First Hawaiian, Inc.NASDAQ: FHB

First Hawaiian, Inc. Reports Third Quarter 2019 Financial Results and Declares Dividend

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $74.2 million , or $0.56 per diluted share, core net income of $75.9 million or $0.57 per diluted share 1
  • Increased 2019 stock repurchase authority by $50 million to a total of $150 million
  • Board of Directors declared a quarterly dividend of $0.26 per share
  • Profitability measures were excellent with ROA of 1.45%, core ROATA,2 of 1.56%, ROE of 11.12%, and core ROATCE,2 of 18.21%
  • Sold $409 million of shared national credits (SNCs) at an average price of 99.7%

On 6ix: 6ix.com/news/first-hawaiian-inc-reports-third-quarter-2019-financial-results-and-declares

  • Net income of $74.2 million, or $0.56 per diluted share, core net income1 of $75.9 million or $0.57 per diluted share1
  • Increased 2019 stock repurchase authority by $50 million to a total of $150 million
  • Board of Directors declared a quarterly dividend of $0.26 per share

HONOLULU, Oct. 24, 2019 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2019.

“The bank had another solid performance in the third quarter.  Our earnings were driven by excellent credit quality and continued prudent expense management,” said Bob Harrison, Chairman, President and Chief Executive Officer.  “During the quarter we continued to improve the quality of our balance sheet as we sold over $400 million of shared national credits and reduced public time deposits, enabling us to increase the size of our stock repurchase program.”

On October 23, 2019, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share.  The dividend will be payable on December 6, 2019 to stockholders of record at the close of business on November 25, 2019.

Third Quarter 2019 Highlights:

  • Profitability measures were excellent with ROA of 1.45%, core ROATA1,2 of 1.56%, ROE of 11.12%, and core ROATCE1,2 of 18.21%;
  • Sold $409 million of shared national credits (SNCs) at an average price of 99.7%;
  • Reduced the balance of public time deposits by $334 million and the cost of deposits fell 3 basis points to 54 basis points;
  • Reported efficiency ratio was 48.4% and core efficiency ratio1 was 47.3%;
  • Continued excellent credit quality.  The ratio of non-performing assets to total loans and leases and other real estate owned was 0.03% at the end of the third quarter;
  • No provision expense was recorded due to the reduction in the loan portfolio following the sale of the SNCs;
  • Repurchased 2.3 million shares at total cost of $59 million;
  • Announced a $50 million increase in the stock repurchase program, bringing the total repurchase authority to $150 million in 2019.

Balance Sheet

Total assets were $20.6 billion as of September 30, 2019, compared to $20.5 billion as of June 30, 2019.

Gross loans and leases were $12.8 billion as of September 30, 2019, a decrease of $421 million, or 3.2%, from $13.3 billion as of June 30, 2019.  The decrease was primarily due to the approximately $450 million reduction in SNC loans, which included $409 million of SNC loans sold and an additional $40 million of runoff in the SNC loan portfolio.

Total deposits were $16.9 billion as of September 30, 2019, an increase of $65 million, or 0.4%, from $16.8 billion as of June 30, 2019, primarily reflecting a $334 million reduction in public time deposits and the receipt of $400 million of temporary commercial deposits that were withdrawn early in the fourth quarter.

_______________1 Core measurements are non-GAAP financial measures.  Core excludes certain gains, expenses and one-time items.  See Tables 13 and 14 at the end of this document for reconciliations of core measurements, including core net income, core noninterest income, core efficiency ratio and core earnings per diluted share to the comparable GAAP measurements.2 Return on Average Tangible Assets (“ROATA”) and Return on Average Tangible Common Equity (“ROATCE”) are non-GAAP financial measures.  A reconciliation of average tangible assets and average tangible stockholders’ equity to the comparable GAAP measurements is provided in Table 13 at the end of this document.

Net Interest Income

Net interest income for the third quarter of 2019 was $143.1 million, a decrease of $2.5 million, or 1.7%, compared to $145.6 million for the prior quarter.  Net interest income in the third quarter included a negative $1.7 million premium adjustment, while the second quarter included a negative $1.8 million premium adjustment. The decrease in net interest income compared to the second quarter of 2019 was primarily due to lower yields and balances on loans and investments, partially offset by lower deposit balances.

NIM was 3.19% in the third quarter of 2019, a decrease of six basis points compared to 3.25% in the second quarter of 2019.  The negative $1.7 million premium adjustment in the third quarter and the negative $1.8 million premium adjustment in the second quarter had a negative four basis point impact on the reported NIM in each quarter.

Provision Expense

No provision for credit losses was taken in the quarter ended September 30, 2019 compared to $3.9 million in the quarter ended June 30, 2019.

Noninterest Income

Noninterest income was $50.0 million in the third quarter of 2019, an increase of $1.2 million compared to noninterest income of $48.8 million in the second quarter of 2019.

Noninterest Expense

Noninterest expense was $93.5 million in the third quarter of 2019, essentially unchanged from $93.3 million in the second quarter of 2019.

The efficiency ratio was 48.4% and 48.0% for the quarters ended September 30, 2019 and June 30, 2019, respectively.  Core efficiency ratio1 was 47.3% and 47.9% for the quarters ended September 30, 2019 and June 30, 2019, respectively.

Taxes

The effective tax rate was 25.5% for the quarters ended September 30, 2019 and June 30, 2019.

Asset Quality

The allowance for loan and lease losses was $133.0 million, or 1.04% of total loans and leases, as of September 30, 2019, compared to $138.5 million, or 1.04% of total loans and leases, as of June 30, 2019.  Net charge-offs were $5.6 million, or 0.17% of average loans and leases on an annualized basis for the quarter ended September 30, 2019, compared to $6.9 million, or 0.21% of average loans and leases on an annualized basis for the quarter ended June 30, 2019.  Total non-performing assets were $4.3 million, or 0.03% of total loans and leases and other real estate owned, at September 30, 2019, compared to non-performing assets of $3.9 million, or 0.03% of total loans and leases and other real estate owned, at June 30, 2019.

Capital

Total stockholders' equity was $2.7 billion at September 30, 2019 and June 30, 2019.

The tier 1 leverage, common equity tier 1 and total capital ratios were 8.68%, 12.15% and 13.11%, respectively, at September 30, 2019, compared with 8.75%, 11.84% and 12.81% at June 30, 2019.

During the third quarter of 2019, the Company’s Board of Directors approved a $50 million increase in the stock repurchase program to up to $150 million during 2019.  The Company repurchased 2.3 million shares of common stock at a total cost of $59 million under the stock repurchase program in the third quarter. The average cost was $25.69 per share repurchased.  Year-to-date through September 30, the Company has repurchased 3.8 million shares at a total cost of $99 million.  Remaining buyback authority under the stock repurchase program was $51 million at September 30, 2019.

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 5:00 p.m. Eastern Time, 11:00 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:  1875646.  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 8:30 p.m. (Eastern Time) on October 31, 2019.  Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID:  1875646.

Forward-Looking Statements

This 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.  Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.  For a discussion of some of the 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, 2018 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.

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 13 and 14 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 Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share data)20192019201820192018
Operating Results:
Net interest income$143,081$145,613$141,258$433,783$422,333
Provision for loan and lease losses—3,8704,4609,55016,430
Noninterest income49,98048,77347,405145,825145,902
Noninterest expense93,46693,29093,147279,379275,599
Net income74,19972,43367,388216,556204,399
Basic earnings per share0.560.540.501.621.48
Diluted earnings per share0.560.540.501.611.48
Dividends declared per share0.260.260.240.780.72
Dividend payout ratio46.43%48.15%48.00%48.45%48.65%
Supplemental Income Statement Data (non-GAAP):
Core net interest income$143,081$145,613$141,258$433,783$422,333
Core noninterest income49,98048,75247,405148,417145,902
Core noninterest expense91,22293,02988,511276,613269,642
Core net income75,87172,61270,818220,535208,797
Core basic earnings per share0.570.540.521.651.52
Core diluted earnings per share0.570.540.521.641.52
Performance Ratio(1):
Net interest margin3.19%3.25%3.11%3.22%3.14%
Core net interest margin (non-GAAP)3.19%3.25%3.11%3.22%3.14%
Efficiency ratio48.41%47.99%49.36%48.20%48.49%
Core efficiency ratio (non-GAAP)47.25%47.86%46.90%47.51%47.44%
Return on average total assets1.45%1.42%1.31%1.42%1.35%
Core return on average total assets (non-GAAP)1.48%1.43%1.38%1.44%1.37%
Return on average tangible assets (non-GAAP)1.52%1.50%1.38%1.49%1.42%
Core return on average tangible assets (non-GAAP)(2)1.56%1.50%1.45%1.52%1.45%
Return on average total stockholders' equity11.12%11.13%11.01%11.13%11.09%
Core return on average total stockholders' equity (non-GAAP)11.37%11.16%11.57%11.34%11.33%
Return on average tangible stockholders' equity (non-GAAP)17.81%17.99%18.66%18.04%18.60%
Core return on average tangible stockholders’ equity (non-GAAP)(3)18.21%18.03%19.61%18.37%19.00%
Average Balances:
Average loans and leases$13,032,349$13,209,655$12,595,668$13,105,086$12,482,747
Average earning assets17,862,56417,971,61518,041,48317,974,36317,982,396
Average assets20,332,45720,390,27320,391,45620,405,26120,306,833
Average deposits16,573,79616,664,83717,158,84916,700,36617,286,159
Average stockholders' equity2,648,4282,610,5652,427,9072,600,2592,464,601
Market Value Per Share:
Closing26.7025.8727.1626.7027.16
High27.8428.2030.0228.2032.36
Low24.2524.8327.0222.1326.92
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
2019201920182018
Balance Sheet Data:
Loans and leases$12,843,396$13,264,609$13,076,191$12,600,464
Total assets20,598,22020,526,36720,695,67819,983,838
Total deposits16,857,24616,792,07817,150,06816,689,273
Short-term borrowings400,000200,000—30,000
Long-term borrowings200,018400,028600,026400,026
Total stockholders' equity2,654,5582,659,4412,524,8392,423,462
Per Share of Common Stock:
Book value$20.22$19.92$18.72$17.97
Tangible book value (non-GAAP)(4)12.6412.4611.3410.59
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.03%0.03%0.05%0.09%
Allowance for loan and lease losses / total loans and leases1.04%1.04%1.08%1.12%
Capital Ratios:
Common Equity Tier 1 Capital Ratio12.15%11.84%11.97%12.09%
Tier 1 Capital Ratio12.15%11.84%11.97%12.09%
Total Capital Ratio13.11%12.81%12.99%13.14%
Tier 1 Leverage Ratio8.68%8.75%8.72%8.42%
Total stockholders' equity to total assets12.89%12.96%12.20%12.13%
Tangible stockholders' equity to tangible assets (non-GAAP)8.46%8.52%7.76%7.52%
Non-Financial Data:
Number of branches58596060
Number of ATMs293292295296
Number of Full-Time Equivalent Employees2,0992,1232,1552,166
Consolidated Statements of IncomeTable 2
Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20192019201820192018
Interest income
Loans and lease financing$144,691$146,883$135,394$435,980$389,228
Available-for-sale securities22,25624,78425,19671,52681,586
Other3,2342,1513,4629,0547,193
Total interest income170,181173,818164,052516,560478,007
Interest expense
Deposits22,75323,69320,20569,64352,824
Short-term and long-term borrowings4,3474,5122,58913,1342,850
Total interest expense27,10028,20522,79482,77755,674
Net interest income143,081145,613141,258433,783422,333
Provision for loan and lease losses—3,8704,4609,55016,430
Net interest income after provision for loan and lease losses143,081141,743136,798424,233405,903
Noninterest income
Service charges on deposit accounts8,5548,1237,93324,73723,609
Credit and debit card fees16,83916,62916,53550,12348,961
Other service charges and fees8,9039,4039,57827,43528,553
Trust and investment services income8,6988,9317,48726,24723,429
Bank-owned life insurance5,7433,3903,69212,9468,131
Investment securities gains (losses), net—21—(2,592)—
Other1,2432,2762,1806,92913,219
Total noninterest income49,98048,77347,405145,825145,902
Noninterest expense
Salaries and employee benefits44,95542,18541,959132,000125,755
Contracted services and professional fees14,64914,30311,47842,59736,770
Occupancy7,2507,2866,75721,52220,149
Equipment4,0244,5444,18112,85213,104
Regulatory assessment and fees1,9922,1493,9665,58812,164
Advertising and marketing1,6471,9801,0605,5933,126
Card rewards program6,9307,6645,80521,32617,882
Other12,01913,17917,94137,90146,649
Total noninterest expense93,46693,29093,147279,379275,599
Income before provision for income taxes99,59597,22691,056290,679276,206
Provision for income taxes25,39624,79323,66874,12371,807
Net income$74,199$72,433$67,388$216,556$204,399
Basic earnings per share$0.56$0.54$0.50$1.62$1.48
Diluted earnings per share$0.56$0.54$0.50$1.61$1.48
Basic weighted-average outstanding shares132,583,902134,420,380135,466,669133,957,192137,643,005
Diluted weighted-average outstanding shares132,877,769134,652,008135,675,498134,231,762137,809,573
Consolidated Balance SheetsTable 3
September 30,June 30,December 31,September 30,
(dollars in thousands)2019201920182018
Assets
Cash and due from banks$358,863$423,802$396,836$350,967
Interest-bearing deposits in other banks985,154259,713606,801348,526
Investment securities4,157,0824,395,4764,498,3424,595,301
Loans held for sale1,594215432—
Loans and leases12,843,39613,264,60913,076,19112,600,464
Less: allowance for loan and lease losses132,964138,535141,718141,250
Net loans and leases12,710,43213,126,07412,934,47312,459,214
Premises and equipment, net315,309313,200304,996286,374
Other real estate owned and repossessed personal property82—751362
Accrued interest receivable44,67149,20548,92049,407
Bank-owned life insurance453,410450,722446,076444,987
Goodwill995,492995,492995,492995,492
Mortgage servicing rights13,63014,57316,15516,937
Other assets562,501497,895446,404436,271
Total assets$20,598,220$20,526,367$20,695,678$19,983,838
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$11,136,424$11,028,921$11,142,127$10,881,918
Noninterest-bearing5,720,8225,763,1576,007,9415,807,355
Total deposits16,857,24616,792,07817,150,06816,689,273
Short-term borrowings400,000200,000—30,000
Long-term borrowings200,018400,028600,026400,026
Retirement benefits payable128,442128,610127,909135,523
Other liabilities357,956346,210292,836305,554
Total liabilities17,943,66217,866,92618,170,83917,560,376
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 139,908,699 / 131,260,900 shares as of September 30, 2019, issued/outstanding: 139,857,673 / 133,508,212 shares as of June 30, 2019, issued/outstanding: 139,656,674 / 134,874,302 shares as of December 31, 2018 and issued/outstanding: 139,655,841 / 134,873,728 shares as of September 30, 2018)1,3991,3991,3971,397
Additional paid-in capital2,501,3242,499,9462,495,8532,494,436
Retained earnings403,317363,748291,919264,463
Accumulated other comprehensive loss, net(18,774)(31,984)(132,195)(204,699)
Treasury stock (8,647,799 shares as of September 30, 2019, 6,349,461 shares as of June 30, 2019, 4,782,372 shares as of December 31, 2018 and 4,782,113 shares as of September 30, 2018)(232,708)(173,668)(132,135)(132,135)
Total stockholders' equity2,654,5582,659,4412,524,8392,423,462
Total liabilities and stockholders' equity$20,598,220$20,526,367$20,695,678$19,983,838
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
September 30, 2019June 30, 2019September 30, 2018
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$447.8$2.32.02%$247.2$1.42.35%$656.7$3.31.99%
Available-for-Sale Investment Securities4,296.322.32.074,438.124.82.234,737.325.22.11
Loans Held for Sale1.4—2.360.7—2.761.8—3.83
Loans and Leases(1)
Commercial and industrial2,885.930.04.123,235.034.34.263,019.931.04.08
Commercial real estate3,294.737.34.493,094.436.04.672,975.331.04.13
Construction477.25.64.67583.66.94.73629.56.74.20
Residential:
Residential mortgages3,644.938.64.233,581.237.24.163,288.434.94.21
Home equity lines912.88.63.74908.58.63.79870.68.23.72
Consumer1,651.423.35.611,657.722.75.481,649.722.45.39
Lease financing165.41.33.14149.31.23.31162.31.23.00
Total Loans and Leases13,032.3144.74.4113,209.7146.94.4612,595.7135.44.26
Other Earning Assets84.80.94.4776.00.73.7150.00.21.29
Total Earning Assets(2)17,862.6170.23.7917,971.7173.83.8818,041.5164.13.61
Cash and Due from Banks341.7342.6336.5
Other Assets2,128.22,076.02,013.5
Total Assets$20,332.5$20,390.3$20,391.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$4,891.5$4.60.37%$4,712.2$4.00.34%4,727.2$3.30.28%
Money Market3,067.47.10.923,126.77.40.952,871.04.60.63
Time2,872.611.11.543,084.612.31.603,705.712.31.32
Total Interest-Bearing Deposits10,831.522.80.8310,923.523.70.8711,303.920.20.71
Short-Term Borrowings370.02.62.8450.40.32.253.3—1.30
Long-Term Borrowings239.11.72.82593.54.22.86358.72.62.85
Total Interest-Bearing Liabilities11,440.627.10.9411,567.428.20.9811,665.922.80.78
Net Interest Income$143.1$145.6$141.3
Interest Rate Spread2.85%2.90%2.83%
Net Interest Margin3.19%3.25%3.11%
Noninterest-Bearing Demand Deposits5,742.35,741.35,854.9
Other Liabilities501.2471.0442.8
Stockholders' Equity2,648.42,610.62,427.9
Total Liabilities and Stockholders' Equity$20,332.5$20,390.3$20,391.5
Average Balances and Interest RatesTable 5
Nine Months EndedNine Months Ended
September 30, 2019September 30, 2018
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$400.6$6.92.31%$518.4$6.91.77%
Available-for-Sale Investment Securities4,383.671.52.184,951.481.62.20
Loans Held for Sale0.8—2.521.3—3.60
Loans and Leases(1)
Commercial and industrial3,094.897.54.213,100.189.23.85
Commercial real estate3,129.8108.14.622,886.786.34.00
Construction565.220.04.73623.918.64.00
Residential:
Residential mortgages3,590.2112.44.173,221.7102.44.25
Home equity lines912.425.93.79864.023.63.65
Consumer1,658.768.55.521,625.065.55.38
Lease financing154.03.63.15161.33.62.98
Total Loans and Leases13,105.1436.04.4412,482.7389.24.17
Other Earning Assets84.32.23.3728.60.31.58
Total Earning Assets(2)17,974.4516.63.8417,982.4478.03.55
Cash and Due from Banks348.1324.4
Other Assets2,082.82,000.0
Total Assets$20,405.3$20,306.8
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$4,806.0$12.80.35%$4,615.1$7.40.21%
Money Market3,125.522.10.952,769.99.10.44
Time2,999.034.81.553,985.236.31.22
Total Interest-Bearing Deposits10,930.569.70.8511,370.252.80.62
Short-Term Borrowings145.73.02.7615.30.21.81
Long-Term Borrowings476.210.12.84123.12.72.87
Total Interest-Bearing Liabilities11,552.482.80.9611,508.655.70.65
Net Interest Income$433.8$422.3
Interest Rate Spread2.88%2.90%
Net Interest Margin3.22%3.14%
Noninterest-Bearing Demand Deposits5,769.95,916.0
Other Liabilities482.7417.6
Stockholders' Equity2,600.32,464.6
Total Liabilities and Stockholders' Equity$20,405.3$20,306.8
Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2019
Compared to June 30, 2019
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$1.1$(0.2)$0.9
Available-for-Sale Investment Securities(0.8)(1.7)(2.5)
Loans and Leases
Commercial and industrial(3.3)(1.0)(4.3)
Commercial real estate2.6(1.3)1.3
Construction(1.2)(0.1)(1.3)
Residential:
Residential mortgage0.70.71.4
Home equity line0.1(0.1)—
Consumer(0.1)0.70.6
Lease financing0.1—0.1
Total Loans and Leases(1.1)(1.1)(2.2)
Other Earning Assets0.10.10.2
Total Change in Interest Income(0.7)(2.9)(3.6)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.20.40.6
Money Market(0.1)(0.2)(0.3)
Time(0.8)(0.4)(1.2)
Total Interest-Bearing Deposits(0.7)(0.2)(0.9)
Short-Term Borrowings2.3—2.3
Long-Term Borrowings(2.5)—(2.5)
Total Change in Interest Expense(0.9)(0.2)(1.1)
Change in Net Interest Income$0.2$(2.7)$(2.5)
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2019
Compared to September 30, 2018
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(1.0)$—$(1.0)
Available-for-Sale Investment Securities(2.4)(0.5)(2.9)
Loans and Leases
Commercial and industrial(1.4)0.4(1.0)
Commercial real estate3.52.86.3
Construction(1.7)0.6(1.1)
Residential:
Residential mortgage3.50.23.7
Home equity line0.4—0.4
Consumer—0.90.9
Lease financing—0.10.1
Total Loans and Leases4.35.09.3
Other Earning Assets0.10.60.7
Total Change in Interest Income1.05.16.1
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.11.21.3
Money Market0.32.22.5
Time(3.0)1.8(1.2)
Total Interest-Bearing Deposits(2.6)5.22.6
Short-Term Borrowings2.6—2.6
Long-Term Borrowings(0.9)—(0.9)
Total Change in Interest Expense(0.9)5.24.3
Change in Net Interest Income$1.9$(0.1)$1.8
Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2019
Compared to September 30, 2018
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(1.8)$1.8$—
Available-for-Sale Investment Securities(9.2)(0.9)(10.1)
Loans and Leases
Commercial and industrial(0.2)8.58.3
Commercial real estate7.714.121.8
Construction(1.8)3.21.4
Residential:
Residential mortgage11.9(1.9)10.0
Home equity line1.40.92.3
Consumer1.31.73.0
Lease financing(0.2)0.2—
Total Loans and Leases20.126.746.8
Other Earning Assets1.20.71.9
Total Change in Interest Income10.328.338.6
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.35.15.4
Money Market1.311.713.0
Time(10.1)8.6(1.5)
Total Interest-Bearing Deposits(8.5)25.416.9
Short-Term Borrowings2.60.22.8
Long-Term Borrowings7.5(0.1)7.4
Total Change in Interest Expense1.625.527.1
Change in Net Interest Income$8.7$2.8$11.5
Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2019201920182018
Commercial and industrial$2,654,077$3,177,844$3,208,760$2,969,237
Commercial real estate3,309,3893,194,2192,990,7832,891,753
Construction486,977549,578626,757612,794
Residential:
Residential mortgage3,671,4243,618,4333,527,1013,423,115
Home equity line916,106908,452912,517890,374
Total residential4,587,5304,526,8854,439,6184,313,489
Consumer1,637,5491,650,7131,662,5041,651,877
Lease financing167,874165,370147,769161,314
Total loans and leases$12,843,396$13,264,609$13,076,191$12,600,464
DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2019201920182018
Demand$5,720,822$5,763,157$6,007,941$5,807,355
Savings4,899,4684,908,0004,853,2854,685,460
Money Market3,529,3633,050,8433,196,6782,905,959
Time2,707,5933,070,0783,092,1643,290,499
Total Deposits$16,857,246$16,792,078$17,150,068$16,689,273
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or MoreTable 11
September 30,June 30,December 31,September 30,
(dollars in thousands)2019201920182018
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$12$119$274$481
Commercial real estate33—1,6582,786
Construction———2,001
Total Commercial Loans451191,9325,268
Residential Loans:
Residential mortgage3,9593,7714,6115,678
Total Residential Loans3,9593,7714,6115,678
Consumer200———
Total Non-Accrual Loans and Leases4,2043,8906,54310,946
Other Real Estate Owned82—751362
Total Non-Performing Assets$4,286$3,890$7,294$11,308
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$750$807$141$141
Construction———172
Total Commercial Loans750807141313
Residential Loans:
Residential mortgage139—32168
Home equity line3,1921,6352,8422,620
Total Residential Loans3,3311,6352,8742,788
Consumer3,0763,2953,3732,813
Total Accruing Loans and Leases Past Due 90 Days or More$7,157$5,737$6,388$5,914
Restructured Loans on Accrual Status and Not Past Due 90 Days or More22,35023,46624,03328,608
Total Loans and Leases$12,843,396$13,264,609$13,076,191$12,600,464
Allowance for Loan and Lease LossesTable 12
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,September 30,
(dollars in thousands)20192019201820192018
Balance at Beginning of Period$138,535$141,546$140,601$141,718$137,253
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(514)(2,000)(303)(2,514)(778)
Lease financing———(24)—
Total Commercial Loans(514)(2,000)(303)(2,538)(778)
Residential(7)—(125)(7)(159)
Consumer(8,015)(7,505)(5,700)(24,118)(18,615)
Total Loans and Leases Charged-Off(8,536)(9,505)(6,128)(26,663)(19,552)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial2412551303154
Commercial real estate30322193175
Total Commercial Loans2715772396329
Residential425185442860684
Consumer2,2692,3821,8037,1036,106
Total Recoveries on Loans and Leases Previously Charged-Off2,9652,6242,3178,3597,119
Net Loans and Leases Charged-Off(5,571)(6,881)(3,811)(18,304)(12,433)
Provision for Loan and Lease Losses—3,8704,4609,55016,430
Balance at End of Period$132,964$138,535$141,250$132,964$141,250
Average Loans and Leases Outstanding$13,032,349$13,209,655$12,595,668$13,105,086$12,482,747
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding0.17%0.21%0.12%0.19%0.13%
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding1.04%1.04%1.12%1.04%1.12%
GAAP to Non-GAAP ReconciliationTable 13
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20192019201820192018
Income Statement Data:
Net income$74,199$72,433$67,388$216,556$204,399
Core net income$75,871$72,612$70,818$220,535$208,797
Average total stockholders' equity$2,648,428$2,610,565$2,427,907$2,600,259$2,464,601
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,652,936$1,615,073$1,432,415$1,604,767$1,469,109
Average total assets$20,332,457$20,390,273$20,391,456$20,405,261$20,306,833
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$19,336,965$19,394,781$19,395,964$19,409,769$19,311,341
Return on average total stockholders' equity(1)11.12%11.13%11.01%11.13%11.09%
Core return on average total stockholders' equity (non-GAAP)(1)11.37%11.16%11.57%11.34%11.33%
Return on average tangible stockholders' equity (non-GAAP)(1)17.81%17.99%18.66%18.04%18.60%
Core return on average tangible stockholders' equity (non-GAAP)(1)18.21%18.03%19.61%18.37%19.00%
Return on average total assets(1)1.45%1.42%1.31%1.42%1.35%
Core return on average total assets (non-GAAP)(1)1.48%1.43%1.38%1.44%1.37%
Return on average tangible assets (non-GAAP)(1)1.52%1.50%1.38%1.49%1.42%
Core return on average tangible assets (non-GAAP)(1)1.56%1.50%1.45%1.52%1.45%
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
2019201920182018
Balance Sheet Data:
Total stockholders' equity$2,654,558$2,659,441$2,524,839$2,423,462
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,659,066$1,663,949$1,529,347$1,427,970
Total assets$20,598,220$20,526,367$20,695,678$19,983,838
Less: goodwill995,492995,492995,492995,492
Tangible assets$19,602,728$19,530,875$19,700,186$18,988,346
Shares outstanding131,260,900133,508,212134,874,302134,873,728
Total stockholders' equity to total assets12.89%12.96%12.20%12.13%
Tangible stockholders' equity to tangible assets (non-GAAP)8.46%8.52%7.76%7.52%
Book value per share$20.22$19.92$18.72$17.97
Tangible book value per share (non-GAAP)$12.64$12.46$11.34$10.59
GAAP to Non-GAAP ReconciliationTable 14
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20192019201820192018
Net interest income$143,081$145,613$141,258$433,783$422,333
Core net interest income (non-GAAP)$143,081$145,613$141,258$433,783$422,333
Noninterest income$49,980$48,773$47,405$145,825$145,902
(Gain) loss on sale of securities—(21)—2,592—
Core noninterest income (non-GAAP)$49,980$48,752$47,405$148,417$145,902
Noninterest expense$93,466$93,290$93,147$279,379$275,599
Loss on litigation settlement(1)——(4,125)—(4,125)
One-time items(2)(2,244)(261)(511)(2,766)(1,832)
Core noninterest expense (non-GAAP)$91,222$93,029$88,511$276,613$269,642
Net income$74,199$72,433$67,388$216,556$204,399
(Gain) loss on sale of securities—(21)—2,592—
Loss on litigation settlement(1)——4,125—4,125
One-time noninterest expense items(2)2,2442615112,7661,832
Tax adjustments(3)(572)(61)(1,206)(1,379)(1,559)
Total core adjustments1,6721793,4303,9794,398
Core net income (non-GAAP)$75,871$72,612$70,818$220,535$208,797
Basic earnings per share$0.56$0.54$0.50$1.62$1.48
Diluted earnings per share$0.56$0.54$0.50$1.61$1.48
Efficiency ratio48.41%47.99%49.36%48.20%48.49%
Core basic earnings per share (non-GAAP)$0.57$0.54$0.52$1.65$1.52
Core diluted earnings per share (non-GAAP)$0.57$0.54$0.52$1.64$1.52
Core efficiency ratio (non-GAAP)47.25%47.86%46.90%47.51%47.44%

FH Inc Logo 2016 Horizontal RGB (2).jpg

Source: First Hawaiian, Inc.

First Hawaiian, Inc. on 6ix

Earlier from First Hawaiian

Later from First Hawaiian

All First Hawaiian news releases