First Hawaiian, Inc.NASDAQ: FHB

First Hawaiian, Inc. Reports Second Quarter 2021 Financial Results and Declares Dividend

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $86.7 million , or $0.67 per diluted share
  • Total loans and leases decreased $196.5 million , or 1.5%, versus prior quarter
  • Total deposits increased $701.4 million , or 3.5%, versus prior quarter
  • Recorded a $35.0 million negative provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

On 6ix: 6ix.com/news/first-hawaiian-inc-reports-second-quarter-2021-financial-results-and-declares

HONOLULU, July 23, 2021 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended June 30, 2021.

“We are pleased with our financial performance during the second quarter, which was driven by the strong return of tourism and pickup in the local economy,” said Bob Harrison, Chairman, President and CEO.  “We had good activity in the loan portfolio, solid growth in fee income and credit quality remained excellent. In addition, we benefitted from the improved outlook for the local economy with the release of $35 million from our reserves for credit losses.”

On July 21, 2021 the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on September 3, 2021 to stockholders of record at the close of business on August 23, 2021.

Second Quarter 2021 Highlights:

  • Net income of $86.7 million, or $0.67 per diluted share
  • Total loans and leases decreased $196.5 million, or 1.5%, versus prior quarter
  • Total deposits increased $701.4 million, or 3.5%, versus prior quarter
  • Recorded a $35.0 million negative provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share
  • Repurchased $22.4 million of stock under share repurchase program

Balance Sheet

Total assets were $24.2 billion as of June 30, 2021, compared to $23.5 billion as of March 31, 2021.

Gross loans and leases were $13.1 billion as of June 30, 2021, a decrease of $196.5 million, or 1.5%, from $13.3 billion as of March 31, 2021.

Total deposits were $20.8 billion as of June 30, 2021, an increase of $701.4 million, or 3.5%, from $20.1 billion as of March 31, 2021.

Net Interest Income

Net interest income for the second quarter of 2021 was $131.5 million, an increase of $2.3 million, or 1.8%, compared to $129.2 million for the prior quarter.

The net interest margin (NIM) was 2.46% in the second quarter of 2021, a decrease of 9 basis points compared to 2.55% in the first quarter of 2021.

Provision Expense

During the quarter ended June 30, 2021, we recorded a $35.0 million negative provision for credit losses. We did not record a provision for credit losses in the quarter ended March 31, 2021.

Noninterest Income

Noninterest income was $49.4 million in the second quarter of 2021, an increase of $5.5 million compared to noninterest income of $43.9 million in the first quarter of 2021.

Noninterest Expense

Noninterest expense was $99.4 million in the second quarter of 2021, an increase of $3.1 million compared to noninterest expense of $96.3 million in the first quarter of 2021.

The efficiency ratio was 54.7% and 55.5% for the quarters ended June 30, 2021 and March 31, 2021, respectively.

Taxes

The effective tax rate was 25.5% for the quarter ended June 30, 2021 and 24.8% for the quarter ended March 31, 2021.

Asset Quality

The allowance for credit losses was $169.1 million, or 1.29% of total loans and leases, as of June 30, 2021, compared to $200.4 million, or 1.51% of total loans and leases, as of March 31, 2021. The reserve for unfunded commitments was $29.2 million as of June 30, 2021 compared to $34.1 million as of March 31, 2021. Net charge-offs were $1.1 million, or 0.03% of average loans and leases on an annualized basis, for the quarter ended June 30, 2021, compared to net charge-offs of $4.6 million, or 0.14% of average loans and leases on an annualized basis, for the quarter ended March 31, 2021. Total non-performing assets were $8.9 million, or 0.07% of total loans and leases and other real estate owned, at June 30, 2021, compared to total non-performing assets of $9.1 million, or 0.07% of total loans and leases and other real estate owned at March 31, 2021.

Capital

Total stockholders' equity was $2.7 billion at both June 30, 2021 and March 31, 2021.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.68%, 12.76% and 14.01%, respectively, at June 30, 2021, compared with 7.90%, 12.82% and 14.07%, respectively, at March 31, 2021.

The Company repurchased 0.8 million shares of common stock at a total cost of $22.4 million under the stock repurchase program in the second quarter. The average cost was $27.99 per share repurchased. Remaining buyback authority under the stock repurchase program was $43.1 million at June 30, 2021.

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 Information

First 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: 3681457.   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 30, 2021. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 3681457.

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, 2020 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2021.

Use of Non-GAAP Financial Measures

We 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)20212021202020212020
Operating Results:
Net interest income$131,481$129,158$127,822$260,639$266,505
Provision for credit losses(35,000)—55,446(35,000)96,646
Noninterest income49,37143,86845,65693,23994,884
Noninterest expense99,38896,30691,450195,694187,916
Net income86,74157,69320,049144,43458,914
Basic earnings per share0.670.440.151.110.45
Diluted earnings per share0.670.440.151.110.45
Dividends declared per share0.260.260.260.520.52
Dividend payout ratio38.81%59.09%173.33%46.85%115.56%
Supplemental Income Statement Data (non-GAAP):
Core net interest income$131,481$129,158$127,822$260,639$266,505
Core noninterest income49,26943,86845,86793,13795,010
Core noninterest expense98,22896,30691,450194,534187,916
Core net income87,70457,69320,204145,39759,007
Core basic earnings per share0.680.440.161.120.45
Core diluted earnings per share0.680.440.161.120.45
Performance Ratios(1):
Net interest margin2.46%2.55%2.58%2.50%2.84%
Core net interest margin (non-GAAP)2.46%2.55%2.58%2.50%2.84%
Efficiency ratio54.74%55.53%52.70%55.12%51.99%
Core efficiency ratio (non-GAAP)54.13%55.53%52.64%54.81%51.97%
Return on average total assets1.45%1.02%0.36%1.24%0.56%
Core return on average total assets (non-GAAP)1.46%1.02%0.36%1.25%0.56%
Return on average tangible assets (non-GAAP)1.51%1.07%0.38%1.30%0.58%
Core return on average tangible assets (non-GAAP)(2)1.53%1.07%0.38%1.30%0.58%
Return on average total stockholders' equity12.92%8.58%2.99%10.75%4.42%
Core return on average total stockholders' equity (non-GAAP)13.07%8.58%3.01%10.82%4.43%
Return on average tangible stockholders' equity (non-GAAP)20.51%13.51%4.74%16.99%7.04%
Core return on average tangible stockholders’ equity (non-GAAP)(3)20.74%13.51%4.77%17.10%7.05%
Average Balances:
Average loans and leases$13,205,086$13,242,270$13,956,669$13,223,575$13,574,048
Average earning assets21,539,26420,476,14919,854,79521,010,64318,834,492
Average assets24,015,06522,944,69922,341,65423,482,83921,327,479
Average deposits20,638,01519,503,06718,540,39420,073,67617,541,849
Average stockholders' equity2,691,9662,727,7012,697,7752,709,7352,679,293
Market Value Per Share:
Closing28.3427.3717.2428.3417.24
High29.8530.8021.5030.8031.25
Low24.7523.1413.5623.1413.56
As ofAs ofAs ofAs of
June 30,March 31,December 31,June 30,
(dollars in thousands, except per share data)2021202120202020
Balance Sheet Data:
Loans and leases$13,103,785$13,300,289$13,279,097$13,764,030
Total assets24,246,32823,497,59622,662,83122,993,715
Total deposits20,835,11520,133,68119,227,72319,361,634
Short-term borrowings———200,000
Long-term borrowings200,000200,010200,010200,019
Total stockholders' equity2,731,3412,683,6302,744,1042,701,897
Per Share of Common Stock:
Book value$21.17$20.68$21.12$20.81
Tangible book value (non-GAAP)(4)13.4513.0113.4613.14
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.07%0.07%0.07%0.24%
Allowance for credit losses for loans and leases / total loans and leases1.29%1.51%1.57%1.40%
Capital Ratios:
Common Equity Tier 1 Capital Ratio12.76%12.82%12.47%11.86%
Tier 1 Capital Ratio12.76%12.82%12.47%11.86%
Total Capital Ratio14.01%14.07%13.73%13.11%
Tier 1 Leverage Ratio7.68%7.90%8.00%7.75%
Total stockholders' equity to total assets11.26%11.42%12.11%11.75%
Tangible stockholders' equity to tangible assets (non-GAAP)7.47%7.50%8.07%7.76%
Non-Financial Data:
Number of branches54545458
Number of ATMs294297297295
Number of Full-Time Equivalent Employees2,0872,0902,1032,100

________________________(1)   Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and six months ended June 30, 2021 and 2020 and the three months ended March 31, 2021.

(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)20212021202020212020
Interest income
Loans and lease financing$110,919$110,939$122,298$221,858$257,269
Available-for-sale securities24,63723,14617,52947,78338,739
Other6664917921,1573,143
Total interest income136,222134,576140,619270,798299,151
Interest expense
Deposits3,3634,0568,5837,41924,183
Short-term and long-term borrowings1,3781,3624,2142,7408,463
Total interest expense4,7415,41812,79710,15932,646
Net interest income131,481129,158127,822260,639266,505
Provision for credit losses(35,000)—55,446(35,000)96,646
Net interest income after provision for credit losses166,481129,15872,376295,639169,859
Noninterest income
Service charges on deposit accounts6,6326,7185,92713,35014,877
Credit and debit card fees16,74614,55110,87031,29725,819
Other service charges and fees10,3038,8467,91219,14916,451
Trust and investment services income8,7078,4928,66417,19918,255
Bank-owned life insurance3,1042,3894,4325,4936,692
Investment securities gains (losses), net102—(211)102(126)
Other3,7772,8728,0626,64912,916
Total noninterest income49,37143,86845,65693,23994,884
Noninterest expense
Salaries and employee benefits45,98243,93642,41489,91887,243
Contracted services and professional fees16,51617,18815,47833,70431,533
Occupancy7,3147,1707,30214,48414,545
Equipment6,3625,4915,20711,8539,915
Regulatory assessment and fees1,8262,0342,1003,8604,046
Advertising and marketing1,4691,5911,4023,0603,225
Card rewards program6,2624,8355,16311,09712,178
Other13,65714,06112,38427,71825,231
Total noninterest expense99,38896,30691,450195,694187,916
Income before provision for income taxes116,46476,72026,582193,18476,827
Provision for income taxes29,72319,0276,53348,75017,913
Net income$86,741$57,693$20,049$144,434$58,914
Basic earnings per share$0.67$0.44$0.15$1.11$0.45
Diluted earnings per share$0.67$0.44$0.15$1.11$0.45
Basic weighted-average outstanding shares129,392,339129,933,104129,856,730129,661,228129,876,218
Diluted weighted-average outstanding shares129,828,847130,589,878130,005,195130,164,762130,163,722
Consolidated Balance SheetsTable 3
June 30,March 31,December 31,June 30,
(dollars in thousands)2021202120202020
Assets
Cash and due from banks$347,861$278,994$303,373$347,592
Interest-bearing deposits in other banks1,558,437983,816737,5711,507,630
Investment securities, at fair value (amortized cost: $6,951,153 as of June 30, 2021, $6,708,431 as of March 31, 2021, $5,985,031 as of December 31, 2020 and $5,025,433 as of June 30, 2020)6,953,9306,692,4796,071,4155,135,775
Loans held for sale1,2419,39011,5796,698
Loans and leases13,103,78513,300,28913,279,09713,764,030
Less: allowance for credit losses169,148200,366208,454192,120
Net loans and leases12,934,63713,099,92313,070,64313,571,910
Premises and equipment, net319,452319,949322,401322,919
Other real estate owned and repossessed personal property———446
Accrued interest receivable66,73469,87969,62658,420
Bank-owned life insurance466,402468,927466,537458,720
Goodwill995,492995,492995,492995,492
Mortgage servicing rights10,00710,86910,73111,595
Other assets592,135567,878603,463576,518
Total assets$24,246,328$23,497,596$22,662,831$22,993,715
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$12,245,193$11,958,606$11,705,609$12,481,543
Noninterest-bearing8,589,9228,175,0757,522,1146,880,091
Total deposits20,835,11520,133,68119,227,72319,361,634
Short-term borrowings———200,000
Long-term borrowings200,000200,010200,010200,019
Retirement benefits payable144,101143,736143,373138,624
Other liabilities335,771336,539347,621391,541
Total liabilities21,514,98720,813,96619,918,72720,291,818
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,542,398 / 129,019,871 shares as of June 30, 2021, issued/outstanding: 140,455,180 / 129,749,890 shares as of March 31, 2021, issued/outstanding: 140,191,133 / 129,912,272 shares as of December 31, 2020 and issued/outstanding: 140,140,542 / 129,866,898 shares as of June 30, 2020)1,4051,4051,4021,401
Additional paid-in capital2,520,7902,517,0482,514,0142,509,271
Retained earnings550,511497,418473,974415,296
Accumulated other comprehensive (loss) income, net(29,702)(43,435)31,60452,731
Treasury stock (11,522,527 shares as of June 30, 2021, 10,705,290 shares as of March 31, 2021, 10,278,861 shares as of December 31, 2020 and 10,273,644 shares as of June 30, 2020)(311,663)(288,806)(276,890)(276,802)
Total stockholders' equity2,731,3412,683,6302,744,1042,701,897
Total liabilities and stockholders' equity$24,246,328$23,497,596$22,662,831$22,993,715
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
June 30, 2021March 31, 2021June 30, 2020
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,503.0$0.40.10%$938.7$0.20.10%$1,436.2$0.40.10%
Available-for-Sale Investment Securities
Taxable6,298.322.51.435,949.922.11.494,389.717.51.60
Non-Taxable468.42.72.30278.01.31.800.7—2.58
Total Available-for-Sale Investment Securities6,766.725.21.496,227.923.41.504,390.417.51.60
Loans Held for Sale2.0—1.449.20.12.469.80.12.93
Loans and Leases(1)
Commercial and industrial2,882.121.12.943,026.720.42.743,601.024.32.71
Commercial real estate3,419.725.32.973,385.224.92.983,438.828.33.31
Construction800.96.33.15746.85.83.16584.14.93.35
Residential:
Residential mortgage3,765.434.03.623,696.134.73.763,682.735.73.88
Home equity line812.65.52.72822.05.72.80885.26.83.07
Consumer1,277.916.95.321,323.717.75.431,526.520.65.42
Lease financing246.51.93.06241.81.83.02238.41.72.88
Total Loans and Leases13,205.1111.03.3713,242.3111.03.3913,956.7122.33.52
Other Earning Assets62.50.31.9158.00.31.7961.70.42.79
Total Earning Assets(2)21,539.3136.92.5520,476.1135.02.6619,854.8140.72.84
Cash and Due from Banks290.7294.0295.1
Other Assets2,185.12,174.62,191.8
Total Assets$24,015.1$22,944.7$22,341.7
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,361.8$0.50.03%$5,975.1$0.60.04%5,501.9$0.90.07%
Money Market3,783.10.50.063,530.00.40.053,270.31.10.13
Time2,034.52.30.452,288.53.00.533,335.66.60.79
Total Interest-Bearing Deposits12,179.43.30.1111,793.64.00.1412,107.88.60.29
Short-Term Borrowings——————395.62.82.88
Long-Term Borrowings200.01.42.76200.01.42.76200.01.42.77
Total Interest-Bearing Liabilities12,379.44.70.1511,993.65.40.1812,703.412.80.41
Net Interest Income$132.2$129.6$127.9
Interest Rate Spread2.40%2.48%2.43%
Net Interest Margin2.46%2.55%2.58%
Noninterest-Bearing Demand Deposits8,458.67,709.56,432.6
Other Liabilities485.1513.9507.9
Stockholders' Equity2,692.02,727.72,697.8
Total Liabilities and Stockholders' Equity$24,015.1$22,944.7$22,341.7

________________________(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 $0.7 million, $0.4 million and $0.1 million for the three months ended June 30, 2021, March 31, 2021 and June 30, 2020, respectively.

Average Balances and Interest RatesTable 5
Six Months EndedSix Months Ended
June 30, 2021June 30, 2020
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,222.4$0.60.10%$976.5$2.00.40%
Available-for-Sale Investment Securities
Taxable6,125.144.61.464,211.438.71.84
Non-Taxable373.74.02.110.4—2.58
Total Available-for-Sale Investment Securities6,498.848.61.494,211.838.71.84
Loans Held for Sale5.60.12.2812.80.12.17
Loans and Leases(1)
Commercial and industrial2,954.041.52.843,188.448.93.08
Commercial real estate3,402.650.22.983,426.362.93.69
Construction774.012.13.16561.510.63.79
Residential:
Residential mortgage3,730.968.73.683,711.573.43.95
Home equity line817.311.22.76886.314.53.28
Consumer1,300.734.75.371,569.243.65.59
Lease financing244.13.73.04230.83.32.90
Total Loans and Leases13,223.6222.13.3813,574.0257.23.80
Other Earning Assets60.20.51.8559.41.23.99
Total Earning Assets(2)21,010.6271.92.6018,834.5299.23.19
Cash and Due from Banks292.3311.2
Other Assets2,179.92,181.8
Total Assets$23,482.8$21,327.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,169.5$1.10.04%$5,296.1$4.20.16%
Money Market3,657.31.00.053,167.65.70.36
Time2,160.85.30.492,935.114.30.98
Total Interest-Bearing Deposits11,987.67.40.1211,398.824.20.43
Short-Term Borrowings———398.65.72.88
Long-Term Borrowings200.02.72.76200.02.72.77
Total Interest-Bearing Liabilities12,187.610.10.1711,997.432.60.55
Net Interest Income$261.8$266.6
Interest Rate Spread2.43%2.64%
Net Interest Margin2.50%2.84%
Noninterest-Bearing Demand Deposits8,086.16,143.0
Other Liabilities499.4507.8
Stockholders' Equity2,709.72,679.3
Total Liabilities and Stockholders' Equity$23,482.8$21,327.5

________________________(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 $1.1 million and $0.1 million for the six months ended June 30, 2021 and 2020, respectively.

Analysis of Change in Net Interest IncomeTable 6
Three Months Ended June 30, 2021
Compared to March 31, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$0.2$—$0.2
Available-for-Sale Investment Securities
Taxable1.3(0.9)0.4
Non-Taxable1.00.41.4
Total Available-for-Sale Investment Securities2.3(0.5)1.8
Loans Held for Sale(0.1)—(0.1)
Loans and Leases
Commercial and industrial(0.9)1.60.7
Commercial real estate0.4—0.4
Construction0.5—0.5
Residential:
Residential mortgage0.6(1.3)(0.7)
Home equity line(0.1)(0.1)(0.2)
Consumer(0.5)(0.3)(0.8)
Lease financing0.1—0.1
Total Loans and Leases0.1(0.1)—
Total Change in Interest Income2.5(0.6)1.9
Change in Interest Expense:
Interest-Bearing Deposits
Savings—(0.1)(0.1)
Money Market—0.10.1
Time(0.3)(0.4)(0.7)
Total Interest-Bearing Deposits(0.3)(0.4)(0.7)
Total Change in Interest Expense(0.3)(0.4)(0.7)
Change in Net Interest Income$2.8$(0.2)$2.6
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended June 30, 2021
Compared to June 30, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Available-for-Sale Investment Securities
Taxable$7.0$(2.0)$5.0
Non-Taxable2.7—2.7
Total Available-for-Sale Investment Securities9.7(2.0)7.7
Loans Held for Sale(0.1)—(0.1)
Loans and Leases
Commercial and industrial(5.2)2.0(3.2)
Commercial real estate(0.1)(2.9)(3.0)
Construction1.7(0.3)1.4
Residential:
Residential mortgage0.8(2.5)(1.7)
Home equity line(0.5)(0.8)(1.3)
Consumer(3.3)(0.4)(3.7)
Lease financing0.10.10.2
Total Loans and Leases(6.5)(4.8)(11.3)
Other Earning Assets—(0.1)(0.1)
Total Change in Interest Income3.1(6.9)(3.8)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.1(0.5)(0.4)
Money Market0.1(0.7)(0.6)
Time(2.0)(2.3)(4.3)
Total Interest-Bearing Deposits(1.8)(3.5)(5.3)
Short-Term Borrowings(1.4)(1.4)(2.8)
Total Change in Interest Expense(3.2)(4.9)(8.1)
Change in Net Interest Income$6.3$(2.0)$4.3
Analysis of Change in Net Interest IncomeTable 8
Six Months Ended June 30, 2021
Compared to June 30, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$0.3$(1.7)$(1.4)
Available-for-Sale Investment Securities
Taxable15.0(9.1)5.9
Non-Taxable4.0—4.0
Total Available-for-Sale Investment Securities19.0(9.1)9.9
Loans and Leases
Commercial and industrial(3.6)(3.8)(7.4)
Commercial real estate(0.4)(12.3)(12.7)
Construction3.5(2.0)1.5
Residential:
Residential mortgage0.4(5.1)(4.7)
Home equity line(1.1)(2.2)(3.3)
Consumer(7.3)(1.6)(8.9)
Lease financing0.20.20.4
Total Loans and Leases(8.3)(26.8)(35.1)
Other Earning Assets—(0.7)(0.7)
Total Change in Interest Income11.0(38.3)(27.3)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.5(3.6)(3.1)
Money Market0.8(5.5)(4.7)
Time(3.1)(5.9)(9.0)
Total Interest-Bearing Deposits(1.8)(15.0)(16.8)
Short-Term Borrowings(2.8)(2.9)(5.7)
Total Change in Interest Expense(4.6)(17.9)(22.5)
Change in Net Interest Income$15.6$(20.4)$(4.8)
Loans and LeasesTable 9
June 30,March 31,December 31,June 30,
(dollars in thousands)2021202120202020
Commercial and industrial:
Commercial and industrial excluding Paycheck Protection Program loans$1,753,444$1,962,672$2,218,266$2,507,312
Paycheck Protection Program loans811,1031,158,764801,241916,396
Total commercial and industrial2,564,5473,121,4363,019,5073,423,708
Commercial real estate3,528,0683,396,2333,392,6763,423,499
Construction853,865739,271735,819617,935
Residential:
Residential mortgage3,821,4073,715,6763,690,2183,691,950
Home equity line825,368805,746841,624876,491
Total residential4,646,7754,521,4224,531,8424,568,441
Consumer1,267,5591,283,7791,353,8421,492,160
Lease financing242,971238,148245,411238,287
Total loans and leases$13,103,785$13,300,289$13,279,097$13,764,030
DepositsTable 10
June 30,March 31,December 31,June 30,
(dollars in thousands)2021202120202020
Demand$8,589,922$8,175,075$7,522,114$6,880,091
Savings6,421,0536,141,1616,020,0755,727,367
Money Market3,920,4773,642,6043,337,2363,247,511
Time1,903,6632,174,8412,348,2983,506,665
Total Deposits$20,835,115$20,133,681$19,227,723$19,361,634
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)2021202120202020
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$828$593$518$11,559
Commercial real estate9379378013,168
Construction—5792,0432,043
Total Commercial Loans1,7652,1092,64126,770
Residential Loans:
Residential mortgage7,1406,9996,4416,059
Total Residential Loans7,1406,9996,4416,059
Total Non-Accrual Loans and Leases8,9059,1089,08232,829
Other Real Estate Owned———446
Total Non-Performing Assets$8,905$9,108$9,082$33,275
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$494$1,365$2,108$2,309
Commercial real estate—1,054882900
Construction608993248
Total Commercial Loans5542,5083,0833,457
Residential Loans:
Home equity line4,6804,9754,8184,496
Total Residential Loans4,6804,9754,8184,496
Consumer1,1342,0243,2662,167
Total Accruing Loans and Leases Past Due 90 Days or More$6,368$9,507$11,167$10,120
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$36,668$39,831$16,684$11,182
Total Loans and Leases$13,103,785$13,300,289$13,279,097$13,764,030
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)20212021202020212020
Balance at Beginning of Period$200,366$208,454$166,013$208,454$130,530
Adjustment to Adopt ASC Topic 326————770
After Adoption of ASC Topic 326200,366208,454166,013208,454131,300
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(330)(963)(13,974)(1,293)(14,175)
Commercial real estate—(66)(2,723)(66)(2,723)
Construction——(379)—(379)
Total Commercial Loans(330)(1,029)(17,076)(1,359)(17,277)
Residential Loans:
Residential mortgage—(98)(14)(98)(14)
Home equity line————(8)
Total Residential Loans—(98)(14)(98)(22)
Consumer(3,917)(6,541)(8,907)(10,458)(17,504)
Total Loans and Leases Charged-Off(4,247)(7,668)(25,997)(11,915)(34,803)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial287215100502320
Commercial real estate123—15—
Construction—16630166140
Total Commercial Loans299384130683460
Residential Loans:
Residential mortgage14171731152
Home equity line3824862130
Total Residential Loans52412593282
Consumer2,7972,6552,4565,4524,539
Total Recoveries on Loans and Leases Previously Charged-Off3,1483,0802,6116,2285,281
Net Loans and Leases Charged-Off(1,099)(4,588)(23,386)(5,687)(29,522)
Provision for Credit Losses - Loans and Leases(30,119)(3,500)49,493(33,619)90,342
Balance at End of Period$169,148$200,366$192,120$169,148$192,120
Average Loans and Leases Outstanding$13,205,086$13,242,270$13,956,669$13,223,575$13,574,048
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)0.03%0.14%0.67%0.09%0.44%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.29%1.51%1.40%1.29%1.40%

________________________(1)   Annualized for the three and six months ended June 30, 2021 and 2020 and three months ended March 31, 2021.

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)20212020201920182017PriorCost BasisCost BasisTotal
Commercial Lending
Commercial and Industrial
Risk rating:
Pass$606,765$422,457$242,554$136,069$48,828$207,502$674,340$23,935$2,362,450
Special Mention1228,99433,61712,7351,4254,64714,33837676,254
Substandard—7,1492,40016,2461378,7316,3971,34442,404
Other (1)9,8128,77410,3376,6323,53196543,388—83,439
Total Commercial and Industrial616,699447,374288,908171,68253,921221,845738,46325,6552,564,547
Commercial Real Estate
Risk rating:
Pass288,366342,013571,608557,533449,5511,055,80363,77523,328,651
Special Mention—1,48252,85216,08133,02255,9337,604—166,974
Substandard—411—7,0162,06921,962502—31,960
Other (1)—————483——483
Total Commercial Real Estate288,366343,906624,460580,630484,6421,134,18171,88123,528,068
Construction
Risk rating:
Pass49,59297,149296,405173,35262,98370,99855,892—806,371
Special Mention——494705—361——1,560
Substandard———373—1,378——1,751
Other (1)11,82915,0365,2475,3812,9532,930807—44,183
Total Construction61,421112,185302,146179,81165,93675,66756,699—853,865
Lease Financing
Risk rating:
Pass21,69069,59855,49411,37616,62360,091——234,872
Special Mention54530846524681232——1,877
Substandard—2,7201,6682601,072502——6,222
Total Lease Financing22,23572,62657,62711,88217,77660,825——242,971
Total Commercial Lending$988,721$976,091$1,273,141$944,005$622,275$1,492,518$867,043$25,657$7,189,451
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
(continued)AmortizedAmortized
(dollars in thousands)20212020201920182017PriorCost BasisCost BasisTotal
Residential Lending
Residential Mortgage
FICO:
740 and greater$570,542$675,163$329,047$224,827$293,853$958,515$—$—$3,051,947
680 - 73968,22586,85750,69943,07542,753144,223——435,832
620 - 67911,86712,5649,9886,3529,31041,478——91,559
550 - 619—1,0181711,3221,75211,788——16,051
Less than 550—1,274—3462,5452,807——6,972
No Score (3)10,2078,60215,98821,08718,81451,217——125,915
Other (2)10,44017,60512,91711,91019,34920,13062515593,131
Total Residential Mortgage671,281803,083418,810308,919388,3761,230,1586251553,821,407
Home Equity Line
FICO:
740 and greater——————610,9241,757612,681
680 - 739——————147,2863,619150,905
620 - 679——————39,6602,03641,696
550 - 619——————12,9661,25614,222
Less than 550——————2,025472,072
No Score (3)——————3,792—3,792
Total Home Equity Line——————816,6538,715825,368
Total Residential Lending671,281803,083418,810308,919388,3761,230,158817,2788,8704,646,775
Consumer Lending
FICO:
740 and greater82,08697,867100,87477,67138,34016,537112,925284526,584
680 - 73950,77170,30373,02448,07126,09712,18370,627747351,823
620 - 67921,37231,17037,14525,85217,7999,12031,5151,258175,231
550 - 6192,8879,72917,20614,01611,2176,26310,6521,23473,204
Less than 5503223,8266,9345,4393,7572,2953,18474826,505
No Score (3)83463855187433,14442034,688
Other (2)3943701,759522,1834974,717—79,524
Total Consumer Lending158,666213,328237,027171,15299,48046,451336,7644,6911,267,559
Total Loans and Leases$1,818,668$1,992,502$1,928,978$1,424,076$1,110,131$2,769,127$2,021,085$39,218$13,103,785

________________________(1)   Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.

(2)   Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating.

(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)20212021202020212020
Income Statement Data:
Net income$86,741$57,693$20,049$144,434$58,914
Core net income$87,704$57,693$20,204$145,397$59,007
Average total stockholders' equity$2,691,966$2,727,701$2,697,775$2,709,735$2,679,293
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,696,474$1,732,209$1,702,283$1,714,243$1,683,801
Average total assets$24,015,065$22,944,699$22,341,654$23,482,839$21,327,479
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$23,019,573$21,949,207$21,346,162$22,487,347$20,331,987
Return on average total stockholders' equity(1)12.92%8.58%2.99%10.75%4.42%
Core return on average total stockholders' equity (non-GAAP)(1)13.07%8.58%3.01%10.82%4.43%
Return on average tangible stockholders' equity (non-GAAP)(1)20.51%13.51%4.74%16.99%7.04%
Core return on average tangible stockholders' equity (non-GAAP)(1)20.74%13.51%4.77%17.10%7.05%
Return on average total assets(1)1.45%1.02%0.36%1.24%0.56%
Core return on average total assets (non-GAAP)(1)1.46%1.02%0.36%1.25%0.56%
Return on average tangible assets (non-GAAP)(1)1.51%1.07%0.38%1.30%0.58%
Core return on average tangible assets (non-GAAP)(1)1.53%1.07%0.38%1.30%0.58%
As ofAs ofAs ofAs of
June 30,March 31,December 31,June 30,
2021202120202020
Balance Sheet Data:
Total stockholders' equity$2,731,341$2,683,630$2,744,104$2,701,897
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,735,849$1,688,138$1,748,612$1,706,405
Total assets$24,246,328$23,497,596$22,662,831$22,993,715
Less: goodwill995,492995,492995,492995,492
Tangible assets$23,250,836$22,502,104$21,667,339$21,998,223
Shares outstanding129,019,871129,749,890129,912,272129,866,898
Total stockholders' equity to total assets11.26%11.42%12.11%11.75%
Tangible stockholders' equity to tangible assets (non-GAAP)7.47%7.50%8.07%7.76%
Book value per share$21.17$20.68$21.12$20.81
Tangible book value per share (non-GAAP)$13.45$13.01$13.46$13.14

________________________(1)   Annualized for the three and six months ended June 30, 2021 and 2020 and three months ended March 31, 2021.

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)20212021202020212020
Net interest income$131,481$129,158$127,822$260,639$266,505
Core net interest income (non-GAAP)$131,481$129,158$127,822$260,639$266,505
Noninterest income$49,371$43,868$45,656$93,239$94,884
(Gains) losses on sale of securities(102)—211(102)126
Core noninterest income (non-GAAP)$49,269$43,868$45,867$93,137$95,010
Noninterest expense$99,388$96,306$91,450$195,694$187,916
One-time items(1)(1,160)——(1,160)—
Core noninterest expense (non-GAAP)$98,228$96,306$91,450$194,534$187,916
Net income$86,741$57,693$20,049$144,434$58,914
(Gains) losses on sale of securities(102)—211(102)126
One-time noninterest expense items(1)1,160——1,160—
Tax adjustments(2)(95)—(56)(95)(33)
Total core adjustments963—15596393
Core net income (non-GAAP)$87,704$57,693$20,204$145,397$59,007
Basic earnings per share$0.67$0.44$0.15$1.11$0.45
Diluted earnings per share$0.67$0.44$0.15$1.11$0.45
Efficiency ratio54.74%55.53%52.70%55.12%51.99%
Core basic earnings per share (non-GAAP)$0.68$0.44$0.16$1.12$0.45
Core diluted earnings per share (non-GAAP)$0.68$0.44$0.16$1.12$0.45
Core efficiency ratio (non-GAAP)54.13%55.53%52.64%54.81%51.97%

________________________(1)   One-time items consisted of severance costs.

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

Primary Logo

Source: First Hawaiian, Inc.

First Hawaiian, Inc. on 6ix

Story so far

Earlier from First Hawaiian

Later from First Hawaiian

All First Hawaiian news releases