First Hawaiian, Inc.NASDAQ: FHB

First Hawaiian, Inc. Reports Third Quarter 2024 Financial Results and Declares Dividend

· Issued by First Hawaiian, Inc. via GlobeNewswire

Key figures

  • Net income of $61.5 million , or $0.48 per diluted share
  • Total loans and leases decreased $118.5 million versus the prior quarter
  • Total deposits decreased $91.1 million versus the prior quarter
  • Net interest margin increased 3 basis points to 2.95%
  • Recorded a $7.4 million provision for credit losses

On 6ix: 6ix.com/news/first-hawaiian-inc-reports-third-quarter-2024-financial-results-and-declares-dividend

HONOLULU, Oct. 25, 2024 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2024.

“I’m happy to report that we had a very good third quarter,” said Bob Harrison, Chairman, President, and CEO. “Net interest income and noninterest income increased over the prior quarter, expenses were well controlled and credit quality remained excellent. I’m also pleased to report that during the third quarter, Moody’s reviewed and reaffirmed all of First Hawaiian Bank’s long-term credit and deposit ratings.”

On October 23, 2024, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on November 29, 2024, to stockholders of record at the close of business on November 18, 2024.

Third Quarter 2024 Highlights:

  • Net income of $61.5 million, or $0.48 per diluted share
  • Total loans and leases decreased $118.5 million versus the prior quarter
  • Total deposits decreased $91.1 million versus the prior quarter
  • Net interest margin increased 3 basis points to 2.95%
  • Recorded a $7.4 million provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

Balance Sheet

Total assets were $23.8 billion as of September 30, 2024, a decrease of $211.5 million, or 0.9%, from $24.0 billion as of June 30, 2024.

Gross loans and leases were $14.2 billion as of September 30, 2024, a decrease of $118.5 million, or 0.8%, from $14.4 billion as of June 30, 2024.

Total deposits were $20.2 billion as of September 30, 2024, a decrease of $91.1 million, or 0.4%, from $20.3 billion as of June 30, 2024.

Net Interest Income

Net interest income for the third quarter of 2024 was $156.7 million, an increase of $3.9 million, or 2.5%, compared to $152.9 million for the prior quarter.

The net interest margin was 2.95% in the third quarter of 2024, an increase of 3 basis points compared to 2.92% in the prior quarter.

Provision Expense

During the quarter ended September 30, 2024, we recorded a $7.4 million provision for credit losses. In the quarter ended June 30, 2024, we recorded a $1.8 million provision for credit losses.

Noninterest Income

Noninterest income was $53.3 million in the third quarter of 2024, an increase of $1.5 million compared to noninterest income of $51.8 million in the prior quarter.

Noninterest Expense

Noninterest expense was $126.1 million in the third quarter of 2024, an increase of $4.1 million compared to noninterest expense of $122.1 million in the prior quarter.

The efficiency ratio was 59.8% and 59.2% for the quarters ended September 30, 2024 and June 30, 2024, respectively.

Taxes

The effective tax rate was 19.6% and 23.3% for the quarters ended September 30, 2024 and June 30, 2024, respectively.

Asset Quality

The allowance for credit losses was $163.7 million, or 1.15% of total loans and leases, as of September 30, 2024, compared to $160.5 million, or 1.12% of total loans and leases, as of June 30, 2024. The reserve for unfunded commitments was $33.7 million as of September 30, 2024 compared to $33.4 million as of June 30, 2024. Net charge-offs were $3.9 million, or 0.11% of average loans and leases on an annualized basis, for the quarter ended September 30, 2024, compared to net charge-offs of $2.5 million, or 0.07% of average loans and leases on an annualized basis, for the quarter ended June 30, 2024. Total non-performing assets were $17.8 million, or 0.13% of total loans and leases and other real estate owned, as of September 30, 2024, compared to $18.0 million, or 0.13% of total loans and leases and other real estate owned, as of June 30, 2024.

Capital

Total stockholders' equity increased $97.7 million in the third quarter, and stood at $2.6 billion on September 30, 2024 and June 30, 2024.

The tier 1 leverage, common equity tier 1 and total capital ratios were 9.14%, 13.03% and 14.25%, respectively, on September 30, 2024, compared with 9.03%, 12.73% and 13.92%, respectively, on June 30, 2024.

The Company did not repurchase any shares 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 by phone, participants will need to click on the following registration link: https://register.vevent.com/register/BIec8273f35cc340bcb13d27eae17d127b, register for the conference call, and then you will receive the dial-in number and a personalized PIN code. 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. 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 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, 2023 and our Quarterly Report on Form 10-Q for the quarters ended March 31, 2024 and June 30, 2024.

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)20242024202320242023
Operating Results:
Net interest income$156,707$152,851$157,148$463,985$484,334
Provision for credit losses7,4001,8007,50015,50021,300
Noninterest income53,28851,76846,097156,427142,468
Noninterest expense126,147122,086119,383377,046358,831
Net income61,49261,92158,221177,633187,481
Basic earnings per share0.480.480.461.391.47
Diluted earnings per share0.480.480.461.381.47
Dividends declared per share0.260.260.260.780.78
Dividend payout ratio54.17%54.17%56.52%56.52%53.06%
Performance Ratios(1):
Net interest margin2.95%2.92%2.86%2.93%2.96%
Efficiency ratio59.77%59.22%58.31%60.38%56.86%
Return on average total assets1.02%1.04%0.93%0.99%1.01%
Return on average tangible assets (non-GAAP)(2)1.06%1.08%0.97%1.03%1.06%
Return on average total stockholders' equity9.45%9.91%9.76%9.37%10.72%
Return on average tangible stockholders' equity (non-GAAP)(2)15.35%16.42%16.84%15.43%18.68%
Average Balances:
Average loans and leases$14,304,806$14,358,049$14,349,402$14,325,065$14,238,309
Average earning assets21,328,88221,247,70722,060,48021,352,73922,040,704
Average assets24,046,69623,958,91324,727,89324,064,20824,699,826
Average deposits20,367,80520,308,02821,212,10220,415,74621,245,055
Average stockholders' equity2,588,8062,512,4712,367,4222,532,9112,337,292
Market Value Per Share:
Closing23.1520.7618.0523.1518.05
High26.1822.6822.5926.1828.28
Low20.2819.4817.4119.4815.08
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share data)2024202420232023
Balance Sheet Data:
Loans and leases$14,241,370$14,359,899$14,353,497$14,332,335
Total assets23,780,28523,991,79124,926,47424,912,524
Total deposits20,227,70220,318,83221,332,65721,511,489
Short-term borrowings250,000500,000500,000500,000
Total stockholders' equity2,648,0342,550,3122,486,0662,351,009
Per Share of Common Stock:
Book value$20.71$19.94$19.48$18.42
Tangible book value (non-GAAP)(2)12.9212.1611.6810.62
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.13%0.13%0.13%0.10%
Allowance for credit losses for loans and leases / total loans and leases1.15%1.12%1.09%1.08%
Capital Ratios:
Common Equity Tier 1 Capital Ratio13.03%12.73%12.39%12.21%
Tier 1 Capital Ratio13.03%12.73%12.39%12.21%
Total Capital Ratio14.25%13.92%13.57%13.38%
Tier 1 Leverage Ratio9.14%9.03%8.64%8.45%
Total stockholders' equity to total assets11.14%10.63%9.97%9.44%
Tangible stockholders' equity to tangible assets (non-GAAP)(2)7.25%6.76%6.23%5.67%
Non-Financial Data:
Number of branches48485050
Number of ATMs273272275294
Number of Full-Time Equivalent Employees2,0222,0322,0892,087

(1)   Except for the efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2024 and 2023 and three months ended June 30, 2024.

(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)20242024202320242023
Interest income
Loans and lease financing$205,682$202,068$194,098$607,594$551,777
Available-for-sale investment securities12,85014,14318,42641,53955,208
Held-to-maturity investment securities16,93717,57518,27152,30555,510
Other14,52711,1489,00438,44420,054
Total interest income249,996244,934239,799739,882682,549
Interest expense
Deposits87,50085,60974,651257,252176,006
Short-term and long-term borrowings5,3975,9536,83817,30320,057
Other3925211,1621,3422,152
Total interest expense93,28992,08382,651275,897198,215
Net interest income156,707152,851157,148463,985484,334
Provision for credit losses7,4001,8007,50015,50021,300
Net interest income after provision for credit losses149,307151,051149,648448,485463,034
Noninterest income
Service charges on deposit accounts7,7837,7937,52423,12222,001
Credit and debit card fees17,53315,86115,74849,56747,507
Other service charges and fees11,79011,0369,54632,73027,764
Trust and investment services income9,0779,4269,74228,85728,804
Bank-owned life insurance4,5023,3601,87212,14810,263
Other2,6034,2921,66510,0036,129
Total noninterest income53,28851,76846,097156,427142,468
Noninterest expense
Salaries and employee benefits59,56357,73755,937176,562169,873
Contracted services and professional fees14,63416,06716,39346,44050,204
Occupancy6,9457,3776,71121,26322,047
Equipment13,07813,19611,82639,68732,562
Regulatory assessment and fees3,4123,8144,14915,34611,661
Advertising and marketing1,8131,7652,2896,1906,174
Card rewards program8,6788,7198,35825,90524,124
Other18,02413,41113,72045,65342,186
Total noninterest expense126,147122,086119,383377,046358,831
Income before provision for income taxes76,44880,73376,362227,866246,671
Provision for income taxes14,95618,81218,14150,23359,190
Net income$61,492$61,921$58,221$177,633$187,481
Basic earnings per share$0.48$0.48$0.46$1.39$1.47
Diluted earnings per share$0.48$0.48$0.46$1.38$1.47
Basic weighted-average outstanding shares127,886,167127,867,853127,609,860127,820,737127,552,255
Diluted weighted-average outstanding shares128,504,035128,262,594127,936,440128,362,433127,897,829
Consolidated Balance SheetsTable 3
September 30,June 30,December 31,September 30,
(dollars in thousands, except share amount)2024202420232023
Assets
Cash and due from banks$252,209$290,501$185,015$246,028
Interest-bearing deposits in other banks820,603824,2581,554,882967,400
Investment securities:
Available-for-sale, at fair value (amortized cost: $2,290,781 as of September 30, 2024, $2,379,004 as of June 30, 2024, $2,558,675 as of December 31, 2023 and $3,172,031 as of September 30, 2023)2,055,9592,067,9562,255,3362,722,704
Held-to-maturity, at amortized cost (fair value: $3,475,143 as of September 30, 2024, $3,401,006 as of June 30, 2024, $3,574,856 as of December 31, 2023 and $3,433,029 as of September 30, 2023)3,853,6973,917,1754,041,4494,104,114
Loans held for sale—2,820190—
Loans and leases14,241,37014,359,89914,353,49714,332,335
Less: allowance for credit losses163,700160,517156,533154,795
Net loans and leases14,077,67014,199,38214,196,96414,177,540
Premises and equipment, net287,036283,762281,461277,805
Accrued interest receivable81,87582,51284,41784,327
Bank-owned life insurance490,135486,261479,907477,698
Goodwill995,492995,492995,492995,492
Mortgage servicing rights5,2365,3955,6995,855
Other assets860,373836,277845,662853,561
Total assets$23,780,285$23,991,791$24,926,474$24,912,524
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$13,427,674$13,461,365$13,749,095$13,612,493
Noninterest-bearing6,800,0286,857,4677,583,5627,898,996
Total deposits20,227,70220,318,83221,332,65721,511,489
Short-term borrowings250,000500,000500,000500,000
Retirement benefits payable100,448101,304103,28599,685
Other liabilities554,101521,343504,466450,341
Total liabilities21,132,25121,441,47922,440,40822,561,515
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 141,735,601 / 127,886,167 shares as of September 30, 2024, issued/outstanding: 141,728,446 / 127,879,012 shares as of June 30, 2024, issued/outstanding: 141,340,539 / 127,618,761 shares as of December 31, 2023 and issued/outstanding: 141,330,663 / 127,609,934 shares as of September 30, 2023)1,4171,4171,4131,413
Additional paid-in capital2,558,1582,554,7952,548,2502,545,659
Retained earnings915,062887,176837,859823,895
Accumulated other comprehensive loss, net(452,658)(519,132)(530,210)(648,731)
Treasury stock (13,849,434 shares as of September 30, 2024, 13,849,434 shares as of June 30, 2024, 13,721,778 shares as of December 31, 2023 and 13,720,729 shares as of September 30, 2023)(373,945)(373,944)(371,246)(371,227)
Total stockholders' equity2,648,0342,550,3122,486,0662,351,009
Total liabilities and stockholders' equity$23,780,285$23,991,791$24,926,474$24,912,524
Average Balances and Interest RatesTable 4
Three Months EndedThree Months EndedThree Months Ended
September 30, 2024June 30, 2024September 30, 2023
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$1,020.4$13.95.40%$773.4$10.55.45%$608.6$8.25.36%
Available-for-Sale Investment Securities
Taxable2,062.612.82.482,100.714.12.692,834.618.42.59
Non-Taxable1.5—5.061.5—5.762.3—5.48
Held-to-Maturity Investment Securities
Taxable3,288.213.81.673,358.214.41.713,544.115.01.70
Non-Taxable602.33.72.46602.94.02.64604.34.12.66
Total Investment Securities5,954.630.32.036,063.332.52.156,985.337.52.14
Loans Held for Sale2.2—5.641.0—6.580.4—6.63
Loans and Leases(1)
Commercial and industrial2,165.338.06.982,201.638.16.962,123.535.76.66
Commercial real estate4,278.371.66.674,305.671.56.684,381.871.46.47
Construction1,040.720.37.74984.818.57.57873.715.57.05
Residential:
Residential mortgage4,204.540.43.844,229.440.13.804,316.340.13.72
Home equity line1,158.513.24.521,164.212.64.351,154.010.13.45
Consumer1,035.318.77.191,054.117.76.741,172.818.36.19
Lease financing422.24.03.72418.34.34.09327.33.74.48
Total Loans and Leases14,304.8206.25.7414,358.0202.85.6714,349.4194.85.39
Other Earning Assets46.90.75.8352.00.75.25116.80.82.64
Total Earning Assets(2)21,328.9251.14.6921,247.7246.54.6622,060.5241.34.35
Cash and Due from Banks242.3240.4276.0
Other Assets2,475.52,470.82,391.4
Total Assets$24,046.7$23,958.9$24,727.9
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$5,963.1$23.61.57%$6,000.4$23.41.57%$5,982.5$19.21.27%
Money Market4,179.531.93.044,076.730.63.023,907.224.72.51
Time3,327.332.03.833,284.331.63.873,362.730.83.63
Total Interest-Bearing Deposits13,469.987.52.5813,361.485.62.5813,252.474.72.23
Other Short-Term Borrowings451.15.44.76500.06.04.79113.11.55.17
Long-Term Borrowings——————440.25.34.83
Other Interest-Bearing Liabilities22.40.46.9738.20.55.4889.11.25.17
Total Interest-Bearing Liabilities13,943.493.32.6613,899.692.12.6613,894.882.72.36
Net Interest Income$157.8$154.4$158.6
Interest Rate Spread(3)2.03%2.00%1.99%
Net Interest Margin(4)2.95%2.92%2.86%
Noninterest-Bearing Demand Deposits6,897.96,946.67,959.7
Other Liabilities616.6600.2506.0
Stockholders' Equity2,588.82,512.52,367.4
Total Liabilities and Stockholders' Equity$24,046.7$23,958.9$24,727.9

(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 $1.1 million, $1.5 million and $1.5 million for the three months ended September 30, 2024, June 30, 2024 and September 30, 2023, respectively.

(3)   Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.

(4)   Net interest margin is net interest income annualized for the three months ended September 30, 2024, June 30, 2024 and September 30, 2023, on a fully taxable-equivalent basis, divided by average total earning assets.

Average Balances and Interest RatesTable 5
Nine Months EndedNine Months Ended
September 30, 2024September 30, 2023
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$884.6$35.95.43%$493.6$18.85.10%
Available-for-Sale Investment Securities
Taxable2,124.441.52.612,964.054.82.47
Non-Taxable1.60.15.4913.00.55.57
Held-to-Maturity Investment Securities
Taxable3,354.042.71.703,615.046.01.70
Non-Taxable602.911.72.58608.911.92.62
Total Investment Securities6,082.996.02.107,200.9113.22.10
Loans Held for Sale1.30.16.110.3—6.11
Loans and Leases(1)
Commercial and industrial2,177.2113.36.952,193.8104.36.35
Commercial real estate4,302.4213.46.624,224.7194.66.16
Construction983.656.27.63874.045.46.95
Residential:
Residential mortgage4,232.6122.53.864,312.4117.63.64
Home equity line1,164.937.84.341,116.427.93.35
Consumer1,057.654.46.871,194.153.25.95
Lease financing406.811.93.90322.910.54.34
Total Loans and Leases14,325.1609.55.6814,238.3553.55.19
Other Earning Assets58.82.55.69107.61.31.53
Total Earning Assets(2)21,352.7744.04.6522,040.7686.84.16
Cash and Due from Banks242.4273.3
Other Assets2,469.12,385.8
Total Assets$24,064.2$24,699.8
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$6,007.6$70.51.57%$6,144.1$49.11.07%
Money Market4,067.591.33.003,857.058.62.03
Time3,312.395.53.852,921.868.33.12
Total Interest-Bearing Deposits13,387.4257.32.5712,922.9176.01.82
Federal Funds Purchased———23.00.84.45
Other Short-Term Borrowings483.617.34.78176.56.85.15
Long-Term Borrowings———349.812.54.78
Other Interest-Bearing Liabilities31.11.35.7562.12.14.63
Total Interest-Bearing Liabilities13,902.1275.92.6513,534.3198.21.96
Net Interest Income$468.1$488.6
Interest Rate Spread(3)2.00%2.20%
Net Interest Margin(4)2.93%2.96%
Noninterest-Bearing Demand Deposits7,028.48,322.2
Other Liabilities600.8506.0
Stockholders' Equity2,532.92,337.3
Total Liabilities and Stockholders' Equity$24,064.2$24,699.8

(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 $4.1 million and $4.2 million for the nine months ended September 30, 2024 and 2023, respectively.

(3)   Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.

(4)   Net interest margin is net interest income annualized for the nine months ended September 30, 2024 and 2023, on a fully taxable-equivalent basis, divided by average total earning assets.

Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2024
Compared to June 30, 2024
(dollars in millions)VolumeRateTotal (1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$3.5$(0.1)$3.4
Available-for-Sale Investment Securities
Taxable(0.2)(1.1)(1.3)
Held-to-Maturity Investment Securities
Taxable(0.3)(0.3)(0.6)
Non-Taxable—(0.3)(0.3)
Total Investment Securities(0.5)(1.7)(2.2)
Loans and Leases
Commercial and industrial(0.3)0.2(0.1)
Commercial real estate—0.10.1
Construction1.30.51.8
Residential:
Residential mortgage(0.2)0.50.3
Home equity line—0.60.6
Consumer(0.3)1.31.0
Lease financing—(0.3)(0.3)
Total Loans and Leases0.52.93.4
Other Earning Assets(0.1)0.1—
Total Change in Interest Income3.41.24.6
Change in Interest Expense:
Interest-Bearing Deposits
Savings—0.20.2
Money Market1.00.31.3
Time0.6(0.2)0.4
Total Interest-Bearing Deposits1.60.31.9
Other Short-Term Borrowings(0.5)(0.1)(0.6)
Other Interest-Bearing Liabilities(0.2)0.1(0.1)
Total Change in Interest Expense0.90.31.2
Change in Net Interest Income$2.5$0.9$3.4

(1)   The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2024
Compared to September 30, 2023
(dollars in millions)VolumeRateTotal (1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$5.6$0.1$5.7
Available-for-Sale Investment Securities
Taxable(4.8)(0.8)(5.6)
Held-to-Maturity Investment Securities
Taxable(1.0)(0.2)(1.2)
Non-Taxable—(0.4)(0.4)
Total Investment Securities(5.8)(1.4)(7.2)
Loans and Leases
Commercial and industrial0.71.62.3
Commercial real estate(1.8)2.00.2
Construction3.21.64.8
Residential:
Residential mortgage(1.0)1.30.3
Home equity line—3.13.1
Consumer(2.3)2.70.4
Lease financing0.9(0.6)0.3
Total Loans and Leases(0.3)11.711.4
Other Earning Assets(0.7)0.6(0.1)
Total Change in Interest Income(1.2)11.09.8
Change in Interest Expense:
Interest-Bearing Deposits
Savings(0.1)4.54.4
Money Market1.85.47.2
Time(0.3)1.51.2
Total Interest-Bearing Deposits1.411.412.8
Other Short-Term Borrowings4.0(0.1)3.9
Long-Term Borrowings(2.6)(2.7)(5.3)
Other Interest-Bearing Liabilities(1.1)0.3(0.8)
Total Change in Interest Expense1.78.910.6
Change in Net Interest Income$(2.9)$2.1$(0.8)

(1)   The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2024
Compared to September 30, 2023
(dollars in millions)VolumeRateTotal (1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$15.8$1.3$17.1
Available-for-Sale Investment Securities
Taxable(16.3)3.0(13.3)
Non-Taxable(0.4)—(0.4)
Held-to-Maturity Investment Securities
Taxable(3.3)—(3.3)
Non-Taxable(0.1)(0.1)(0.2)
Total Investment Securities(20.1)2.9(17.2)
Loans Held for Sale0.1—0.1
Loans and Leases
Commercial and industrial(0.8)9.89.0
Commercial real estate3.715.118.8
Construction6.14.710.8
Residential:
Residential mortgage(2.2)7.14.9
Home equity line1.38.69.9
Consumer(6.5)7.71.2
Lease financing2.5(1.1)1.4
Total Loans and Leases4.151.956.0
Other Earning Assets(0.8)2.01.2
Total Change in Interest Income(0.9)58.157.2
Change in Interest Expense:
Interest-Bearing Deposits
Savings(1.1)22.521.4
Money Market3.429.332.7
Time9.917.327.2
Total Interest-Bearing Deposits12.269.181.3
Federal Funds Purchased(0.4)(0.4)(0.8)
Other Short-Term Borrowings11.0(0.5)10.5
Long-Term Borrowings(6.3)(6.2)(12.5)
Other Interest-Bearing Liabilities(1.2)0.4(0.8)
Total Change in Interest Expense15.362.477.7
Change in Net Interest Income$(16.2)$(4.3)$(20.5)

(1)   The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2024202420232023
Commercial and industrial$2,110,077$2,208,690$2,165,349$2,101,442
Commercial real estate4,265,2894,305,0174,340,2434,387,751
Construction1,056,2491,017,649900,292885,112
Residential:
Residential mortgage4,187,0604,216,4164,283,3154,303,924
Home equity line1,159,8231,159,8331,174,5881,167,388
Total residential5,346,8835,376,2495,457,9035,471,312
Consumer1,030,0441,027,1041,109,9011,154,203
Lease financing432,828425,190379,809332,515
Total loans and leases$14,241,370$14,359,899$14,353,497$14,332,335
DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2024202420232023
Demand$6,800,028$6,857,467$7,583,562$7,898,996
Savings5,896,0296,055,0516,445,0846,028,308
Money Market4,129,3814,111,6093,847,8533,923,054
Time3,402,2643,294,7053,456,1583,661,131
Total Deposits$20,227,702$20,318,832$21,332,657$21,511,489
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)2024202420232023
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$934$1,084$970$988
Commercial real estate1523,0852,953—
Construction—447——
Total Commercial Loans1,0864,6163,923988
Residential Loans:
Residential mortgage9,1037,2737,6207,435
Home equity line7,6456,1247,0526,200
Total Residential Loans16,74813,39714,67213,635
Total Non-Accrual Loans and Leases17,83418,01318,59514,623
Total Non-Performing Assets$17,834$18,013$18,595$14,623
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$529$110$494$289
Commercial real estate568—300170
Total Commercial Loans1,097110794459
Residential mortgage9311,820—1,430
Consumer2,5151,8352,7021,681
Total Accruing Loans and Leases Past Due 90 Days or More$4,543$3,765$3,496$3,570
Total Loans and Leases$14,241,370$14,359,899$14,353,497$14,332,335
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)20242024202320242023
Balance at Beginning of Period$193,930$194,649$184,780$192,138$177,735
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial(1,178)(677)(784)(2,764)(2,572)
Commercial real estate(400)——(400)—
Total Commercial Loans(1,578)(677)(784)(3,164)(2,572)
Residential Loans:
Residential mortgage————(122)
Home equity line————(272)
Total Residential Loans————(394)
Consumer(4,192)(4,182)(3,665)(13,228)(12,963)
Total Loans and Leases Charged-Off(5,770)(4,859)(4,449)(16,392)(15,929)
Recoveries on Loans and Leases Previously Charged-Off
Commercial and industrial1602502,6376213,175
Residential Loans:
Residential mortgage31285389110
Home equity line86112303242539
Total Residential Loans117140356331649
Consumer1,5601,9501,7465,1995,640
Total Recoveries on Loans and Leases Previously Charged-Off1,8372,3404,7396,1519,464
Net Loans and Leases (Charged-Off) Recovered(3,933)(2,519)290(10,241)(6,465)
Provision for Credit Losses7,4001,8007,50015,50021,300
Balance at End of Period$197,397$193,930$192,570$197,397$192,570
Components:
Allowance for Credit Losses$163,700$160,517$154,795$163,700$154,795
Reserve for Unfunded Commitments33,69733,41337,77533,69737,775
Total Allowance for Credit Losses and Reserve for Unfunded Commitments$197,397$193,930$192,570$197,397$192,570
Average Loans and Leases Outstanding$14,304,806$14,358,049$14,349,402$14,325,065$14,238,309
Ratio of Net Loans and Leases Charged-Off (Recovered) to Average Loans and Leases Outstanding(1)0.11%0.07%(0.01)%0.10%0.06%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding1.15%1.12%1.08%1.15%1.08%
Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases9.18x8.91x10.59x9.18x10.59x

(1)   Annualized for the three and nine months ended September 30, 2024 and 2023 and three months ended June 30, 2024.

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)20242023202220212020PriorCost BasisCost BasisTotal
Commercial Lending
Commercial and Industrial
Risk rating:
Pass$100,174$82,175$191,861$256,997$20,866$266,720$1,026,457$13,396$1,958,646
Special Mention30317,327483981,37118,239—27,687
Substandard——8,2512193582,03332,296—43,157
Other (1)10,79710,5427,7793,0741,0521,72345,620—80,587
Total Commercial and Industrial111,27492,718215,218260,33822,674271,8471,122,61213,3962,110,077
Current period gross charge-offs—578333892211,543——2,764
Commercial Real Estate
Risk rating:
Pass118,884347,480810,746649,133325,8871,774,52987,1887,7604,121,607
Special Mention3,5872,2617,53741,3843,30611,9737,815—77,863
Substandard——54,9841,003—9,548149—65,684
Other (1)—————135——135
Total Commercial Real Estate122,471349,741873,267691,520329,1931,796,18595,1527,7604,265,289
Current period gross charge-offs—————400——400
Construction
Risk rating:
Pass61,677246,176361,974241,21258,82046,3444,484—1,020,687
Special Mention—————164——164
Other (1)4,9709,46812,0223,5751,1993,463701—35,398
Total Construction66,647255,644373,996244,78760,01949,9715,185—1,056,249
Current period gross charge-offs—————————
Lease Financing
Risk rating:
Pass126,380105,52366,76415,48323,13389,254——426,537
Special Mention—421003005———447
Substandard4,899602343—————5,844
Total Lease Financing131,279106,16767,20715,78323,13889,254——432,828
Current period gross charge-offs—————————
Total Commercial Lending$431,671$804,270$1,529,688$1,212,428$435,024$2,207,257$1,222,949$21,156$7,864,443
Current period gross charge-offs$—$578$333$89$221$1,943$—$—$3,164
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
(continued)AmortizedAmortized
(dollars in thousands)20242023202220212020PriorCost BasisCost BasisTotal
Residential Lending
Residential Mortgage
FICO:
740 and greater$113,307$206,224$504,141$956,983$503,160$1,129,857$—$—$3,413,672
680 - 73911,61428,63865,128109,01866,719157,263——438,380
620 - 6791,5191,79222,92119,85411,65137,979——95,716
550 - 619—8963,7036,7072,26915,751——29,326
Less than 550—2862,3803,8182,9595,569——15,012
No Score (3)5437,11716,92310,5125,55352,526——93,174
Other (2)8,14812,78616,72114,77611,22230,0228,105—101,780
Total Residential Mortgage135,131257,739631,9171,121,668603,5331,428,9678,105—4,187,060
Current period gross charge-offs—————————
Home Equity Line
FICO:
740 and greater——————930,9091,730932,639
680 - 739——————167,0971,137168,234
620 - 679——————36,54098537,525
550 - 619——————14,51458115,095
Less than 550——————4,4775715,048
No Score (3)——————1,282—1,282
Total Home Equity Line——————1,154,8195,0041,159,823
Current period gross charge-offs—————————
Total Residential Lending$135,131$257,739$631,917$1,121,668$603,533$1,428,967$1,162,924$5,004$5,346,883
Current period gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer Lending
FICO:
740 and greater71,77771,42394,71051,95218,51210,435121,278128440,215
680 - 73951,65151,66749,86423,9599,9957,49777,278525272,436
620 - 67921,22320,60421,70012,5155,1555,57735,665851123,290
550 - 6194,1167,3489,8025,9832,8623,86212,67482547,472
Less than 5501,0713,2666,2473,9991,7832,4924,83652524,219
No Score (3)2,29111747—7842,65820545,333
Other (2)——29691110198174,790—77,079
Total Consumer Lending$152,129$154,425$182,666$99,319$38,415$30,852$369,179$3,059$1,030,044
Current period gross charge-offs$385$1,403$2,107$1,085$518$2,234$4,952$544$13,228
Total Loans and Leases$718,931$1,216,434$2,344,271$2,433,415$1,076,972$3,667,076$2,755,052$29,219$14,241,370
Current period gross charge-offs$385$1,981$2,440$1,174$739$4,177$4,952$544$16,392

(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. As of September 30, 2024, the majority of the loans in this population were current.

(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. As of September 30, 2024, the majority of the loans in this population were current.

(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)20242024202320242023
Income Statement Data:
Net income$61,492$61,921$58,221$177,633$187,481
Average total stockholders' equity$2,588,806$2,512,471$2,367,422$2,532,911$2,337,292
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible stockholders' equity$1,593,314$1,516,979$1,371,930$1,537,419$1,341,800
Average total assets$24,046,696$23,958,913$24,727,893$24,064,208$24,699,826
Less: average goodwill995,492995,492995,492995,492995,492
Average tangible assets$23,051,204$22,963,421$23,732,401$23,068,716$23,704,334
Return on average total stockholders' equity(1)9.45%9.91%9.76%9.37%10.72%
Return on average tangible stockholders' equity (non-GAAP)(1)15.35%16.42%16.84%15.43%18.68%
Return on average total assets(1)1.02%1.04%0.93%0.99%1.01%
Return on average tangible assets (non-GAAP)(1)1.06%1.08%0.97%1.03%1.06%
As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share amounts)2024202420232023
Balance Sheet Data:
Total stockholders' equity$2,648,034$2,550,312$2,486,066$2,351,009
Less: goodwill995,492995,492995,492995,492
Tangible stockholders' equity$1,652,542$1,554,820$1,490,574$1,355,517
Total assets$23,780,285$23,991,791$24,926,474$24,912,524
Less: goodwill995,492995,492995,492995,492
Tangible assets$22,784,793$22,996,299$23,930,982$23,917,032
Shares outstanding127,886,167127,879,012127,618,761127,609,934
Total stockholders' equity to total assets11.14%10.63%9.97%9.44%
Tangible stockholders' equity to tangible assets (non-GAAP)7.25%6.76%6.23%5.67%
Book value per share$20.71$19.94$19.48$18.42
Tangible book value per share (non-GAAP)$12.92$12.16$11.68$10.62

(1)   Annualized for the three and nine months ended September 30, 2024 and 2023 and three months ended June 30, 2024.

Primary Logo

Source: First Hawaiian, Inc.

First Hawaiian, Inc. on 6ix

In the deck

Story so far

Earlier from First Hawaiian

Later from First Hawaiian

All First Hawaiian news releases