First Hawaiian, Inc.NASDAQ: FHB

First Hawaiian, Inc. Reports Third Quarter 2022 Financial Results and Declares Dividend

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $69.0 million , or $0.54 per diluted share
  • Total loans and leases increased $437.6 million versus prior quarter
  • Total deposits decreased $509.7 million versus prior quarter
  • Net interest margin increased 33 basis points to 2.93%
  • Recorded a $3.2 million provision for credit losses

On 6ix: 6ix.com/news/first-hawaiian-inc-reports-third-quarter-2022-financial-results-and-declares

HONOLULU, Oct. 28, 2022 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2022.

“I’m pleased to report that we had a very strong third quarter, as net income increased by over 16% from the prior quarter,” said Bob Harrison, Chairman, President and CEO. “We had robust loan growth and credit quality remained excellent.”

On October 26, 2022, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on December 2, 2022, to stockholders of record at the close of business on November 21, 2022.

Third Quarter 2022 Highlights:

  • Net income of $69.0 million, or $0.54 per diluted share
  • Total loans and leases increased $437.6 million versus prior quarter
  • Total deposits decreased $509.7 million versus prior quarter
  • Net interest margin increased 33 basis points to 2.93%
  • Recorded a $3.2 million provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

Balance SheetTotal assets were $24.9 billion as of September 30, 2022, compared to $25.4 billion as of June 30, 2022.

Gross loans and leases were $13.7 billion as of September 30, 2022, an increase of $437.6 million, or 3.3%, from $13.3 billion as of June 30, 2022.

Total deposits were $22.1 billion as of September 30, 2022, a decrease of $509.7 million, or 2.3%, from $22.6 billion as of June 30, 2022.

Net Interest IncomeNet interest income for the third quarter of 2022 was $162.7 million, an increase of $17.6 million, or 12.1%, compared to $145.1 million for the prior quarter.

The net interest margin was 2.93% in the third quarter of 2022, an increase of 33 basis points compared to 2.60% in the prior quarter.

Provision ExpenseDuring the quarter ended September 30, 2022, we recorded a $3.2 million provision for credit losses. In the quarter ended June 30, 2022, we recorded a $1.0 million provision for credit losses.

Noninterest IncomeNoninterest income was $45.9 million in the third quarter of 2022, an increase of $1.7 million compared to noninterest income of $44.1 million in the prior quarter.

Noninterest ExpenseNoninterest expense was $113.3 million in the third quarter of 2022, an increase of $4.2 million compared to noninterest expense of $109.2 million in the prior quarter.

The efficiency ratio was 54.0% and 57.3% for the quarters ended September 30, 2022 and June 30, 2022, respectively.

TaxesThe effective tax rate was 25.0% for the quarters ended September 30, 2022 and June 30, 2022.

Asset QualityThe allowance for credit losses was $148.2 million, or 1.08% of total loans and leases, as of September 30, 2022, compared to $148.9 million, or 1.12% of total loans and leases, as of June 30, 2022. The reserve for unfunded commitments was $30.1 million as of September 30, 2022, compared to $29.0 million as of June 30, 2022. Net charge-offs were $2.8 million, or 0.08% of average loans and leases on an annualized basis, for the quarter ended September 30, 2022, compared to net charge-offs of $2.3 million, or 0.07% of average loans and leases on an annualized basis, for the quarter ended June 30, 2022. Total non-performing assets were $8.4 million, or 0.06% of total loans and leases and other real estate owned, on September 30, 2022, compared to total non-performing assets of $7.9 million, or 0.06% of total loans and leases and other real estate owned, on June 30, 2022.

CapitalTotal stockholders’ equity was $2.2 billion on September 30, 2022 compared to $2.3 billion on June 30, 2022.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.78%, 11.79%, and 12.92%, respectively, on September 30, 2022, compared with 7.54%, 11.98%, and 13.14%, respectively, on June 30, 2022.

The Company repurchased 0.1 million shares of common stock at a total cost of $2.5 million under the stock repurchase program in the third quarter. The average cost was $23.24 per share repurchased. Remaining buyback authority under the stock repurchase program was $65.5 million on September 30, 2022.

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.

Please note that the process for accessing the conference call has changed. Participants will need to click on the registration link provided below, register for the conference call, and then you will receive the dial-in number and a personalized PIN code.

To access the call by phone, please register via the following link: https://register.vevent.com/register/BIefa7fae07c09405291195a9acfdb68b6, and you will be provided with dial in details. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time.

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.

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, 2021 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022 and June 30, 2022.

Use of Non-GAAP Financial MeasuresReturn on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. 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. Investors should consider our performance and capital adequacy as reported under GAAP and all other relevant information when assessing our performance and capital adequacy.

Table 14 at the end of this document provides 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:Lindsay Chambers(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)20222022202120222021
Operating Results:
Net interest income$162,736$145,147$132,593$441,755$393,232
Provision for credit losses3,1831,000(4,000)(1,564)(39,000)
Noninterest income45,85744,13750,104131,374143,343
Noninterest expense113,332109,175101,036326,549296,730
Net income69,01859,36064,279186,097208,713
Basic earnings per share0.540.460.501.461.61
Diluted earnings per share0.540.460.501.451.61
Dividends declared per share0.260.260.260.780.78
Dividend payout ratio48.15%56.52%52.00%53.79%48.45%
Performance Ratios(1):
Net interest margin2.93%2.60%2.36%2.65%2.45%
Efficiency ratio53.98%57.33%55.07%56.63%55.10%
Return on average total assets1.10%0.94%1.02%0.99%1.16%
Return on average tangible assets (non-GAAP)(2)1.14%0.98%1.06%1.03%1.21%
Return on average total stockholders’ equity12.08%10.52%9.31%10.55%10.26%
Return on average tangible stockholders’ equity (non-GAAP)(2)21.53%18.79%14.63%18.26%16.19%
Average Balances:
Average loans and leases$13,491,428$13,058,558$12,881,885$13,125,660$13,108,427
Average earning assets22,258,06622,520,60522,533,17422,413,20921,523,731
Average assets24,957,04225,250,17625,058,08525,095,43824,013,691
Average deposits22,148,03922,401,55821,621,83622,170,82420,595,400
Average stockholders’ equity2,267,1522,262,6542,738,5402,358,1952,719,442
Market Value Per Share:
Closing24.6322.7129.3524.6329.35
High28.1428.4430.0631.1630.80
Low21.2121.4925.7521.2123.14
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share data)2022202220212021
Balance Sheet Data:
Loans and leases$13,700,374$13,262,781$12,961,999$12,834,339
Total assets24,870,27225,377,53324,992,41025,548,322
Total deposits22,091,73822,601,45421,816,14622,120,003
Long-term borrowings———200,000
Total stockholders’ equity2,200,6512,252,6112,656,9122,711,734
Per Share of Common Stock:
Book value$17.28$17.67$20.84$21.14
Tangible book value (non-GAAP)(2)9.469.8613.0313.38
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.06%0.06%0.05%0.07%
Allowance for credit losses for loans and leases / total loans and leases1.08%1.12%1.21%1.26%
Capital Ratios:
Common Equity Tier 1 Capital Ratio11.79%11.98%12.24%12.63%
Tier 1 Capital Ratio11.79%11.98%12.24%12.63%
Total Capital Ratio12.92%13.14%13.49%13.88%
Tier 1 Leverage Ratio7.78%7.54%7.24%7.39%
Total stockholders’ equity to total assets8.85%8.88%10.63%10.61%
Tangible stockholders’ equity to tangible assets (non-GAAP)(2)5.05%5.16%6.92%6.99%
Non-Financial Data:
Number of branches51515454
Number of ATMs303297299298
Number of Full-Time Equivalent Employees2,0422,0212,0362,025

(1)  Except for the efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2022 and 2021 and the three months ended June 30, 2022.

(2)  Return on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. 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 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 tangible book value per share as the ratio of tangible stockholders’ equity to outstanding shares. Tangible stockholders’ equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders’ equity. 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. For a reconciliation to the most directly comparable GAAP financial measure, 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)20222022202120222021
Interest income
Loans and lease financing$134,646$111,916$110,765$350,294$332,623
Available-for-sale investment securities19,64416,64325,23468,39473,017
Held-to-maturity investment securities17,95018,289—36,239—
Other4,1502,8961,2057,8282,362
Total interest income176,390149,744137,204462,755408,002
Interest expense
Deposits13,6534,5973,21820,99910,637
Short-term and long-term borrowings1—1,39314,133
Total interest expense13,6544,5974,61121,00014,770
Net interest income162,736145,147132,593441,755393,232
Provision for credit losses3,1831,000(4,000)(1,564)(39,000)
Net interest income after provision for credit losses159,553144,147136,593443,319432,232
Noninterest income
Service charges on deposit accounts7,0896,8436,98921,43320,339
Credit and debit card fees17,74617,05616,01749,65247,314
Other service charges and fees9,1799,01810,23327,85129,382
Trust and investment services income9,8008,7598,62527,44225,824
Bank-owned life insurance(341)(859)4,841(1,617)10,334
Investment securities gains, net————102
Other2,3843,3203,3996,61310,048
Total noninterest income45,85744,13750,104131,374143,343
Noninterest expense
Salaries and employee benefits51,37249,90246,484149,500136,402
Contracted services and professional fees16,62518,61715,04252,38948,746
Occupancy8,1157,3346,79022,85921,274
Equipment10,7917,7546,54924,52218,402
Regulatory assessment and fees2,4872,3011,8287,0125,688
Advertising and marketing1,9021,9941,4695,9244,529
Card rewards program8,1417,2856,67622,30917,773
Other13,89913,98816,19842,03443,916
Total noninterest expense113,332109,175101,036326,549296,730
Income before provision for income taxes92,07879,10985,661248,144278,845
Provision for income taxes23,06019,74921,38262,04770,132
Net income$69,018$59,360$64,279$186,097$208,713
Basic earnings per share$0.54$0.46$0.50$1.46$1.61
Diluted earnings per share$0.54$0.46$0.50$1.45$1.61
Basic weighted-average outstanding shares127,377,713127,672,244128,660,038127,534,746129,323,973
Diluted weighted-average outstanding shares127,796,617128,014,777129,210,448127,996,672129,895,311
Consolidated Balance SheetsTable 3
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Assets
Cash and due from banks$291,360$279,629$246,716$268,467
Interest-bearing deposits in other banks657,5741,254,0471,011,7532,130,615
Investment securities:
Available-for-sale, at fair value (amortized cost: $3,673,396 as of September 30, 2022, $4,267,809 as of June 30, 2022, $8,560,733 as of December 31, 2021 and $7,994,266 as of September 30, 2021)3,289,1603,967,7468,428,0327,953,727
Held-to-maturity, at amortized cost (fair value: $3,960,713 as of September 30, 2022, $3,910,780 as of June 30, 2022 and nil as of December 31, 2021 and September 30, 2021)4,406,1434,093,215——
Loans held for sale3611805382,052
Loans and leases13,700,37413,262,78112,961,99912,834,339
Less: allowance for credit losses148,163148,942157,262161,246
Net loans and leases13,552,21113,113,83912,804,73712,673,093
Premises and equipment, net299,179310,047318,448317,272
Other real estate owned and repossessed personal property139—175—
Accrued interest receivable68,54563,24063,15864,855
Bank-owned life insurance470,202470,542471,819468,968
Goodwill995,492995,492995,492995,492
Mortgage servicing rights6,8667,1528,3029,107
Other assets833,040822,404643,240664,674
Total assets$24,870,272$25,377,533$24,992,410$25,548,322
Liabilities and Stockholders’ Equity
Deposits:
Interest-bearing$12,774,645$12,990,571$12,422,283$13,246,579
Noninterest-bearing9,317,0939,610,8839,393,8638,873,424
Total deposits22,091,73822,601,45421,816,14622,120,003
Long-term borrowings———200,000
Retirement benefits payable133,981134,151134,491144,400
Other liabilities443,902389,317384,861372,185
Total liabilities22,669,62123,124,92222,335,49822,836,588
Stockholders’ equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,958,520 / 127,357,680 shares as of September 30, 2022, issued/outstanding: 140,943,908 / 127,451,087 shares as of June 30, 2022, issued/outstanding: 140,581,715 / 127,502,472 shares as of December 31, 2021 and issued/outstanding: 140,563,799 / 128,255,570 shares as of September 30, 2021)1,4101,4091,4061,406
Additional paid-in capital2,535,6012,533,4072,527,6632,524,168
Retained earnings690,433654,777604,534581,094
Accumulated other comprehensive loss, net(658,756)(571,457)(121,693)(61,463)
Treasury stock (13,600,840 shares as of September 30, 2022, 13,492,821 shares as of June 30, 2022, 13,079,243 shares as of December 31, 2021 and 12,308,229 shares as of September 30, 2021)(368,037)(365,525)(354,998)(333,471)
Total stockholders’ equity2,200,6512,252,6112,656,9122,711,734
Total liabilities and stockholders’ equity$24,870,272$25,377,533$24,992,410$25,548,322
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
September 30, 2022June 30, 2022September 30, 2021
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$724.0$4.02.20%$1,297.3$2.80.85%$2,356.4$0.90.16%
Available-for-Sale Investment Securities
Taxable3,733.819.22.053,946.416.61.686,654.622.91.37
Non-Taxable45.10.65.168.40.15.26561.12.92.11
Held-to-Maturity Investment Securities
Taxable3,573.614.61.643,533.615.01.70———
Non-Taxable613.64.22.72607.04.12.71———
Total Investment Securities7,966.138.61.938,095.435.81.777,215.725.81.43
Loans Held for Sale0.7—3.620.3—5.062.2—2.39
Loans and Leases(1)
Commercial and industrial2,025.520.74.051,951.315.03.092,367.219.73.29
Commercial real estate4,016.742.34.183,808.930.73.233,447.025.42.92
Construction737.48.64.63711.36.33.57862.47.03.24
Residential:
Residential mortgage4,224.036.43.454,183.036.73.513,866.134.63.58
Home equity line991.17.22.87945.75.92.49837.75.52.62
Consumer1,218.017.15.571,218.015.55.091,260.216.85.28
Lease financing278.72.73.81240.42.13.53241.32.03.23
Total Loans and Leases13,491.4135.03.9813,058.6112.23.4412,881.9111.03.43
Other Earning Assets75.90.10.6969.00.10.7977.00.31.34
Total Earning Assets(2)22,258.1177.73.1822,520.6150.92.6822,533.2138.02.44
Cash and Due from Banks277.0300.8290.5
Other Assets2,421.92,428.82,234.4
Total Assets$24,957.0$25,250.2$25,058.1
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,871.5$6.70.39%$6,971.3$1.70.10%6,886.0$0.60.03%
Money Market4,086.14.80.474,127.41.40.143,957.10.50.05
Time1,720.52.10.481,671.41.50.361,884.42.10.45
Total Interest-Bearing Deposits12,678.113.60.4312,770.14.60.1412,727.53.20.10
Federal Funds Purchased0.2—1.67——————
Long-Term Borrowings——————200.01.42.76
Total Interest-Bearing Liabilities12,678.313.60.4312,770.14.60.1412,927.54.60.14
Net Interest Income$164.1$146.3$133.4
Interest Rate Spread2.75%2.54%2.30%
Net Interest Margin2.93%2.60%2.36%
Noninterest-Bearing Demand Deposits9,469.99,631.48,894.3
Other Liabilities541.6586.0497.7
Stockholders’ Equity2,267.22,262.72,738.6
Total Liabilities and Stockholders’ Equity$24,957.0$25,250.2$25,058.1

(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 $1.3 million, $1.2 million and $0.8 million for the three months ended September 30, 2022, June 30, 2022, and September 30, 2021, respectively.

Average Balances and Interest RatesTable 5
Nine Months EndedNine Months Ended
September 30, 2022September 30, 2021
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,051.7$7.30.93%$1,604.6$1.50.13%
Available-for-Sale Investment Securities
Taxable5,145.364.91.686,303.567.51.43
Non-Taxable227.94.42.59436.96.92.11
Held-to-Maturity Investment Securities
Taxable2,382.229.71.66———
Non-Taxable409.18.32.71———
Total Investment Securities8,164.5107.31.756,740.474.41.47
Loans Held for Sale0.7—2.924.40.12.31
Loans and Leases(1)
Commercial and industrial1,983.550.33.392,756.261.22.97
Commercial real estate3,820.698.83.463,417.575.62.96
Construction738.420.73.74803.819.23.19
Residential:
Residential mortgage4,173.1108.03.453,776.5103.33.65
Home equity line943.218.52.62824.116.72.71
Consumer1,218.248.15.291,287.151.45.34
Lease financing248.76.73.60243.25.73.10
Total Loans and Leases13,125.7351.13.5713,108.4333.13.39
Other Earning Assets70.60.50.9265.90.81.65
Total Earning Assets(2)22,413.2466.22.7821,523.7409.92.54
Cash and Due from Banks289.9291.7
Other Assets2,392.32,198.3
Total Assets$25,095.4$24,013.7
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,837.8$8.90.17%$6,410.9$1.70.04%
Money Market4,087.66.80.223,758.31.50.05
Time1,713.45.30.412,067.77.40.48
Total Interest-Bearing Deposits12,638.821.00.2212,236.910.60.12
Federal Funds Purchased0.1—1.67———
Long-Term Borrowings———200.04.22.76
Total Interest-Bearing Liabilities12,638.921.00.2212,436.914.80.16
Net Interest Income$445.2$395.1
Interest Rate Spread2.56%2.38%
Net Interest Margin2.65%2.45%
Noninterest-Bearing Demand Deposits9,532.08,358.5
Other Liabilities566.3498.9
Stockholders’ Equity2,358.22,719.4
Total Liabilities and Stockholders’ Equity$25,095.4$24,013.7

(1)  Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2)  Interest income includes taxable-equivalent basis adjustments of $3.5 million and $1.9 million for the nine months ended September 30, 2022 and 2021, respectively.

Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2022
Compared to June 30, 2022
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(1.7)$2.9$1.2
Available-for-Sale Investment Securities
Taxable(0.9)3.52.6
Non-Taxable0.5—0.5
Held-to-Maturity Investment Securities
Taxable0.2(0.6)(0.4)
Non-Taxable0.1—0.1
Total Investment Securities(0.1)2.92.8
Loans and Leases
Commercial and industrial0.65.15.7
Commercial real estate1.89.811.6
Construction0.32.02.3
Residential:
Residential mortgage0.3(0.6)(0.3)
Home equity line0.31.01.3
Consumer—1.61.6
Lease financing0.40.20.6
Total Loans and Leases3.719.122.8
Total Change in Interest Income1.924.926.8
Change in Interest Expense:
Interest-Bearing Deposits
Savings—5.05.0
Money Market—3.43.4
Time—0.60.6
Total Interest-Bearing Deposits—9.09.0
Total Change in Interest Expense—9.09.0
Change in Net Interest Income$1.9$15.9$17.8
Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2022
Compared to September 30, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(1.1)$4.2$3.1
Available-for-Sale Investment Securities
Taxable(12.4)8.7(3.7)
Non-Taxable(4.2)1.9(2.3)
Held-to-Maturity Investment Securities
Taxable14.6—14.6
Non-Taxable4.2—4.2
Total Investment Securities2.210.612.8
Loans and Leases
Commercial and industrial(3.0)4.11.1
Commercial real estate4.712.216.9
Construction(1.1)2.61.5
Residential:
Residential mortgage3.1(1.3)1.8
Home equity line1.10.61.7
Consumer(0.6)0.90.3
Lease financing0.30.40.7
Total Loans and Leases4.519.524.0
Other Earning Assets—(0.2)(0.2)
Total Change in Interest Income5.634.139.7
Change in Interest Expense:
Interest-Bearing Deposits
Savings—6.16.1
Money Market—4.34.3
Time(0.2)0.2—
Total Interest-Bearing Deposits(0.2)10.610.4
Long-Term Borrowings(0.7)(0.7)(1.4)
Total Change in Interest Expense(0.9)9.99.0
Change in Net Interest Income$6.5$24.2$30.7
Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2022
Compared to September 30, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$(0.7)$6.5$5.8
Available-for-Sale Investment Securities
Taxable(13.4)10.8(2.6)
Non-Taxable(3.8)1.3(2.5)
Held-to-Maturity Investment Securities
Taxable29.7—29.7
Non-Taxable8.3—8.3
Total Investment Securities20.812.132.9
Loans Held for Sale(0.1)—(0.1)
Loans and Leases
Commercial and industrial(18.8)7.9(10.9)
Commercial real estate9.513.723.2
Construction(1.6)3.11.5
Residential:
Residential mortgage10.5(5.8)4.7
Home equity line2.3(0.5)1.8
Consumer(2.8)(0.5)(3.3)
Lease financing0.10.91.0
Total Loans and Leases(0.8)18.818.0
Other Earning Assets0.1(0.4)(0.3)
Total Change in Interest Income19.337.056.3
Change in Interest Expense:
Interest-Bearing Deposits
Savings0.17.17.2
Money Market0.15.25.3
Time(1.1)(1.0)(2.1)
Total Interest-Bearing Deposits(0.9)11.310.4
Long-Term Borrowings(2.1)(2.1)(4.2)
Total Change in Interest Expense(3.0)9.26.2
Change in Net Interest Income$22.3$27.8$50.1
Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Commercial and industrial:
Commercial and industrial excluding Paycheck Protection Program loans$2,017,095$1,898,899$1,870,657$1,692,315
Paycheck Protection Program loans26,71243,233216,442503,069
Total commercial and industrial2,043,8071,942,1322,087,0992,195,384
Commercial real estate4,103,3103,956,8283,639,6233,569,768
Construction765,862727,771813,969826,078
Residential:
Residential mortgage4,252,0414,212,7684,083,3673,914,632
Home equity line1,010,631971,569876,608852,074
Total residential5,262,6725,184,3374,959,9754,766,706
Consumer1,218,8851,207,0511,229,9391,238,714
Lease financing305,838244,662231,394237,689
Total loans and leases$13,700,374$13,262,781$12,961,999$12,834,339
DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Demand$9,317,093$9,610,883$9,393,863$8,873,424
Savings6,724,7837,243,1856,612,7757,347,079
Money Market4,150,9404,079,7064,033,0704,019,250
Time1,898,9221,667,6801,776,4381,880,250
Total Deposits$22,091,738$22,601,454$21,816,146$22,120,003
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)2022202220212021
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$1,528$682$718$746
Commercial real estate727727727745
Total Commercial Loans2,2551,4091,4451,491
Residential Loans:
Residential mortgage6,0286,4505,6377,137
Total Residential Loans6,0286,4505,6377,137
Total Non-Accrual Loans and Leases8,2837,8597,0828,628
Other Real Estate Owned139—175—
Total Non-Performing Assets$8,422$7,859$7,257$8,628
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$1,445$2,230$740$439
Commercial real estate—176——
Construction390352——
Total Commercial Loans1,8352,758740439
Residential Loans:
Residential mortgage—750987100
Home equity line1,8321,0393,6813,871
Total Residential Loans1,8321,7894,6683,971
Consumer1,9761,2181,8001,376
Total Accruing Loans and Leases Past Due 90 Days or More$5,643$5,765$7,208$5,786
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$27,342$29,440$34,893$36,234
Total Loans and Leases$13,700,374$13,262,781$12,961,999$12,834,339
Allowance for Credit Losses and Reserve for Unfunded CommitmentsTable 12
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,September 30,
(dollars in thousands)20222022202120222021
Balance at Beginning of Period$177,900$179,238$198,370187,584239,057
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(328)(243)(224)(1,277)(1,517)
Commercial real estate(750)——(750)(66)
Total Commercial Loans(1,078)(243)(224)(2,027)(1,583)
Residential Loans:
Residential mortgage(1)——(1)(98)
Home equity line—(1,120)(235)(1,163)(235)
Total Residential Loans(1)(1,120)(235)(1,164)(333)
Consumer(3,986)(3,659)(2,926)(11,754)(13,384)
Total Loans and Leases Charged-Off(5,065)(5,022)(3,385)(14,945)(15,300)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial240301121594623
Commercial real estate——151430
Construction————166
Lease financing—60—60—
Total Commercial Loans240361136668819
Residential Loans:
Residential mortgage37192215245246
Home equity line3561912757589
Total Residential Loans393383242820335
Consumer1,6531,9402,4055,7417,857
Total Recoveries on Loans and Leases Previously Charged-Off2,2862,6842,7837,2299,011
Net Loans and Leases Charged-Off(2,779)(2,338)(602)(7,716)(6,289)
Provision for Credit Losses3,1831,000(4,000)(1,564)(39,000)
Balance at End of Period$178,304$177,900$193,768$178,304$193,768
Components:
Allowance for Credit Losses$148,163$148,942$161,246$148,163$161,246
Reserve for Unfunded Commitments30,14128,95832,52230,14132,522
Total Allowance for Credit Losses and Reserve for Unfunded Commitments$178,304$177,900$193,768$178,304$193,768
Average Loans and Leases Outstanding$13,491,428$13,058,558$12,881,885$13,125,660$13,108,427
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)0.08%0.07%0.02%0.08%0.06%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.08%1.12%1.26%1.08%1.26%
Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases17.89x18.95x18.69x17.89x18.69x

(1)  Annualized for the three and nine months ended September 30, 2022 and 2021, and three months ended June 30, 2022.

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)20222021202020192018PriorCost BasisCost BasisTotal
Commercial Lending
Commercial and Industrial
Risk rating:
Pass$310,400$425,853$55,272$177,670$55,923$151,156$709,823$15,997$1,902,094
Special Mention2,1792741,4922,5622091,77631,74746740,706
Substandard6557198721,3839561,19614,7288920,598
Other (1)12,8178,70710,0954,6642,3551,35840,413—80,409
Total Commercial and Industrial326,051435,55367,731186,27959,443155,486796,71116,5532,043,807
Commercial Real Estate
Risk rating:
Pass700,785696,763355,992548,364449,7541,242,31566,075—4,060,048
Special Mention183—55914,9655159,549687—26,458
Substandard——176—1,72414,7492—16,651
Other (1)—————153——153
Total Commercial Real Estate700,968696,763356,727563,329451,9931,266,76666,764—4,103,310
Construction
Risk rating:
Pass83,233225,11684,31292,856116,34486,72213,443—702,026
Special Mention———229————229
Substandard————346494——840
Other (1)22,42425,6104,2582,2473,9083,367953—62,767
Total Construction105,657250,72688,57095,332120,59890,58314,396—765,862
Lease Financing
Risk rating:
Pass110,56325,45046,63542,3076,90468,028——299,887
Special Mention—4342,5911,3429———4,376
Substandard——19614131,352——1,575
Total Lease Financing110,56325,88449,42243,6636,92669,380——305,838
Total Commercial Lending$1,243,239$1,408,926$562,450$888,603$638,960$1,582,215$877,871$16,553$7,218,817
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
(continued)AmortizedAmortized
(dollars in thousands)20222021202020192018PriorCostBasisCostBasisTotal
Residential Lending
Residential Mortgage
FICO:
740 and greater$474,234$1,056,814$577,378$244,169$169,100$941,705$—$—$3,463,400
680 - 73954,037122,42077,66044,51921,581137,573——457,790
620 - 6797,74919,02113,7764,8013,86835,926——85,141
550 - 6191681,9302922252,0607,225——11,900
Less than 5502,0531,23659—3394,621——8,308
No Score (3)16,02914,7716,87413,00416,02350,871——117,572
Other (2)19,15518,82715,4369,3989,22929,4685,861556107,930
Total Residential Mortgage573,4251,235,019691,475316,116222,2001,207,3895,8615564,252,041
Home Equity Line
FICO:
740 and greater——————781,3071,961783,268
680 - 739——————164,1662,650166,816
620 - 679——————42,0432,12444,167
550 - 619——————8,7191,37510,094
Less than 550——————1,1574871,644
No Score (3)——————4,642—4,642
Total Home Equity Line——————1,002,0348,5971,010,631
Total Residential Lending573,4251,235,019691,475316,116222,2001,207,3891,007,8959,1535,262,672
Consumer Lending
FICO:
740 and greater167,566120,72559,62050,90730,75012,114116,628195558,505
680 - 73980,92072,86141,17736,23619,24210,31168,968569330,284
620 - 67919,67332,21615,77919,37911,6228,58430,4411,033138,727
550 - 6192,1595,9755,8599,2666,4765,1889,80398345,709
Less than 5505201,5572,6314,3112,1061,9912,92337916,418
No Score (3)2,122337150283538,83123741,641
Other (2)1,6454,1973581,393—2,15377,855—87,601
Total Consumer Lending274,605237,868125,425121,54270,22440,376345,4493,3961,218,885
Total Loans and Leases$2,091,269$2,881,813$1,379,350$1,326,261$931,384$2,829,980$2,231,215$29,102$13,700,374

(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)20222022202120222021
Income Statement Data:
Net income$69,018$59,360$64,279$186,097$208,713
Average total stockholders’ equity$2,267,152$2,262,654$2,738,540$2,358,195$2,719,442
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders’ equity$1,271,660$1,267,162$1,743,048$1,362,703$1,723,950
Average total assets$24,957,042$25,250,176$25,058,085$25,095,438$24,013,691
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$23,961,550$24,254,684$24,062,593$24,099,946$23,018,199
Return on average total stockholders’ equity(1)12.08%10.52%9.31%10.55%10.26%
Return on average tangible stockholders’ equity (non-GAAP)(1)21.53%18.79%14.63%18.26%16.19%
Return on average total assets(1)1.10%0.94%1.02%0.99%1.16%
Return on average tangible assets (non-GAAP)(1)1.14%0.98%1.06%1.03%1.21%
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share amounts)2022202220212021
Balance Sheet Data:
Total stockholders’ equity$2,200,651$2,252,611$2,656,912$2,711,734
Less: goodwill995,492995,492995,492995,492
Tangible stockholders’ equity$1,205,159$1,257,119$1,661,420$1,716,242
Total assets$24,870,272$25,377,533$24,992,410$25,548,322
Less: goodwill995,492995,492995,492995,492
Tangible assets$23,874,780$24,382,041$23,996,918$24,552,830
Shares outstanding127,357,680127,451,087127,502,472128,255,570
Total stockholders’ equity to total assets8.85%8.88%10.63%10.61%
Tangible stockholders’ equity to tangible assets (non-GAAP)5.05%5.16%6.92%6.99%
Book value per share$17.28$17.67$20.84$21.14
Tangible book value per share (non-GAAP)$9.46$9.86$13.03$13.38

(1)  Annualized for the three and nine months ended September 30, 2022 and 2021, and three months ended June 30, 2022.

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