First Hawaiian, Inc.NASDAQ: FHB

First Hawaiian, Inc. Reports Second Quarter 2020 Financial Results and Declares Dividend

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $20.0 million , or $0.15 per diluted share
  • Total Loans and Leases increased $383.8 million , or 2.9%, versus prior quarter
  • Deposits balances increased $2.3 billion , or 13.8% versus the prior quarter
  • Net interest margin (“NIM”) was 2.58%
  • Recorded a $55.4 million provision for credit losses

On 6ix: 6ix.com/news/first-hawaiian-inc-reports-second-quarter-2020-financial-results-and-declares

HONOLULU, July 24, 2020 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended June 30, 2020.

“I am very proud of our teams’ extraordinary efforts to manage through the pandemic’s disruption with agility and resilience while ensuring the health and safety of their co-workers, customers and community,” said Bob Harrison, Chairman, President and CEO.  “During this difficult time for our local economy, we focused our efforts on creating stability by offering relief assistance to customers and support to the community.  Our teams leveraged technology investments to develop an online application portal that enabled us to secure over $940 million in PPP loans for 6,000 small business customers.  We also successfully launched the Aloha for Hawaii Fund, which supported the restaurant industry, and donated $1 million to non-profits for COVID-19 relief.  Another $1 million was donated to the Stronger Together Fund to support the 2020 public high school graduates as they transition to the next phase of their lives.”

On July 22, 2020 the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share.  The dividend will be payable on September 4, 2020 to stockholders of record at the close of business on August 24, 2020.

Second Quarter 2020 Highlights:

  • Net income of $20.0 million, or $0.15 per diluted share
  • Total Loans and Leases increased $383.8 million, or 2.9%, versus prior quarter
  • Deposits balances increased $2.3 billion, or 13.8% versus the prior quarter
  • Net interest margin (“NIM”) was 2.58%
  • Recorded a $55.4 million provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

Balance SheetTotal assets were $23.0 billion as of June 30, 2020, compared to $20.8 billion as of March 31, 2020.

Gross loans and leases were $13.8 billion as of June 30, 2020, an increase of $383.8 million, or 2.9%, from $13.4 billion as of March 31, 2020.  Loan growth was driven by Paycheck Protection Program (“PPP”) loans, partially offset by declines in other commercial loans, including shared national credits (“SNCs”) and dealer flooring loans.

Total deposits were $19.4 billion as of June 30, 2020, an increase of $2.3 billion, or 13.8%, from $17.0 billion as of March 31, 2020.  The increase in deposit balances was due to growth in consumer and commercial deposits, which included a portion of PPP loan proceeds, and an increase in public deposits.

Net Interest IncomeNet interest income for the second quarter of 2020 was $127.8 million, a decrease of $10.9 million, or 7.8%, compared to $138.7 million for the prior quarter.

The NIM was 2.58% in the second quarter of 2020, a decrease of 54 basis points compared to 3.12% in the first quarter of 2020.  The decline in NIM was due to lower interest rates and excess liquidity.

Provision ExpenseDuring the quarter ended June 30, 2020, the Bank recorded a total provision for credit losses of $55.4 million.  In the quarter ended March 31, 2020, the total provision for credit losses was $41.2 million.  The provision expense recorded in the first and second quarters was due to expectations for increased credit losses as a result of COVID-19 and its impact on Hawaii’s economy.

Noninterest IncomeNoninterest income was $45.7 million in the second quarter of 2020, a decrease of $3.6 million compared to noninterest income of $49.2 million in the first quarter of 2020.

Noninterest ExpenseNoninterest expense was $91.5 million in the second quarter of 2020, a decrease of $5.0 million from $96.5 million in the first quarter of 2020.

The efficiency ratio was 52.7% and 51.3% for the quarters ended June 30, 2020 and March 31, 2020, respectively.

TaxesThe effective tax rate was 24.6% for the quarter ended June 30, 2020 and 22.6% for the quarter ended March 31, 2020.

Asset QualityThe allowance for credit losses was $192.1 million, or 1.40% of total loans and leases, as of June 30, 2020, compared to $166.0 million, or 1.24% of total loans and leases, as of March 31, 2020.  The reserve for unfunded commitments was $23.2 million as of June 30, 2020 compared to $17.3 million as of March 31, 2020.  Net charge-offs were $23.4 million, or 0.67% of average loans and leases on an annualized basis for the quarter ended June 30, 2020, compared to $6.1 million, or 0.19% of average loans and leases on an annualized basis for the quarter ended March 31, 2020.  Total non-performing assets were $33.3 million, or 0.24% of total loans and leases and other real estate owned, at June 30, 2020, compared to non-performing assets of $7.2 million, or 0.05% of total loans and leases and other real estate owned, at March 31, 2020.

CapitalTotal stockholders’ equity was $2.7 billion at both June 30 and March 31, 2020.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.75%, 11.86% and 13.11%, respectively, at June 30, 2020, compared with 8.63%, 11.65% and 12.90%, respectively, at March 31, 2020.

The Company suspended its stock repurchase program during the first quarter and did not repurchase any shares of common stock in the second quarter.

First Hawaiian, Inc. First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii.  Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan.  The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services.  Customers may also access their accounts through ATMs, online and mobile banking channels.  For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.

Conference Call InformationFirst Hawaiian will host a conference call to discuss the Company’s results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time.  To access the call, participants should dial (844) 452-2942 (US/Canada), or (574) 990-9846 (International) ten minutes prior to the start of the call and enter the conference ID:  4496063  A live webcast of the conference call, including a slide presentation, will be available at the following link:  www.fhb.com/earnings.  The archive of the webcast will be available at the same location.  A telephonic replay of the conference call will be available two hours after the conclusion of the call until 4:30 p.m. (Eastern Time) on July 31, 2020.  Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID:  4496063

Forward-Looking StatementsThis press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance.  These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature.  These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control.  Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict.  Further, statements about the potential effects of the COVID-19 pandemic on our businesses and financial results and conditions may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us.  Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, there can be no assurance that actual results will not prove to be materially different from the results expressed or implied by the forward-looking statements.  A number of important factors could cause actual results or performance to differ materially from the forward-looking statements, including (without limitation) the risks and uncertainties associated with the ongoing impacts of COVID-19, the domestic and global economic environment and capital market conditions and other risk factors.  For a discussion of some of these risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2019 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.

Use of Non-GAAP Financial MeasuresWe present net interest income, noninterest income, noninterest expense, net income, earnings per share (basic and diluted) and the related ratios described below, on an adjusted, or “core,” basis, each a non-GAAP financial measure.  These core measures exclude from the corresponding GAAP measure the impact of certain items that we do not believe are representative of our financial results.  We believe that the presentation of these non-GAAP financial measures helps identify underlying trends in our business from period to period that could otherwise be distorted by the effect of certain expenses, gains and other items included in our operating results.  We believe that these core measures provide useful information about our operating results and enhance the overall understanding of our past performance and future performance.  Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition.

Core net interest margin, core efficiency ratio, core return on average total assets and core return on average total stockholders’ equity are non-GAAP financial measures.  We compute our core net interest margin as the ratio of core net interest income to average earning assets.  We compute our core efficiency ratio as the ratio of core noninterest expense to the sum of core net interest income and core noninterest income.  We compute our core return on average total assets as the ratio of core net income to average total assets.  We compute our core return on average total stockholders’ equity as the ratio of core net income to average total stockholders’ equity.

Return on average tangible stockholders’ equity, core return on average tangible stockholders’ equity, return on average tangible assets, core return on average tangible assets and tangible stockholders’ equity to tangible assets are non-GAAP financial measures.  We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity.  We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity.  We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets.  We compute our core return on average tangible assets as the ratio of core net income to average tangible assets.  We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill.  We believe that these measurements are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions.  Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP.

Tables 14 and 15 at the end of this document provide a reconciliation of these non-GAAP financial measures with their most directly comparable GAAP measures.

Investor Relations Contact: Kevin Haseyama, CFA(808) 525-6268[email protected]Media Contact:Susan Kam(808) 525-6254[email protected]
Financial HighlightsTable 1
For the Three Months EndedFor the Six Months Ended
June 30,March 31,June 30,June 30,
(dollars in thousands, except per share data)20202020201920202019
Operating Results:
Net interest income$127,822$138,683$145,613$266,505$290,702
Provision for credit losses55,44641,2003,87096,6469,550
Noninterest income45,65649,22848,77394,88495,845
Noninterest expense91,45096,46693,290187,916185,913
Net income20,04938,86572,43358,914142,357
Basic earnings per share0.150.300.540.451.06
Diluted earnings per share0.150.300.540.451.06
Dividends declared per share0.260.260.260.520.52
Dividend payout ratio173.33%86.67%48.15%115.56%49.06%
Supplemental Income Statement Data (non-GAAP):
Core net interest income$127,822$138,683$145,613$266,505$290,702
Core noninterest income45,86749,14348,75295,01098,437
Core noninterest expense91,45096,46693,029187,916185,391
Core net income20,20438,80372,61259,007144,664
Core basic earnings per share0.160.300.540.451.07
Core diluted earnings per share0.160.300.540.451.07
Performance Ratio(1):
Net interest margin2.58%3.12%3.25%2.84%3.24%
Core net interest margin (non-GAAP)2.58%3.12%3.25%2.84%3.24%
Efficiency ratio52.70%51.33%47.99%51.99%48.09%
Core efficiency ratio (non-GAAP)52.64%51.35%47.86%51.97%47.64%
Return on average total assets0.36%0.77%1.42%0.56%1.40%
Core return on average total assets (non-GAAP)0.36%0.77%1.43%0.56%1.43%
Return on average tangible assets (non-GAAP)0.38%0.81%1.50%0.58%1.48%
Core return on average tangible assets (non-GAAP)(2)0.38%0.81%1.50%0.58%1.50%
Return on average total stockholders' equity2.99%5.87%11.13%4.42%11.15%
Core return on average total stockholders' equity (non-GAAP)3.01%5.87%11.16%4.43%11.33%
Return on average tangible stockholders' equity (non-GAAP)4.74%9.39%17.99%7.04%18.17%
Core return on average tangible stockholders’ equity (non-GAAP)(3)4.77%9.37%18.03%7.05%18.46%
Average Balances:
Average loans and leases$13,956,669$13,191,426$13,209,655$13,574,048$13,142,057
Average earning assets19,854,79517,814,18917,971,61518,834,49218,031,189
Average assets22,341,65420,313,30420,390,27321,327,47920,442,266
Average deposits18,540,39416,543,30516,664,83717,541,84916,764,700
Average stockholders' equity2,697,7752,660,8112,610,5652,679,2932,575,775
Market Value Per Share:
Closing17.2416.5325.8717.2425.87
High21.5031.2528.2031.2528.20
Low13.5615.4224.8313.5622.13
As ofAs ofAs ofAs of
June 30,March 31,December 31,June 30,
2020202020192019
Balance Sheet Data:
Loans and leases$13,764,030$13,380,270$13,211,650$13,264,609
Total assets22,993,71520,755,89120,166,73420,526,367
Total deposits19,361,63417,020,00216,444,99416,792,078
Short-term borrowings200,000400,000400,000200,000
Long-term borrowings200,019200,019200,019400,028
Total stockholders' equity2,701,8972,664,6852,640,2582,659,441
Per Share of Common Stock:
Book value$20.81$20.52$20.32$19.92
Tangible book value (non-GAAP)(4)13.1412.8612.6612.46
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.24%0.05%0.04%0.03%
Allowance for credit losses for loans and leases / total loans and leases1.40%1.24%0.99%1.04%
Capital Ratios:
Common Equity Tier 1 Capital Ratio11.86%11.65%11.88%11.84%
Tier 1 Capital Ratio11.86%11.65%11.88%11.84%
Total Capital Ratio13.11%12.90%12.81%12.81%
Tier 1 Leverage Ratio7.75%8.63%8.79%8.75%
Total stockholders' equity to total assets11.75%12.84%13.09%12.96%
Tangible stockholders' equity to tangible assets (non-GAAP)7.76%8.45%8.58%8.52%
Non-Financial Data:
Number of branches58585859
Number of ATMs295304301292
Number of Full-Time Equivalent Employees2,1002,1032,0922,123

(1)  Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and six months ended June 30, 2020 and 2019 and the three months ended March 31, 2020.

(2)   Core return on average tangible assets is a non-GAAP financial measure. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.

(3)  Core return on average tangible stockholders’ equity is a non-GAAP financial measure. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.

(4)  Tangible book value is a non-GAAP financial measure. We compute our tangible book value as the ratio of tangible stockholders’ equity to shares outstanding. Tangible stockholders’ equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.

Consolidated Statements of IncomeTable 2
For the Three Months EndedFor the Six Months Ended
June 30,March 31,June 30,June 30,
(dollars in thousands, except per share amounts)20202020201920202019
Interest income
Loans and lease financing$122,298$134,971$146,883$257,269$291,289
Available-for-sale securities17,52921,21024,78438,73949,270
Other7922,3512,1513,1435,820
Total interest income140,619158,532173,818299,151346,379
Interest expense
Deposits8,58315,60023,69324,18346,890
Short-term and long-term borrowings4,2144,2494,5128,4638,787
Total interest expense12,79719,84928,20532,64655,677
Net interest income127,822138,683145,613266,505290,702
Provision for credit losses55,44641,2003,87096,6469,550
Net interest income after provision for credit losses72,37697,483141,743169,859281,152
Noninterest income
Service charges on deposit accounts5,9278,9508,12314,87716,183
Credit and debit card fees10,87014,94916,62925,81933,284
Other service charges and fees7,9128,5399,40316,45118,532
Trust and investment services income8,6649,5918,93118,25517,549
Bank-owned life insurance4,4322,2603,3906,6927,203
Investment securities (losses) gains, net(211)8521(126)(2,592)
Other8,0624,8542,27612,9165,686
Total noninterest income45,65649,22848,77394,88495,845
Noninterest expense
Salaries and employee benefits42,41444,82942,18587,24387,045
Contracted services and professional fees15,47816,05514,30331,53327,948
Occupancy7,3027,2437,28614,54514,272
Equipment5,2074,7084,5449,9158,828
Regulatory assessment and fees2,1001,9462,1494,0463,596
Advertising and marketing1,4021,8231,9803,2253,946
Card rewards program5,1637,0157,66412,17814,396
Other12,38412,84713,17925,23125,882
Total noninterest expense91,45096,46693,290187,916185,913
Income before provision for income taxes26,58250,24597,22676,827191,084
Provision for income taxes6,53311,38024,79317,91348,727
Net income$20,049$38,865$72,433$58,914$142,357
Basic earnings per share$0.15$0.30$0.54$0.45$1.06
Diluted earnings per share$0.15$0.30$0.54$0.45$1.06
Basic weighted-average outstanding shares129,856,730129,895,706134,420,380129,876,218134,655,217
Diluted weighted-average outstanding shares130,005,195130,351,585134,652,008130,163,722134,924,331
Consolidated Balance SheetsTable 3
June 30,March 31,December 31,June 30,
(dollars in thousands)2020202020192019
Assets
Cash and due from banks$347,592$353,908$360,375$423,802
Interest-bearing deposits in other banks1,507,630698,924333,642259,713
Investment securities, at fair value (amortized cost: $5,025,433 as of June 30, 2020, $4,014,397 as of March 31, 2020, $4,080,663 as of December 31, 2019 and $4,399,597 as of June 30, 2019)5,135,7754,058,4574,075,6444,395,476
Loans held for sale6,6988,180904215
Loans and leases13,764,03013,380,27013,211,65013,264,609
Less: allowance for credit losses192,120166,013130,530138,535
Net loans and leases13,571,91013,214,25713,081,12013,126,074
Premises and equipment, net322,919321,254316,885313,200
Other real estate owned and repossessed personal property446238319—
Accrued interest receivable58,42043,55245,23949,205
Bank-owned life insurance458,720455,226453,873450,722
Goodwill995,492995,492995,492995,492
Mortgage servicing rights11,59511,97912,66814,573
Other assets576,518594,424490,573497,895
Total assets$22,993,715$20,755,891$20,166,734$20,526,367
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$12,481,543$11,274,463$10,564,922$11,028,921
Noninterest-bearing6,880,0915,745,5395,880,0725,763,157
Total deposits19,361,63417,020,00216,444,99416,792,078
Short-term borrowings200,000400,000400,000200,000
Long-term borrowings200,019200,019200,019400,028
Retirement benefits payable138,624138,396138,222128,610
Other liabilities391,541332,789343,241346,210
Total liabilities20,291,81818,091,20617,526,47617,866,926
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,140,542 / 129,866,898 shares as of June 30, 2020, issued/outstanding: 140,092,172 / 129,827,968 shares as of March 31, 2020, issued/outstanding: 139,917,150 / 129,928,479 shares as of December 31, 2019 and issued/outstanding: 139,857,673 / 133,508,212 shares as of June 30, 2019)1,4011,4011,3991,399
Additional paid-in capital2,509,2712,506,4772,503,6772,499,946
Retained earnings415,296429,323437,072363,748
Accumulated other comprehensive income (loss), net52,7314,129(31,749)(31,984)
Treasury stock (10,273,644 shares as of June 30, 2020, 10,264,204 shares as of March 31, 2020, 9,988,671 shares as of December 31, 2019 and 6,349,461 shares as of June 30, 2019)(276,802)(276,645)(270,141)(173,668)
Total stockholders' equity2,701,8972,664,6852,640,2582,659,441
Total liabilities and stockholders' equity$22,993,715$20,755,891$20,166,734$20,526,367
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
June 30, 2020March 31, 2020June 30, 2019
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,436.2$0.40.10%$516.8$1.61.25%$247.2$1.42.35%
Available-for-Sale Investment Securities4,390.417.51.604,033.221.22.104,438.124.82.23
Loans Held for Sale9.80.12.9315.80.11.700.7—2.76
Loans and Leases(1)
Commercial and industrial3,601.024.32.712,776.224.63.563,235.034.34.26
Commercial real estate3,438.828.33.313,433.234.64.053,094.436.04.67
Construction584.14.93.35538.55.74.27583.66.94.73
Residential:
Residential mortgage3,682.735.73.883,721.237.74.053,581.237.24.16
Home equity line885.26.83.07887.47.73.50908.58.63.79
Consumer1,526.520.65.421,611.723.05.751,657.722.75.48
Lease financing238.41.72.88223.21.62.85149.31.23.31
Total Loans and Leases13,956.7122.33.5213,191.4134.94.1113,209.7146.94.46
Other Earning Assets61.70.42.7957.00.75.3076.00.73.71
Total Earning Assets(2)19,854.8140.72.8417,814.2158.53.5717,971.7173.83.88
Cash and Due from Banks295.1327.4342.6
Other Assets2,191.82,171.72,076.0
Total Assets$22,341.7$20,313.3$20,390.3
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$5,501.9$0.90.07%$5,090.4$3.30.26%4,712.2$4.00.34%
Money Market3,270.31.10.133,064.84.60.613,126.77.40.95
Time3,335.66.60.792,534.77.71.233,084.612.31.60
Total Interest-Bearing Deposits12,107.88.60.2910,689.915.60.5910,923.523.70.87
Short-Term Borrowings395.62.82.88401.72.82.8850.40.32.25
Long-Term Borrowings200.01.42.77200.01.42.77593.54.22.86
Total Interest-Bearing Liabilities12,703.412.80.4111,291.619.80.7111,567.428.20.98
Net Interest Income$127.9$138.7$145.6
Interest Rate Spread2.43%2.86%2.90%
Net Interest Margin2.58%3.12%3.25%
Noninterest-Bearing Demand Deposits6,432.65,853.45,741.3
Other Liabilities507.9507.5471.0
Stockholders' Equity2,697.82,660.82,610.6
Total Liabilities and Stockholders' Equity$22,341.7$20,313.3$20,390.3

(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)   Interest income includes taxable-equivalent basis adjustments of $0.1 million, nil and nil for the three months ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.

Average Balances and Interest RatesTable 5
Six Months EndedSix Months Ended
June 30, 2020June 30, 2019
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$976.5$2.00.40%$376.5$4.62.49%
Available-for-Sale Investment Securities4,211.838.71.844,428.049.32.23
Loans Held for Sale12.80.12.170.5—2.76
Loans and Leases(1)
Commercial and industrial3,188.448.93.083,200.967.54.25
Commercial real estate3,426.362.93.693,044.970.74.68
Construction561.510.63.79610.214.44.75
Residential:
Residential mortgage3,711.573.43.953,563.273.94.14
Home equity line886.314.53.28912.117.33.82
Consumer1,569.243.65.591,662.545.25.48
Lease financing230.83.32.90148.32.33.15
Total Loans and Leases13,574.0257.23.8013,142.1291.34.46
Other Earning Assets59.41.23.9984.11.22.81
Total Earning Assets(2)18,834.5299.23.1918,031.2346.43.86
Cash and Due from Banks311.2351.4
Other Assets2,181.82,059.7
Total Assets$21,327.5$20,442.3
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$5,296.1$4.20.16%$4,762.6$8.20.35%
Money Market3,167.65.70.363,155.015.00.96
Time2,935.114.30.983,063.323.71.56
Total Interest-Bearing Deposits11,398.824.20.4310,980.946.90.86
Short-Term Borrowings398.65.72.8831.70.42.29
Long-Term Borrowings200.02.72.77596.78.42.85
Total Interest-Bearing Liabilities11,997.432.60.5511,609.355.70.97
Net Interest Income$266.6$290.7
Interest Rate Spread2.64%2.89%
Net Interest Margin2.84%3.24%
Noninterest-Bearing Demand Deposits6,143.05,783.8
Other Liabilities507.8473.4
Stockholders' Equity2,679.32,575.8
Total Liabilities and Stockholders' Equity$21,327.5$20,442.3

(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)   Interest income includes taxable-equivalent basis adjustments of $0.1 million and nil for the six months ended June 30, 2020 and 2019, respectively.

Analysis of Change in Net Interest IncomeTable 6
Three Months Ended June 30, 2020
Compared to March 31, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$1.1$(2.3)$(1.2)
Available-for-Sale Investment Securities1.7(5.4)(3.7)
Loans and Leases
Commercial and industrial6.4(6.7)(0.3)
Commercial real estate—(6.3)(6.3)
Construction0.5(1.3)(0.8)
Residential:
Residential mortgage(0.4)(1.6)(2.0)
Home equity line—(0.9)(0.9)
Consumer(1.2)(1.2)(2.4)
Lease financing0.1—0.1
Total Loans and Leases5.4(18.0)(12.6)
Other Earning Assets0.1(0.4)(0.3)
Total Change in Interest Income8.3(26.1)(17.8)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.2(2.6)(2.4)
Money Market0.3(3.8)(3.5)
Time2.1(3.2)(1.1)
Total Interest-Bearing Deposits2.6(9.6)(7.0)
Total Change in Interest Expense2.6(9.6)(7.0)
Change in Net Interest Income$5.7$(16.5)$(10.8)
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended June 30, 2020
Compared to June 30, 2019
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$1.4$(2.4)$(1.0)
Available-for-Sale Investment Securities(0.3)(7.0)(7.3)
Loans Held for Sale0.1—0.1
Loans and Leases
Commercial and industrial3.6(13.6)(10.0)
Commercial real estate3.7(11.4)(7.7)
Construction—(2.0)(2.0)
Residential:
Residential mortgage1.0(2.5)(1.5)
Home equity line(0.2)(1.6)(1.8)
Consumer(1.8)(0.3)(2.1)
Lease financing0.7(0.2)0.5
Total Loans and Leases7.0(31.6)(24.6)
Other Earning Assets(0.1)(0.2)(0.3)
Total Change in Interest Income8.1(41.2)(33.1)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.6(3.7)(3.1)
Money Market0.3(6.6)(6.3)
Time1.0(6.7)(5.7)
Total Interest-Bearing Deposits1.9(17.0)(15.1)
Short-Term Borrowings2.40.12.5
Long-Term Borrowings(2.7)(0.1)(2.8)
Total Change in Interest Expense1.6(17.0)(15.4)
Change in Net Interest Income$6.5$(24.2)$(17.7)
Analysis of Change in Net Interest IncomeTable 8
Six Months Ended June 30, 2020
Compared to June 30, 2019
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$3.4$(6.0)$(2.6)
Available-for-Sale Investment Securities(2.3)(8.3)(10.6)
Loans Held for Sale0.1—0.1
Loans and Leases
Commercial and industrial(0.2)(18.4)(18.6)
Commercial real estate8.3(16.1)(7.8)
Construction(1.1)(2.7)(3.8)
Residential:
Residential mortgage2.9(3.4)(0.5)
Home equity line(0.5)(2.3)(2.8)
Consumer(2.5)0.9(1.6)
Lease financing1.2(0.2)1.0
Total Loans and Leases8.1(42.2)(34.1)
Other Earning Assets(0.4)0.4—
Total Change in Interest Income8.9(56.1)(47.2)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.9(4.9)(4.0)
Money Market0.1(9.4)(9.3)
Time(1.0)(8.4)(9.4)
Total Interest-Bearing Deposits—(22.7)(22.7)
Short-Term Borrowings5.20.15.3
Long-Term Borrowings(5.5)(0.2)(5.7)
Total Change in Interest Expense(0.3)(22.8)(23.1)
Change in Net Interest Income$9.2$(33.3)$(24.1)
Loans and LeasesTable 9
June 30,March 31,December 31,June 30,
(dollars in thousands)2020202020192019
Commercial and industrial$3,423,708$3,025,345$2,743,242$3,177,844
Commercial real estate3,423,4993,413,0143,463,9533,194,219
Construction617,935572,062519,241549,578
Residential:
Residential mortgage3,691,9503,673,4553,768,9363,618,433
Home equity line876,491891,698893,239908,452
Total residential4,568,4414,565,1534,662,1754,526,885
Consumer1,492,1601,568,0731,620,5561,650,713
Lease financing238,287236,623202,483165,370
Total loans and leases$13,764,030$13,380,270$13,211,650$13,264,609
DepositsTable 10
June 30,March 31,December 31,June 30,
(dollars in thousands)2020202020192019
Demand$6,880,091$5,745,539$5,880,072$5,763,157
Savings5,727,3675,213,4714,998,9334,908,000
Money Market3,247,5113,148,6943,055,8323,050,843
Time3,506,6652,912,2982,510,1573,070,078
Total Deposits$19,361,634$17,020,002$16,444,994$16,792,078
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or MoreTable 11
June 30,March 31,December 31,June 30,
(dollars in thousands)2020202020192019
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$11,559$32$32$119
Commercial real estate13,168—30—
Construction2,0432,422——
Total Commercial Loans26,7702,45462119
Residential Loans:
Residential mortgage6,0594,4725,4063,771
Total Residential Loans6,0594,4725,4063,771
Total Non-Accrual Loans and Leases32,8296,9265,4683,890
Other Real Estate Owned446238319—
Total Non-Performing Assets$33,275$7,164$5,787$3,890
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$2,309$4,007$1,429$807
Commercial real estate9007571,013—
Construction2481482,367—
Total Commercial Loans3,4574,9124,809807
Residential Loans:
Residential mortgage—8274—
Home equity line4,4962,5662,9951,635
Total Residential Loans4,4962,6483,0691,635
Consumer2,1673,3534,2723,295
Total Accruing Loans and Leases Past Due 90 Days or More$10,120$10,913$12,150$5,737
Restructured Loans on Accrual Status and Not Past Due 90 Days or More11,18217,82314,49323,466
Total Loans and Leases$13,764,030$13,380,270$13,211,650$13,264,609
Allowance for Credit LossesTable 12
For the Three Months EndedFor the Six Months Ended
June 30,March 31,June 30,June 30,June 30,
(dollars in thousands)20202020201920202019
Balance at Beginning of Period$166,013$130,530$141,546$130,530$141,718
Adjustment to Adopt ASC Topic 326—770—770—
After Adoption of ASC Topic 326166,013131,300141,546131,300141,718
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(13,974)(201)(2,000)(14,175)(2,000)
Commercial real estate(2,723)——(2,723)—
Construction(379)——(379)—
Lease financing————(24)
Total Commercial Loans(17,076)(201)(2,000)(17,277)(2,024)
Residential Loans:
Residential mortgage(14)——(14)—
Home equity line—(8)—(8)—
Total Residential Loans(14)(8)—(22)—
Consumer(8,907)(8,597)(7,505)(17,504)(16,103)
Total Loans and Leases Charged-Off(25,997)(8,806)(9,505)(34,803)(18,127)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial1002202532062
Commercial real estate——32—63
Construction30110—140—
Total Commercial Loans13033057460125
Residential Loans:
Residential mortgage17135118152336
Home equity line81226713099
Total Residential Loans25257185282435
Consumer2,4562,0832,3824,5394,834
Total Recoveries on Loans and Leases Previously Charged-Off2,6112,6702,6245,2815,394
Net Loans and Leases Charged-Off(23,386)(6,136)(6,881)(29,522)(12,733)
Provision for Credit Losses - Loans and Leases49,49340,8493,87090,3429,550
Balance at End of Period$192,120$166,013$138,535$192,120$138,535
Average Loans and Leases Outstanding$13,956,669$13,191,426$13,209,655$13,574,048$13,142,057
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)0.67%0.19%0.21%0.44%0.20%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.40%1.24%1.04%1.40%1.04%

(1)   Annualized for the three and six months ended June 30, 2020 and 2019 and three months ended March 31, 2020.

Loans and Leases by Year of Origination and Credit Quality IndicatorTable 13
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
AmortizedAmortized
(dollars in thousands)20202019201820172016PriorCost BasisCost BasisTotal
Commercial Lending
Commercial and Industrial
Risk rating:
Pass$989,501$349,261$271,941$76,742$62,113$68,468$1,182,299$39,617$3,039,942
Special Mention28,1369,2358,46084133527,174113,642509188,332
Substandard16,6211,7241,8362,0004,3219,78852,22593889,453
Other (1)9,09116,66112,5747,8843,19981155,761—105,981
Total Commercial and Industrial1,043,349376,881294,81187,46769,968106,2411,403,92741,0643,423,708
Commercial Real Estate
Risk rating:
Pass171,445618,501523,149440,549296,474927,23233,878—3,011,228
Special Mention—113,28653,39162,16547,79066,0082,999—345,639
Substandard—16,30414,6171,6556,63017,9478,970—66,123
Other (1)—————509——509
Total Commercial Real Estate171,445748,091591,157504,369350,8941,011,69645,847—3,423,499
Construction
Risk rating:
Pass16,615135,963192,01696,13724,10641,45729,297—535,591
Special Mention——2,1524,782—10,850196—17,980
Substandard——5411,8405281,000——3,909
Other (1)8,41531,0388,5465,5621,7954,514585—60,455
Total Construction25,030167,001203,255108,32126,42957,82130,078—617,935
Lease Financing
Risk rating:
Pass45,48967,80611,96518,9153,76459,364——207,303
Special Mention9,1421,9314,6261,5451,4405,854——24,538
Substandard2,6971,6513681,207—523——6,446
Total Lease Financing57,32871,38816,95921,6675,20465,741——238,287
Total Commercial Lending$1,297,152$1,363,361$1,106,182$721,824$452,495$1,241,499$1,479,852$41,064$7,703,429
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
(continued)AmortizedAmortized
(dollars in thousands)20202019201820172016PriorCost BasisCost BasisTotal
Residential Lending
Residential Mortgage
FICO:
740 and greater$300,079$411,883$353,197$411,670$362,197$988,771$—$—$2,827,797
680 - 73950,93772,13964,92065,99243,666161,897——459,551
620 - 6796,09812,70812,06012,64810,78955,000——109,303
550 - 6192,0061,8243,5333,3893,03213,329——27,113
Less than 550——1,2041,9075286,324——9,963
No Score (3)15,67621,60324,18223,73616,29851,943——153,438
Other (2)8,24420,30822,24123,43512,41217,063579503104,785
Total Residential Mortgage383,040540,465481,337542,777448,9221,294,3275795033,691,950
Home Equity Line
FICO:
740 and greater——————626,897858627,755
680 - 739——————169,5471,283170,830
620 - 679——————48,6551,01349,668
550 - 619——————14,27656214,838
Less than 550——————6,6612126,873
No Score (3)——————6,527—6,527
Total Home Equity Line——————872,5633,928876,491
Total Residential Lending383,040540,465481,337542,777448,9221,294,327873,1424,4314,568,441
Consumer Lending
FICO:
740 and greater65,206141,704120,17871,52535,93212,451109,702—556,698
680 - 73947,584109,72887,05648,72824,47810,09483,021—410,689
620 - 67924,18565,31043,28231,31816,1447,01342,511—229,763
550 - 6195,88126,22022,89120,87410,8695,46718,429—110,631
Less than 5501,56212,30613,11010,6285,3972,5677,777—53,347
No Score (3)3,79912412512627134,281—38,483
Other (2)5949,160962,225726,80473,598—92,549
Total Consumer Lending148,811364,552286,738185,42492,91944,397369,319—1,492,160
Total Loans and Leases$1,829,003$2,268,378$1,874,257$1,450,025$994,336$2,580,223$2,722,313$45,495$13,764,030

(1)   Other credit quality indicators used for monitoring purposes are primarily FICO scores.

(2)   Other credit quality indicators used for monitoring purposes are primarily internal risk ratings.

(3)   No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

GAAP to Non-GAAP ReconciliationTable 14
For the Three Months EndedFor the Six Months Ended
June 30,March 31,June 30,June 30,
(dollars in thousands, except per share amounts)20202020201920202019
Income Statement Data:
Net income$20,049$38,865$72,433$58,914$142,357
Core net income$20,204$38,803$72,612$59,007$144,664
Average total stockholders' equity$2,697,775$2,660,811$2,610,565$2,679,293$2,575,775
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,702,283$1,665,319$1,615,073$1,683,801$1,580,283
Average total assets$22,341,654$20,313,304$20,390,273$21,327,479$20,442,266
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$21,346,162$19,317,812$19,394,781$20,331,987$19,446,774
Return on average total stockholders' equity(1)2.99%5.87%11.13%4.42%11.15%
Core return on average total stockholders' equity (non-GAAP)(1)3.01%5.87%11.16%4.43%11.33%
Return on average tangible stockholders' equity (non-GAAP)(1)4.74%9.39%17.99%7.04%18.17%
Core return on average tangible stockholders' equity (non-GAAP)(1)4.77%9.37%18.03%7.05%18.46%
Return on average total assets(1)0.36%0.77%1.42%0.56%1.40%
Core return on average total assets (non-GAAP)(1)0.36%0.77%1.43%0.56%1.43%
Return on average tangible assets (non-GAAP)(1)0.38%0.81%1.50%0.58%1.48%
Core return on average tangible assets (non-GAAP)(1)0.38%0.81%1.50%0.58%1.50%
As ofAs ofAs ofAs of
June 30,March 31,December 31,June 30,
2020202020192019
Balance Sheet Data:
Total stockholders' equity$2,701,897$2,664,685$2,640,258$2,659,441
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,706,405$1,669,193$1,644,766$1,663,949
Total assets$22,993,715$20,755,891$20,166,734$20,526,367
Less: goodwill995,492995,492995,492995,492
Tangible assets$21,998,223$19,760,399$19,171,242$19,530,875
Shares outstanding129,866,898129,827,968129,928,479133,508,212
Total stockholders' equity to total assets11.75%12.84%13.09%12.96%
Tangible stockholders' equity to tangible assets (non-GAAP)7.76%8.45%8.58%8.52%
Book value per share$20.81$20.52$20.32$19.92
Tangible book value per share (non-GAAP)$13.14$12.86$12.66$12.46

(1)   Annualized for the three and six months ended June 30, 2020 and 2019 and three months ended March 31, 2020.

GAAP to Non-GAAP ReconciliationTable 15
For the Three Months EndedFor the Six Months Ended
June 30,March 31,June 30,June 30,
(dollars in thousands, except per share amounts)20202020201920202019
Net interest income$127,822$138,683$145,613$266,505$290,702
Core net interest income (non-GAAP)$127,822$138,683$145,613$266,505$290,702
Noninterest income$45,656$49,228$48,773$94,884$95,845
Losses (gains) on sale of securities211(85)(21)1262,592
Core noninterest income (non-GAAP)$45,867$49,143$48,752$95,010$98,437
Noninterest expense$91,450$96,466$93,290$187,916$185,913
One-time items(1)——(261)—(522)
Core noninterest expense (non-GAAP)$91,450$96,466$93,029$187,916$185,391
Net income$20,049$38,865$72,433$58,914$142,357
Losses (gains) on sale of securities211(85)(21)1262,592
One-time noninterest expense items(1)——261—522
Tax adjustments(2)(56)23(61)(33)(807)
Total core adjustments155(62)179932,307
Core net income (non-GAAP)$20,204$38,803$72,612$59,007$144,664
Basic earnings per share$0.15$0.30$0.54$0.45$1.06
Diluted earnings per share$0.15$0.30$0.54$0.45$1.06
Efficiency ratio52.70%51.33%47.99%51.99%48.09%
Core basic earnings per share (non-GAAP)$0.16$0.30$0.54$0.45$1.07
Core diluted earnings per share (non-GAAP)$0.16$0.30$0.54$0.45$1.07
Core efficiency ratio (non-GAAP)52.64%51.35%47.86%51.97%47.64%

(1)   One-time items included nonrecurring offering costs.

(2)   Represents the adjustments to net income, tax effected at the Company’s effective tax rate for the respective period.

FH Inc Logo 2016 Horizontal RGB (2).jpg

Source: First Hawaiian, Inc.

First Hawaiian, Inc. on 6ix

In the deck

Story so far

Earlier from First Hawaiian

Later from First Hawaiian

All First Hawaiian news releases