First Hawaiian, Inc.NASDAQ: FHB

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

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $65.1 million , or $0.50 per diluted share
  • Net interest income increased $6.2 million , or 4.8% versus prior quarter
  • Noninterest income increased $3.2 million , or 7.1% versus prior quarter
  • Consumer and commercial deposits increased $166.0 million and public deposits decreased $629.9 million versus the prior quarter
  • Net interest margin (“NIM”) was 2.70%, a 12 basis point increase versus the prior quarter

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

HONOLULU, Oct. 23, 2020 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2020.

“In spite of the current economic environment, we reported solid financial results for the third quarter,” said Bob Harrison, Chairman, President and CEO. “These are still challenging times, but the re-opening of the local economy, and more recently, the pre-testing program for trans-Pacific travel, are important steps toward the state’s economic recovery.”

On October 21, 2020 the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on December 4, 2020 to stockholders of record at the close of business on November 23, 2020.

Third Quarter 2020 Highlights:

  • Net income of $65.1 million, or $0.50 per diluted share
  • Net interest income increased $6.2 million, or 4.8% versus prior quarter
  • Noninterest income increased $3.2 million, or 7.1% versus prior quarter
  • Consumer and commercial deposits increased $166.0 million and public deposits decreased $629.9 million versus the prior quarter
  • Net interest margin (“NIM”) was 2.70%, a 12 basis point increase versus the prior quarter
  • Recorded a $5.1 million provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

Balance Sheet

Total assets were $22.3 billion as of September 30, 2020, compared to $23.0 billion as of June 30, 2020.

Gross loans and leases were $13.5 billion as of September 30, 2020, a decrease of $264.1 million, or 1.9%, from $13.8 billion as of June 30, 2020.

Total deposits were $18.9 billion as of September 30, 2020, a decrease of $463.9 million, or 2.4%, from $19.4 billion as of June 30, 2020.

Net Interest Income

Net interest income for the third quarter of 2020 was $134.0 million, an increase of $6.2 million, or 4.8%, compared to $127.8 million for the prior quarter.

The NIM was 2.70% in the third quarter of 2020, an increase of 12 basis points compared to 2.58% in the second quarter of 2020.

Provision Expense

During the quarter ended September 30, 2020, the Bank recorded a total provision for credit losses of $5.1 million. In the quarter ended June 30, 2020, the total provision for credit losses was $55.4 million.

Noninterest Income

Noninterest income was $48.9 million in the third quarter of 2020, an increase of $3.2 million compared to noninterest income of $45.7 million in the second quarter of 2020.

Noninterest Expense

Noninterest expense was $91.6 million in the third quarter of 2020, essentially unchanged from $91.5 million in the second quarter of 2020.

The efficiency ratio was 50.0% and 52.7% for the quarters ended September 30, 2020 and June 30, 2020, respectively.

Taxes

The effective tax rate was 24.5% for the quarter ended September 30, 2020 and 24.6% for the quarter ended June 30, 2020.

Asset Quality

The allowance for credit losses was $195.9 million, or 1.45% of total loans and leases, as of September 30, 2020, compared to $192.1 million, or 1.40% of total loans and leases, as of June 30, 2020. The reserve for unfunded commitments was $24.6 million as of September 30, 2020 compared to $23.2 million as of June 30, 2020. Net recoveries were $0.1 million, or 0.0% of average loans and leases on an annualized basis for the quarter ended September 30, 2020, compared to $23.4 million, or 0.67% of average loans and leases on an annualized basis for the quarter ended June 30, 2020. Total non-performing assets were $17.6 million, or 0.13% of total loans and leases and other real estate owned, at September 30, 2020, compared to non-performing assets of $33.3 million, or 0.24% of total loans and leases and other real estate owned, at June 30, 2020.

Capital

Total stockholders' equity was $2.7 billion at both September 30 and June 30, 2020.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.91%, 12.22% and 13.47%, respectively, at September 30, 2020, compared with 7.75%, 11.86% and 13.11%, respectively, at June 30, 2020.

The Company suspended its stock repurchase program during the first quarter and did not repurchase any shares of common stock in the third 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 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: 5358159. 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 October 30, 2020. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 5358159.

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 Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30, 2020.

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 Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share data)20202020201920202019
Operating Results:
Net interest income$134,002$127,822$143,081$400,507$433,783
Provision for credit losses5,07255,446—101,7189,550
Noninterest income48,89845,65649,980143,782145,825
Noninterest expense91,62991,45093,466279,545279,379
Net income65,10120,04974,199124,015216,556
Basic earnings per share0.500.150.560.951.62
Diluted earnings per share0.500.150.560.951.61
Dividends declared per share0.260.260.260.780.78
Dividend payout ratio52.00%173.33%46.43%82.11%48.45%
Supplemental Income Statement Data (non-GAAP):
Core net interest income$134,002$127,822$143,081$400,507$433,783
Core noninterest income48,87445,86749,980143,884148,417
Core noninterest expense91,62991,45091,222279,545276,613
Core net income65,08320,20475,871124,090220,535
Core basic earnings per share0.500.160.570.961.65
Core diluted earnings per share0.500.160.570.951.64
Performance Ratio(1):
Net interest margin2.70%2.58%3.19%2.79%3.22%
Core net interest margin (non-GAAP)2.70%2.58%3.19%2.79%3.22%
Efficiency ratio50.01%52.70%48.41%51.32%48.20%
Core efficiency ratio (non-GAAP)50.02%52.64%47.25%51.31%47.51%
Return on average total assets1.16%0.36%1.45%0.76%1.42%
Core return on average total assets (non-GAAP)1.16%0.36%1.48%0.76%1.44%
Return on average tangible assets (non-GAAP)1.21%0.38%1.52%0.80%1.49%
Core return on average tangible assets (non-GAAP)(2)1.21%0.38%1.56%0.80%1.52%
Return on average total stockholders' equity9.58%2.99%11.12%6.16%11.13%
Core return on average total stockholders' equity (non-GAAP)9.57%3.01%11.37%6.17%11.34%
Return on average tangible stockholders' equity (non-GAAP)15.16%4.74%17.81%9.79%18.04%
Core return on average tangible stockholders’ equity (non-GAAP)(3)15.15%4.77%18.21%9.80%18.37%
Average Balances:
Average loans and leases$13,559,367$13,956,669$13,032,349$13,569,119$13,105,086
Average earning assets19,846,67419,854,79517,862,56419,174,34917,974,363
Average assets22,341,48522,341,65420,332,45721,667,94820,405,261
Average deposits18,892,03318,540,39416,573,79617,995,19616,700,366
Average stockholders' equity2,704,1292,697,7752,648,4282,687,6322,600,259
Market Value Per Share:
Closing14.4717.2426.7014.4726.70
High18.9621.5027.8431.2528.20
Low14.3213.5624.2513.5622.13
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
2020202020192019
Balance Sheet Data:
Loans and leases$13,499,969$13,764,030$13,211,650$12,843,396
Total assets22,310,70122,993,71520,166,73420,598,220
Total deposits18,897,76219,361,63416,444,99416,857,246
Short-term borrowings—200,000400,000400,000
Long-term borrowings200,010200,019200,019200,018
Total stockholders' equity2,733,9342,701,8972,640,2582,654,558
Per Share of Common Stock:
Book value$21.04$20.81$20.32$20.22
Tangible book value (non-GAAP)(4)13.3813.1412.6612.64
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.13%0.24%0.04%0.03%
Allowance for credit losses for loans and leases / total loans and leases1.45%1.40%0.99%1.04%
Capital Ratios:
Common Equity Tier 1 Capital Ratio12.22%11.86%11.88%12.15%
Tier 1 Capital Ratio12.22%11.86%11.88%12.15%
Total Capital Ratio13.47%13.11%12.81%13.11%
Tier 1 Leverage Ratio7.91%7.75%8.79%8.68%
Total stockholders' equity to total assets12.25%11.75%13.09%12.89%
Tangible stockholders' equity to tangible assets (non-GAAP)8.16%7.76%8.58%8.46%
Non-Financial Data:
Number of branches58585858
Number of ATMs302295301293
Number of Full-Time Equivalent Employees2,0992,1002,0922,099
(1)Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2020 and 2019 and the three months ended June 30, 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 Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20202020201920202019
Interest income
Loans and lease financing$120,940$122,298$144,691$378,209$435,980
Available-for-sale securities20,31717,52922,25659,05671,526
Other6707923,2343,8139,054
Total interest income141,927140,619170,181441,078516,560
Interest expense
Deposits6,2278,58322,75330,41069,643
Short-term and long-term borrowings1,6984,2144,34710,16113,134
Total interest expense7,92512,79727,10040,57182,777
Net interest income134,002127,822143,081400,507433,783
Provision for credit losses5,07255,446—101,7189,550
Net interest income after provision for credit losses128,93072,376143,081298,789424,233
Noninterest income
Service charges on deposit accounts6,5235,9278,55421,40024,737
Credit and debit card fees14,04910,87016,83939,86850,123
Other service charges and fees9,0217,9128,90325,47227,435
Trust and investment services income8,6648,6648,69826,91926,247
Bank-owned life insurance4,9034,4325,74311,59512,946
Investment securities gains (losses), net24(211)—(102)(2,592)
Other5,7148,0621,24318,6306,929
Total noninterest income48,89845,65649,980143,782145,825
Noninterest expense
Salaries and employee benefits44,29142,41444,955131,534132,000
Contracted services and professional fees15,07315,47814,64946,60642,597
Occupancy6,9217,3027,25021,46621,522
Equipment5,1375,2074,02415,05212,852
Regulatory assessment and fees2,4452,1001,9926,4915,588
Advertising and marketing1,3741,4021,6474,5995,593
Card rewards program5,0465,1636,93017,22421,326
Other11,34212,38412,01936,57337,901
Total noninterest expense91,62991,45093,466279,545279,379
Income before provision for income taxes86,19926,58299,595163,026290,679
Provision for income taxes21,0986,53325,39639,01174,123
Net income$65,101$20,049$74,199$124,015$216,556
Basic earnings per share$0.50$0.15$0.56$0.95$1.62
Diluted earnings per share$0.50$0.15$0.56$0.95$1.61
Basic weighted-average outstanding shares129,896,054129,856,730132,583,902129,882,878133,957,192
Diluted weighted-average outstanding shares130,085,534130,005,195132,877,769130,129,690134,231,762
Consolidated Balance SheetsTable 3
September 30,June 30,December 31,September 30,
(dollars in thousands)2020202020192019
Assets
Cash and due from banks$333,744$347,592$360,375$358,863
Interest-bearing deposits in other banks482,5851,507,630333,642985,154
Investment securities, at fair value (amortized cost: $5,584,556 as of September 30, 2020, $5,025,433 as of June 30, 2020, $4,080,663 as of December 31, 2019 and $4,143,124 as of September 30, 2019)5,692,8835,135,7754,075,6444,157,082
Loans held for sale34,6696,6989041,594
Loans and leases13,499,96913,764,03013,211,65012,843,396
Less: allowance for credit losses195,876192,120130,530132,964
Net loans and leases13,304,09313,571,91013,081,12012,710,432
Premises and equipment, net321,229322,919316,885315,309
Other real estate owned and repossessed personal property—44631982
Accrued interest receivable66,00558,42045,23944,671
Bank-owned life insurance462,422458,720453,873453,410
Goodwill995,492995,492995,492995,492
Mortgage servicing rights10,92211,59512,66813,630
Other assets606,657576,518490,573562,501
Total assets$22,310,701$22,993,715$20,166,734$20,598,220
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$11,989,492$12,481,543$10,564,922$11,136,424
Noninterest-bearing6,908,2706,880,0915,880,0725,720,822
Total deposits18,897,76219,361,63416,444,99416,857,246
Short-term borrowings—200,000400,000400,000
Long-term borrowings200,010200,019200,019200,018
Retirement benefits payable138,806138,624138,222128,442
Other liabilities340,189391,541343,241357,956
Total liabilities19,576,76720,291,81817,526,47617,943,662
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,190,428 / 129,911,789 shares as of September 30, 2020, issued/outstanding: 140,140,542 / 129,866,898 shares as of June 30, 2020, issued/outstanding: 139,917,150 / 129,928,479 shares as of December 31, 2019 and issued/outstanding: 139,908,699 / 131,260,900 shares as of September 30, 2019)1,4021,4011,3991,399
Additional paid-in capital2,511,8492,509,2712,503,6772,501,324
Retained earnings446,315415,296437,072403,317
Accumulated other comprehensive income (loss), net51,25452,731(31,749)(18,774)
Treasury stock (10,278,639 shares as of September 30, 2020, 10,273,644 shares as of June 30, 2020, 9,988,671 shares as of December 31, 2019 and 8,647,799 shares as of September 30, 2019)(276,886)(276,802)(270,141)(232,708)
Total stockholders' equity2,733,9342,701,8972,640,2582,654,558
Total liabilities and stockholders' equity$22,310,701$22,993,715$20,166,734$20,598,220
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
September 30, 2020June 30, 2020September 30, 2019
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$889.6$0.20.10%$1,436.2$0.40.10%$447.8$2.32.02%
Available-for-Sale Investment Securities5,334.220.31.534,390.417.51.604,296.322.32.07
Loans Held for Sale10.20.12.679.80.12.931.4—2.36
Loans and Leases(1)
Commercial and industrial3,230.421.62.673,601.024.32.712,885.930.04.12
Commercial real estate3,418.027.83.233,438.828.33.313,294.737.34.49
Construction637.65.23.22584.14.93.35477.25.64.67
Residential:
Residential mortgage3,680.537.94.123,682.735.73.883,644.938.64.23
Home equity line871.16.63.02885.26.83.07912.88.63.74
Consumer1,474.420.25.461,526.520.65.421,651.423.35.61
Lease financing247.41.82.90238.41.72.88165.41.33.14
Total Loans and Leases13,559.4121.13.5613,956.7122.33.5213,032.3144.74.41
Other Earning Assets53.30.53.3261.70.42.7984.80.94.47
Total Earning Assets(2)19,846.7142.22.8619,854.8140.72.8417,862.6170.23.79
Cash and Due from Banks307.9295.1341.7
Other Assets2,186.92,191.82,128.2
Total Assets$22,341.5$22,341.7$20,332.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$5,768.3$0.60.04%$5,501.9$0.90.07%4,891.5$4.60.37%
Money Market3,288.20.40.053,270.31.10.133,067.47.10.92
Time3,029.85.20.693,335.66.60.792,872.611.11.54
Total Interest-Bearing Deposits12,086.36.20.2012,107.88.60.2910,831.522.80.83
Short-Term Borrowings45.10.32.69395.62.82.88370.02.62.84
Long-Term Borrowings200.01.42.77200.01.42.77239.11.72.82
Total Interest-Bearing Liabilities12,331.47.90.2612,703.412.80.4111,440.627.10.94
Net Interest Income$134.3$127.9$143.1
Interest Rate Spread2.60%2.43%2.85%
Net Interest Margin2.70%2.58%3.19%
Noninterest-Bearing Demand Deposits6,805.76,432.65,742.3
Other Liabilities500.3507.9501.2
Stockholders' Equity2,704.12,697.82,648.4
Total Liabilities and Stockholders' Equity$22,341.5$22,341.7$20,332.5
(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 $0.3 million, $0.1 million and nil for the three months ended September 30, 2020, June 30, 2020 and September 30, 2019, respectively.
Average Balances and Interest RatesTable 5
Nine Months EndedNine Months Ended
September 30, 2020September 30, 2019
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$947.3$2.20.31%$400.6$6.92.31%
Available-for-Sale Investment Securities4,588.759.11.724,383.671.52.18
Loans Held for Sale11.90.22.310.8—2.52
Loans and Leases(1)
Commercial and industrial3,202.470.52.943,094.897.54.21
Commercial real estate3,423.990.73.543,129.8108.14.62
Construction586.915.83.59565.220.04.73
Residential:
Residential mortgage3,700.8111.34.013,590.2112.44.17
Home equity line881.221.13.20912.425.93.79
Consumer1,537.563.95.551,658.768.55.52
Lease financing236.45.12.90154.03.63.15
Total Loans and Leases13,569.1378.43.7213,105.1436.04.44
Other Earning Assets57.31.63.7884.32.23.37
Total Earning Assets(2)19,174.3441.53.0717,974.4516.63.84
Cash and Due from Banks310.1348.1
Other Assets2,183.52,082.8
Total Assets$21,667.9$20,405.3
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$5,454.7$4.70.12%$4,806.0$12.80.35%
Money Market3,208.16.10.253,125.522.10.95
Time2,966.919.60.882,999.034.81.55
Total Interest-Bearing Deposits11,629.730.40.3510,930.569.70.85
Short-Term Borrowings279.96.02.87145.73.02.76
Long-Term Borrowings200.04.22.77476.210.12.84
Total Interest-Bearing Liabilities12,109.640.60.4511,552.482.80.96
Net Interest Income$400.9$433.8
Interest Rate Spread2.62%2.88%
Net Interest Margin2.79%3.22%
Noninterest-Bearing Demand Deposits6,365.55,769.9
Other Liabilities505.2482.7
Stockholders' Equity2,687.62,600.3
Total Liabilities and Stockholders' Equity$21,667.9$20,405.3
(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 $0.4 million and nil for the nine months ended September 30, 2020 and 2019, respectively.
Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2020
Compared to June 30, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(0.2)$—$(0.2)
Available-for-Sale Investment Securities3.6(0.8)2.8
Loans and Leases
Commercial and industrial(2.3)(0.4)(2.7)
Commercial real estate(0.1)(0.4)(0.5)
Construction0.5(0.2)0.3
Residential:
Residential mortgage—2.22.2
Home equity line(0.1)(0.1)(0.2)
Consumer(0.6)0.2(0.4)
Lease financing0.1—0.1
Total Loans and Leases(2.5)1.3(1.2)
Other Earning Assets—0.10.1
Total Change in Interest Income0.90.61.5
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.1(0.4)(0.3)
Money Market—(0.7)(0.7)
Time(0.6)(0.8)(1.4)
Total Interest-Bearing Deposits(0.5)(1.9)(2.4)
Short-Term Borrowings(2.3)(0.2)(2.5)
Total Change in Interest Expense(2.8)(2.1)(4.9)
Change in Net Interest Income$3.7$2.7$6.4
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2020
Compared to September 30, 2019
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$1.1$(3.2)$(2.1)
Available-for-Sale Investment Securities4.6(6.6)(2.0)
Loans Held for Sale0.1—0.1
Loans and Leases
Commercial and industrial3.2(11.6)(8.4)
Commercial real estate1.3(10.8)(9.5)
Construction1.6(2.0)(0.4)
Residential:
Residential mortgage0.4(1.1)(0.7)
Home equity line(0.4)(1.6)(2.0)
Consumer(2.5)(0.6)(3.1)
Lease financing0.6(0.1)0.5
Total Loans and Leases4.2(27.8)(23.6)
Other Earning Assets(0.3)(0.1)(0.4)
Total Change in Interest Income9.7(37.7)(28.0)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.7(4.7)(4.0)
Money Market0.4(7.1)(6.7)
Time0.6(6.5)(5.9)
Total Interest-Bearing Deposits1.7(18.3)(16.6)
Short-Term Borrowings(2.2)(0.1)(2.3)
Long-Term Borrowings(0.3)—(0.3)
Total Change in Interest Expense(0.8)(18.4)(19.2)
Change in Net Interest Income$10.5$(19.3)$(8.8)
Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2020
Compared to September 30, 2019
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$4.5$(9.2)$(4.7)
Available-for-Sale Investment Securities3.2(15.6)(12.4)
Loans Held for Sale0.2—0.2
Loans and Leases
Commercial and industrial3.3(30.3)(27.0)
Commercial real estate9.5(26.9)(17.4)
Construction0.8(5.0)(4.2)
Residential:
Residential mortgage3.3(4.4)(1.1)
Home equity line(0.9)(3.9)(4.8)
Consumer(5.0)0.4(4.6)
Lease financing1.8(0.3)1.5
Total Loans and Leases12.8(70.4)(57.6)
Other Earning Assets(0.8)0.2(0.6)
Total Change in Interest Income19.9(95.0)(75.1)
Change in Interest Expense:
Interest-Bearing Deposits
Savings1.4(9.5)(8.1)
Money Market0.6(16.6)(16.0)
Time(0.4)(14.8)(15.2)
Total Interest-Bearing Deposits1.6(40.9)(39.3)
Short-Term Borrowings2.90.13.0
Long-Term Borrowings(5.7)(0.2)(5.9)
Total Change in Interest Expense(1.2)(41.0)(42.2)
Change in Net Interest Income$21.1$(54.0)$(32.9)
Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2020202020192019
Commercial and industrial$3,170,262$3,423,708$2,743,242$2,654,077
Commercial real estate3,461,0853,423,4993,463,9533,309,389
Construction662,871617,935519,241486,977
Residential:
Residential mortgage3,669,0513,691,9503,768,9363,671,424
Home equity line864,789876,491893,239916,106
Total residential4,533,8404,568,4414,662,1754,587,530
Consumer1,425,9341,492,1601,620,5561,637,549
Lease financing245,977238,287202,483167,874
Total loans and leases$13,499,969$13,764,030$13,211,650$12,843,396
DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2020202020192019
Demand$6,908,270$6,880,091$5,880,072$5,720,822
Savings5,994,6875,727,3674,998,9334,899,468
Money Market3,379,9853,247,5113,055,8323,529,363
Time2,614,8203,506,6652,510,1572,707,593
Total Deposits$18,897,762$19,361,634$16,444,994$16,857,246
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)2020202020192019
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$725$11,559$32$12
Commercial real estate7,06713,1683033
Construction2,0432,043——
Total Commercial Loans9,83526,7706245
Residential Loans:
Residential mortgage7,7986,0595,4063,959
Total Residential Loans7,7986,0595,4063,959
Consumer———200
Total Non-Accrual Loans and Leases17,63332,8295,4684,204
Other Real Estate Owned—44631982
Total Non-Performing Assets$17,633$33,275$5,787$4,286
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$1,938$2,309$1,429$750
Commercial real estate1,3079001,013—
Construction1002482,367—
Total Commercial Loans3,3453,4574,809750
Residential Loans:
Residential mortgage——74139
Home equity line4,5034,4962,9953,192
Total Residential Loans4,5034,4963,0693,331
Consumer2,8972,1674,2723,076
Total Accruing Loans and Leases Past Due 90 Days or More$10,745$10,120$12,150$7,157
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$9,726$11,182$14,493$22,350
Total Loans and Leases$13,499,969$13,764,030$13,211,650$12,843,396
Allowance for Credit LossesTable 12
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,September 30,
(dollars in thousands)20202020201920202019
Balance at Beginning of Period$192,120$166,013$138,535$130,530$141,718
Adjustment to Adopt ASC Topic 326———770—
After Adoption of ASC Topic 326192,120166,013138,535131,300141,718
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(598)(13,974)(514)(14,773)(2,514)
Commercial real estate—(2,723)—(2,723)—
Construction—(379)—(379)—
Lease financing————(24)
Total Commercial Loans(598)(17,076)(514)(17,875)(2,538)
Residential Loans:
Residential mortgage—(14)(7)(14)(7)
Home equity line———(8)—
Total Residential Loans—(14)(7)(22)(7)
Consumer(4,238)(8,907)(8,015)(21,742)(24,118)
Total Loans and Leases Charged-Off(4,836)(25,997)(8,536)(39,639)(26,663)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial1,6991002412,019303
Commercial real estate——30—93
Construction3030—170—
Total Commercial Loans1,7291302712,189396
Residential Loans:
Residential mortgage2717368179704
Home equity line16857146156
Total Residential Loans4325425325860
Consumer3,1482,4562,2697,6877,103
Total Recoveries on Loans and Leases Previously Charged-Off4,9202,6112,96510,2018,359
Net Loans and Leases Recovered (Charged-Off)84(23,386)(5,571)(29,438)(18,304)
Provision for Credit Losses - Loans and Leases3,67249,493—94,0149,550
Balance at End of Period$195,876$192,120$132,964$195,876$132,964
Average Loans and Leases Outstanding$13,559,367$13,956,669$13,032,349$13,569,119$13,105,086
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)-%0.67%0.17%0.29%0.19%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.45%1.40%1.04%1.45%1.04%
(1)Annualized for the three and nine months ended September 30, 2020 and 2019 and three months ended June 30, 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$999,763$330,209$202,595$76,154$52,391$92,446$1,033,278$26,148$2,812,984
Special Mention25,6777,78633,7942,354306791105,339452176,499
Substandard23,8362,1722,6111,3954,2659,37537,88328381,820
Doubtful—————195——195
Other (1)12,08415,05310,9986,4392,45449251,244—98,764
Total Commercial and Industrial1,061,360355,220249,99886,34259,416103,2991,227,74426,8833,170,262
Commercial Real Estate
Risk rating:
Pass289,941625,894544,367447,473305,557880,68936,25823,130,181
Special Mention1,48794,21730,76039,43831,21158,9112,999—259,023
Substandard—10,88214,5946,97210,68519,2409,006—71,379
Other (1)—————502——502
Total Commercial Real Estate291,428730,993589,721493,883347,453959,34248,26323,461,085
Construction
Risk rating:
Pass32,810182,503187,25791,41524,05342,26926,133—586,440
Special Mention—5151,6474,749—9,172——16,083
Substandard——5381,8405251,043——3,946
Other (1)13,34923,3828,8044,2641,7964,222585—56,402
Total Construction46,159206,400198,246102,26826,37456,70626,718—662,871
Lease Financing
Risk rating:
Pass68,77066,47215,04418,0634,11063,537——235,996
Special Mention—9401581,376424643——3,541
Substandard2,7031,6803591,174—524——6,440
Total Lease Financing71,47369,09215,56120,6134,53464,704——245,977
Total Commercial Lending$1,470,420$1,361,705$1,053,526$703,106$437,777$1,184,051$1,302,725$26,885$7,540,195
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$457,209$410,369$319,988$390,552$341,709$919,509$—$—$2,839,336
680 - 73971,24054,49755,17959,23744,911162,726——447,790
620 - 67912,65311,5959,7538,5598,94248,554——100,056
550 - 6191,9462,3163,9235,4234,50613,256——31,370
Less than 550——5342,1539533,480——7,120
No Score (3)14,82719,36422,22222,61614,95449,251——143,234
Other (2)16,59817,40217,87422,80711,06013,653579172100,145
Total Residential Mortgage574,473515,543429,473511,347427,0351,210,4295791723,669,051
Home Equity Line
FICO:
740 and greater——————617,9735,600623,573
680 - 739——————163,3053,799167,104
620 - 679——————47,4481,29548,743
550 - 619——————13,2101,46414,674
Less than 550——————4,7506135,363
No Score (3)——————5,332—5,332
Total Home Equity Line——————852,01812,771864,789
Total Residential Lending574,473515,543429,473511,347427,0351,210,429852,59712,9434,533,840
Consumer Lending
FICO:
740 and greater102,091127,590106,35961,20428,6138,443105,905—540,205
680 - 73967,228100,72377,87442,47020,2807,30277,445—393,322
620 - 67929,73360,48439,21327,82513,7015,14839,748—215,852
550 - 6195,92724,37621,05018,7849,3884,13416,484—100,143
Less than 5501,55811,20011,9679,5794,6711,9696,590—47,534
No Score (3)3,99812010511523—33,654—38,015
Other (2)8869,144892,219476,78771,691—90,863
Total Consumer Lending211,421333,637256,657162,19676,72333,783351,517—1,425,934
Total Loans and Leases$2,256,314$2,210,885$1,739,656$1,376,649$941,535$2,428,263$2,506,839$39,828$13,499,969
(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 Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20202020201920202019
Income Statement Data:
Net income$65,101$20,049$74,199$124,015$216,556
Core net income$65,083$20,204$75,871$124,090$220,535
Average total stockholders' equity$2,704,129$2,697,775$2,648,428$2,687,632$2,600,259
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,708,637$1,702,283$1,652,936$1,692,140$1,604,767
Average total assets$22,341,485$22,341,654$20,332,457$21,667,948$20,405,261
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$21,345,993$21,346,162$19,336,965$20,672,456$19,409,769
Return on average total stockholders' equity(1)9.58%2.99%11.12%6.16%11.13%
Core return on average total stockholders' equity (non-GAAP)(1)9.57%3.01%11.37%6.17%11.34%
Return on average tangible stockholders' equity (non-GAAP)(1)15.16%4.74%17.81%9.79%18.04%
Core return on average tangible stockholders' equity (non-GAAP)(1)15.15%4.77%18.21%9.80%18.37%
Return on average total assets(1)1.16%0.36%1.45%0.76%1.42%
Core return on average total assets (non-GAAP)(1)1.16%0.36%1.48%0.76%1.44%
Return on average tangible assets (non-GAAP)(1)1.21%0.38%1.52%0.80%1.49%
Core return on average tangible assets (non-GAAP)(1)1.21%0.38%1.56%0.80%1.52%
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
2020202020192019
Balance Sheet Data:
Total stockholders' equity$2,733,934$2,701,897$2,640,258$2,654,558
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,738,442$1,706,405$1,644,766$1,659,066
Total assets$22,310,701$22,993,715$20,166,734$20,598,220
Less: goodwill995,492995,492995,492995,492
Tangible assets$21,315,209$21,998,223$19,171,242$19,602,728
Shares outstanding129,911,789129,866,898129,928,479131,260,900
Total stockholders' equity to total assets12.25%11.75%13.09%12.89%
Tangible stockholders' equity to tangible assets (non-GAAP)8.16%7.76%8.58%8.46%
Book value per share$21.04$20.81$20.32$20.22
Tangible book value per share (non-GAAP)$13.38$13.14$12.66$12.64
(1)Annualized for the three and nine months ended September 30, 2020 and 2019 and three months ended June 30, 2020.
GAAP to Non-GAAP ReconciliationTable 15
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20202020201920202019
Net interest income$134,002$127,822$143,081$400,507$433,783
Core net interest income (non-GAAP)$134,002$127,822$143,081$400,507$433,783
Noninterest income$48,898$45,656$49,980$143,782$145,825
(Gains) losses on sale of securities(24)211—1022,592
Core noninterest income (non-GAAP)$48,874$45,867$49,980$143,884$148,417
Noninterest expense$91,629$91,450$93,466$279,545$279,379
One-time items(1)——(2,244)—(2,766)
Core noninterest expense (non-GAAP)$91,629$91,450$91,222$279,545$276,613
Net income$65,101$20,049$74,199$124,015$216,556
(Gains) losses on sale of securities(24)211—1022,592
One-time noninterest expense items(1)——2,244—2,766
Tax adjustments(2)6(56)(572)(27)(1,379)
Total core adjustments(18)1551,672753,979
Core net income (non-GAAP)$65,083$20,204$75,871$124,090$220,535
Basic earnings per share$0.50$0.15$0.56$0.95$1.62
Diluted earnings per share$0.50$0.15$0.56$0.95$1.61
Efficiency ratio50.01%52.70%48.41%51.32%48.20%
Core basic earnings per share (non-GAAP)$0.50$0.16$0.57$0.96$1.65
Core diluted earnings per share (non-GAAP)$0.50$0.16$0.57$0.95$1.64
Core efficiency ratio (non-GAAP)50.02%52.64%47.25%51.31%47.51%
(1)One-time items for the three and nine months ended September 30, 2019 included costs related to a nonrecurring payment for a former executive of the Company pursuant to the Bank’s Executive Change-in-Control Retention Plan, nonrecurring offering costs and the loss on our funding swap as a result of a 2019 decrease in the conversion rate of our Visa Class B restricted shares sold in 2016.
(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

Story so far

Earlier from First Hawaiian

Later from First Hawaiian

All First Hawaiian news releases