First Hawaiian, Inc.NASDAQ: FHB

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

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $64.3 million , or $0.50 per diluted share
  • Total loans and leases decreased $269.4 million versus prior quarter, reflecting a $308.0 million decline in PPP loans
  • Total deposits increased $1.3 billion versus prior quarter
  • Recorded a $4.0 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-third-quarter-2021-financial-results-and-declares

HONOLULU, Oct. 22, 2021 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2021.

“We are pleased with the bank’s solid performance in the third quarter. It was also a milestone quarter, as total assets exceeded $25 billion at quarter-end for the first time in our history,” said Bob Harrison, Chairman, President and CEO. “We had good growth in deposit balances, credit quality remained excellent, and we are seeing an increase in loan activity.”

On October 20, 2021 the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on December 3, 2021 to stockholders of record at the close of business on November 22, 2021.

Third Quarter 2021 Highlights:

  • Net income of $64.3 million, or $0.50 per diluted share
  • Total loans and leases decreased $269.4 million versus prior quarter, reflecting a $308.0 million decline in PPP loans
  • Total deposits increased $1.3 billion versus prior quarter
  • Recorded a $4.0 million negative provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share
  • Repurchased $21.6 million of stock under share repurchase program

Balance SheetTotal assets were $25.5 billion as of September 30, 2021, compared to $24.2 billion as of June 30, 2021.

Gross loans and leases were $12.8 billion as of September 30, 2021, a decrease of $269.4 million, or 2.1%, from $13.1 billion as of June 30, 2021.

Total deposits were $22.1 billion as of September 30, 2021, an increase of $1.3 billion, or 6.2%, from $20.8 billion as of June 30, 2021.

Net Interest IncomeNet interest income for the third quarter of 2021 was $132.6 million, an increase of $1.1 million, or 0.8%, compared to $131.5 million for the prior quarter.

The net interest margin (NIM) was 2.36% in the third quarter of 2021, a decrease of 10 basis points compared to 2.46% in the second quarter of 2021.

Provision ExpenseDuring the quarter ended September 30, 2021, we recorded a $4.0 million negative provision for credit losses. In the quarter ended June 30, 2021 we recorded a $35.0 million negative provision for credit losses.

Noninterest IncomeNoninterest income was $50.1 million in the third quarter of 2021, an increase of $0.7 million compared to noninterest income of $49.4 million in the second quarter of 2021.

Noninterest ExpenseNoninterest expense was $101.0 million in the third quarter of 2021, an increase of $1.6 million compared to noninterest expense of $99.4 million in the second quarter of 2021.

The efficiency ratio was 55.1% and 54.7% for the quarters ended September 30, 2021 and June 30, 2021, respectively.

TaxesThe effective tax rate was 25.0% for the quarter ended September 30, 2021 and 25.5% for the quarter ended June 30, 2021.

Asset QualityThe allowance for credit losses was $161.2 million, or 1.26% of total loans and leases, as of September 30, 2021, compared to $169.1 million, or 1.29% of total loans and leases, as of June 30, 2021. The reserve for unfunded commitments was $32.5 million as of September 30, 2021 compared to $29.2 million as of June 30, 2021. Net charge-offs were $0.6 million, or 0.02% of average loans and leases on an annualized basis, for the quarter ended September 30, 2021, compared to net charge-offs of $1.1 million, or 0.03% of average loans and leases on an annualized basis, for the quarter ended June 30, 2021. Total non-performing assets were $8.6 million, or 0.07% of total loans and leases and other real estate owned, at September 30, 2021, compared to total non-performing assets of $8.9 million, or 0.07% of total loans and leases and other real estate owned at June 30, 2021.

CapitalTotal stockholders' equity was $2.7 billion at both September 30, 2021 and June 30, 2021.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.39%, 12.63% and 13.88%, respectively, at September 30, 2021, compared with 7.68%, 12.76% and 14.01%, respectively, at June 30, 2021.

The Company repurchased 0.8 million shares of common stock at a total cost of $21.6 million under the stock repurchase program in the third quarter. The average cost was $27.76 per share repurchased. Remaining buyback authority under the stock repurchase program was $21.5 million at September 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 InformationFirst Hawaiian will host a conference call to discuss the Company’s results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time. To access the call, participants should dial (844) 452-2942 (US/Canada), or (574) 990-9846 (International) ten minutes prior to the start of the call and enter the conference ID: 2438538. 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 29, 2021. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 2438538.

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 quarters ended March 31, 2021 and June 30, 2021.

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

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

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

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

Investor Relations Contact: Kevin Haseyama, CFA(808) 525-6268[email protected]Media Contact:Susan Kam(808) 525-6254[email protected]
Financial HighlightsTable 1
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share data)20212021202020212020
Operating Results:
Net interest income$132,593$131,481$134,002$393,232$400,507
Provision for credit losses(4,000)(35,000)5,072(39,000)101,718
Noninterest income50,10449,37148,898143,343143,782
Noninterest expense101,03699,38891,629296,730279,545
Net income64,27986,74165,101208,713124,015
Basic earnings per share0.500.670.501.610.95
Diluted earnings per share0.500.670.501.610.95
Dividends declared per share0.260.260.260.780.78
Dividend payout ratio52.00%38.81%52.00%48.45%82.11%
Supplemental Income Statement Data (non-GAAP):
Core net interest income$132,593$131,481$134,002$393,232$400,507
Core noninterest income50,10449,26948,874143,241143,884
Core noninterest expense98,93698,22891,629293,470279,545
Core net income65,81987,70465,083211,216124,090
Core basic earnings per share0.510.680.501.630.96
Core diluted earnings per share0.510.680.501.630.95
Performance Ratios(1):
Net interest margin2.36%2.46%2.70%2.45%2.79%
Core net interest margin (non-GAAP)2.36%2.46%2.70%2.45%2.79%
Efficiency ratio55.07%54.74%50.01%55.10%51.32%
Core efficiency ratio (non-GAAP)53.92%54.13%50.02%54.51%51.31%
Return on average total assets1.02%1.45%1.16%1.16%0.76%
Core return on average total assets (non-GAAP)1.04%1.46%1.16%1.18%0.76%
Return on average tangible assets (non-GAAP)1.06%1.51%1.21%1.21%0.80%
Core return on average tangible assets (non-GAAP)(2)1.09%1.53%1.21%1.23%0.80%
Return on average total stockholders' equity9.31%12.92%9.58%10.26%6.16%
Core return on average total stockholders' equity (non-GAAP)9.54%13.07%9.57%10.38%6.17%
Return on average tangible stockholders' equity (non-GAAP)14.63%20.51%15.16%16.19%9.79%
Core return on average tangible stockholders’ equity (non-GAAP)(3)14.98%20.74%15.15%16.38%9.80%
Average Balances:
Average loans and leases$12,881,885$13,205,086$13,559,367$13,108,427$13,569,119
Average earning assets22,533,17421,539,26419,846,67421,523,73119,174,349
Average assets25,058,08524,015,06522,341,48524,013,69121,667,948
Average deposits21,621,83620,638,01518,892,03320,595,40017,995,196
Average stockholders' equity2,738,5402,691,9662,704,1292,719,4422,687,632
Market Value Per Share:
Closing29.3528.3414.4729.3514.47
High30.0629.8518.9630.8031.25
Low25.7524.7514.3223.1413.56
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share data)2021202120202020
Balance Sheet Data:
Loans and leases$12,834,339$13,103,785$13,279,097$13,499,969
Total assets25,548,32224,246,32822,662,83122,310,701
Total deposits22,120,00320,835,11519,227,72318,897,762
Long-term borrowings200,000200,000200,010200,010
Total stockholders' equity2,711,7342,731,3412,744,1042,733,934
Per Share of Common Stock:
Book value$21.14$21.17$21.12$21.04
Tangible book value (non-GAAP)(4)13.3813.4513.4613.38
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.07%0.07%0.07%0.13%
Allowance for credit losses for loans and leases / total loans and leases1.26%1.29%1.57%1.45%
Capital Ratios:
Common Equity Tier 1 Capital Ratio12.63%12.76%12.47%12.22%
Tier 1 Capital Ratio12.63%12.76%12.47%12.22%
Total Capital Ratio13.88%14.01%13.73%13.47%
Tier 1 Leverage Ratio7.39%7.68%8.00%7.91%
Total stockholders' equity to total assets10.61%11.26%12.11%12.25%
Tangible stockholders' equity to tangible assets (non-GAAP)6.99%7.47%8.07%8.16%
Non-Financial Data:
Number of branches54545458
Number of ATMs298294297302
Number of Full-Time Equivalent Employees2,0252,0872,1032,099

________________________

(1)Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2021 and 2020 and the three months ended June 30, 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 Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20212021202020212020
Interest income
Loans and lease financing$110,765$110,919$120,940$332,623$378,209
Available-for-sale securities25,23424,63720,31773,01759,056
Other1,2056666702,3623,813
Total interest income137,204136,222141,927408,002441,078
Interest expense
Deposits3,2183,3636,22710,63730,410
Short-term and long-term borrowings1,3931,3781,6984,13310,161
Total interest expense4,6114,7417,92514,77040,571
Net interest income132,593131,481134,002393,232400,507
Provision for credit losses(4,000)(35,000)5,072(39,000)101,718
Net interest income after provision for credit losses136,593166,481128,930432,232298,789
Noninterest income
Service charges on deposit accounts6,9896,6326,52320,33921,400
Credit and debit card fees16,01716,74614,04947,31439,868
Other service charges and fees10,23310,3039,02129,38225,472
Trust and investment services income8,6258,7078,66425,82426,919
Bank-owned life insurance4,8413,1044,90310,33411,595
Investment securities gains (losses), net—10224102(102)
Other3,3993,7775,71410,04818,630
Total noninterest income50,10449,37148,898143,343143,782
Noninterest expense
Salaries and employee benefits46,48445,98244,291136,402131,534
Contracted services and professional fees15,04216,51615,07348,74646,606
Occupancy6,7907,3146,92121,27421,466
Equipment6,5496,3625,13718,40215,052
Regulatory assessment and fees1,8281,8262,4455,6886,491
Advertising and marketing1,4691,4691,3744,5294,599
Card rewards program6,6766,2625,04617,77317,224
Other16,19813,65711,34243,91636,573
Total noninterest expense101,03699,38891,629296,730279,545
Income before provision for income taxes85,661116,46486,199278,845163,026
Provision for income taxes21,38229,72321,09870,13239,011
Net income$64,279$86,741$65,101$208,713$124,015
Basic earnings per share$0.50$0.67$0.50$1.61$0.95
Diluted earnings per share$0.50$0.67$0.50$1.61$0.95
Basic weighted-average outstanding shares128,660,038129,392,339129,896,054129,323,973129,882,878
Diluted weighted-average outstanding shares129,210,448129,828,847130,085,534129,895,311130,129,690
Consolidated Balance SheetsTable 3
September 30,June 30,December 31,September 30,
(dollars in thousands)2021202120202020
Assets
Cash and due from banks$268,467$347,861$303,373$333,744
Interest-bearing deposits in other banks2,130,6151,558,437737,571482,585
Investment securities, at fair value (amortized cost: $7,994,266 as of September 30, 2021, $6,951,153 as of June 30, 2021, $5,985,031 as of December 31, 2020 and $5,584,556 as of September 30, 2020)7,953,7276,953,9306,071,4155,692,883
Loans held for sale2,0521,24111,57934,669
Loans and leases12,834,33913,103,78513,279,09713,499,969
Less: allowance for credit losses161,246169,148208,454195,876
Net loans and leases12,673,09312,934,63713,070,64313,304,093
Premises and equipment, net317,272319,452322,401321,229
Accrued interest receivable64,85566,73469,62666,005
Bank-owned life insurance468,968466,402466,537462,422
Goodwill995,492995,492995,492995,492
Mortgage servicing rights9,10710,00710,73110,922
Other assets664,674592,135603,463606,657
Total assets$25,548,322$24,246,328$22,662,831$22,310,701
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$13,246,579$12,245,193$11,705,609$11,989,492
Noninterest-bearing8,873,4248,589,9227,522,1146,908,270
Total deposits22,120,00320,835,11519,227,72318,897,762
Long-term borrowings200,000200,000200,010200,010
Retirement benefits payable144,400144,101143,373138,806
Other liabilities372,185335,771347,621340,189
Total liabilities22,836,58821,514,98719,918,72719,576,767
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,563,799 / 128,255,570 shares as of September 30, 2021, issued/outstanding: 140,542,398 / 129,019,871 shares as of June 30, 2021, issued/outstanding: 140,191,133 / 129,912,272 shares as of December 31, 2020 and issued/outstanding: 140,190,428 / 129,911,789 shares as of September 30, 2020)1,4061,4051,4021,402
Additional paid-in capital2,524,1682,520,7902,514,0142,511,849
Retained earnings581,094550,511473,974446,315
Accumulated other comprehensive (loss) income, net(61,463)(29,702)31,60451,254
Treasury stock (12,308,229 shares as of September 30, 2021, 11,522,527 shares as of June 30, 2021, 10,278,861 shares as of December 31, 2020 and 10,278,639 shares as of September 30, 2020)(333,471)(311,663)(276,890)(276,886)
Total stockholders' equity2,711,7342,731,3412,744,1042,733,934
Total liabilities and stockholders' equity$25,548,322$24,246,328$22,662,831$22,310,701
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
September 30, 2021June 30, 2021September 30, 2020
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$2,356.4$0.90.16%$1,503.0$0.40.10%$889.6$0.20.10%
Available-for-Sale Investment Securities
Taxable6,654.622.91.376,298.322.51.435,308.520.21.52
Non-Taxable561.12.92.11468.42.72.3025.70.12.11
Total Available-for-Sale Investment Securities7,215.725.81.436,766.725.21.495,334.220.31.53
Loans Held for Sale2.2—2.392.0—1.4410.20.12.67
Loans and Leases(1)
Commercial and industrial2,367.219.73.292,882.121.12.943,230.421.62.67
Commercial real estate3,447.025.42.923,419.725.32.973,418.027.83.23
Construction862.47.03.24800.96.33.15637.65.23.22
Residential:
Residential mortgage3,866.134.63.583,765.434.03.623,680.537.94.12
Home equity line837.75.52.62812.65.52.72871.16.63.02
Consumer1,260.216.85.281,277.916.95.321,474.420.25.46
Lease financing241.32.03.23246.51.93.06247.41.82.90
Total Loans and Leases12,881.9111.03.4313,205.1111.03.3713,559.4121.13.56
Other Earning Assets77.00.31.3462.50.31.9153.30.53.32
Total Earning Assets(2)22,533.2138.02.4421,539.3136.92.5519,846.7142.22.86
Cash and Due from Banks290.5290.7307.9
Other Assets2,234.42,185.12,186.9
Total Assets$25,058.1$24,015.1$22,341.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,886.0$0.60.03%$6,361.8$0.50.03%5,768.3$0.60.04%
Money Market3,957.10.50.053,783.10.50.063,288.20.40.05
Time1,884.42.10.452,034.52.30.453,029.85.20.69
Total Interest-Bearing Deposits12,727.53.20.1012,179.43.30.1112,086.36.20.20
Short-Term Borrowings——————45.10.32.69
Long-Term Borrowings200.01.42.76200.01.42.76200.01.42.77
Total Interest-Bearing Liabilities12,927.54.60.1412,379.44.70.1512,331.47.90.26
Net Interest Income$133.4$132.2$134.3
Interest Rate Spread2.30%2.40%2.60%
Net Interest Margin2.36%2.46%2.70%
Noninterest-Bearing Demand Deposits8,894.38,458.66,805.7
Other Liabilities497.7485.1500.3
Stockholders' Equity2,738.62,692.02,704.1
Total Liabilities and Stockholders' Equity$25,058.1$24,015.1$22,341.5

________________________

(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 $0.8 million, $0.7 million and $0.3 million for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020, respectively.
Average Balances and Interest RatesTable 5
Nine Months EndedNine Months Ended
September 30, 2021September 30, 2020
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,604.6$1.50.13%$947.3$2.20.31%
Available-for-Sale Investment Securities
Taxable6,303.567.51.434,579.859.01.72
Non-Taxable436.96.92.118.90.12.11
Total Available-for-Sale Investment Securities6,740.474.41.474,588.759.11.72
Loans Held for Sale4.40.12.3111.90.22.31
Loans and Leases(1)
Commercial and industrial2,756.261.22.973,202.470.52.94
Commercial real estate3,417.575.62.963,423.990.73.54
Construction803.819.23.19586.915.83.59
Residential:
Residential mortgage3,776.5103.33.653,700.8111.34.01
Home equity line824.116.72.71881.221.13.20
Consumer1,287.151.45.341,537.563.95.55
Lease financing243.25.73.10236.45.12.90
Total Loans and Leases13,108.4333.13.3913,569.1378.43.72
Other Earning Assets65.90.81.6557.31.63.78
Total Earning Assets(2)21,523.7409.92.5419,174.3441.53.07
Cash and Due from Banks291.7310.1
Other Assets2,198.32,183.5
Total Assets$24,013.7$21,667.9
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,410.9$1.70.04%$5,454.7$4.70.12%
Money Market3,758.31.50.053,208.16.10.25
Time2,067.77.40.482,966.919.60.88
Total Interest-Bearing Deposits12,236.910.60.1211,629.730.40.35
Short-Term Borrowings———279.96.02.87
Long-Term Borrowings200.04.22.76200.04.22.77
Total Interest-Bearing Liabilities12,436.914.80.1612,109.640.60.45
Net Interest Income$395.1$400.9
Interest Rate Spread2.38%2.62%
Net Interest Margin2.45%2.79%
Noninterest-Bearing Demand Deposits8,358.56,365.5
Other Liabilities498.9505.2
Stockholders' Equity2,719.42,687.6
Total Liabilities and Stockholders' Equity$24,013.7$21,667.9

________________________

(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 $1.9 million and $0.4 million for the nine months ended September 30, 2021 and 2020, respectively.
Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2021
Compared to June 30, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$0.2$0.3$0.5
Available-for-Sale Investment Securities
Taxable1.3(0.9)0.4
Non-Taxable0.5(0.3)0.2
Total Available-for-Sale Investment Securities1.8(1.2)0.6
Loans and Leases
Commercial and industrial(3.9)2.5(1.4)
Commercial real estate0.3(0.2)0.1
Construction0.50.20.7
Residential:
Residential mortgage1.0(0.4)0.6
Home equity line0.2(0.2)—
Consumer(0.1)—(0.1)
Lease financing—0.10.1
Total Loans and Leases(2.0)2.0—
Other Earning Assets0.1(0.1)—
Total Change in Interest Income0.11.01.1
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.1—0.1
Time(0.2)—(0.2)
Total Interest-Bearing Deposits(0.1)—(0.1)
Total Change in Interest Expense(0.1)—(0.1)
Change in Net Interest Income$0.2$1.0$1.2
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2021
Compared to September 30, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$0.5$0.2$0.7
Available-for-Sale Investment Securities
Taxable4.8(2.1)2.7
Non-Taxable2.8—2.8
Total Available-for-Sale Investment Securities7.6(2.1)5.5
Loans Held for Sale(0.1)—(0.1)
Loans and Leases
Commercial and industrial(6.3)4.4(1.9)
Commercial real estate0.2(2.6)(2.4)
Construction1.8—1.8
Residential:
Residential mortgage1.8(5.1)(3.3)
Home equity line(0.2)(0.9)(1.1)
Consumer(2.8)(0.6)(3.4)
Lease financing—0.20.2
Total Loans and Leases(5.5)(4.6)(10.1)
Other Earning Assets0.1(0.3)(0.2)
Total Change in Interest Income2.6(6.8)(4.2)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.1(0.1)—
Money Market0.1—0.1
Time(1.6)(1.5)(3.1)
Total Interest-Bearing Deposits(1.4)(1.6)(3.0)
Short-Term Borrowings(0.2)(0.1)(0.3)
Total Change in Interest Expense(1.6)(1.7)(3.3)
Change in Net Interest Income$4.2$(5.1)$(0.9)
Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2021
Compared to September 30, 2020
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$1.0$(1.7)$(0.7)
Available-for-Sale Investment Securities
Taxable19.6(11.1)8.5
Non-Taxable6.8—6.8
Total Available-for-Sale Investment Securities26.4(11.1)15.3
Loans Held for Sale(0.1)—(0.1)
Loans and Leases
Commercial and industrial(10.0)0.7(9.3)
Commercial real estate(0.2)(14.9)(15.1)
Construction5.3(1.9)3.4
Residential:
Residential mortgage2.2(10.2)(8.0)
Home equity line(1.3)(3.1)(4.4)
Consumer(10.1)(2.4)(12.5)
Lease financing0.20.40.6
Total Loans and Leases(13.9)(31.4)(45.3)
Other Earning Assets0.2(1.0)(0.8)
Total Change in Interest Income13.6(45.2)(31.6)
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.7(3.7)(3.0)
Money Market0.9(5.5)(4.6)
Time(4.9)(7.3)(12.2)
Total Interest-Bearing Deposits(3.3)(16.5)(19.8)
Short-Term Borrowings(3.0)(3.0)(6.0)
Total Change in Interest Expense(6.3)(19.5)(25.8)
Change in Net Interest Income$19.9$(25.7)$(5.8)
Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2021202120202020
Commercial and industrial:
Commercial and industrial excluding Paycheck Protection Program loans$1,692,315$1,753,444$2,218,266$2,250,094
Paycheck Protection Program loans503,069811,103801,241920,168
Total commercial and industrial2,195,3842,564,5473,019,5073,170,262
Commercial real estate3,569,7683,528,0683,392,6763,461,085
Construction826,078853,865735,819662,871
Residential:
Residential mortgage3,914,6323,821,4073,690,2183,669,051
Home equity line852,074825,368841,624864,789
Total residential4,766,7064,646,7754,531,8424,533,840
Consumer1,238,7141,267,5591,353,8421,425,934
Lease financing237,689242,971245,411245,977
Total loans and leases$12,834,339$13,103,785$13,279,097$13,499,969
DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2021202120202020
Demand$8,873,424$8,589,922$7,522,114$6,908,270
Savings7,347,0796,421,0536,020,0755,994,687
Money Market4,019,2503,920,4773,337,2363,379,985
Time1,880,2501,903,6632,348,2982,614,820
Total Deposits$22,120,003$20,835,115$19,227,723$18,897,762
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)2021202120202020
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$746$828$518$725
Commercial real estate745937807,067
Construction——2,0432,043
Total Commercial Loans1,4911,7652,6419,835
Residential Loans:
Residential mortgage7,1377,1406,4417,798
Total Residential Loans7,1377,1406,4417,798
Total Non-Accrual Loans and Leases8,6288,9059,08217,633
Total Non-Performing Assets$8,628$8,905$9,082$17,633
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$439$494$2,108$1,938
Commercial real estate——8821,307
Construction—6093100
Total Commercial Loans4395543,0833,345
Residential Loans:
Residential mortgage100———
Home equity line3,8714,6804,8184,503
Total Residential Loans3,9714,6804,8184,503
Consumer1,3761,1343,2662,897
Total Accruing Loans and Leases Past Due 90 Days or More$5,786$6,368$11,167$10,745
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$36,234$36,668$16,684$9,726
Total Loans and Leases$12,834,339$13,103,785$13,279,097$13,499,969
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)20212021202020212020
Balance at Beginning of Period$169,148$200,366$192,120$208,454$130,530
Adjustment to Adopt ASC Topic 326————770
After Adoption of ASC Topic 326169,148200,366192,120208,454131,300
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(224)(330)(598)(1,517)(14,773)
Commercial real estate———(66)(2,723)
Construction————(379)
Total Commercial Loans(224)(330)(598)(1,583)(17,875)
Residential Loans:
Residential mortgage———(98)(14)
Home equity line(235)——(235)(8)
Total Residential Loans(235)——(333)(22)
Consumer(2,926)(3,917)(4,238)(13,384)(21,742)
Total Loans and Leases Charged-Off(3,385)(4,247)(4,836)(15,300)(39,639)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial1212871,6996232,019
Commercial real estate1512—30—
Construction——30166170
Total Commercial Loans1362991,7298192,189
Residential Loans:
Residential mortgage2151427246179
Home equity line27381689146
Total Residential Loans2425243335325
Consumer2,4052,7973,1487,8577,687
Total Recoveries on Loans and Leases Previously Charged-Off2,7833,1484,9209,01110,201
Net Loans and Leases (Charged-Off) Recovered(602)(1,099)84(6,289)(29,438)
Provision for Credit Losses - Loans and Leases(7,300)(30,119)3,672(40,919)94,014
Balance at End of Period$161,246$169,148$195,876$161,246$195,876
Average Loans and Leases Outstanding$12,881,885$13,205,086$13,559,367$13,108,427$13,569,119
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)0.02%0.03%—%0.06%0.29%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.26%1.29%1.45%1.26%1.45%

________________________

(1)Annualized for the three and nine months ended September 30, 2021 and 2020 and three months ended June 30, 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$633,079$172,147$162,921$128,968$31,439$194,494$578,257$21,767$1,923,072
Special Mention5,4214,709104,9734,0831,0694,29223,127289147,963
Substandard3711,6632,10213,874978,28519,1621,30746,861
Other (1)10,2577,8978,9555,3642,74057341,702—77,488
Total Commercial and Industrial649,128186,416278,951152,28935,345207,644662,24823,3632,195,384
Commercial Real Estate
Risk rating:
Pass493,286342,433578,079522,123429,840967,28659,685—3,392,732
Special Mention—1,47248,91616,05428,26456,3197,604—158,629
Substandard———1,90725815,578502—18,245
Other (1)—————162——162
Total Commercial Real Estate493,286343,905626,995540,084458,3621,039,34567,791—3,569,768
Construction
Risk rating:
Pass57,36894,127285,960151,71463,03167,67058,013—777,883
Special Mention——473708—359——1,540
Substandard———369—850——1,219
Other (1)19,26810,7534,3674,9552,7102,581802—45,436
Total Construction76,636104,880290,800157,74665,74171,46058,815—826,078
Lease Financing
Risk rating:
Pass26,41964,98953,45710,37115,81958,940——229,995
Special Mention52328250118227201——1,716
Substandard—2,7201,5062251,037490——5,978
Total Lease Financing26,94267,99155,46410,77816,88359,631——237,689
Total Commercial Lending$1,245,992$703,192$1,252,210$860,897$576,331$1,378,080$788,854$23,363$6,828,919
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$804,889$661,402$306,706$209,819$270,664$879,063$—$—$3,132,543
680 - 739104,41579,55352,47036,44040,109141,178——454,165
620 - 67914,47911,8256,9415,68310,34141,481——90,750
550 - 6192318181932,0591,4287,378——12,107
Less than 550———4902,5333,127——6,150
No Score (3)13,3078,55915,72720,11218,26546,312——122,282
Other (2)18,70117,82310,83511,77918,98817,73762514796,635
Total Residential Mortgage956,022779,980392,872286,382362,3281,136,2766251473,914,632
Home Equity Line
FICO:
740 and greater——————637,1312,220639,351
680 - 739——————150,4523,485153,937
620 - 679——————38,9871,70940,696
550 - 619——————10,4331,47311,906
Less than 550——————2,260702,330
No Score (3)——————3,854—3,854
Total Home Equity Line——————843,1178,957852,074
Total Residential Lending956,022779,980392,872286,382362,3281,136,276843,7429,1044,766,706
Consumer Lending
FICO:
740 and greater130,77388,77088,79765,81830,90811,516107,938245524,765
680 - 73972,44763,99665,10541,20921,4618,91268,887717342,734
620 - 67927,13128,49133,21922,22515,0426,82530,9561,398165,287
550 - 6193,1818,73515,40812,2629,5464,82910,1501,17765,288
Less than 5503413,2006,1164,6653,1961,7572,98357822,836
No Score (3)1,15560814677334,23442036,076
Other (2)7093681,735302,1833876,665—81,728
Total Consumer Lending235,737193,620210,461146,25582,41333,880331,8134,5351,238,714
Total Loans and Leases$2,437,751$1,676,792$1,855,543$1,293,534$1,021,072$2,548,236$1,964,409$37,002$12,834,339

________________________

(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)20212021202020212020
Income Statement Data:
Net income$64,279$86,741$65,101$208,713$124,015
Core net income$65,819$87,704$65,083$211,216$124,090
Average total stockholders' equity$2,738,540$2,691,966$2,704,129$2,719,442$2,687,632
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,743,048$1,696,474$1,708,637$1,723,950$1,692,140
Average total assets$25,058,085$24,015,065$22,341,485$24,013,691$21,667,948
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$24,062,593$23,019,573$21,345,993$23,018,199$20,672,456
Return on average total stockholders' equity(1)9.31%12.92%9.58%10.26%6.16%
Core return on average total stockholders' equity (non-GAAP)(1)9.54%13.07%9.57%10.38%6.17%
Return on average tangible stockholders' equity (non-GAAP)(1)14.63%20.51%15.16%16.19%9.79%
Core return on average tangible stockholders' equity (non-GAAP)(1)14.98%20.74%15.15%16.38%9.80%
Return on average total assets(1)1.02%1.45%1.16%1.16%0.76%
Core return on average total assets (non-GAAP)(1)1.04%1.46%1.16%1.18%0.76%
Return on average tangible assets (non-GAAP)(1)1.06%1.51%1.21%1.21%0.80%
Core return on average tangible assets (non-GAAP)(1)1.09%1.53%1.21%1.23%0.80%
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
2021202120202020
Balance Sheet Data:
Total stockholders' equity$2,711,734$2,731,341$2,744,104$2,733,934
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,716,242$1,735,849$1,748,612$1,738,442
Total assets$25,548,322$24,246,328$22,662,831$22,310,701
Less: goodwill995,492995,492995,492995,492
Tangible assets$24,552,830$23,250,836$21,667,339$21,315,209
Shares outstanding128,255,570129,019,871129,912,272129,911,789
Total stockholders' equity to total assets10.61%11.26%12.11%12.25%
Tangible stockholders' equity to tangible assets (non-GAAP)6.99%7.47%8.07%8.16%
Book value per share$21.14$21.17$21.12$21.04
Tangible book value per share (non-GAAP)$13.38$13.45$13.46$13.38

________________________

(1)Annualized for the three and nine months ended September 30, 2021 and 2020 and three months ended June 30, 2021.
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)20212021202020212020
Net interest income$132,593$131,481$134,002$393,232$400,507
Core net interest income (non-GAAP)$132,593$131,481$134,002$393,232$400,507
Noninterest income$50,104$49,371$48,898$143,343$143,782
(Gains) losses on sale of securities—(102)(24)(102)102
Core noninterest income (non-GAAP)$50,104$49,269$48,874$143,241$143,884
Noninterest expense$101,036$99,388$91,629$296,730$279,545
Loss on litigation(2,100)——(2,100)—
One-time items(1)—(1,160)—(1,160)—
Core noninterest expense (non-GAAP)$98,936$98,228$91,629$293,470$279,545
Net income$64,279$86,741$65,101$208,713$124,015
(Gains) losses on sale of securities—(102)(24)(102)102
Loss on litigation2,100——2,100—
One-time noninterest expense items(1)—1,160—1,160—
Tax adjustments(2)(560)(95)6(655)(27)
Total core adjustments1,540963(18)2,50375
Core net income (non-GAAP)$65,819$87,704$65,083$211,216$124,090
Basic earnings per share$0.50$0.67$0.50$1.61$0.95
Diluted earnings per share$0.50$0.67$0.50$1.61$0.95
Efficiency ratio55.07%54.74%50.01%55.10%51.32%
Core basic earnings per share (non-GAAP)$0.51$0.68$0.50$1.63$0.96
Core diluted earnings per share (non-GAAP)$0.51$0.68$0.50$1.63$0.95
Core efficiency ratio (non-GAAP)53.92%54.13%50.02%54.51%51.31%

________________________

(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