type of stress test activities, as well as rules governing controls, oversight and disclosure.

In March 2014, the FRB, OCC, and FDIC issued final supervisory guidance for these stress tests. This joint final supervisory guidance discusses supervisory expectations for stress test practices, provides examples of practices that would be consistent with those expectations, and offers additional details about stress test methodologies. It also emphasizes the importance of stress testing as ancurrent economic conditions make requesting assistance necessary to support ongoing risk management practice.

We submitted our latest stress testing resultsoperations.  Pursuant to the FRB on July 28, 2017 and we will discloseprovisions of Section 1106 of the resultsCARES Act, borrowers may apply to the public in October 2017.

Deposit Insurance FundBank for loan forgiveness of all or a portion of the loan, subject to certain eligibility requirements and conditions.  On December 27, 2020, the Consolidated Appropriations Act, 2021 (“DIF”CAA”) Assessment

was signed into law.  The CAA provides several amendments to the PPP, including additional funding for first and second draws of PPP loans through March 31, 2021.  On March 30, 2021, the PPP Extension Act of 2021was signed into law, which extends the program to May 31, 2021.  The Bank is an SBA lender and began accepting applications under the CARES Act via its online application process on April 3, 2020.  As of March 31, 2021, the Bank had 6,911 PPP loans totaling $744.8 million.

76


Table of Contents

On March 11, 2021, the American Rescue Plan Act of 2021 (“ARP”) was signed into law.  Chief among the $1.9 trillion stimulus act is additional support for individuals, including $1,400 checks to many Americans, extended unemployment benefits, and expanded tax credits. In March 2016,addition, ARP provides funding for state and local governments and support for businesses continuing to struggle as a result of the FDIC approvedpandemic, including a final rulemodest increase to PPP, expanded eligibility to more non-profits, a grant program for restaurants that imposes on banks with at least $10 billion in assets, such as the Company, a surcharge of 4.5 cents per $100 of their assessment base, after making certain adjustments. The surcharge became effectivehave suffered pandemic-related losses, and extended payroll support for the third quarter of 2016 and the FDIC estimates the surcharge will be imposed for approximately two years. The surcharge took effect at the same time that the regular FDIC insurance assessment rates for all banks declined under a rule adopted by the FDIC in 2011. The net effect of the FDIC assessment changes noted above reduced our FDIC insurance expense by approximately $0.3 million and $0.7 million for the three and nine months ended September 30, 2017, respectively.



airline industry.

Operational Risk


Operational risk represents the risk of loss resulting from our operations, including, but not limited to, the risk of fraud by employees or persons outside the Company, errors relating to transaction processing and technology, failure to adhere to compliance requirements, and the risk of cyber attacks.  We are also exposed to operational risk through our outsourcing arrangements, and the effect that changes in circumstances or capabilities of our outsourcing vendors can have on our ability to continue to perform operational functions necessary to our business.  The risk of loss also includes the potential legal actions that could arise as a result of an operational deficiency or as a result of noncompliance with applicable regulatory standards, adverse business decisions or their implementation, and customer attrition due to potential negative publicity.  Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives.


Our Operating Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks facing the Company.  We have developed a framework that provides for a centralized operating risk management function through the ORC, supplemented by business unit responsibility for managing operational risks specific to their business units.  Our internal audit department also validates the system of internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit and Risk Committee of the Board of Directors.


We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.  While our internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur.  On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to our systems of internal controls.


Off-Balance Sheet Arrangements, Credit Commitments, and Contractual Obligations


Off-Balance Sheet Arrangements


We hold interests in several unconsolidated variable interest entities (“VIEs”).VIEs.  These unconsolidated VIEs are primarily low-income housing partnerships and solar energy partnerships.  Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value.  The primary beneficiary consolidates the VIE.  We have determined that the Company is not the primary beneficiary of these entities.  As a result, we do not consolidate these VIEs.


  See Note 1 to the Consolidated Financial Statements for more information.  See Note 1 to the Consolidated Financial Statements for more information.

Credit Commitments and Contractual Obligations


Our credit commitments and contractual obligations have not changed materially since previously reported in our Annual Report on Form 10-K for the year ended December 31, 2016.



2020.

77


Table of Contents

Item 3.  Quantitative and Qualitative Disclosures About Market Risk


See “Market Risk” of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.


Item 4.  Controls and Procedures


Disclosure Controls and Procedures


The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2017.March 31, 2021.  The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of September 30, 2017.


March 31, 2021.

Changes in Internal Control over Financial Reporting


There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2017March 31, 2021, that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.



78


Table of Contents

Part II - Other Information


Item 1.  Legal Proceedings

Information regarding legal proceedings is incorporated by reference from “Contingencies” in Note 13 to our Consolidated Financial Statements (unaudited) set forth in Part I of this report.

Item 1A.  Risk Factors


There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in ourthe Company’s Annual Report on Form 10-K for the year ended December 31, 2016.


2020, except as described below.

Adverse changes in business and economic conditions, in particular those of Hawaii, Guam and other Pacific Islands, could lead to lower revenue, lower asset quality, and lower earnings.

Our business and earnings are closely tied to the economies of Hawaii and the Pacific Islands.  These local economies rely heavily on tourism, the U.S. military, real estate, construction, government, and other service-based industries.  Lower visitor arrivals or spending, real or threatened acts of war or terrorism, public unrest, increases in energy costs, the availability of affordable air transportation, climate change, natural disasters and adverse weather, public health issues including Asian air pollution and the spread of the COVID-19 pandemic, and Federal, State of Hawaii and local government budget issues may impact consumer and corporate spending.

The impacts of various travel restrictions, stay-at-home orders and quarantine requirements for visitors to Hawaii has had a dramatic negative impact on tourism.  These events have contributed to a significant deterioration in general economic conditions in our markets which has impacted and will continue to adversely impact us and our customers’ operations.  Though there has been an increase in tourism recently, many of the impacts in Hawaii and the Pacific Islands still linger.

Recent deterioration of economic conditions, locally, nationally, and internationally could adversely affect the quality of our assets, credit losses, and the demand for our products and services, which could lead to lower revenues, higher expenses, and lower earnings.  In response to this deterioration, several government stimulus programs were initiated, including the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and the Paycheck Protection Program (“PPP”).  The level of visitor arrivals and spending, housing prices, and unemployment rates are some of the metrics that we continually monitor.  We also monitor the value of collateral, such as real estate, that secures the loans we have made.  The borrowing power of our customers could also be negatively impacted by a decline in the value of collateral.

The COVID-19 pandemic has disrupted the Hawaii economy and our business, and the extent and severity of the impact on our business and our financial results are highly uncertain and cannot be predicted.

The COVID-19 pandemic has had and is expected to continue to have a material adverse effect on our operations and financial performance.  The duration of the COVID-19 pandemic and its effects still cannot be determined with a reasonable level of certainty.  We have experienced unprecedented levels of government stimulus in response to COVID-19 in the current economic cycle, the lasting impacts of which are unknown.

Novel viruses such as COVID-19 increase concerns related to illness when traveling and gathering in large numbers.  In response, the majority of the nation’s state and local jurisdictions imposed stay-at-home and/or shelter-in-place orders, quarantines, executive orders or similar government orders and restrictions in order to control the spread of COVID-19.  

The stay-at-home and safer-at-home orders, along with the mandatory 10-day self-quarantine travel restrictions, have resulted in a dramatic decline in tourism in Hawaii.  Additionally, tourism has declined as various public events, attractions and venues were closed or cancelled. We cannot predict when these closures and cancellations will diminish or when tourism levels in Hawaii will recover. This decline in tourism has, and is expected to continue to have, a negative impact to the Hawaii economy and our financial results.

Though some of the original restrictions have been relaxed, the mandatory self-quarantine travel restriction has been extended indefinitely.  Beginning October 15, 2020, arriving passengers and interisland travelers may avoid the self-quarantine requirements by providing proof of a recent negative test result for COVID-19 prior to boarding.  Though there has been an increase in visitor arrivals the tourism industry in Hawaii is not near the level it was prior to the COVID-19 pandemic.  In addition, there remains the possibility that the current requirements may be changed by the government as the infection rates of COVID-19 in Hawaii change, causing uncertainty and deterring travel to Hawaii.

Even as more and more individuals become vaccinated, prior travel restrictions and mandatory quarantines related to the COVID-19 pandemic may have a lasting impact on tourism in Hawaii.  Because many of our customers, both commercial and consumer, derive at

79


Table of Contents

least some of their income from tourism, this dramatic drop in tourism affects them directly, as well as the Hawaii economy as a whole.  A downturn in the Hawaii economy and widespread impact to our customers’ income have a negative impact on our operations.  We are unable to predict the extent to which the pandemic and related impacts will continue to adversely affect our business, results of operations, financial condition, regulatory capital and liquidity ratios.

The COVID-19 pandemic, the institution of physical distancing, and shelter-in-place requirements resulted in both temporary and permanent closures of many businesses.  As a result, the demand for our products and services has been and may continue to be significantly impacted.  The COVID-19 pandemic could prompt credit losses in our loan portfolios and increase our allowance for credit losses, particularly as businesses remain closed and as more customers draw on lines of credit or seek additional loans to help finance their businesses.  Our operations may also be disrupted if significant portions of our workforce are unable to work effectively, due to illness, quarantines, government actions, or other restrictions in connection with the COVID-19 pandemic.  We temporarily or permanently closed certain of our branches and offices and many employees are still working remotely.  Though we have re-opened some of our branches, others remain closed.  It is anticipated that staffing levels at our headquarters will remain lower than pre-pandemic levels for some time.

In response to the COVID-19 pandemic, we temporarily suspended residential property foreclosure sales, evictions, and involuntary automobile repossessions.  Foreclosures and evictions remain suspended.  We offered other expanded assistance to customers such as fee waivers, payment deferrals or forbearances on automobile loans and leases, mortgages, home equity loans and lines, as well as commercial, small business and personal loans. We continue to work with our customers as many of the initial assistance programs have been extended or renewed.  The extent to which the COVID-19 pandemic impacts our business, results of operations, financial condition, regulatory capital, and liquidity ratios, will depend on the scope and duration of the COVID-19 pandemic, actions taken by governmental authorities, the availability of federal, state, or local funding programs, actions taken by other third parties in response to the COVID-19 pandemic, and the pace of recovery when the COVID-19 pandemic subsides, all of which are highly uncertain.

The anticipated end of LIBOR on June 30, 2023, may adversely affect our financial instruments that are directly or indirectly tied to LIBOR.

On July 27, 2017, the United Kingdom’s Financial Conduct Authority, which regulates LIBOR announced that after December 31, 2021, it would no longer compel banks to submit the rates required to calculate LIBOR.  For the most common tenors of LIBOR this date has been extended to June 30, 2023.  With this announcement there is uncertainty about the continued availability of LIBOR after June 30, 2023. If LIBOR ceases to be available or the methods of calculating LIBOR change from the current methods, financial products with interest rates tied to LIBOR may be adversely affected.  Even if LIBOR remains available it is uncertain whether it will continue to be viewed as an acceptable market benchmark, what rate or rates may become accepted alternatives to LIBOR or what the effect of any such changes in views or alternatives may be on the markets for LIBOR-indexed financial instruments.  We have loans, derivative contracts, and other financial instruments with rates that are either directly or indirectly tied to LIBOR.  If any of the foregoing were to occur, the interest rates on these instruments, as well as the revenue and expenses associated with the same, may be adversely affected. Furthermore, failure to adequately manage this transition process with our customers could adversely impact our reputation.

The Company has formed an enterprise-wide, cross-functional project team to oversee the transition.  The project team reports to a steering committee as well as Management and the Board on a periodic basis.  The project team is organized around key work streams, which cover the products, systems, and operational processes impacted by the transition as well as client communication.  In addition, the project team has completed an inventory of existing LIBOR-indexed products, which is monitored on an ongoing basis, LIBOR fallback language has been added to new loans, and LIBOR-based mortgage ARMs have been removed from our product offering.


80


Table of Contents

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds


The Parent’s repurchases of its common stock during the thirdfirst quarter of 20172021 were as follows:

Issuer Purchases of Equity Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period

 

Total Number

of Shares

Purchased 1

 

 

Average Price

Paid Per

Share

 

 

Total Number of

Shares Purchased

as Part of

Publicly Announced

Plans or Programs

 

 

Approximate Dollar

Value of Shares

that May Yet Be

Purchased Under

the Plans or

Programs 2

 

January 1 - 31, 2021

 

 

1,370

 

 

$

76.93

 

 

 

 

 

$

113,073,521

 

February 1 - 28, 2021

 

 

34,500

 

 

 

89.10

 

 

 

 

 

 

113,073,521

 

March 1 - 31, 2021

 

 

113

 

 

 

89.77

 

 

 

 

 

 

113,073,521

 

Total

 

 

35,983

 

 

$

88.64

 

 

 

 

 

 

 

 

Issuer Purchases of Equity Securities    
   
Period
Total Number of Shares Purchased 1

 Average Price Paid Per Share
 Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
 
Approximate Dollar Value
 of Shares that May Yet Be
 Purchased Under the
 Plans or Programs 2
 
July 1 - 31, 201759,800
 $82.81
 56,922
  $40,774,780
August 1 - 31, 201767,000
 80.98
 67,000
  35,348,935
September 1 - 30, 201759,578
 78.97
 59,578
  30,643,801
Total186,378
 $80.93
 183,500
   

1

During the thirdfirst quarter of 2017, 2,8782021, 35,983 shares were acquired from employees in connection with stock swaps, income tax withholdings related to the vesting of restricted stock and acquired by the trustee of a trust established pursuant to the Bank of Hawaii Corporation Director Deferred Compensation Plan (the “DDCP”) directly from the Parent in satisfaction of the Company’s obligations to participants under the DDCP.  The issuance of these shares was made in reliance upon the exemption from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”) by Section 4(a)(2) thereof.  The trustee under the trust and the participants under the DDCP are accredited investors,“Accredited Investors”, as defined in Rule 501(a) under the Securities Act.  These transactions did not involve a public offering and occurred without general solicitation or advertising.  The shares were purchased at the closing price of the Parent’s common stock on the dates of purchase.

2

The share repurchase program was first announced in July 2001.  The program has no set expiration or termination date.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.  On March 17, 2020, we suspended share repurchases in light of the COVID-19 pandemic.


Item 6.  Exhibits


A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

Exhibit Index

Exhibit

Number

31.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002

31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002

32

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

The cover page for the Company’s Quarterly Report on the Form 10-Q has been formatted in Inline XBRL and contained in Exhibit 101



82


Table of Contents

Signatures


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date:

April 26, 2021

Date:October 23, 2017

Bank of Hawaii Corporation

By:

/s/ Peter S. Ho

Peter S. Ho

Chairman of the Board,

Chief Executive Officer, and

President

By:

/s/ Dean Y. Shigemura

Dean Y. Shigemura

Chief Financial Officer



Exhibit Index
Exhibit Number
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101Interactive Data File


84

83