10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-Q

(Mark One)

ýQuarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period

    ended March 31, 2013

or

oTransition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition

period from   to

Commission File Number: 1-6887

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

Delaware	99-0148992
(State of incorporation)	(I.R.S. Employer Identification No.)
130 Merchant Street, Honolulu, Hawaii	96813
(Address of principal executive offices)	(Zip Code)

1-888-643-3888

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ý  No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ý  No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer x	Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o  No ý

As of April 15, 2013, there were 44,842,111 shares of common stock outstanding.

Bank of Hawaii Corporation

Form 10-Q

Index

		Page
Part I - Financial Information
Item 1.	Financial Statements (Unaudited)
	Consolidated Statements of Income – Three months ended March 31, 2013 and 2012	2
	Consolidated Statements of Comprehensive Income – Three months ended March 31, 2013 and 2012	3
	Consolidated Statements of Condition – March 31, 2013 and December 31, 2012	4
	Consolidated Statements of Shareholders’ Equity – Three months ended March 31, 2013 and 2012	5
	Consolidated Statements of Cash Flows – Three months ended March 31, 2013 and 2012	6
	Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	38
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	64
Item 4.	Controls and Procedures	64
Part II - Other Information
Item 1A.	Risk Factors	65
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	65
Item 6.	Exhibits	65
Signatures		66

1

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

	Three Months Ended
	March 31,
(dollars in thousands, except per share amounts)	2013		2012
Interest Income
Interest and Fees on Loans and Leases	$	62,820	$	64,691
Income on Investment Securities
Available-for-Sale	15,851		17,713
Held-to-Maturity	19,854		26,413
Deposits	3		2
Funds Sold	59		129
Other	284		280
Total Interest Income	98,871		109,228
Interest Expense
Deposits	2,646		3,473
Securities Sold Under Agreements to Repurchase	7,005		7,304
Funds Purchased	22		5
Long-Term Debt	638		498
Total Interest Expense	10,311		11,280
Net Interest Income	88,560		97,948
Provision for Credit Losses	—		351
Net Interest Income After Provision for Credit Losses	88,560		97,597
Noninterest Income
Trust and Asset Management	11,886		10,918
Mortgage Banking	6,411		5,050
Service Charges on Deposit Accounts	9,301		9,591
Fees, Exchange, and Other Service Charges	11,934		12,399
Investment Securities Losses, Net	—		(90		)
Insurance	2,325		2,278
Other	5,921		7,936
Total Noninterest Income	47,778		48,082
Noninterest Expense
Salaries and Benefits	48,675		47,024
Net Occupancy	9,635		10,516
Net Equipment	4,577		5,826
Professional Fees	2,226		2,132
FDIC Insurance	1,949		2,071
Other	17,325		17,638
Total Noninterest Expense	84,387		85,207
Income Before Provision for Income Taxes	51,951		60,472
Provision for Income Taxes	15,971		16,662
Net Income	$	35,980	$	43,810
Basic Earnings Per Share	$	0.81	$	0.96
Diluted Earnings Per Share	$	0.81	$	0.95
Dividends Declared Per Share	$	0.45	$	0.45
Basic Weighted Average Shares	44,545,092		45,709,936
Diluted Weighted Average Shares	44,686,632		45,875,238

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

2

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Unaudited)

	Three Months Ended
	March 31,
(dollars in thousands)		2013			2012
Net Income		$	35,980		$	43,810
Other Comprehensive Loss, Net of Tax:
Net Unrealized Losses on Investment Securities		(9,641		)	(6,454		)
Defined Benefit Plans		78			153
Total Other Comprehensive Loss		(9,563		)	(6,301		)
Comprehensive Income		$	26,417		$	37,509

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

3

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

(dollars in thousands)	March 31, 2013			December 31, 2012
Assets
Interest-Bearing Deposits	$	4,840		$	3,393
Funds Sold	130,734			185,682
Investment Securities
Available-for-Sale	3,290,850			3,367,557
Held to Maturity (Fair Value of $3,679,208 and $3,687,676)	3,597,810			3,595,065
Loans Held for Sale	24,015			21,374
Loans and Leases	5,782,969			5,854,521
Allowance for Loan and Lease Losses	(126,878		)	(128,857		)
Net Loans and Leases	5,656,091			5,725,664
Total Earning Assets	12,704,340			12,898,735
Cash and Noninterest-Bearing Deposits	147,796			163,786
Premises and Equipment	104,844			105,005
Customers’ Acceptances	152			173
Accrued Interest Receivable	46,183			43,077
Foreclosed Real Estate	3,318			3,887
Mortgage Servicing Rights	26,540			25,240
Goodwill	31,517			31,517
Other Assets	460,977			456,952
Total Assets	$	13,525,667		$	13,728,372
Liabilities
Deposits
Noninterest-Bearing Demand	$	3,336,406		$	3,367,185
Interest-Bearing Demand	2,127,550			2,163,473
Savings	4,451,143			4,399,316
Time	1,336,761			1,599,508
Total Deposits	11,251,860			11,529,482
Funds Purchased	66,296			11,296
Securities Sold Under Agreements to Repurchase	748,718			758,947
Long-Term Debt	177,427			128,055
Banker’s Acceptances	152			173
Retirement Benefits Payable	47,423			47,658
Accrued Interest Payable	5,772			4,776
Taxes Payable and Deferred Taxes	93,906			88,014
Other Liabilities	108,009			138,306
Total Liabilities	12,499,563			12,706,707
Shareholders’ Equity
Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: March 31, 2013 - 57,465,782 / 44,861,335 and December 31, 2012 - 57,319,352 / 44,754,835)	572			571
Capital Surplus	517,327			515,619
Accumulated Other Comprehensive Income	19,645			29,208
Retained Earnings	1,098,674			1,084,477
Treasury Stock, at Cost (Shares: March 31, 2013 - 12,604,447 and December 31, 2012 - 12,564,517)	(610,114		)	(608,210		)
Total Shareholders’ Equity	1,026,104			1,021,665
Total Liabilities and Shareholders’ Equity	$	13,525,667		$	13,728,372

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

4

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity (Unaudited)

(dollars in thousands)	Common Shares Outstanding		Common Stock		Capital Surplus		Accum. Other Compre- hensive Income			Retained Earnings			Treasury Stock			Total
Balance as of December 31, 2012	44,754,835		$	571	$	515,619	$	29,208		$	1,084,477		$	(608,210	)	$	1,021,665
Net Income	—		—		—		—			35,980			—			35,980
Other Comprehensive Loss	—		—		—		(9,563		)	—			—			(9,563		)
Share-Based Compensation	—		—		1,280		—			—			—			1,280
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits	277,927		1		428		—			(1,553		)	6,395			5,271
Common Stock Repurchased	(171,427	)	—		—		—			—			(8,299		)	(8,299		)
Cash Dividends Paid ($0.45 per share)	—		—		—		—			(20,230		)	—			(20,230		)
Balance as of March 31, 2013	44,861,335		$	572	$	517,327	$	19,645		$	1,098,674		$	(610,114	)	$	1,026,104
Balance as of December 31, 2011	45,947,116		$	571	$	507,558	$	35,263		$	1,003,938		$	(544,663	)	$	1,002,667
Net Income	—		—		—		—			43,810			—			43,810
Other Comprehensive Loss	—		—		—		(6,301		)	—			—			(6,301		)
Share-Based Compensation	—		—		1,831		—			—			—			1,831
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits	326,174		—		471		—			(2,317		)	7,735			5,889
Common Stock Repurchased	(667,409	)	—		—		—			—			(31,304		)	(31,304		)
Cash Dividends Paid ($0.45 per share)	—		—		—		—			(20,695		)	—			(20,695		)
Balance as of March 31, 2012	45,605,881		$	571	$	509,860	$	28,962		$	1,024,736		$	(568,232	)	$	995,897

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

5

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

	Three Months Ended
	March 31,
(dollars in thousands)	2013			2012
Operating Activities
Net Income	$	35,980		$	43,810
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Provision for Credit Losses	—			351
Depreciation and Amortization	3,107			3,503
Amortization of Deferred Loan and Lease Fees	(753		)	(757		)
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net	15,848			13,474
Share-Based Compensation	1,280			1,831
Benefit Plan Contributions	(345		)	(5,246		)
Deferred Income Taxes	134			(7,300		)
Net Gains on Sales of Loans and Leases	(8,586		)	(5,131		)
Net Losses on Investment Securities	—			90
Proceeds from Sales of Loans Held for Sale	231,026			100,161
Originations of Loans Held for Sale	(226,325		)	(89,471		)
Tax Benefits from Share-Based Compensation	(451		)	(559		)
Net Change in Other Assets and Other Liabilities	(23,036		)	(5,082		)
Net Cash Provided by Operating Activities	27,879			49,674
Investing Activities
Investment Securities Available-for-Sale:
Proceeds from Prepayments and Maturities	302,190			251,471
Proceeds from Sales	—			34,831
Purchases	(246,146		)	(317,058		)
Investment Securities Held-to-Maturity:
Proceeds from Prepayments and Maturities	283,023			211,085
Purchases	(296,836		)	(343,443		)
Net Change in Loans and Leases	69,411			(61,502		)
Premises and Equipment, Net	(2,946		)	(6,496		)
Net Cash Provided by (Used in) Investing Activities	108,696			(231,112		)
Financing Activities
Net Change in Deposits	(277,622		)	28,547
Net Change in Short-Term Borrowings	44,771			(100,119		)
Proceeds from Long-Term Debt	50,000			—
Tax Benefits from Share-Based Compensation	451			559
Proceeds from Issuance of Common Stock	4,863			5,432
Repurchase of Common Stock	(8,299		)	(31,304		)
Cash Dividends Paid	(20,230		)	(20,695		)
Net Cash Used in Financing Activities	(206,066		)	(117,580		)
Net Change in Cash and Cash Equivalents	(69,491		)	(299,018		)
Cash and Cash Equivalents at Beginning of Period	352,861			669,909
Cash and Cash Equivalents at End of Period	$	283,370		$	370,891
Supplemental Information
Cash Paid for Interest	$	9,316		$	10,292
Cash Paid for Income Taxes	2,693			2,410
Non-Cash Investing Activities:
Transfer from Loans to Foreclosed Real Estate	1,356			1,023

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

6

Bank of Hawaii Corporation and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its Subsidiaries (the “Company”) provides a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements.  In the opinion of management, the consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

Certain prior period information has been reclassified to conform to the current period presentation.

These statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the year ending December 31, 2013.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Investment Securities

Realized gains and losses are recorded in noninterest income using the specific identification method.

Offsetting Assets and Liabilities

In December 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") No. 2011-11, “Disclosures About Offsetting Assets and Liabilities.” This project began as an attempt to converge the offsetting requirements under U.S. GAAP and International Financial Reporting Standards ("IFRS"). However, as the FASB and International Accounting Standards Board were not able to reach a converged solution with regards to offsetting requirements, they each developed convergent disclosure requirements to assist in reconciling differences in the offsetting requirements under U.S. GAAP and IFRS. The new disclosure requirements mandate that entities disclose both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. ASU No. 2011-11 also requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. In January 2013, the FASB issued ASU No. 2013-01, "Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities." The provisions of ASU No. 2013-01 limits the scope of the new balance sheet offsetting disclosures to the following financial instruments, to the extent they are offset in the financial statements or subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in the statement of financial position: (1) derivative financial instruments; (2) repurchase agreements and reverse repurchase agreements; and (3) securities borrowing and securities lending transactions. The Company adopted the provisions of ASU No. 2011-11 and ASU No. 2013-01 effective January 1, 2013. As the provisions of ASU No. 2011-11 and ASU No. 2013-01 only impacted the disclosure requirements related to the offsetting of assets and liabilities and information about instruments and transactions eligible for offset in the statement of financial position, the adoption had no impact on the Company's consolidated statements of income and condition. See Note 5 to the Consolidated Financial Statements for the disclosures required by ASU No. 2011-11 and ASU No. 2013-01.

7

Reclassifications Out of Accumulated Other Comprehensive Income

In February 2013, the FASB issued ASU No. 2013-02, "Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income," to improve the transparency of reporting these reclassifications. ASU No. 2013-02 does not amend any existing requirements for reporting net income or other comprehensive income in the financial statements. ASU No. 2013-02 requires an entity to disaggregate the total change of each component of other comprehensive income (e.g., unrealized gains or losses on available-for-sale investment securities) and separately present reclassification adjustments and current period other comprehensive income. The provisions of ASU No. 2013-02 also requires that entities present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source (e.g., unrealized gains or losses on available-for-sale investment securities) and the income statement line item affected by the reclassification (e.g., realized gains (losses) on sales of investment securities). If a component is not required to be reclassified to net income in its entirety (e.g., amortization of defined benefit plan items), entities would instead cross reference to the related note to the financial statements for additional information (e.g., pension footnote). The Company adopted the provisions of ASU No. 2013-02 effective January 1, 2013. As the Company provided these required disclosures in the notes to the Consolidated Financial Statements, the adoption of ASU No. 2013-02 had no impact on the Company's consolidated statements of income and condition. See Note 6 to the Consolidated Financial Statements for the disclosures required by ASU No. 2013-02.

8

Note 2.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	709,315	$	15,059	$	(15	)	$	724,359
Debt Securities Issued by States and Political Subdivisions	799,521		25,942		(2,227		)	823,236
Debt Securities Issued by Corporations	187,399		1,991		(834		)	188,556
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		25,337		(394		)	944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		1,860		—			33,398
Commercial - Government Agencies	580,362		1,301		(4,724		)	576,939
Total Mortgage-Backed Securities	1,531,319		28,498		(5,118		)	1,554,699
Total	$	3,227,554	$	71,490	$	(8,194	)	$	3,290,850
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	285,139	$	5,207	$	—		$	290,346
Debt Securities Issued by Corporations	23,544		—		(172		)	23,372
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		76,752		(2,229		)	3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		1,840		—			30,200
Total Mortgage-Backed Securities	3,289,127		78,592		(2,229		)	3,365,490
Total	$	3,597,810	$	83,799	$	(2,401	)	$	3,679,208
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	855,070	$	14,936	$	(17	)	$	869,989
Debt Securities Issued by States and Political Subdivisions	753,207		30,159		(955		)	782,411
Debt Securities Issued by Corporations	82,450		1,984		—			84,434
Mortgage-Backed Securities:
Residential - Government Agencies	1,041,669		27,283		(292		)	1,068,660
Residential - U.S. Government-Sponsored Enterprises	35,234		2,064		—			37,298
Commercial - Government Agencies	524,055		1,907		(1,197		)	524,765
Total Mortgage-Backed Securities	1,600,958		31,254		(1,489		)	1,630,723
Total	$	3,291,685	$	78,333	$	(2,461	)	$	3,367,557
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	190,168	$	5,198	$	—		$	195,366
Debt Securities Issued by Corporations	24,000		4		—			24,004
Mortgage-Backed Securities:
Residential - Government Agencies	3,349,403		86,673		(1,366		)	3,434,710
Residential - U.S. Government-Sponsored Enterprises	31,494		2,102		—			33,596
Total Mortgage-Backed Securities	3,380,897		88,775		(1,366		)	3,468,306
Total	$	3,595,065	$	93,977	$	(1,366	)	$	3,687,676

9

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of March 31, 2013.  Mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

(dollars in thousands)	Amortized Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	288,391	$	289,275
Due After One Year Through Five Years	194,296		201,181
Due After Five Years Through Ten Years	643,116		653,907
Due After Ten Years	570,432		591,788
	1,696,235		1,736,151
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		33,398
Commercial - Government Agencies	580,362		576,939
Total Mortgage-Backed Securities	1,531,319		1,554,699
Total	$	3,227,554	$	3,290,850
Held-to-Maturity:
Due in One Year or Less	$	60,160	$	60,543
Due After One Year Through Five Years	224,979		229,803
Due After Ten Years	23,544		23,372
	308,683		313,718
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		30,200
Total Mortgage-Backed Securities	3,289,127		3,365,490
Total	$	3,597,810	$	3,679,208

Investment securities with carrying values of $2.5 billion and $2.9 billion as of March 31, 2013 and December 31, 2012, respectively, were pledged to secure deposits of governmental entities and securities sold under agreements to repurchase.

There were no sales of investment securities for the three months ended March 31, 2013. Gross realized gains on the sales of investment securities were $0.2 million and gross realized losses on the sales of investment securities were $0.3 million for the three months endedMarch 31, 2012.

10

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

	Less Than 12 Months					12 Months or Longer					Total
(dollars in thousands)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,205	$	(12	)	$	490	$	(3	)	$	2,695	$	(15	)
Debt Securities Issued by States      and Political Subdivisions	244,042		(2,227		)	100		—			244,142		(2,227		)
Debt Securities Issued by Corporations	104,234		(834		)	—		—			104,234		(834		)
Mortgage-Backed Securities:
Residential - Government Agencies	11,788		(46		)	17,623		(348		)	29,411		(394		)
Commercial - Government Agencies	454,656		(4,724		)	—		—			454,656		(4,724		)
Total Mortgage-Backed Securities	466,444		(4,770		)	17,623		(348		)	484,067		(5,118		)
Total	$	816,925	$	(7,843	)	$	18,213	$	(351	)	$	835,138	$	(8,194	)
Held-to-Maturity:
Debt Securities Issued by Corporations	$	23,372	$	(172	)	$	—	$	—		$	23,372	$	(172	)
Mortgage-Backed Securities:
Residential - Government Agencies	423,581		(2,207		)	11,430		(22		)	435,011		(2,229		)
Total	$	446,953	$	(2,379	)	$	11,430	$	(22	)	$	458,383	$	(2,401	)
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,295	$	(14	)	$	564	$	(3	)	$	2,859	$	(17	)
Debt Securities Issued by States      and Political Subdivisions	72,400		(955		)	—		—			72,400		(955		)
Mortgage-Backed Securities:
Residential - Government Agencies	7,325		(57		)	22,389		(235		)	29,714		(292		)
Commercial - Government Agencies	261,883		(1,197		)	—		—			261,883		(1,197		)
Total Mortgage-Backed Securities	269,208		(1,254		)	22,389		(235		)	291,597		(1,489		)
Total	$	343,903	$	(2,223	)	$	22,953	$	(238	)	$	366,856	$	(2,461	)
Held-to-Maturity:
Mortgage-Backed Securities:
Residential - Government Agencies	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)
Total	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)

The Company does not believe that the investment securities that were in an unrealized loss position as of March 31, 2013, which was comprised of 85 securities, represent an other-than-temporary impairment.  Total gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.  As of March 31, 2013 and December 31, 2012, the gross unrealized losses reported for mortgage-backed securities were related to investment securities issued by the Government National Mortgage Association. The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost bases, which may be at maturity.

11

As of March 31, 2013, the carrying value of the Company’s Federal Home Loan Bank and Federal Reserve Bank stock was$59.7 million and $19.0 million, respectively.  These securities can only be redeemed or sold at their par value and only to the respective issuing government-supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than by recognizing temporary declines in value.

Note 3.    Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of March 31, 2013 and December 31, 2012:

(dollars in thousands)	March 31, 2013		December 31, 2012
Commercial
Commercial and Industrial	$	834,801	$	829,512
Commercial Mortgage	1,104,718		1,097,425
Construction	117,797		113,987
Lease Financing	269,107		274,969
Total Commercial	2,326,423		2,315,893
Consumer
Residential Mortgage	2,275,209		2,349,916
Home Equity	757,877		770,376
Automobile	220,362		209,832
Other 1	203,098		208,504
Total Consumer	3,456,546		3,538,628
Total Loans and Leases	$	5,782,969	$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Most of the Company's lending activity is with customers located in the State of Hawaii. A substantial portion of the Company's real estate loans are secured by real estate in Hawaii.

Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income, were $7.5 million and $2.4 million for the three months ended March 31, 2013 and 2012, respectively.

12

Allowance for Loan and Lease Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three months endedMarch 31, 2013 and 2012.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of March 31, 2013 and 2012.

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended March 31, 2013
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	72,704		$	56,153		$	128,857
Loans and Leases Charged-Off	(382		)	(4,917		)	(5,299		)
Recoveries on Loans and Leases Previously Charged-Off	797			2,523			3,320
Net Loans and Leases Charged-Off	415			(2,394		)	(1,979		)
Provision for Credit Losses	297			(297		)	—
Balance at End of Period	$	73,416		$	53,462		$	126,878
As of March 31, 2013
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	177		$	3,526		$	3,703
Collectively Evaluated for Impairment	73,239			49,936			123,175
Total	$	73,416		$	53,462		$	126,878
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,115		$	36,470		$	49,585
Collectively Evaluated for Impairment	2,313,308			3,420,076			5,733,384
Total	$	2,326,423		$	3,456,546		$	5,782,969
Three Months Ended March 31, 2012
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,562		$	58,044		$	138,606
Loans and Leases Charged-Off	(1,761		)	(5,998		)	(7,759		)
Recoveries on Loans and Leases Previously Charged-Off	2,029			2,379			4,408
Net Loans and Leases Charged-Off	268			(3,619		)	(3,351		)
Provision for Credit Losses	(2,656		)	3,007			351
Balance at End of Period	$	78,174		$	57,432		$	135,606
As of March 31, 2012
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	83		$	4,100		$	4,183
Collectively Evaluated for Impairment	78,091			53,332			131,423
Total	$	78,174		$	57,432		$	135,606
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,989		$	29,987		$	43,976
Collectively Evaluated for Impairment	2,118,969			3,435,987			5,554,956
Total	$	2,132,958		$	3,465,974		$	5,598,932

13

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:

Pass: Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated. Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.

Special Mention: Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease. The special mention credit quality indicator is not used for classes of loans and leases that are included in the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.

Classified: Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any. Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest. Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less. Home equity loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection, the first mortgage is with the Company, and the current combined loan-to-value ratio is 60% or less. Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classified for a period of up to six months following a loan modification. Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classified status. Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans and leases are not corrected in a timely manner.

14

The Company’s credit quality indicators are periodically updated on a case-by-case basis.  The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of March 31, 2013 and December 31, 2012.

	March 31, 2013
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	786,309	$	1,024,172	$	101,057	$	242,098	$	2,153,636
Special Mention	8,367		27,218		13,673		26,122		75,380
Classified	40,125		53,328		3,067		887		97,407
Total	$	834,801	$	1,104,718	$	117,797	$	269,107	$	2,326,423
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,248,884	$	752,053	$	220,121	$	202,422	$	3,423,480
Classified	26,325		5,824		241		676		33,066
Total	$	2,275,209	$	757,877	$	220,362	$	203,098	$	3,456,546
Total Recorded Investment in Loans and Leases									$	5,782,969

	December 31, 2012
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	779,654	$	1,018,128	$	96,058	$	247,401	$	2,141,241
Special Mention	22,759		23,848		15,839		26,540		88,986
Classified	27,099		55,449		2,090		1,028		85,666
Total	$	829,512	$	1,097,425	$	113,987	$	274,969	$	2,315,893
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,326,216	$	766,912	$	209,646	$	207,917	$	3,510,691
Classified	23,700		3,464		186		587		27,937
Total	$	2,349,916	$	770,376	$	209,832	$	208,504	$	3,538,628
Total Recorded Investment in Loans and Leases									$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

15

Aging Analysis

The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	30 - 59 Days Past Due		60 - 89 Days Past Due		Past Due 90 Days or More		Non- Accrual		Total Past Due and Non-Accrual		Current		Total Loans and Leases		Non-Accrual Loans and Leases that are Current 2
As of March 31, 2013
Commercial
Commercial and Industrial	$	2,195	$	9,691	$	230	$	5,033	$	17,149	$	817,652	$	834,801	$	4,462
Commercial Mortgage	179		—		—		2,910		3,089		1,101,629		1,104,718		2,064
Construction	—		—		—		—		—		117,797		117,797		—
Lease Financing	—		—		—		—		—		269,107		269,107		—
Total Commercial	2,374		9,691		230		7,943		20,238		2,306,185		2,326,423		6,526
Consumer
Residential Mortgage	12,502		2,210		5,967		24,700		45,379		2,229,830		2,275,209		5,909
Home Equity	6,398		2,697		4,538		2,413		16,046		741,831		757,877		331
Automobile	3,162		335		241		—		3,738		216,624		220,362		—
Other 1	2,483		1,171		676		—		4,330		198,768		203,098		—
Total Consumer	24,545		6,413		11,422		27,113		69,493		3,387,053		3,456,546		6,240
Total	$	26,919	$	16,104	$	11,652	$	35,056	$	89,731	$	5,693,238	$	5,782,969	$	12,766
As of December 31, 2012
Commercial
Commercial and Industrial	$	806	$	10,382	$	27	$	5,534	$	16,749	$	812,763	$	829,512	$	4,963
Commercial Mortgage	188		542		—		3,030		3,760		1,093,665		1,097,425		1,810
Construction	—		—		—		833		833		113,154		113,987		833
Lease Financing	—		—		—		—		—		274,969		274,969		—
Total Commercial	994		10,924		27		9,397		21,342		2,294,551		2,315,893		7,606
Consumer
Residential Mortgage	6,891		5,433		6,908		21,725		40,957		2,308,959		2,349,916		4,941
Home Equity	6,768		3,267		2,701		2,074		14,810		755,566		770,376		191
Automobile	3,758		586		186		—		4,530		205,302		209,832		—
Other 1	2,144		1,093		587		—		3,824		204,680		208,504		—
Total Consumer	19,561		10,379		10,382		23,799		64,121		3,474,507		3,538,628		5,132
Total	$	20,555	$	21,303	$	10,409	$	33,196	$	85,463	$	5,769,058	$	5,854,521	$	12,738

¹  Comprised of other revolving credit, installment, and lease financing.

²  Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

16

Impaired Loans

The following presents by class, information related to impaired loans as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Recorded Investment		Unpaid Principal  Balance		Related  Allowance for  Loan Losses
March 31, 2013
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	6,967	$	12,217	$	—
Commercial Mortgage	3,851		4,351		—
Total Commercial	10,818		16,568		—
Total Impaired Loans with No Related Allowance Recorded	$	10,818	$	16,568	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,244	$	2,244	$	165
Commercial Mortgage	53		53		12
Total Commercial	2,297		2,297		177
Consumer
Residential Mortgage	30,897		37,304		3,442
Automobile	5,295		5,295		71
Other1	278		278		13
Total Consumer	36,470		42,877		3,526
Total Impaired Loans with an Allowance Recorded	$	38,767	$	45,174	$	3,703
Impaired Loans:
Commercial	$	13,115	$	18,865	$	177
Consumer	36,470		42,877		3,526
Total Impaired Loans	$	49,585	$	61,742	$	3,703
December 31, 2012
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,464	$	12,714	$	—
Commercial Mortgage	2,971		3,471		—
Construction	833		1,163		—
Total Commercial	11,268		17,348		—
Total Impaired Loans with No Related Allowance Recorded	$	11,268	$	17,348	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,772	$	1,772	$	148
Commercial Mortgage	58		58		13
Total Commercial	1,830		1,830		161
Consumer
Residential Mortgage	31,577		38,219		3,492
Automobile	5,641		5,641		58
Other1	282		282		14
Total Consumer	37,500		44,142		3,564
Total Impaired Loans with an Allowance Recorded	$	39,330	$	45,972	$	3,725
Impaired Loans:
Commercial	$	13,098	$	19,178	$	161
Consumer	37,500		44,142		3,564
Total Impaired Loans	$	50,598	$	63,320	$	3,725

¹  Comprised of other revolving credit and installment financing.

17

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months endedMarch 31, 2013 and 2012.

	Three Months Ended March 31, 2013				Three Months Ended March 31, 2012
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,216	$	—	$	7,665	$	—
Commercial Mortgage	3,411		—		2,127		—
Construction	417		—		741		—
Total Commercial	11,044		—		10,533		—
Total Impaired Loans with No Related Allowance Recorded	$	11,044	$	—	$	10,533	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,008	$	50	$	2,698	$	33
Commercial Mortgage	56		8		292		4
Construction	—		—		1,040		—
Total Commercial	2,064		58		4,030		37
Consumer
Residential Mortgage	31,237		147		24,661		80
Home Equity	—		—		11		—
Automobile	5,468		133		6,033		154
Other1	280		3		522		7
Total Consumer	36,985		283		31,227		241
Total Impaired Loans with an Allowance Recorded	$	39,049	$	341	$	35,257	$	278
Impaired Loans:
Commercial	$	13,108	$	58	$	14,563	$	37
Consumer	36,985		283		31,227		241
Total Impaired Loans	$	50,093	$	341	$	45,790	$	278

¹  Comprised of other revolving credit and installment financing.

For the three months endedMarch 31, 2013 and 2012, the amount of interest income recognized by the Company within the periods that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrual status.  For the three months endedMarch 31, 2013 and 2012, the amount of interest income recognized using a cash-basis method of accounting during the periods that the loans were impaired was not material.

Modifications

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $41.4 million and $41.1 million as of March 31, 2013 and December 31, 2012, respectively.  There were no commitments to lend additional funds on loans modified in a TDR as of March 31, 2013.

The Company offers various types of concessions when modifying a loan or lease, however, forgiveness of principal is rarely granted. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial mortgage and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or

18

substituting or adding a new borrower or guarantor. Construction loans modified in a TDR may also involve extending the interest-only payment period. Lease financing modifications generally involves a short-term forbearance period, usually about three months, after which the missed payments are added to the end of the lease term, thereby extending the maturity date. Interest continues to accrue on the missed payments and as a result, the effective yield on the lease remains unchanged. As the forbearance period usually involves an insignificant payment delay, lease financing modifications typically do not meet the reporting criteria for a TDR. Prior to November 2012, residential mortgage loans modified in a TDR were primarily comprised of loans where monthly payments were lowered to accommodate the borrowers' financial needs for a period of time, normally two years. During that time, the borrower's entire monthly payment was applied to principal. After the lowered monthly payment period ended, the borrower reverted back to paying principal and interest per the original terms with the maturity date adjusted accordingly. Effective November 2012, the Company revised its modification program to resemble the Federal Government's Home Affordable Modification Payment (“HAMP”) Tier 2 program. Under this new modification program, the concessions will generally include a lower interest rate and the loan being fully amortized for up to 40 years from the modification effective date. In some cases, the Company may forbear a portion of the unpaid principal balance with a balloon payment due upon maturity or pay-off of the loan. Land loans are also included in the class of residential mortgage loans. Land loans are typically structured as interest-only monthly payments with a balloon payment due at maturity. Prior to September 2012, land loans modified in a TDR typically involved extending the balloon payment by one to three years, changing the monthly payments from interest-only to principal and interest, while leaving the interest rate unchanged. In September 2012, the land loan modification program was changed to offer an extension to term-out and fully amortize the loan over a period of up to 360 months. Home equity modifications are made infrequently and are offered to borrowers if the Company does not hold the first mortgage. Home equity modifications are uniquely designed to meet the specific needs of each borrower. Borrowers having both a first mortgage and home equity loan with the Company are offered a residential mortgage loan modification. Automobile loans modified in a TDR are primarily comprised of loans where the Company has lowered monthly payments by extending the term.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of increasing the specific Allowance associated with the loan.  An Allowance for impaired consumer and commercial loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.

The following presents by class, information related to loans modified in a TDR during the three months endedMarch 31, 2013 and 2012.

	Loans Modified as a TDR for the Three Months Ended March 31, 2013							Loans Modified as a TDR for the Three Months Ended March 31, 2012
			Recorded			Increase in				Recorded			Increase in
Troubled Debt Restructurings	Number of		Investment			Allowance		Number of		Investment			Allowance
(dollars in thousands)	Contracts	(as of period end)1			(as of period end)			Contracts	(as of period end)1			(as of period end)
Commercial
Commercial and Industrial	6		$	100		$	2	—		$	—		$	—
Commercial Mortgage	1		995			—		—		—			—
Total Commercial	7		1,095			2		—		—			—
Consumer
Residential Mortgage	3		1,131			185		—		—			—
Automobile	40		460			6		41		453			5
Total Consumer	43		1,591			191		41		453			5
Total	50		$	2,686		$	193	41		$	453		$	5

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

19

The following presents by class, all loans modified in a TDR that defaulted during the three months endedMarch 31, 2013 and 2012, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

	Three Months Ended March 31, 2013			Three Months Ended March 31, 2012
TDRs that Defaulted During the Period,		Recorded		Recorded
Within Twelve Months of their Modification Date	Number of	Investment		Number of	Investment
(dollars in thousands)	Contracts	(as of period end) 1		Contracts	(as of period end) 1
Consumer
Residential Mortgage	1	$	144	2	$	702
Automobile	8	85		2	13
Total Consumer	9	229		4	715
Total	9	$	229	4	$	715

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be increased, adjustments may be made in the allocation of the Allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.

Note 4.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $3.1 billion as of March 31, 2013 and December 31, 2012.  Generally, the Company’s residential mortgage loans sold to third parties are sold on a non-recourse basis.  The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $2.0 million and $2.1 million for the three months ended March 31, 2013 and 2012, respectively.  Servicing income is recorded as a component of mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	4,761		$	7,131
Change in Fair Value:
Due to Change in Valuation Assumptions 1	34			(313		)
Due to Payoffs	(359		)	(395		)
Total Changes in Fair Value of Mortgage Servicing Rights	(325		)	(708		)
Balance at End of Period	$	4,436		$	6,423

¹  Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

20

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	20,479		$	17,148
Servicing Rights that Resulted From Asset Transfers	2,250			1,008
Amortization	(625		)	(664		)
Balance at End of Period	$	22,104		$	17,492
Fair Value of Mortgage Servicing Rights Accounted for  Under the Amortization Method
Beginning of Period	$	23,143		$	17,159
End of Period	$	26,564		$	20,406

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of March 31, 2013 and December 31, 2012 were as follows:

	March 31, 2013		December 31, 2012
Weighted-Average Constant Prepayment Rate 1	10.80	%	12.26	%
Weighted-Average Life (in years)	6.88		6.24
Weighted-Average Note Rate	4.48	%	4.59	%
Weighted-Average Discount Rate 2	5.85	%	5.57	%

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of March 31, 2013 and December 31, 2012 is presented in the following table.

(dollars in thousands)	March 31, 2013			December 31, 2012
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(431	)	$	(378	)
Decrease in fair value from 50 bps adverse change	(847		)	(746		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(499		)	(439		)
Decrease in fair value from 50 bps adverse change	(983		)	(864		)

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

21

Note 5. Assets and Liabilities Subject to Enforceable Master Netting Arrangements

Interest Rate Swap Agreements (“Swap Agreements”)

The Company enters into swap agreements to facilitate the risk management strategies of a small number of commercial banking customers. The Company mitigates this risk by entering into equal and offsetting swap agreements with highly rated third party financial institutions. The swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds. The Company had net liability positions with its financial institution counterparties totaling $29.9 million and $32.4 million as of March 31, 2013 and December 31, 2012, respectively. The collateral posted by the Company for these net liability positions was $2.8 million and $3.1 million as of March 31, 2013 and December 31, 2012, respectively. See Note 10 to the Consolidated Financial Statements for more information.

Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Company's consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts. In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. In addition, as the Company does not enter into reverse repurchase agreements, there is no such offsetting to be done with the repurchase agreements.

The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., fails to make an interest payment to the counterparty). For private institution repurchase agreements, if the private institution counterparty were to default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value. The collateral is held by a third party financial institution in the counterparty's custodial account. The counterparty has the right to sell or repledge the investment securities. For government entity repurchase agreements, the collateral is held by the Company in a segregated custodial account under a tri-party agreement.

22

The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of March 31, 2013 and December 31, 2012. As of these dates, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition. The swap agreements we have with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.

		Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statements of Condition		Net Amounts of Liabilities Presented in the Statements of Condition		Gross Amounts Not Offset in the Statements of Condition
(dollars in thousands)								Financial Instruments			Cash Collateral Pledged		Net Amount
March 31, 2013
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	29,917	$	—	$	29,917	$	(29,917	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	148,718		—		148,718		(148,718		)	—		—
		$	748,718	$	—	$	748,718	$	(748,718	)	$	—	$	—
December 31, 2012
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	32,441	$	—	$	32,441	$	(32,441	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	158,947		—		158,947		(158,947		)	—		—
		$	758,947	$	—	$	758,947	$	(758,947	)	$	—	$	—

(a) As of March 31, 2013 and December 31, 2012, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition.

(b) As of March 31, 2013 and December 31, 2012, the fair value of securities pledged was $0.7 billion and $0.8 billion, respectively.

(c) The investment securities pledged to each government entity collectively secure both deposits as well as repurchase agreements. The Company had government entity deposits totaling $1.1 billion and $1.4 billion as of March 31, 2013 and December 31, 2012, respectively. The investment securities pledged as of March 31, 2013 and December 31, 2012 had a fair value of $1.8 billion and $2.2 billion, respectively.

23

Note 6.  Accumulated Other Comprehensive Income

The following table presents the components of other comprehensive loss for the three months endedMarch 31, 2013 and 2012:

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended March 31, 2013
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(12,595	)	$	(4,957	)	$	(7,638	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(3,307		)	(1,304		)	(2,003		)
Net Unrealized Losses on Investment Securities	(15,902		)	(6,261		)	(9,641		)
Defined Benefit Plans:
Net Actuarial Losses Arising During the Period	(206		)	(81		)	(125		)
Amortization of Accumulated Benefit Plan Losses	414			163			251
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(80		)	(32		)	(48		)
Defined Benefit Plans, Net	128			50			78
Other Comprehensive Loss	$	(15,774	)	$	(6,211	)	$	(9,563	)
Three Months Ended March 31, 2012
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(6,586	)	$	(2,590	)	$	(3,996	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(4,024		)	(1,566		)	(2,458		)
Net Unrealized Losses on Investment Securities	(10,610		)	(4,156		)	(6,454		)
Defined Benefit Plans:
Amortization of Accumulated Benefit Plan Losses	332			130			202
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(81		)	(32		)	(49		)
Defined Benefit Plans, Net	251			98			153
Other Comprehensive Loss	$	(10,359	)	$	(4,058	)	$	(6,301	)

¹  Includes amounts related to the amortization of holding gains related to the Company's reclassification of available-for-sale investment securities to the held-to-maturity category during the year ended December 31, 2011. The holding gains will be amortized over the remaining life of the investment securities as an adjustment of yield.

The following table presents the changes in each component of accumulated other comprehensive income, net of tax, for the three months ended March 31, 2013:

(dollars in thousands)	Net Unrealized Gains and Losses on Investment Securities1			Defined Benefit Plans1			Total
January 1, 2013	$	59,777		$	(30,569	)	$	29,208
Other Comprehensive Loss Before Reclassifications	(7,638		)	(125		)	(7,763		)
Amounts Reclassified from Accumulated Other         Comprehensive Income	(2,003		)	203			(1,800		)
Net Current-Period Other Comprehensive Loss	(9,641		)	78			(9,563		)
March 31, 2013	$	50,136		$	(30,491	)	$	19,645

¹  Amounts in parentheses indicate debits.

24

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income for the three months ended March 31, 2013:

Details about Accumulated Other Comprehensive Income Components (dollars in thousands)	Amount Reclassified from Accumulated Other Comprehensive Income1			Affected Line Item in the Statement Where Net Income Is Presented
Amortization of Unrealized Holding Gains on Investment Securities Transferred from Available-for-Sale to Held-to-Maturity 2	$	3,307		Interest Income
	(1,304		)	Tax Expense
	$	2,003		Net of Tax
Amortization of Defined Benefit Pension Items
Prior Service Credit 3	$	80
Net Actuarial Losses 3	(414		)
	(334		)	Total Before Tax
	131			Tax Benefit
	$	(203	)	Net of Tax
Total Reclassifications for the Period	$	1,800		Net of Tax

¹  Amounts in parentheses indicate debits in profit/loss.

²  The amortization of the unrealized holding gains in accumulated other comprehensive income at the date of transfer partially offsets the amortization of the difference between the par value and fair value of the investment securities at the date of transfer. Both components are amortized as an adjustment of yield.

³  These accumulated other comprehensive income components are included in the computation of net periodic benefit cost (see Note 9 for additional details).

Note 7.  Earnings Per Share

There were no adjustments to net income, the numerator, for purposes of computing earnings per share. The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding for the three months endedMarch 31, 2013 and 2012:

	Three Months Ended March 31,
	2013	2012
Denominator for Basic Earnings Per Share	44,545,092	45,709,936
Dilutive Effect of Stock Options	83,459	140,773
Dilutive Effect of Restricted Stock	58,081	24,529
Denominator for Diluted Earnings Per Share	44,686,632	45,875,238
Antidilutive Stock Options and Restricted Stock Outstanding	497,037	561,982

Note 8.  Business Segments

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury and Other.  The Company’s internal management accounting process measures the performance of the business segments based on the management structure of the Company.  This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital.  This process is dynamic and requires certain allocations based on judgment and other subjective factors.  Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.  Previously reported results have been reclassified to conform to the current organizational reporting structure.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis.  The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current

25

interest rates and market conditions.  Funds transfer pricing also serves to transfer interest rate risk to Treasury.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

The provision for credit losses reflects the actual net charge-offs of the business segments.  This may be adjusted periodically for changes in the risk profile of the business segment.  The amount of the consolidated provision for loan and lease losses is based on the methodology that we use to estimate our consolidated Allowance.   The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.

Implicit in noninterest income and expense are allocations from support units to business units.  These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.

The provision for income taxes is allocated to business segments using a 37% effective tax rate, with the exception of our Leasing business unit which is assigned its actual effective tax rate due to the unique relationship that income taxes have with their leasing products.  The residual income tax expense or benefit to arrive at the consolidated effective tax rate is included in Treasury and Other.

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, small business loans and leases, and credit cards.  Deposit products include checking, savings, and time deposit accounts.  Retail Banking also offers retail insurance products.  Products and services from Retail Banking are delivered to customers through 65 Hawaii branch locations, 489 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii.  Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and operations at the Bank’s 10 branches in the Pacific Islands and also provides merchant services to its small business customers.

Investment Services

Investment Services includes private banking, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust group assists individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios utilizing a variety of investment products. Institutional client services offer investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

Treasury and Other

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business.  This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, and short and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors.  The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

26

Selected business segment financial information as of and for the three months endedMarch 31, 2013 and 2012 were as follows:

(dollars in thousands)	Retail Banking			Commercial Banking			Investment Services			Treasury and Other			Consolidated Total
Three Months Ended March 31, 2013
Net Interest Income	$	35,909		$	29,872		$	2,771		$	20,008		$	88,560
Provision for Credit Losses	2,178			(171		)	(21		)	(1,986		)	—
Net Interest Income After Provision for Credit Losses	33,731			30,043			2,792			21,994			88,560
Noninterest Income	20,484			9,400			14,810			3,084			47,778
Noninterest Expense	(44,454		)	(22,884		)	(14,135		)	(2,914		)	(84,387		)
Income Before Provision for Income Taxes	9,761			16,559			3,467			22,164			51,951
Provision for Income Taxes	(3,612		)	(5,672		)	(1,283		)	(5,404		)	(15,971		)
Net Income	$	6,149		$	10,887		$	2,184		$	16,760		$	35,980
Total Assets as of March 31, 2013	$	3,282,022		$	2,482,837		$	188,662		$	7,572,146		$	13,525,667
Three Months Ended March 31, 2012
Net Interest Income	$	40,185		$	31,442		$	3,333		$	22,988		$	97,948
Provision for Credit Losses	4,030			(668		)	(12		)	(2,999		)	351
Net Interest Income After Provision for Credit Losses	36,155			32,110			3,345			25,987			97,597
Noninterest Income	19,540			11,577			13,670			3,295			48,082
Noninterest Expense	(44,612		)	(23,522		)	(14,762		)	(2,311		)	(85,207		)
Income Before Provision for Income Taxes	11,083			20,165			2,253			26,971			60,472
Provision for Income Taxes	(4,101		)	(3,021		)	(833		)	(8,707		)	(16,662		)
Net Income	$	6,982		$	17,144		$	1,420		$	18,264		$	43,810
Total Assets as of March 31, 2012	$	3,257,404		$	2,294,017		$	192,554		$	8,015,434		$	13,759,409

Note 9.  Pension Plans and Postretirement Benefit Plan

Components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan are presented in the following table for the three months endedMarch 31, 2013 and 2012.

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2013			2012			2013			2012
Three Months Ended March 31,
Service Cost	$	—		$	—		$	32		$	145
Interest Cost	1,128			1,263			57			320
Expected Return on Plan Assets	(1,313		)	(1,568		)	—			—
Amortization of:
Prior Service Credit	—			—			(80		)	(81		)
Net Actuarial Losses	414			332			—			—
Net Periodic Benefit Cost	$	229		$	27		$	9		$	384

The net periodic benefit cost for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.  For the three months endedMarch 31, 2013, the Company contributed $0.1 million to the pension plans and $0.2 million to the postretirement benefit plan.  The Company expects to contribute $0.5 million to the pension plans and $1.4 million to the postretirement benefit plan for the year ending December 31, 2013.

27

Note 10.  Derivative Financial Instruments

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of March 31, 2013 and December 31, 2012:

	March 31, 2013				December 31, 2012
Derivative Financial Instruments Not Designated as Hedging Instruments1 (dollars in thousands)	Asset Derivatives		Liability Derivatives		Asset Derivatives		Liability Derivatives
Interest Rate Lock Commitments	$	5,210	$	4	$	10,188	$	—
Forward Commitments	490		184		189		329
Interest Rate Swap Agreements	29,689		29,917		32,193		32,441
Foreign Exchange Contracts	9		198		40		856
Total	$	35,398	$	30,303	$	42,610	$	33,626

¹  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains recognized in the consolidated statements of income for the three months endedMarch 31, 2013 and 2012:

	Location of Net Gains	Three Months Ended
Derivative Financial Instruments Not Designated	Recognized in the	March 31,
as Hedging Instruments(dollars in thousands)	Statements of Income	2013		2012
Interest Rate Lock Commitments	Mortgage Banking	$	3,258	$	3,704
Forward Commitments	Mortgage Banking	2,229		266
Interest Rate Swap Agreements	Other Noninterest Income	20		16
Foreign Exchange Contracts	Other Noninterest Income	897		867
Total		$	6,404	$	4,853

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with its risk management activities and to accommodate the needs of its customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.

Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle a transaction in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.

As of March 31, 2013 and December 31, 2012, the Company did not designate any derivative financial instruments in formal hedging relationships.  The Company’s free-standing derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, and foreign exchange contracts.

The Company enters IRLCs for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate and within a specified period of time.  IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance.  Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan.  To mitigate this risk, the Company utilizes forward commitments as economic hedges against the potential decreases in the values of the loans held for sale.  The IRLCs and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.  Changes in the fair value of IRLCs and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.

28

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates this risk by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition. Fair value changes are recorded in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds.  See Note 5 to the Consolidated Financial Statements for more information.

The Company’s interest rate swap agreements with institutional counterparties contain credit-risk-related contingent features tied to the Company’s debt ratings or capitalization levels.  Under these provisions, if the Company’s debt rating falls below investment grade or if the Company’s capitalization levels fall below stipulated thresholds, certain counterparties may require immediate and ongoing collateralization on interest rate swaps in net liability positions, or may require immediate settlement of the contracts.  As of March 31, 2013, the Company’s debt ratings and capital levels were in excess of these minimum requirements.

The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.

Note 11.  Commitments, Contingencies, and Guarantees

The Company’s credit commitments as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	March 31, 2013		December 31, 2012
Unfunded Commitments to Extend Credit	$	2,081,364	$	1,999,542
Standby Letters of Credit	62,711		62,043
Commercial Letters of Credit	15,982		13,871
Total Credit Commitments	$	2,160,057	$	2,075,456

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

Standby and Commercial Letters of Credit

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit, and holds cash and deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

Contingencies

The Company is subject to various pending and threatened legal proceedings arising out of the normal course of business or operations. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizing the most recent information available. On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated. Based on information currently available, management believes that the eventual outcome of these other actions against the Company will not be materially in excess of such amounts accrued by the Company. However, in the event of unexpected

29

future developments, it is possible that the ultimate resolution of those matters may be material to the Company's consolidated statement of income for any particular period.

Risks Related to Representation and Warranty Provisions

The Company sells residential mortgage loans in the secondary market primarily to Fannie Mae. The Company also pools Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to Ginnie Mae. These pools of FHA-insured and VA-guaranteed residential mortgage loans are securitized by Ginnie Mae. The agreements under which the Company sells residential mortgage loans to Fannie Mae or Ginnie Mae and the insurance or guaranty agreements with FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters. As of March 31, 2013, the unpaid principal balance of residential mortgage loans sold by the Company was $2.9 billion. The agreements under which the Company sells residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, the Company may be obligated to repurchase residential mortgage loans where required documents are not delivered or are defective. Investors may require the immediate repurchase of a mortgage loan when an early payment default underwriting review reveals significant underwriting deficiencies, even if the mortgage loan has subsequently been brought current. Upon receipt of a repurchase request, the Company works with investors or insurers to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor or insurer and to determine if a contractually required repurchase event has occurred. The Company manages the risk associated with potential repurchases or other forms of settlement through careful underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards. For the three months endedMarch 31, 2013, the Company repurchased two residential mortgage loans with an unpaid principal balance totaling $0.7 million as a result of the representation and warranty provisions contained in these contracts. Both of these loans were delinquent as to principal and interest at the time of repurchase. However, no losses were incurred related to these repurchases. As of March 31, 2013, there were no pending repurchase requests related to representation and warranty provisions.

Risks Relating to Residential Mortgage Loan Servicing Activities

In addition to servicing loans in the Company's portfolio, substantially all of the loans the Company sells to investors are sold with servicing rights retained. The Company also services loans originated by other mortgage loan originators. As servicer, the Company's primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title, or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans or, to the extent consistent with the documents governing a securitization, consider alternatives to foreclosure, such as loan modifications or short sales. Each agreement under which the Company acts as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective servicing agreements. However, if the Company commits a material breach of obligations as servicer, the Company may be subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards vary by investor. These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company. Remedies could include repurchase of an affected loan. As of March 31, 2013, there were no pending repurchase requests related to loan servicing activities.

Although to date repurchase requests related to representation and warranty provisions, and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans. However, as of March 31, 2013, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases. As of March 31, 2013, 99% of the Company's residential mortgage loans serviced for investors were current. The Company maintains ongoing communications with investors and continues to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in the Company's investor portfolios.

30

Note 12.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:	Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.
Level 2:	Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.
Level 3:	Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.

Management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities on a quarterly basis.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury.  As quoted prices were available, unadjusted, for identical securities in active markets, these securities were classified as Level 1 measurements.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the Company’s third-party pricing service.  Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs.  As of March 31, 2013 and December 31, 2012, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.  On a quarterly basis, management also reviews a sample of securities priced by the Company’s third-party pricing service to review significant assumptions and valuation methodologies used.  Based on this review, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted.  The Company’s third-party pricing service has also established processes for us to submit inquiries regarding quoted prices.  Periodically, we will challenge the quoted prices provided by our third-party pricing service.  The Company’s third-party pricing service will review the inputs

31

to the evaluation in light of the new market data presented by us.  The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis.

Loans Held for Sale

The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believe market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, and foreign exchange contracts.  The fair values of IRLCs are calculated based on the value of the underlying loan, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as the LIBOR swap curve, effective date, maturity date, notional amount, and stated interest rate.  In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

32

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012:

	Quoted Prices in Active Markets for Identical Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	(Level 1)		(Level 2)		(Level 3)		Total
March 31, 2013
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	339,403	$	384,956	$	—	$	724,359
Debt Securities Issued by States and Political Subdivisions	—		823,236		—		823,236
Debt Securities Issued by Corporations	—		188,556		—		188,556
Mortgage-Backed Securities:
Residential - Government Agencies	—		944,362		—		944,362
Residential - U.S. Government-Sponsored Enterprises	—		33,398		—		33,398
Commercial - Government Agencies	—		576,939		—		576,939
Total Mortgage-Backed Securities	—		1,554,699		—		1,554,699
Total Investment Securities Available-for-Sale	339,403		2,951,447		—		3,290,850
Loans Held for Sale	—		24,015		—		24,015
Mortgage Servicing Rights	—		—		4,436		4,436
Other Assets	13,129		—		—		13,129
Derivatives1	—		499		34,899		35,398
Total Assets Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	352,532	$	2,975,961	$	39,335	$	3,367,828
Liabilities:
Derivatives1	$	—	$	382	$	29,921	$	30,303
Total Liabilities Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	—	$	382	$	29,921	$	30,303
December 31, 2012
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	470,535	$	399,454	$	—	$	869,989
Debt Securities Issued by States and Political Subdivisions	—		782,411		—		782,411
Debt Securities Issued by Corporations	—		84,434		—		84,434
Mortgage-Backed Securities:
Residential - Government Agencies	—		1,068,660		—		1,068,660
Residential - U.S. Government-Sponsored Enterprises	—		37,298		—		37,298
Commercial - Government Agencies	—		524,765		—		524,765
Total Mortgage-Backed Securities	—		1,630,723		—		1,630,723
Total Investment Securities Available-for-Sale	470,535		2,897,022		—		3,367,557
Loans Held for Sale	—		21,374		—		21,374
Mortgage Servicing Rights	—		—		4,761		4,761
Other Assets	12,566		—		—		12,566
Derivatives1	—		229		42,381		42,610
Total Assets Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	483,101	$	2,918,625	$	47,142	$	3,448,868
Liabilities:
Derivatives1	$	—	$	1,185	$	32,441	$	33,626
Total Liabilities Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	—	$	1,185	$	32,441	$	33,626

¹  The fair value of each class of derivatives is shown in Note 10 to the Consolidated Financial Statements.

33

For the three months endedMarch 31, 2013 and 2012, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)	Mortgage Servicing Rights1			Net Derivative Assets and Liabilities2			Total
Three Months Ended March 31, 2013
Balance as of January 1, 2013	$	4,761		$	9,940		$	14,701
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(325		)	3,278			2,953
Transfers to Loans Held for Sale	—			(8,240		)	(8,240		)
Balance as of March 31, 2013	$	4,436		$	4,978		$	9,414
Total Unrealized Net Gains Included in Net Income      Related to Assets Still Held as of March 31, 2013	$	34		$	4,978		$	5,012
Three Months Ended March 31, 2012
Balance as of January 1, 2012	$	7,131		$	2,058		$	9,189
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(708		)	3,720			3,012
Transfers to Loans Held for Sale	—			(3,726		)	(3,726		)
Balance as of March 31, 2012	$	6,423		$	2,052		$	8,475
Total Unrealized Net Gains (Losses) Included in Net Income      Related to Assets Still Held as of March 31, 2012	$	(313	)	$	2,052		$	1,739

¹  Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

²  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of March 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:

		Significant Unobservable Inputs (weighted-average)					Fair Value
(dollars in thousands)	Valuation  Technique	Description	Mar. 31, 2013		Dec. 31, 2012		Mar. 31, 2013			Dec. 31, 2012
Mortgage Servicing Rights	Discounted Cash Flow	Constant Prepayment Rate 1	10.80	%	12.26	%	$	31,000		$	27,904
		Discount Rate 2	5.85	%	5.57	%
Net Derivative Assets and Liabilities:
Interest Rate Lock Commitments	Pricing Model	Closing Ratio	89.79	%	88.86	%	$	5,206		$	10,188
Interest Rate Swap Agreements	Discounted Cash Flow	Credit Factor	0.76	%	0.77	%	$	(228	)	$	(248	)

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

The significant unobservable inputs used in the fair value measurement of the Company’s mortgage servicing rights are the weighted average constant prepayment rate and weighted average discount rate. Significant increases (decreases) in any of those inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.

The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company’s Treasury Division enters observable and unobservable inputs into the model to arrive at an estimated fair value.  To assess the reasonableness of the fair value measurement, the Treasury Division performs a back-test by applying the model to historical prepayment data.  The fair value and constant prepayment rate are also compared to forward-looking estimates to assess reasonableness.  The Treasury Division also compares the fair value of the Company’s mortgage servicing rights to a value calculated by an independent third-party.  Discussions are held with members from the Treasury, Mortgage Banking, and Controllers Divisions, along with the independent third-party to discuss and reconcile the fair value estimates and key assumptions used by the respective parties in arriving at those estimates.  A subcommittee of the Company’s Asset/Liability Management Committee is responsible for providing oversight over the valuation methodology and key assumptions.

34

The significant unobservable input used in the fair value measurement of the Company’s IRLCs is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close.  Generally, the fair value of an IRLC is positive (negative) if the prevailing interest rate is lower (higher) than the IRLC rate.  Therefore, an increase in the closing ratio (i.e., higher percentage of loans are estimated to close) will result in the fair value of the IRLC to increase if in a gain position, or decrease if in a loss position.  The closing ratio is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock.  The closing ratio is computed by our secondary marketing system using historical data and the ratio is periodically reviewed by the Company’s Secondary Marketing Department of the Mortgage Banking Division for reasonableness.

The unobservable input used in the fair value measurement of the Company’s interest rate swap agreements is the credit factor.  This factor represents the risk that a counterparty is either unable or unwilling to settle a transaction in accordance with the underlying contractual terms.  A significant increase (decrease) in the credit factor could result in a significantly lower (higher) fair value measurement.  The credit factor is determined by the Treasury Division based on the risk rating assigned to each counterparty in which the Company holds a net asset position.  The Company’s Credit Policy Committee periodically reviews and approves the Expected Default Frequency of the Economic Capital Model for Credit Risk.  The Expected Default Frequency is used as the credit factor for the interest rate swap agreements.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  As of March 31, 2013 and 2012, there were no material adjustments to fair value for the Company’s assets and liabilities measured at fair value on a nonrecurring basis in accordance with GAAP.

Fair Value Option

The Company elected the fair value option for all residential mortgage loans held for sale originated on or after October 1, 2011.  This election allows for a more effective offset of the changes in fair values of the loans held for sale and the derivative financial instruments used to economically hedge them without having to apply complex hedge accounting requirements.  As noted above, the fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Aggregate Fair Value		Aggregate Unpaid Principal			Aggregate Fair Value Less Aggregate  Unpaid Principal
March 31, 2013
Loans Held for Sale	$	24,015		$	23,361		$	654
December 31, 2012
Loans Held for Sale	$	21,374		$	20,492		$	882

Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the three months endedMarch 31, 2013 and 2012, the net gains or losses were not material as a result of the change in fair value of the Company’s residential mortgage loans held for sale.

35

Financial Instruments Not Recorded at Fair Value on a Recurring Basis

The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury as quoted prices were available, unadjusted, for identical securities in active markets.  If quoted prices were not available, fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

Loans

The fair value of the Company’s loans was estimated by discounting the expected future cash flows using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate and loan quality categories.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Time Deposits

The fair values of the Company’s time deposits were estimated using discounted cash flow analyses.  The discount rates used were based on rates currently offered for deposits with similar remaining maturities.  The fair values of the Company’s time deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Securities Sold Under Agreements to Repurchase

The fair value of the Company’s securities sold under agreements to repurchase was calculated using discounted cash flow analyses, applying discount rates currently offered for new agreements with similar remaining maturities and considering the Company’s non-performance risk.

Long-Term Debt

The fair value of the Company’s long-term debt was calculated using a discounted cash flow approach and applying discount rates currently offered for new notes with similar remaining maturities and considering the Company’s non-performance risk.

36

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of March 31, 2013 and December 31, 2012.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

					Fair Value Measurements
	Carrying				Quoted Prices  in Active  Markets for Identical  Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
March 31, 2013
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,597,810	$	3,679,208	$	290,346	$	3,388,862	$	—
Loans 1	5,387,789		5,759,817		—		—		5,759,817
Financial Instruments - Liabilities
Time Deposits	1,336,761		1,345,605		—		1,345,605		—
Securities Sold Under Agreements to Repurchase	748,718		851,080		—		851,080		—
Long-Term Debt 2	168,566		171,080		—		171,080		—
December 31, 2012
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,595,065	$	3,687,676	$	195,366	$	3,492,310	$	—
Loans 1	5,451,935		5,846,906		—		—		5,846,906
Financial Instruments - Liabilities
Time Deposits	1,599,508		1,609,506		—		1,609,506		—
Securities Sold Under Agreements to Repurchase	758,947		868,199		—		868,199		—
Long-Term Debt 2	119,185		121,906		—		121,906		—

¹  Net of unearned income and the Allowance.

²  Excludes capitalized lease obligations.

37

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This report contains forward-looking statements concerning, among other things, the economic and business environment in our service area and elsewhere, credit quality, and other financial and business matters in future periods. Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate and actual results may differ materially from those projected because of a variety of risks and uncertainties, including, but not limited to: 1) general economic conditions either nationally, internationally, or locally may be different than expected, and particularly, any event that negatively impacts the tourism industry in Hawaii; 2) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally; 3) the competitive pressure among financial services and products; 4) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”); 5) changes in fiscal and monetary policies of the markets in which we operate; 6) the increased cost of maintaining or the Company's ability to maintain adequate liquidity and capital, based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators; 7) actual or alleged conduct which could harm our reputation; 8) changes in accounting standards; 9) changes in tax laws or regulations or the interpretation of such laws and regulations; 10) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 11) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 12) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments; 13) any failure in or breach of our operational systems, information systems or infrastructure, or those of our third party vendors and other service providers; 14) any interruption or breach in security of our information systems resulting in failures or disruptions in customer account management, general ledger processing, and loan or deposit systems; 15) changes to the amount and timing of proposed common stock repurchases; and 16) natural disasters or adverse weather, public unrest, public health and other conditions that impact us and our customers' operations. For a detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements, refer to the section entitled “Risk Factors” in Part II of this report and Part I of our Annual Report on Form 10-K for the year ended December 31, 2012, and subsequent periodic and current reports, filed with the U.S. Securities and Exchange Commission (the “SEC”). Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. We do not undertake an obligation to update forward-looking statements to reflect later events or circumstances.

Overview

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).

The Bank, directly and through its subsidiaries, provides a broad range of financial services to businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands.  References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiaries that are consolidated for financial reporting purposes.

Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders.

Hawaii Economy

Hawaii's economy continued to improve during the first quarter of 2013 led by tourism, the State's largest industry. For the first two months of 2013, total visitor arrivals increased by 6.9% and visitor spending increased by 7.6% compared to the same period in 2012. The most significant growth in visitor spending was from U.S. Mainland visitors. The statewide seasonally-adjusted unemployment rate was at 5.1% in March 2013, compared to 7.6% nationally. For the first three months of 2013, the volume of single-family home sales on Oahu was 6.9% higher compared to the same period in 2012 and the volume of condominium sales on Oahu was 37.1% higher compared to the same period in 2012. Also, the median price of single-family home sales on Oahu was 2.4% higher in March 2013 compared to March 2012, while the median price of condominium sales on Oahu was 11.2% higher in March 2013 compared to March 2012. As of March 31, 2013, months of inventory of single-family homes and condominiums on Oahu remained low at approximately 2.4 months and 2.7 months, respectively.

38

Earnings Summary

Net income for the first quarter of 2013 was $36.0 million, a decrease of $7.8 million or 18% compared to the same period in 2012.  Diluted earnings per share were $0.81 for the first quarter of 2013, a decrease of $0.14 or 15% compared to the same period in 2012. 

Our lower earnings for the first quarter of 2013 were primarily due to the following:

• Net interest income for the first quarter of 2013 was $88.6 million, a decrease of $9.4 million or 10% compared to the same period in 2012.  Our net interest margin was 2.82% in the first quarter of 2013, a decrease of 24 basis points compared to the same period in 2012.  This decrease was primarily due to lower yields on loans and investment securities, a result of the low interest rate environment.

• Other noninterest income for the first quarter of 2013 was $5.9 million, a decrease of $2.0 million or 25% compared to the same period in 2012. This decrease was primarily due to a $3.5 million pre-tax gain related to a lessee exercising its early buy-out option on two cargo ship leveraged leases in the first quarter of 2012. This transaction also resulted in a tax gain of $2.7 million in the first quarter of 2012.

• Salaries and benefits expense for the first quarter of 2013 was $48.7 million, an increase of $1.7 million or 4% compared to the same period in 2012. This increase was primarily due to a $1.1 million increase in separation expense.

The impact of these items was partially offset by higher mortgage banking income and lower net equipment expense. Mortgage banking income was $6.4 million for the first quarter of 2013, an increase of $1.4 million or 27% compared to the same period in 2012. This increase in mortgage banking income in the first quarter of 2013 was primarily due to higher loan refinancing activity due to low interest rates. Net equipment expense was $4.6 million for the first quarter of 2013, a decrease of $1.2 million or 21% compared to the same period in 2012. This decrease in net equipment expense was primarily due to the purchase of technology equipment in the first quarter of 2012.

We continued to maintain a strong balance sheet during the first quarter of 2013, with adequate reserves for credit losses, and high levels of liquidity and capital. In particular:

• The allowance for loan and lease losses (the “Allowance”) was $126.9 million as of March 31, 2013, a decrease of $2.0 million or 2% from December 31, 2012.  Absent significant deterioration in the economy and assuming continued improvement or stability in credit quality, we may further decrease the level of the Allowance in future periods.

• Total deposits were $11.3 billion as of March 31, 2013, a decrease of $277.6 million or 2% from December 31, 2012.  This decrease was primarily due to lower levels of public time deposits as of March 31, 2013.

• We continued to invest excess liquidity in high-grade investment securities.  As of March 31, 2013, the total carrying value of our investment securities portfolio was $6.9 billion, a decrease of $74.0 million or 1% from December 31, 2012.  During the first quarter of 2013, we slightly changed the composition of our investment securities portfolio.  We somewhat reduced our positions in mortgage-backed securities issued by the Government National Mortgage Corporation ("Ginnie Mae") and re-invested these proceeds, in part, into corporate bonds and state and municipal bond holdings.

• Total shareholders’ equity was $1.0 billion as of March 31, 2013, an increase of $4.4 million from December 31, 2012.  We continued to return capital to our shareholders in the form of share repurchases and dividends.  During the first quarter of 2013, we repurchased 137,000 shares of our common stock at a total cost of $6.6 million under our share repurchase program.  During the first quarter of 2013, we also repurchased 34,427 shares of our common stock from employees and/or directors in connection with stock swaps, shares repurchased for a deferred compensation plan, and income tax withholdings related to the vesting of restricted stock at a total cost of $1.7 million. We also paid cash dividends of $20.2 million during the first quarter of 2013.

We remain cautious about interest rates, the economy in Hawaii and nationally, as well as the uncertainties related to increased government regulation. In particular, we continue to monitor the pressure on our net interest margin in the current low interest rate environment and the potential additional costs that may be required of us to comply with new and increased government regulations. We intend to continue to focus on controlling expenses and maintaining adequate levels of liquidity, reserves for credit losses, and capital.

39

Our financial highlights are presented in Table 1.

Financial Highlights				Table 1
	Three Months Ended
	March 31,
(dollars in thousands, except per share amounts)	2013			2012
For the Period:
Operating Results
Net Interest Income	$	88,560		$	97,948
Provision for Credit Losses	—			351
Total Noninterest Income	47,778			48,082
Total Noninterest Expense	84,387			85,207
Net Income	35,980			43,810
Basic Earnings Per Share	0.81			0.96
Diluted Earnings Per Share	0.81			0.95
Dividends Declared Per Share	0.45			0.45
Performance Ratios
Return on Average Assets	1.08		%	1.29		%
Return on Average Shareholders’ Equity	14.10			17.26
Efficiency Ratio 1	61.90			58.35
Net Interest Margin 2	2.82			3.06
Dividend Payout Ratio 3	55.56			46.88
Average Shareholders’ Equity to Average Assets	7.63			7.46
Average Balances
Average Loans and Leases	$	5,803,503		$	5,563,358
Average Assets	13,557,358			13,681,229
Average Deposits	11,287,485			10,430,215
Average Shareholders’ Equity	1,034,843			1,020,668
Market Price Per Share of Common Stock
Closing	$	50.81		$	48.35
High	50.91			48.75
Low	44.88			44.08
	March 31, 2013			December 31, 2012
As of Period End:
Balance Sheet Totals
Loans and Leases	$	5,782,969		$	5,854,521
Total Assets	13,525,667			13,728,372
Total Deposits	11,251,860			11,529,482
Long-Term Debt	177,427			128,055
Total Shareholders’ Equity	1,026,104			1,021,665
Asset Quality
Allowance for Loan and Lease Losses	$	126,878		$	128,857
Non-Performing Assets	38,374			37,083
Financial Ratios
Allowance to Loans and Leases Outstanding	2.19		%	2.20		%
Tier 1 Capital Ratio	16.12			16.13
Total Capital Ratio	17.38			17.39
Tier 1 Leverage Ratio	6.90			6.83
Total Shareholders’ Equity to Total Assets	7.59			7.44
Tangible Common Equity to Tangible Assets 4	7.37			7.23
Tangible Common Equity to Risk-Weighted Assets 4	17.04			17.24
Non-Financial Data
Full-Time Equivalent Employees	2,269			2,276
Branches and Offices	75			76
ATMs	489			494

¹  Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).

²  Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.

³  Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share.

⁴  Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures.  See the “Use of Non-GAAP Financial Measures” section below.

40

Use of Non-GAAP Financial Measures

The ratios “tangible common equity to tangible assets” and “tangible common equity to risk-weighted assets” are Non-GAAP financial measures.  The Company believes these measurements are useful for investors, regulators, management and others to evaluate 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 analyses of results as reported under GAAP.  Table 2 provides a reconciliation of these Non-GAAP financial measures with the most comparable financial measures defined by GAAP.

GAAP to Non-GAAP Reconciliation				Table 2
(dollars in thousands)	March 31, 2013			December 31, 2012
Total Shareholders’ Equity	$	1,026,104		$	1,021,665
Less: Goodwill	31,517			31,517
Intangible Assets	21			33
Tangible Common Equity	$	994,566		$	990,115
Total Assets	$	13,525,667		$	13,728,372
Less: Goodwill	31,517			31,517
Intangible Assets	21			33
Tangible Assets	$	13,494,129		$	13,696,822
Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements	$	5,836,354		$	5,744,722
Total Shareholders’ Equityto Total Assets	7.59		%	7.44		%
Tangible Common Equityto Tangible Assets (Non-GAAP)	7.37		%	7.23		%
Tier 1 Capital Ratio	16.12		%	16.13		%
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)	17.04		%	17.24		%

41

Analysis of Statements of Income

Average balances, related income and expenses, and resulting yields and rates are presented in Table 3.  An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 4.

Average Balances and Interest Rates - Taxable-Equivalent Basis											Table 3
	Three Months Ended						Three Months Ended
	March 31, 2013						March 31, 2012
	Average		Income/		Yield/		Average		Income/		Yield/
(dollars in millions)	Balance		Expense		Rate		Balance		Expense		Rate
Earning Assets
Interest-Bearing Deposits	$	4.0	$	—	0.32	%	$	3.2	$	—	0.25	%
Funds Sold	156.4		0.1		0.15		262.4		0.1		0.19
Investment Securities
Available-for-Sale	3,322.1		18.2		2.19		3,451.6		19.7		2.28
Held-to-Maturity	3,578.1		19.8		2.22		3,737.3		26.4		2.83
Loans Held for Sale	18.3		0.2		3.94		12.0		0.1		4.22
Loans and Leases 1
Commercial and Industrial	822.9		7.6		3.75		805.9		8.1		4.03
Commercial Mortgage	1,093.4		11.1		4.10		941.6		10.5		4.50
Construction	115.5		1.4		5.04		103.5		1.4		5.34
Commercial Lease Financing	272.7		1.6		2.41		294.3		1.7		2.33
Residential Mortgage	2,311.6		25.9		4.49		2,264.4		27.7		4.90
Home Equity	767.9		7.9		4.16		778.9		8.6		4.43
Automobile	214.1		3.0		5.61		193.1		3.0		6.20
Other 2	205.4		4.2		8.33		181.6		3.7		8.08
Total Loans and Leases	5,803.5		62.7		4.36		5,563.3		64.7		4.66
Other	79.1		0.3		1.44		79.9		0.3		1.40
Total Earning Assets 3	12,961.5		101.3		3.14		13,109.7		111.3		3.40
Cash and Noninterest-Bearing Deposits	141.9						137.2
Other Assets	454.0						434.3
Total Assets	$	13,557.4					$	13,681.2
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand	$	2,060.7	$	0.1	0.03	%	$	1,867.1	$	0.1	0.02	%
Savings	4,408.4		1.0		0.09		4,439.0		1.3		0.12
Time	1,512.9		1.5		0.41		1,260.2		2.1		0.66
Total Interest-Bearing Deposits	7,982.0		2.6		0.13		7,566.3		3.5		0.18
Short-Term Borrowings	58.1		—		0.15		15.7		—		0.12
Securities Sold Under Agreements to Repurchase	756.1		7.0		3.71		1,916.0		7.3		1.51
Long-Term Debt	157.1		0.7		1.63		30.7		0.5		6.49
Total Interest-Bearing Liabilities	8,953.3		10.3		0.46		9,528.7		11.3		0.47
Net Interest Income			$	91.0					$	100.0
Interest Rate Spread					2.68	%					2.93	%
Net Interest Margin					2.82	%					3.06	%
Noninterest-Bearing Demand Deposits	3,305.5						2,864.0
Other Liabilities	263.8						267.8
Shareholders’ Equity	1,034.8						1,020.7
Total Liabilities and Shareholders’ Equity	$	13,557.4					$	13,681.2

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  Comprised of other consumer revolving credit, installment, and consumer lease financing.

³  Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $2,411,000 and $2,070,000 for the three months ended March 31, 2013 and 2012, respectively.

42

Analysis of Change in Net Interest Income - Taxable-Equivalent Basis							Table 4
	Three Months Ended March 31, 2013 Compared to March 31, 2012
(dollars in millions)	Volume1			Rate1			Total
Change in Interest Income:
Investment Securities
Available-for-Sale	$	(0.7	)	$	(0.8	)	$	(1.5	)
Held-to-Maturity	(1.1		)	(5.5		)	(6.6		)
Loans Held for Sale	0.1			—			0.1
Loans and Leases
Commercial and Industrial	0.1			(0.6		)	(0.5		)
Commercial Mortgage	1.6			(1.0		)	0.6
Construction	0.1			(0.1		)	—
Commercial Lease Financing	(0.2		)	0.1			(0.1		)
Residential Mortgage	0.6			(2.4		)	(1.8		)
Home Equity	(0.1		)	(0.6		)	(0.7		)
Automobile	0.3			(0.3		)	—
Other 2	0.4			0.1			0.5
Total Loans and Leases	2.8			(4.8		)	(2.0		)
Total Change in Interest Income	1.1			(11.1		)	(10.0		)
Change in Interest Expense:
Interest-Bearing Deposits
Savings	—			(0.3		)	(0.3		)
Time	0.3			(0.9		)	(0.6		)
Total Interest-Bearing Deposits	0.3			(1.2		)	(0.9		)
Securities Sold Under Agreements to Repurchase	(6.3		)	6.0			(0.3		)
Long-Term Debt	0.8			(0.6		)	0.2
Total Change in Interest Expense	(5.2		)	4.2			(1.0		)
Change in Net Interest Income	$	6.3		$	(15.3	)	$	(9.0	)

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.

²  Comprised of other consumer revolving credit, installment, and consumer lease financing.

Net Interest Income

Net interest income is affected by the size and mix of our balance sheet components as well as the spread between interest earned on assets and interest paid on liabilities.  Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.

Net interest income was $88.6 million in the first quarter of 2013, a decrease of $9.4 million or 10% compared to the same period in 2012.  On a taxable-equivalent basis, net interest income was $91.0 million in the first quarter of 2013, a decrease of $9.0 million or 9% compared to the same period in 2012.  Net interest margin was 2.82% in the first quarter of 2013, a decrease of 24 basis points compared to the same period in 2012.  The lower margin in 2013 was primarily due to lower yields on investment securities and loans.  As higher yielding assets continue to run-off, we expect pressure on our net interest margin to continue as our assets re-price in the current low interest rate environment.

Yields on our earning assets decreased by 26 basis points in the first quarter of 2013 compared to the same period in 2012, reflective of lower yields on investment securities and loans.  Yields on our investment securities portfolio decreased by 36 basis points in the first quarter of 2013 compared to the same period in 2012, reflective of the run-off of higher yielding securities with proceeds, in part, being invested in lower yielding securities.  Yields on our loans and leases decreased by 30 basis points in the first quarter of 2013 compared to the same period in 2012, with lower yields in nearly every category of loans and leases, as a result of the current low interest rate environment.  Partially offsetting the lower yields on our earning assets were lower funding costs, primarily due to lower rates paid on our interest-bearing deposits, reflective of the re-pricing of our deposits at lower interest rates, and on our securities sold under agreements to repurchase.  Rates paid on our time deposits decreased by 25 basis points in the first quarter of 2013 compared to the same period in 2012. Rates paid on our securities sold under agreements to repurchase increased by 220 basis points in the first quarter of 2013 compared to the same

43

period in 2012. This increase was primarily due to local government entities transferring much of their funds previously invested in short-term (and therefore low-yielding) repurchase agreements into time deposits, leaving the balance of our repurchase agreements consisting mainly of those with private entities. These agreements with private entities have longer terms at relatively higher interest rates.

Average balances of our earning assets decreased by $148.2 million or 1% in the first quarter of 2013 compared to the same period in 2012, primarily due to a $288.6 million decrease in average balance of our investment securities portfolio. During the first quarter of 2012, we continue to change the composition of our investment securities portfolio. We decreased our holdings in mortgage-backed securities issued by the Government National Mortgage Association (“Ginnie Mae”) to somewhat reduce extension risk, reduced our holdings in U.S. Treasury notes, and increased our state and municipal bond holdings. Average balances of our mortgage-backed securities issued by Ginnie Mae decreased by $192.1 million and average balances of our U.S. Treasury notes decreased by $327.3 million in the first quarter of 2013 compared to the same period in 2012. Average balances of our state and municipal bond holdings increased by $260.9 million in the first quarter of 2013 compared to the same period in 2012.  Partially offsetting the decrease in the average balances of our earning assets was a $151.8 million increase in our commercial mortgage loan portfolio primarily due to increased demand from new and existing customers.

Average balances of our interest-bearing liabilities decreased by $575.4 million or 6% in the first quarter of 2013 compared to the same period in 2012 primarily due to the lower interest-bearing deposits and securities sold under agreements to repurchase balances with local government entities.

Provision for Credit Losses

The Provision reflects our judgment of the expense or benefit necessary to achieve the appropriate amount of the Allowance.  We maintain the Allowance at levels adequate to cover our estimate of probable credit losses as of the end of the reporting period.  The Allowance is determined through detailed quarterly analyses of the loan and lease portfolio.  The Allowance is based on our loss experience and changes in the economic environment, as well as an ongoing assessment of credit quality.  Additional factors that are considered in determining the amount of the Allowance are the level of net charge-offs, non-performing assets, risk rating migration, as well as changes in our portfolio size and composition. We recorded no Provision in the first quarter of 2013 and recorded a Provision of $0.4 million in the first quarter of 2012. Our decision not to record a Provision in the first quarter of 2013 was reflective of continued improvements in our credit quality metrics and an improving Hawaii economy. For further discussion on the Allowance, see the “Corporate Risk Profile - Reserve for Credit Losses” section in MD&A.

Noninterest Income

Noninterest income decreased by $0.3 million or 1% in the first quarter of 2013 compared to the same period in 2012.

Trust and asset management income is comprised of fees earned from the management and administration of trusts and other customer assets.  These fees are largely based upon the market value of the assets that we manage and the fee rate charged to customers.  Total trust assets under administration were $10.2 billion as of March 31, 2013, $10.1 billion as of December 31, 2012, and $9.8 billion as of March 31, 2012.  Trust and asset management income increased by $1.0 million or 9% in the first quarter of 2013 compared to the same period in 2012. This increase was partially due to a $0.3 million increase in agency fees mainly due to higher market values of assets under management. In addition, mutual fund investment management fees and special service fees each rose by $0.2 million in the first quarter of 2013 compared to the same period in 2012.

Mortgage banking income is highly influenced by mortgage interest rates and the housing market.  Mortgage banking income increased by $1.4 million or 27% in the first quarter of 2013 compared to the same period in 2012. This increase in mortgage banking income in the first quarter of 2013 was primarily due to higher loan refinancing activity due to low interest rates.

Service charges on deposit accounts decreased by $0.3 million or 3% in the first quarter of 2013 compared to the same period in 2012.  This decrease was primarily due to a $0.2 million decline in account analysis fees due to higher investable balances resulting in larger earnings credit rates granted to our customers.

Fees, exchange, and other service charges are primarily comprised of debit card income, fees from ATMs, merchant service activity, and other loan fees and service charges.  Fees, exchange, and other service charges decreased by $0.5 million or 4% in the first quarter of 2013 compared to the same period in 2012. This decrease was primarily due to a $0.2 million decline in other loan fees and a $0.2 million decrease in merchant income.

44

We did not sell any investment securities in the first quarter of 2013 compared to a net loss on the sale of investment securities of $0.1 million for the same period in 2012.  The amount and timing of our sales of investment securities are dependent on a number of factors, including our efforts to preserve capital levels while managing duration and extension risk.

Other noninterest income decreased by $2.0 million or 25% in the first quarter of 2013 compared to the same period in 2012.  This decrease was primarily due to a lessee exercising its early buy-out option on two cargo ship leveraged leases which resulted in a pre-tax gain of $3.5 million in the first quarter of 2012, partially offset by a $1.0 million pre-tax loss related to the sale and termination of an aircraft lease which also occurred in the first quarter of 2012. This decrease was partially offset by a $0.7 million gain related to the sale of two equipment leases in the first quarter of 2013.

Noninterest Expense

Noninterest expense decreased by $0.8 million or 1% in the first quarter of 2013 compared to the same period in 2012.

Table 5 presents the components of salaries and benefits expense.

Salaries and Benefits			Table 5
	Three Months Ended March 31,
(dollars in thousands)	2013		2012
Salaries	$	29,078	$	28,687
Incentive Compensation	3,784		4,054
Share-Based Compensation	1,136		1,685
Commission Expense	1,781		1,536
Retirement and Other Benefits	4,368		4,390
Payroll Taxes	4,240		3,818
Medical, Dental, and Life Insurance	2,813		2,437
Separation Expense	1,475		417
Total Salaries and Benefits	$	48,675	$	47,024

Salaries and benefits expense increased by $1.7 million or 4% in the first quarter of 2013 compared to the same period in 2012 primarily due to a $1.1 million increase in separation expense. Payroll taxes rose by $0.4 million largely due to an increase in state unemployment taxes. Medical, dental, and life insurance increased by $0.4 million primarily due to higher medical claims and a reserve credit adjustment made in the first quarter of 2012. Partially offsetting these increases was a $0.5 million decrease in share-based compensation primarily due to amortization expense recorded in the first quarter of 2012 related to stock options granted during that period. These stock options were fully amortized in 2012. In contrast, stock options were not granted during the current period.

Net occupancy expense decreased by $0.9 million or 8% in the first quarter of 2013 compared to the same period in 2012.  This decrease was primarily due to branch closures during the second and fourth quarters of 2012, combined with higher sublease revenue in the current quarter. In November 2012, the Bank announced its planned closure of two branch locations in American Samoa. Subsequent to this announcement, representatives from the Bank and the American Samoa government arrived at a mutually agreeable arrangement to delay the closure of one of our branch locations until March 2014. Our other branch location in American Samoa was closed on March 15, 2013 as originally planned and its operations were consolidated into the remaining branch location.

Net equipment expense decreased by $1.2 million or 21% in the first quarter of 2013 compared to the same period in 2012. This decrease was primarily due to the purchase of technology equipment in the first quarter of 2012.

Other noninterest expense decreased by $0.3 million or 2% in the first quarter of 2013 compared to the same period in 2012. 

This decrease was primarily due to a $0.5 million decline in foreclosed real estate expense resulting mainly from a gain on disposal during the current period combined with a write-down taken during the first quarter of 2012. Partially offsetting this decrease was $0.4 million in expenses incurred during the first quarter of 2013 related to the recent launch of our new consumer credit cards.

45

Provision for Income Taxes

Table 6 presents our provision for income taxes and effective tax rates.

Provision for Income Taxes and Effective Tax Rates				Table 6
	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Provision for Income Taxes	$	15,971		$	16,662
Effective Tax Rates	30.74		%	27.55		%

The provision for income taxes in the first quarter of 2013 was $0.7 million or 4% lower compared to the same period in 2012, primarily due to lower pretax income. The higher effective tax rate in the first quarter of 2013 was primarily due to the sale of our equity interest in two cargo ship leveraged leases, which resulted in a $2.7 million credit to the provision for income taxes in the first quarter of 2012. There were no significant discrete tax items recorded in the first quarter of 2013.

46

Analysis of Statements of Condition

Investment Securities

The carrying value of our investment securities portfolio was $6.9 billion as of March 31, 2013, a decrease of $74.0 million or 1% compared to December 31, 2012.

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and the level of interest rate risk to which we are exposed.  These evaluations may cause us to change the level of funds we deploy into investment securities, change the composition of our investment securities portfolio, and change the proportion of investments made into the available-for-sale and held-to-maturity investment categories.

During the first quarter of 2013, we continued to somewhat reduce our positions in mortgage-backed securities issued by the Government National Mortgage Corporation (“Ginnie Mae”) in an effort to manage extension risk related to our mortgage-backed securities.  We re-invested these proceeds, in part, into corporate bonds and state and municipal bond holdings. As of March 31, 2013, our portfolio of Ginnie Mae mortgage-backed securities were primarily comprised of securities issued between 2008 and 2011. As of March 31, 2013, the credit ratings of these mortgage-backed securities were all AAA-rated, with a low probability of a change in ratings in the near future. As of March 31, 2013, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately three years.

Gross unrealized gains in our investment securities portfolio were $155.3 million as of March 31, 2013 and $172.3 million as of December 31, 2012.  Gross unrealized losses on our temporarily impaired investment securities were $10.6 million as of March 31, 2013 and $3.8 million as of December 31, 2012.  As of March 31, 2013, the gross unrealized losses were primarily related to mortgage-backed securities issued by government agencies and were attributable primarily to changes in interest rates, relative to when the investment securities were purchased.

As of March 31, 2013, we did not own any subordinated debt, or preferred or common stock of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation.  See Note 2 to the Consolidated Financial Statements for more information.

Loans and Leases

Table 7 presents the composition of our loan and lease portfolio by major categories.

Loan and Lease Portfolio Balances			Table 7
(dollars in thousands)	March 31, 2013		December 31, 2012
Commercial
Commercial and Industrial	$	834,801	$	829,512
Commercial Mortgage	1,104,718		1,097,425
Construction	117,797		113,987
Lease Financing	269,107		274,969
Total Commercial	2,326,423		2,315,893
Consumer
Residential Mortgage	2,275,209		2,349,916
Home Equity	757,877		770,376
Automobile	220,362		209,832
Other 1	203,098		208,504
Total Consumer	3,456,546		3,538,628
Total Loans and Leases	$	5,782,969	$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Total loans and leases as of March 31, 2013 decreased by $71.6 million or 1% from December 31, 2012.

Commercial loans and leases as of March 31, 2013 increased by $10.5 million or less than 1% from December 31, 2012.  Commercial and industrial loans increased by $5.3 million or 1% from December 31, 2012. Commercial mortgage loans increased by $7.3 million or 1% from December 31, 2012 primarily due to increased demand from new and existing customers. 

47

Construction loans increased by $3.8 million or 3% from December 31, 2012 due to continued improvement in the Hawaii economy.  Lease financing decreased by $5.9 million or 2% from December 31, 2012 primarily due to continued paydowns in this portfolio.

Consumer loans and leases as of March 31, 2013 decreased by $82.1 million or 2% from December 31, 2012.  Residential mortgage loans decreased by $74.7 million or 3% from December 31, 2012 primarily due to lower loan originations, the result of higher interest rates, and continued paydowns in this portfolio during the first quarter of 2013. Home equity loans decreased by $12.5 million or 2% from December 31, 2012 primarily due to continued paydowns and reduced line utilization.  Automobile loans increased by $10.5 million or 5% from December 31, 2012 primarily due to increased customer demand. Other consumer loans decreased by $5.4 million or 3% from December 31, 2012 primarily due to a decrease in line utilization related to several of our consumer loan products.

Table 8 presents the composition of our loan and lease portfolio by geographic area and by major categories.

Geographic Distribution of Loan and Lease Portfolio											Table 8
(dollars in thousands)	Hawaii		U.S. Mainland 1		Guam		Other Pacific Islands		Foreign 2		Total
March 31, 2013
Commercial
Commercial and Industrial	$	733,040	$	32,386	$	67,395	$	1,754	$	226	$	834,801
Commercial Mortgage	997,137		32,972		74,609		—		—		1,104,718
Construction	112,479		—		5,318		—		—		117,797
Lease Financing	31,593		203,581		10,926		—		23,007		269,107
Total Commercial	1,874,249		268,939		158,248		1,754		23,233		2,326,423
Consumer
Residential Mortgage	2,140,962		—		130,032		4,215		—		2,275,209
Home Equity	728,969		7,292		19,664		1,952		—		757,877
Automobile	161,312		3,268		52,408		3,374		—		220,362
Other3	142,598		—		23,751		36,744		5		203,098
Total Consumer	3,173,841		10,560		225,855		46,285		5		3,456,546
Total Loans and Leases	$	5,048,090	$	279,499	$	384,103	$	48,039	$	23,238	$	5,782,969
December 31, 2012
Commercial
Commercial and Industrial	$	726,401	$	29,571	$	70,622	$	2,213	$	705	$	829,512
Commercial Mortgage	988,165		33,240		76,020		—		—		1,097,425
Construction	109,956		—		4,031		—		—		113,987
Lease Financing	31,871		207,236		13,070		—		22,792		274,969
Total Commercial	1,856,393		270,047		163,743		2,213		23,497		2,315,893
Consumer
Residential Mortgage	2,209,882		—		135,491		4,543		—		2,349,916
Home Equity	740,939		7,784		19,682		1,971		—		770,376
Automobile	152,031		4,068		50,716		3,017		—		209,832
Other3	148,724		—		23,867		35,904		9		208,504
Total Consumer	3,251,576		11,852		229,756		45,435		9		3,538,628
Total Loans and Leases	$	5,107,969	$	281,899	$	393,499	$	47,648	$	23,506	$	5,854,521

¹  For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located.  For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.

²  Loans classified as Foreign represent those which are recorded in the Company’s international business units.  Lease financing classified as Foreign represent those with air transportation carriers based outside the United States.

³  Comprised of other revolving credit, installment, and lease financing.

Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands.  Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes leveraged lease financing and participation in Shared National Credits.  Our consumer loan and lease portfolio includes limited lending activities on the U.S. Mainland.

48

Other Assets

Table 9 presents the major components of other assets.

Other Assets			Table 9
(dollars in thousands)	March 31, 2013		December 31, 2012
Bank-Owned Life Insurance	$	219,726	$	218,429
Federal Home Loan Bank and Federal Reserve Bank Stock	78,606		79,152
Derivative Financial Instruments	35,398		42,610
Low-Income Housing and Other Equity Investments	47,141		48,373
Prepaid Expenses	22,495		21,820
Accounts Receivable	13,704		13,854
State Tax Deposits	6,069		6,069
Other	37,838		26,645
Total Other Assets	$	460,977	$	456,952

Other assets increased by $4.0 million or 1% from December 31, 2012. This increase was primarily due to a $10.1 million increase in receivables related to the settlement of investment securities that matured and a $1.3 million increase in the value of our bank-owned life insurance.  This was partially offset by a $7.2 million decrease in the fair value of our derivative financial instruments. This decrease was primarily due to a lower volume of saleable residential mortgage loans that were in a locked position as of March 31, 2013.

Deposits

Table 10 presents the composition of our deposits by major customer categories.

Deposits			Table 10
(dollars in thousands)	March 31, 2013		December 31, 2012
Consumer	$	5,607,862	$	5,537,624
Commercial	4,505,835		4,576,410
Public and Other	1,138,163		1,415,448
Total Deposits	$	11,251,860	$	11,529,482

Total deposits were $11.3 billion as of March 31, 2013, a decrease of $277.6 million or 2% from December 31, 2012 primarily due to lower time deposits from local government entities.

Table 11 presents the composition of our savings deposits.

Savings Deposits			Table 11
(dollars in thousands)	March 31, 2013		December 31, 2012
Money Market	$	1,638,452	$	1,607,738
Regular Savings	2,812,691		2,791,578
Total Savings Deposits	$	4,451,143	$	4,399,316

Table 12 presents our quarterly average balance of time deposits of $100,000 or more.

Average Time Deposits of $100,000 or More			Table 12
	Three Months Ended
(dollars in thousands)	March 31, 2013		December 31, 2012
Average Time Deposits	$	1,188,021	$	1,423,228

49

Borrowings

As of March 31, 2013, borrowings were $66.3 million, an increase of $55.0 million from December 31, 2012.  These borrowings primarily consisted of overnight funds purchased and the amounts borrowed fluctuate depending on our daily funding requirements.

Securities Sold Under Agreements to Repurchase

Table 13 presents the composition of our securities sold under agreements to repurchase.

Securities Sold Under Agreements to Repurchase			Table 13
(dollars in thousands)	March 31, 2013		December 31, 2012
Government Entities	$	148,718	$	158,947
Private Institutions	600,000		600,000
Total Securities Sold Under Agreements to Repurchase	$	748,718	$	758,947

Securities sold under agreements to repurchase as of March 31, 2013 decreased by $10.2 million or 1% from December 31, 2012.  As of March 31, 2013, the weighted average maturity was 367 days for our repurchase agreements with government entities and 4.7 years for our repurchase agreements with private institutions, subject to the private institutions’ right to terminate agreements at earlier specified dates which could decrease the weighted average maturity to 2.4 years.  As of March 31, 2013, the weighted average interest rate for outstanding agreements with government entities and private institutions was 0.18% and 4.63%, respectively, with all rates being fixed.  We have not entered into agreements in which the securities sold and the related liability were not recorded on the consolidated statements of condition.

Long-Term Debt

Long-term debt was $177.4 million as of March 31, 2013, a $49.4 million or 39% increase from December 31, 2012.  This increase was due to a $50.0 million advance that we received from the FHLB in the first quarter of 2013. The stated interest rate on the advance is 0.60% with maturity in February 2016. The advance from the FHLB was primarily for asset/liability management purposes. As of March 31, 2013, our remaining line of credit with the FHLB was $1.1 billion.

50

Analysis of Business Segments

Our business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury and Other.

Table 14 summarizes net income from our business segments.  Additional information about segment performance is presented in Note 8 to the Consolidated Financial Statements.

Business Segment Net Income			Table 14
	Three Months Ended March 31,
(dollars in thousands)	2013		2012
Retail Banking	$	6,149	$	6,982
Commercial Banking	10,887		17,144
Investment Services	2,184		1,420
Total	19,220		25,546
Treasury and Other	16,760		18,264
Consolidated Total	$	35,980	$	43,810

Retail Banking

Net income decreased by $0.8 million or 12% in the first quarter of 2013 compared to the same period in 2012 primarily due to a decrease in net interest income, partially offset by a decrease in the Provision and an increase in noninterest income. The decrease in net interest income was primarily due to lower earnings credits on the segment's deposit portfolio and lower loan margins, partially offset by higher average loan and deposit balances. The decrease in the Provision was primarily due to lower net charge-offs of loans and leases in the segment combined with improving credit trends and the underlying risk profile of the loan portfolio. The increase in noninterest income was primarily due to higher mortgage banking income.

Commercial Banking

Net income decreased by $6.3 million or 36% in the first quarter of 2013 compared to the same period in 2012 primarily due to an increase in the provision for income taxes and decreases in noninterest income and net interest income. Both the increase in provision for income taxes and the decrease in noninterest income were attributed to a gain recognized upon a lessee exercising its early buy-out option on two cargo ship leveraged leases in the first quarter of 2012. The decrease in net interest income was primarily due to lower earnings credits on the segment's deposit portfolio, partially offset by an increase in loan margins attributed to strong loan growth.

Investment Services

Net income increased by $0.8 million or 54% in the first quarter of 2013 compared to the same period in 2012 primarily due to an increase in noninterest income and a decrease in noninterest expense. This was partially offset by a decrease in net interest income. The increase in noninterest income was due to higher agency, tax, special service (termination/real estate) and investment advisory fees. The decrease in noninterest expense was largely due to lower salaries related expenses. The decrease in net interest income was primarily due to lower earnings credits on the segment's deposit portfolio.

Treasury and Other

Net income decreased by $1.5 million or 8% in the first quarter of 2013 compared to the same period in 2012 primarily due to a decrease in net interest income combined with increases in the Provision and noninterest expense.  The decrease in net interest income was primarily due to lower interest income from the investment securities portfolio resulting from lower volume and associated yields. Additionally, funding income related to lending activities decreased. This was partially offset by lower deposit funding costs.  The increase in noninterest expense was primarily due to an increase in separation expense. The Provision in this business segment represents the residual provision for credit losses to arrive at the total Provision for the Company.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury and Other provide a wide-range of support to the Company's other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

51

Corporate Risk Profile

Credit Risk

As of March 31, 2013, our overall credit risk position reflects an improving Hawaii economy, with decreasing levels of higher risk loans and leases, levels of non-performing assets which appear to have stabilized, and lower credit losses. The tourism industry is leading the economic recovery in Hawaii with increases in visitor arrivals and spending. The statewide seasonally-adjusted unemployment rate continues to show signs of stabilization. The underlying risk profile of our lending portfolio continued to improve in the first quarter of 2013 as a result of these improvements in economic trends and credit quality trends in our portfolio.

Although asset quality has improved over the past several years, we remain vigilant in light of the uncertainties in the U.S. economy as well as concerns related to specific segments of our lending portfolio that present a higher risk profile.  As of March 31, 2013, the higher risk segments within our loan and lease portfolio were concentrated in residential land loans, home equity loans, and air transportation leases.  In addition, loans and leases based on Hawaiian Islands other than Oahu (the “neighbor islands”) may present a higher risk profile as the neighbor islands have continued to experience higher levels of unemployment and have shown signs of slower economic recovery when compared to Oahu.

We continue to monitor our loan and lease portfolio to identify higher risk segments.  We also actively manage exposures with deteriorating asset quality to reduce levels of potential loss exposure and have systematically built our reserves and capital base to address both anticipated and unforeseen issues.  Risk management activities have included curtailing activities in some higher risk segments.  We have also conducted detailed analysis of portfolio segments and stress tested those segments to ensure that reserve and capital levels are appropriate.  We are also performing frequent loan and lease-level risk monitoring and risk rating review which provides opportunities for early interventions to allow for credit exits or restructuring, loan and lease sales, and voluntary workouts and liquidations.

Table 15 presents balances in our loan and lease portfolio which demonstrate a higher risk profile.

Higher Risk Loans and Leases Outstanding			Table 15
(dollars in thousands)	March 31, 2013		December 31, 2012
Residential Land Loans	$	13,996	$	14,984
Home Equity Loans	20,786		19,914
Air Transportation Leases	27,115		27,782
Total	$	61,897	$	62,680

As of March 31, 2013, our higher risk loans and leases outstanding decreased by $0.8 million or 1% from December 31, 2012.

Residential land loans in our residential mortgage portfolio consist of consumer loans secured by unimproved lots.  These loans often represent higher risk due to the volatility in the value of the underlying collateral.  Our residential land loan portfolio was $14.0 million as of March 31, 2013, of which $12.1 million was related to properties on the neighbor islands. Residential land loans that have not been modified in a troubled debt restructuring (“TDR”) are collectively evaluated for impairment in connection with the evaluation of our residential mortgage portfolio.  As of March 31, 2013, there was a nominal specific Allowance associated with the remaining balance of our residential land loans. As of March 31, 2013, $2.0 million of our residential land loans were on non-accrual status and we have previously recorded partial charge-offs of $1.5 million on these loans.

The higher risk segment within our Hawaii home equity lending portfolio was $20.8 million or 3% of our total home equity loans outstanding as of March 31, 2013.  The higher risk segment within our Hawaii home equity portfolio includes those loans originated in 2005 or later, with current monitoring credit scores below 600, and with original loan-to-value (“LTV”) ratios greater than 70%.  Higher risk loans in our Hawaii home equity portfolio are collectively evaluated for impairment in connection with the evaluation of our entire home equity portfolio.  As of March 31, 2013, there was no specific Allowance associated with the balance of our higher risk home equity loans.  The higher risk home equity loans had a 90 day past due delinquency ratio of 11.0% and $0.6 million in gross charge-offs were recorded during the first three months of 2013.

We consider all of our air transportation leases to be of higher risk due to the volatile financial profile of the industry.  Domestic air transportation carriers continue to demonstrate a higher risk profile due to fuel costs, pension plan obligations, consumer

52

demand, and marginal pricing power.  Carriers are migrating to newer generations of more fuel efficient fleets which are negatively impacting older generation aircraft valuations.  We believe that volatile fuel costs, coupled with a slowly recovering economy, could place additional pressure on the financial health of air transportation carriers for the foreseeable future.  As of March 31, 2013, our air transportation leasing portfolio was comprised of four leveraged leases on aircraft that were originated in the 1990's and prior.  As of March 31, 2013, the Allowance associated with our air transportation leases was $12.8 million. For the first three months of 2013, there were no delinquencies in our air transportation lease portfolio and no charge-offs were recorded.

All of these higher risk loans and leases have been considered in our quarterly evaluation of the adequacy of the Allowance.

53

Non-Performing Assets

Table 16 presents information on non-performing assets (“NPAs”) and accruing loans and leases past due 90 days or more.

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More				Table 16
(dollars in thousands)	March 31, 2013			December 31, 2012
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial
Commercial and Industrial	$	5,033		$	5,534
Commercial Mortgage	2,910			3,030
Construction	—			833
Total Commercial	7,943			9,397
Consumer
Residential Mortgage	24,700			21,725
Home Equity	2,413			2,074
Total Consumer	27,113			23,799
Total Non-Accrual Loans and Leases	35,056			33,196
Foreclosed Real Estate	3,318			3,887
Total Non-Performing Assets	$	38,374		$	37,083
Accruing Loans and Leases Past Due 90 Days or More
Commercial
Commercial and Industrial	$	230		$	27
Total Commercial	230			27
Consumer
Residential Mortgage	5,967			6,908
Home Equity	4,538			2,701
Automobile	241			186
Other1	676			587
Total Consumer	11,422			10,382
Total Accruing Loans and Leases Past Due 90 Days or More	$	11,652		$	10,409
Restructured Loans on Accrual Status and Not Past Due 90 Days or More	$	30,065		$	31,844
Total Loans and Leases	$	5,782,969		$	5,854,521
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases	0.61		%	0.57		%
Ratio of Non-Performing Assets to Total Loans and Leases, and Foreclosed Real Estate	0.66		%	0.63		%
Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases,    and Commercial Foreclosed Real Estate	0.39		%	0.45		%
Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases    and Consumer Foreclosed Real Estate	0.85		%	0.75		%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days    or More to Total Loans and Leases, and Foreclosed Real Estate	0.86		%	0.81		%
Changes in Non-Performing Assets
Balance as of December 31, 2012	$	37,083
Additions	7,304
Reductions
Payments	(2,630		)
Return to Accrual Status	(1,132		)
Sales of Foreclosed Real Estate	(1,910		)
Charge-offs/Write-downs	(341		)
Total Reductions	(6,013		)
Balance as of March 31, 2013	$	38,374

¹  Comprised of other revolving credit, installment, and lease financing.

54

NPAs consist of non-accrual loans and leases, and foreclosed real estate.  Changes in the level of non-accrual loans and leases typically represent increases for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to foreclosed real estate, or are no longer classified as non-accrual because they have returned to accrual status.

Total NPAs were $38.4 million as of March 31, 2013, an increase of $1.3 million or 3% from December 31, 2012.  The ratio of our NPAs to total loans and leases, and foreclosed real estate was 0.66% as of March 31, 2013 and 0.63% as of December 31, 2012.

Commercial and industrial non-accrual loans decreased by $0.5 million or 9% from December 31, 2012 due to paydowns.  As of March 31, 2013, three commercial borrowers comprised over 99% of the non-accrual balance in this category.  We individually evaluated these loans for impairment and have previously recorded partial charge-offs of $5.3 million on two of these loans.

Commercial mortgage non-accrual loans decreased by $0.1 million from December 31, 2012 due to paydowns.  We have individually evaluated all five of these loans for impairment and have previously recorded a partial charge-off of $0.5 million on one of these loans.

There was one construction non-accrual loan as of December 31, 2012. This loan was sold in the first three months of 2013 and a prior $0.3 million partial charge-off was fully recovered.

Residential mortgage non-accrual loans increased by $3.0 million or 14% from December 31, 2012 primarily due to $5.9 million in additions of which 43% were Oahu owner-occupant properties.  This increase was partially offset by $2.0 million in paydowns.  Residential mortgage non-accrual loans remain at elevated levels due mainly to the lengthy judiciary foreclosure process.  As of March 31, 2013, our residential mortgage non-accrual loans were comprised of 64 loans with a weighted average current LTV ratio of 74%.

Foreclosed real estate represents property acquired as the result of borrower defaults on loans.  Foreclosed real estate is recorded at fair value, less estimated selling costs, at the time of foreclosure.  On an ongoing basis, properties are appraised as required by market conditions and applicable regulations.  Foreclosed real estate decreased by $0.6 million from December 31, 2012.  During the first three months of 2013, seven residential properties were sold and three residential properties were transferred to foreclosed real estate. As of March 31, 2013, foreclosed real estate is comprised of one commercial property and four residential properties, all located in Hawaii.

Included in NPAs are loans that we consider impaired.  Impaired loans are defined as loans for which we believe it is probable we will not collect all amounts due according to the contractual terms of the loan agreement.  Included in impaired loans are all classes of commercial non-accruing loans (except lease financing and small business loans), and all loans modified in a TDR.  Impaired loans exclude lease financing and smaller balance homogeneous loans (consumer and small business non-accruing loans) that are collectively evaluated for impairment.  Impaired loans were $49.6 million as of March 31, 2013 and $50.6 million as of December 31, 2012, and had a related Allowance of $3.7 million as of March 31, 2013 and December 31, 2012.  As of March 31, 2013, we have recorded charge-offs of $12.2 million related to our impaired loans.  Our impaired loans are considered in management's assessment of the overall adequacy of the Allowance.

Loans and Leases Past Due 90 Days or More and Still Accruing Interest

Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.  Loans and leases past due 90 days or more and still accruing interest were $11.7 million as of March 31, 2013, a $1.2 million or 12% increase from December 31, 2012.  The increase was primarily in our home equity portfolio.

55

Table 17 presents information on loans with terms that have been modified in a TDR.

Loans Modified in a Troubled Debt Restructuring			Table 17
(dollars in thousands)	March 31, 2013		December 31, 2012
Commercial
Commercial and Industrial	$	4,531	$	4,319
Commercial Mortgage	2,043		1,032
Construction	—		833
Total Commercial	6,574		6,184
Consumer
Residential Mortgage	29,220		29,036
Automobile	5,295		5,641
Other 1	278		282
Total Consumer	34,793		34,959
Total	$	41,367	$	41,143

¹  Comprised of other revolving credit, installment, and lease financing.

Loans modified in a TDR increased by $0.2 million or less than 1% from December 31, 2012.  The majority of our TDRs are residential mortgage loans in which we lowered monthly payments to accommodate the borrowers' financial needs for a period of time. Generally, loans modified in a TDR are returned to accrual status after the borrower has demonstrated performance under the modified terms by making six consecutive payments.

56

Reserve for Credit Losses

Table 18 presents the activity in our reserve for credit losses.

Reserve for Credit Losses							Table 18
	Three Months Ended
	March 31,			December 31,			March 31,
(dollars in thousands)	2013			2012			2012
Balance at Beginning of Period	$	134,276		$	136,390		$	144,025
Loans and Leases Charged-Off
Commercial
Commercial and Industrial	(382		)	(589		)	(1,431		)
Construction	—			—			(330		)
Consumer
Residential Mortgage	(1,235		)	(831		)	(1,580		)
Home Equity	(1,377		)	(1,558		)	(2,441		)
Automobile	(575		)	(646		)	(526		)
Other1	(1,730		)	(1,806		)	(1,451		)
Total Loans and Leases Charged-Off	(5,299		)	(5,430		)	(7,759		)
Recoveries on Loans and Leases Previously Charged-Off
Commercial
Commercial and Industrial	438			904			1,933
Commercial Mortgage	10			19			24
Construction	338			5			—
Lease Financing	11			11			72
Consumer
Residential Mortgage	788			1,039			666
Home Equity	748			342			570
Automobile	461			478			538
Other1	526			518			605
Total Recoveries on Loans and Leases Previously Charged-Off	3,320			3,316			4,408
Net Loans and Leases Charged-Off	(1,979		)	(2,114		)	(3,351		)
Provision for Credit Losses	—			—			351
Balance at End of Period2	$	132,297		$	134,276		$	141,025
Components
Allowance for Loan and Lease Losses	$	126,878		$	128,857		$	135,606
Reserve for Unfunded Commitments	5,419			5,419			5,419
Total Reserve for Credit Losses	$	132,297		$	134,276		$	141,025
Average Loans and Leases Outstanding	$	5,803,503		$	5,798,057		$	5,563,358
Ratio of Net Loans and Leases Charged-Off to Average Loans    and Leases Outstanding (annualized)	0.14		%	0.15		%	0.24		%
Ratio of Allowance for Loan and Lease Losses to    Loans and Leases Outstanding	2.19		%	2.20		%	2.42		%

¹  Comprised of other revolving credit, installment, and lease financing.

²  Included in this analysis is activity related to the Company’s reserve for unfunded commitments, which is separately recorded in other liabilities in the consolidated statements of condition.

We maintain a reserve for credit losses that consists of two components, the Allowance and a reserve for unfunded commitments (the “Unfunded Reserve”).  The reserve for credit losses provides for the risk of credit losses inherent in the loan and lease portfolio and is based on loss estimates derived from a comprehensive quarterly evaluation.  The evaluation reflects analyses of individual borrowers and historical loss experience, supplemented as necessary by credit judgment that considers observable trends, conditions, and other relevant environmental and economic factors.  The level of the Allowance is adjusted by recording an expense or recovery through the Provision.  The level of the Unfunded Reserve is adjusted by recording an expense or recovery in other noninterest expense.

57

Allowance for Loan and Lease Losses

As of March 31, 2013, the Allowance was $126.9 million or 2.19% of total loans and leases outstanding, compared with an Allowance of $128.9 million or 2.20% of total loans and leases outstanding as of December 31, 2012.  The decrease in the Allowance was commensurate with improvements in credit quality and a generally improving economy in Hawaii.  With continued improvement in the Hawaii economy and in our credit quality, including reductions in our higher risk loan segments, we may require a lower level of the Allowance in future periods.

Net charge-offs of loans and leases were $2.0 million or 0.14% of total average loans and leases, on an annualized basis, in the first quarter of 2013 compared to $3.4 million or 0.24% of total average loans and leases, on an annualized basis, in the first quarter of 2012.   All of our commercial portfolios were in net recovery positions for the first quarter of 2013.  Net recoveries in our commercial portfolios were $0.4 million for the first three months of 2013 compared with $0.3 million in net recoveries for the same period in 2012.  Net charge-offs of loans and leases in the first quarter of 2013 were lower in our consumer real estate portfolios compared to the same periods in 2012.  Net charge-offs of loans and leases in the first quarter of 2013 were primarily in our other consumer portfolios.  The risk profile of our consumer loan portfolios continue to be negatively impacted by elevated unemployment levels, relative to historical levels of unemployment in Hawaii, and lower neighbor island residential real estate prices.

Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of March 31, 2013, based on our ongoing analysis of estimated probable credit losses, credit risk profiles, economic conditions, coverage ratios, and other relevant factors.

The Reserve for Unfunded Commitments

The Unfunded Reserve was $5.4 million as of March 31, 2013, unchanged from December 31, 2012.  The process used to determine the Unfunded Reserve is consistent with the process for determining the Allowance, as adjusted for estimated funding probabilities or loan and lease equivalency factors.

Market Risk

Market risk is the potential of loss arising from adverse changes in interest rates and prices.  We are exposed to market risk as a consequence of the normal course of conducting our business activities.  Our market risk management process involves measuring, monitoring, controlling, and mitigating risks that can significantly impact our statements of income and condition.  In this management process, market risks are balanced with expected returns in an effort to enhance earnings performance, while limiting volatility.

Our primary market risk exposure is interest rate risk.

Interest Rate Risk

The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity. The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates.  This interest rate risk arises primarily from our normal business activities of gathering deposits and extending loans. 

Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and repricing characteristics of financial instruments. Our earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the U.S. and its agencies, particularly the Federal Reserve Bank (the “FRB”).  The monetary policies of the FRB can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on assets and paid for liabilities.  The nature and impact of future changes in monetary policies are generally not predictable.

58

In managing interest rate risk, we, through the Asset/Liability Management Committee (“ALCO”), measure short and long-term sensitivities to changes in interest rates.  The ALCO, which is comprised of members of executive management, utilizes several techniques to manage interest rate risk, which include:

• adjusting the balance sheet mix or altering the interest rate characteristics of assets and liabilities;

• changing product pricing strategies;

• modifying characteristics of the investment securities portfolio; or

• using derivative financial instruments.

Our use of derivative financial instruments, as detailed in Note 10 to the Consolidated Financial Statements, has generally been limited.  This is due to natural on-balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities.  In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO.  We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures.  Expected movements in interest rates are also considered in managing interest rate risk.  Thus, as interest rates change, we may use different techniques to manage interest rate risk.

A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model that attempts to capture the dynamic nature of the balance sheet.  The model is used to estimate and measure the balance sheet sensitivity to changes in interest rates.  These estimates are based on assumptions on the behavior of loan and deposit pricing, repayment rates on mortgage-based assets, and principal amortization and maturities on other financial instruments.  The model’s analytics include the effects of standard prepayment options on mortgages and customer withdrawal options for deposits.  While such assumptions are inherently uncertain, we believe that these assumptions are reasonable. 

We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates.  Table 19 presents, for the twelve months subsequent to March 31, 2013 and December 31, 2012, an estimate of the change in net interest income that would result from a gradual and immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario.  The base case scenario assumes the balance sheet and interest rates are generally unchanged.  Based on the net interest income simulation as of March 31, 2013, net interest income sensitivity to changes in interest rates as of March 31, 2013 was slightly less sensitive compared to the sensitivity profile as of December 31, 2012.  As a result of our strategy to maintain a relatively short investment portfolio duration, net interest income is expected to increase as interest rates rise.  Economic conditions and government intervention continue to result in interest rates remaining relatively low.

Net Interest Income Sensitivity Profile									Table 19
	Impact on Future Annual Net Interest Income
(dollars in thousands)	March 31, 2013					December 31, 2012
Gradual Change in Interest Rates (basis points)
+200	$	8,344		2.4	%	$	9,396		2.6	%
+100	4,447			1.3	%	4,893			1.4	%
-100	(7,309		)	-2.1	%	(8,387		)	-2.4	%
Immediate Change in Interest Rates (basis points)
+200	$	24,411		6.9	%	$	26,050		7.3	%
+100	13,918			4.0	%	14,449			4.1	%
-100	(22,833		)	-6.5	%	(25,931		)	-7.3	%

To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated.  These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted for a period of time.  Conversely, if the yield curve should steepen, net interest income may increase.

59

Other Market Risks

In addition to interest rate risk, we are exposed to other forms of market risk in our normal business transactions.  Foreign currency and foreign exchange contracts expose us to a small degree of foreign currency risk.  These transactions are primarily executed on behalf of customers.  Our trust and asset management income are at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities.  Also, our share-based compensation expense is dependent on the fair value of the stock options and restricted stock at the date of grant.  The fair value of both stock options and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.

Liquidity Risk Management

The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds.  Funding requirements are impacted by loan originations and refinancings, deposit growth, liability issuances and settlements, and off-balance sheet funding commitments.  We consider and comply with various regulatory guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity.  Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions.  The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change.  This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.

In an effort to satisfy our liquidity needs, we actively manage our assets and liabilities.  We have immediate liquid resources in cash and noninterest-bearing deposits and funds sold.  The potential sources of short-term liquidity include interest-bearing deposits as well as the ability to sell certain assets including available-for-sale investment securities.  Short-term liquidity is further enhanced by our ability to sell loans in the secondary market and to secure borrowings from the FRB and FHLB.  Short-term liquidity is also generated from securities sold under agreements to repurchase, funds purchased, and short-term borrowings.  Deposits have historically provided us with a long-term source of stable and relatively lower cost source of funding.  Additional funding is available through the issuance of long-term debt. 

Maturities and payments on outstanding loans also provide a steady flow of funds. Additionally, as of March 31, 2013, investment securities of $348.7 million were due to contractually mature in one year or less. Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the FHLB and FRB. As of March 31, 2013, we could have borrowed an additional $1.1 billion from the FHLB and an additional $686.6 million from the FRB based on the amount of collateral pledged.

We continued to maintain a strong liquidity position throughout the first quarter of 2013.  As of March 31, 2013, cash and cash equivalents were $283.4 million, available-for-sale investment securities were $3.3 billion, and total deposits were $11.3 billion.  As of March 31, 2013, we continued to maintain our excess liquidity primarily in mortgage-backed securities issued by Ginnie Mae, state and municipal bond holdings, and in U.S. Treasury Notes.  As of March 31, 2013, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately three years.

Capital Management

We actively manage capital, commensurate with our risk profile, to enhance shareholder value. We also seek to maintain capital levels for the Company and the Bank at amounts in excess of the regulatory "well-capitalized" thresholds. Periodically, we may respond to market conditions by implementing changes to our overall balance sheet positioning to manage our capital position.

The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements can cause certain mandatory and discretionary actions by regulators that, if undertaken, could have a material effect on our financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures.  These measures were established by regulation to ensure capital adequacy.  As of March 31, 2013, the Company and the Bank were considered “well capitalized” under this regulatory framework.  The Company’s regulatory capital ratios are presented in Table 20 below.  There have been no conditions or events since March 31, 2013 that management believes have changed either the Company’s or the Bank’s capital classifications.

As of March 31, 2013, shareholders' equity was $1.0 billion, an increase of $4.4 million from December 31, 2012. Earnings for the first three months of 2013 of $36.0 million, common stock issuances of $5.3 million, and shared-based compensation of

60

$1.3 million were partially offset by cash dividends paid of $20.2 million, other comprehensive loss of $9.6 million, and common stock repurchased of $8.3 million. In the first three months of 2013, included in the amount of common stock repurchased were 137,000 shares repurchased under our share repurchase program. These shares were repurchased at an average cost per share of $48.46 and a total cost of $6.6 million. From the beginning of our share repurchase program in July 2001 through March 31, 2013, we repurchased a total of 50.4 million shares of common stock and returned a total of $1.8 billion to our shareholders at an average cost of $36.37 per share. As of March 31, 2013, remaining buyback authority under our share repurchase program was $62.9 million of the total $1.9 billion repurchase amount authorized by our Board of Directors.

From April 1, 2013 through April 15, 2013, the Parent repurchased an additional 27,500 shares of common stock at an average cost of $49.45 per share for a total of $1.4 million.  Remaining buyback authority was $61.5 million as of April 15, 2013.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.

In April 2013, the Parent’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Parent’s outstanding shares.  The dividend will be payable on June 14, 2013 to shareholders of record at the close of business on May 31, 2013.

We continue to evaluate the potential impact that regulatory proposals may have on our liquidity and capital management strategies, including Basel III and those required under the Dodd-Frank Act, as they continue to progress through the final rule-making process.  See the “Regulatory Initiatives Related to Liquidity, Capital, and Stress Testing” section below for further discussion on the potential impact that these regulatory proposals may have on our liquidity and capital requirements.

Table 20 presents our regulatory capital and ratios as of March 31, 2013 and December 31, 2012.

Regulatory Capital and Ratios					Table 20
(dollars in thousands)		March 31, 2013			December 31, 2012
Regulatory Capital
Shareholders’ Equity		$	1,026,104		$	1,021,665
Less:	Goodwill	31,517			31,517
	Postretirement Benefit Liability Adjustments	1,393			1,442
	Net Unrealized Gains on Investment Securities	50,136			59,777
	Other	2,456			2,326
Tier 1 Capital		940,602			926,603
Allowable Reserve for Credit Losses		73,687			72,580
Total Regulatory Capital		$	1,014,289		$	999,183
Risk-Weighted Assets		$	5,836,354		$	5,744,722
Key Regulatory Capital Ratios
Tier 1 Capital Ratio		16.12		%	16.13		%
Total Capital Ratio		17.38			17.39
Tier 1 Leverage Ratio		6.90			6.83

61

Regulatory Initiatives Related to Liquidity, Capital, and Stress Testing

Basel III

On December 16, 2010, the Basel Committee on Banking Supervision (“BCBS”) released the final text of the Basel III package on capital, leverage, and liquidity reforms. Under Basel III, it is expected that financial institutions will be required to have more capital and a higher quality of capital. It does so by increasing the minimum regulatory capital ratios, narrowing the definition of capital, and requiring capital buffers. Basel III is also expected to impose a leverage ratio requirement, capital adjustments, and liquidity standards.

U.S. federal banking agencies had been considering the BCBS capital guidelines and proposals, and in June 2012, the U.S. federal banking agencies jointly issued three notices of proposed rulemaking that are essentially intended to implement the BCBS capital guidelines for U.S. banks.

The new minimum capital requirements were to be phased in between January 2013 and January 2015 as follows: (1) the minimum requirement for the Tier 1 common equity ratio was to be increased from the current 2.0% to 4.5%; (2) the minimum requirement for the Tier 1 Capital Ratio to be considered “adequately capitalized” was to be increased from the current 4.0% to 6.0%; (3) an additional 2.5% of Tier 1 common equity to total risk-weighted assets was to be required (to be phased in between January 1, 2016 and January 1, 2019); and (4) a minimum Tier 1 Leverage Ratio of 3.0% was to be required. However, on November 9, 2012, the U.S. federal banking agencies indicated that a delay in implementation of the proposed dates was necessary, but did not provide a substitute effective date for the new rules. 

The new capital adjustment rules are expected to be phased in between January 2014 and January 2018. In particular, these rules would change the treatment of net unrealized gains or losses on available-for-sale investment securities in the calculation of Tier 1 Capital. Currently, net unrealized gains or losses on available-for-sale investment securities are excluded from the calculation of Tier 1 Capital, which eliminates potential capital volatility. Under the proposed rules, net unrealized gains or losses on available-for-sale investment securities would no longer be excluded from the calculation of Tier 1 Capital.

The liquidity proposals under Basel III include: (1) a liquidity coverage ratio (“LCR”) (to become effective January 1, 2015); (2) a net stable funding ratio (to become effective January 1, 2018); and (3) a set of monitoring tools to establish minimum reporting requirements of financial institutions to their regulatory supervisors.

The LCR is intended to ensure that banks have sufficient high-quality liquid assets ("HQLA") to sustain a significant liquidity stress scenario lasting 30 days. On January 6, 2013, the BCBS published changes to its release that included changes to the definition of the LCR. The revisions to the LCR incorporate amendments to the definition of HQLA and net cash outflows, which include an expansion in the range of assets eligible as HQLA, and some refinements to the assumed inflow and outflow rates to better reflect actual experience in times of stress. In addition, the BCBS agreed to a revised timetable for the phase-in of the LCR. Specifically, the LCR will be introduced as planned on January 1, 2015, but the minimum requirement will begin at 60%, rising in equal annual increments of 10 percentage points to reach 100% on January 1, 2019. This graduated approach is designed to ensure that the LCR can be introduced without disruption to the orderly strengthening of banking systems or the ongoing financing of economic activity.

The net stable funding ratio establishes a minimum acceptable amount of stable funding based on the liquidity characteristics of an institution's assets and activities over a one year time horizon. The net stable funding ratio is defined as the available amount of stable funding to the amount of required stable funding. This ratio must be greater than 100%.

Stress Testing

The Dodd-Frank Act also requires federal banking agencies to issue regulations that require banks with total consolidated assets of more than $10.0 billion to conduct and publish self-administered annual stress tests to assess the potential impact of different scenarios on the consolidated earnings and capital of each bank and certain related items over a nine-quarter forward-looking planning horizon, taking into account all relevant exposures and activities.On October 9, 2012, the FRB published final rules implementing the stress testing requirements for banks with total consolidated assets of more than $10.0 billion, but delayed the effective date until October 2013.  The final stress testing rules set forth the timing and type of stress test activities, as well as rules governing controls, oversight and disclosure.

62

Operational Risk

Operational risk represents the risk of loss resulting from our operations, including, but not limited to, the risk of fraud by employees or persons outside the Company, errors relating to transaction processing and technology, failure to adhere to compliance requirements, business continuation and disaster recovery, and the risk of cyber security attacks.  We are also exposed to operational risk through our outsourcing arrangements, and the effect that changes in circumstances or capabilities of our outsourcing vendors can have on our ability to continue to perform operational functions necessary to our business.  The risk of loss also includes the potential legal actions that could arise as a result of an operational deficiency or as a result of noncompliance with applicable regulatory standards, adverse business decisions or their implementation, and customer attrition due to potential negative publicity. Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives.

The Operating Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks facing the Company.  We have developed a framework that provides for a centralized operating risk management function through the ORC, supplemented by business unit responsibility for managing operational risks specific to their business units. Our internal audit department also validates the system of internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit and Risk Committee of the Board of Directors.

We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.  While we believe that internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur.  On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to its systems of internal controls. 

European Debt Crisis

We continue to monitor the debt crisis in Europe and the potential direct and indirect impact it may have on us. As of March 31, 2013, we had no direct exposure to sovereign European governments and our non-sovereign European exposures posed a low risk of loss to the Company. However, the U.S. and Hawaii economies and our customers may be adversely affected by future developments arising from the debt crisis in Europe, and, if our customers are, or the Hawaii economy is, so affected, it may have a negative effect on our business, financial condition, and results of operations.

Off-Balance Sheet Arrangements, Credit Commitments, and Contractual Obligations

Off-Balance Sheet Arrangements

We hold interests in several unconsolidated variable interest entities (“VIEs”).  These unconsolidated VIEs are primarily low-income housing partnerships.  Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value. The primary beneficiary consolidates the VIE.  We have determined that the Company is not the primary beneficiary of these entities.  As a result, we do not consolidate these VIEs.

Credit Commitments and Contractual Obligations

Our credit commitments and contractual obligations have not changed materially since previously reported in our Annual Report on Form 10-K for the year ended December 31, 2012.

63

Item 3. Quantitative and Qualitative Disclosures About Market Risk

See the “Market Risk” section of MD&A.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2013.  The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2013.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2013 that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

64

Part II - Other Information

Item 1A. Risk Factors

There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2012.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

The Parent’s repurchases of its common stock during the first quarter of 2013 were as follows:

Issuer Purchases of Equity Securities
Period	Total Number of Shares Purchased1	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs2
January 1 - 31, 2013	49,462	$	46.96	42,000	$	67,553,133
February 1 - 28, 2013	67,710	48.49		45,000	65,365,151
March 1 - 31, 2013	54,255	49.64		50,000	62,881,540
Total	171,427	$	48.41	137,000

¹  During the first quarter of 2013, 34,427 shares were purchased from employees and/or directors in connection with stock swaps, shares purchased for a deferred compensation plan, and income tax withholdings related to the vesting of restricted stock.  These shares were not purchased as part of the publicly announced program.  The shares were purchased at the closing price of the Parent’s common stock on the dates of purchase.

²  The share repurchase program was first announced in July 2001.  As of March 31, 2013, $62.9 million remained of the total $1.9 billion total repurchase amount authorized by the Parent’s Board of Directors under the share repurchase program.  The program has no set expiration or termination date.

Item 6. Exhibits

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

65

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date:	April 22, 2013		Bank of Hawaii Corporation
		By:	/s/ Peter S. Ho
			Peter S. Ho
			Chairman of the Board,
			Chief Executive Officer, and
			President
		By:	/s/ Kent T. Lucien
			Kent T. Lucien
			Chief Financial Officer

66

Exhibit Index

Exhibit Number
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934
32	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101	Interactive Data File

67

EX-31.1

Exhibit 31.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)

Under the Securities Exchange Act of 1934

I, Peter S. Ho, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit and risk committee of the registrant’s board of directors:

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:	April 22, 2013	/s/ Peter S. Ho
		Peter S. Ho
		Chairman of the Board,
		Chief Executive Officer, and
		President

EX-31.2

Exhibit 31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)

Under the Securities Exchange Act of 1934

I, Kent T. Lucien, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit and risk committee of the registrant’s board of directors:

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:	April 22, 2013	/s/ Kent T. Lucien
		Kent T. Lucien
		Chief Financial Officer

EX-32

Exhibit 32

Certification of Chief Executive Officer and Chief Financial Officer

Pursuant to 18 U.S.C. Section 1350, as Adopted

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

We hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Form 10-Q of Bank of Hawaii Corporation for the quarterly period ended March 31, 2013 (the “Periodic Report”):

• fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934; and

• the information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of Bank of Hawaii Corporation.

Date:	April 22, 2013	/s/ Peter S. Ho
		Peter S. Ho
		Chairman of the Board,
		Chief Executive Officer, and
		President
		/s/ Kent T. Lucien
		Kent T. Lucien
		Chief Financial Officer

The foregoing certification is being furnished solely pursuant to 18 U.S.C. Section 1350 and is not being filed as part of the Periodic Report or as a separate disclosure document.

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details 4) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013 D	Dec. 31, 2012	Mar. 31, 2012
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	$ 26,919	$ 20,555
60 - 89 Days Past Due	16,104	21,303
Past Due 90 Days or More	11,652	10,409
Non-Accrual	35,056	33,196
Total Past Due and Non-Accrual	89,731	85,463
Current	5,693,238	5,769,058
Total Loans and Leases	5,782,969	5,854,521	5,598,932
Non-Accrual Loans and Leases that are Current	12,766	12,738
Number of days non-accrual loans and leases are not past due	30
Commercial
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	2,374	994
60 - 89 Days Past Due	9,691	10,924
Past Due 90 Days or More	230	27
Non-Accrual	7,943	9,397
Total Past Due and Non-Accrual	20,238	21,342
Current	2,306,185	2,294,551
Total Loans and Leases	2,326,423	2,315,893	2,132,958
Non-Accrual Loans and Leases that are Current	6,526	7,606
Commercial and Industrial
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	2,195	806
60 - 89 Days Past Due	9,691	10,382
Past Due 90 Days or More	230	27
Non-Accrual	5,033	5,534
Total Past Due and Non-Accrual	17,149	16,749
Current	817,652	812,763
Total Loans and Leases	834,801	829,512
Non-Accrual Loans and Leases that are Current	4,462	4,963
Commercial Mortgage
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	179	188
60 - 89 Days Past Due	0	542
Non-Accrual	2,910	3,030
Total Past Due and Non-Accrual	3,089	3,760
Current	1,101,629	1,093,665
Total Loans and Leases	1,104,718	1,097,425
Non-Accrual Loans and Leases that are Current	2,064	1,810
Construction
Aging Analysis of Accruing and Non-Accruing Loans and Leases
Non-Accrual	0	833
Total Past Due and Non-Accrual	0	833
Current	117,797	113,154
Total Loans and Leases	117,797	113,987
Non-Accrual Loans and Leases that are Current	0	833
Lease Financing
Aging Analysis of Accruing and Non-Accruing Loans and Leases
Non-Accrual		0
Total Past Due and Non-Accrual		0
Current	269,107	274,969
Total Loans and Leases	269,107	274,969
Non-Accrual Loans and Leases that are Current		0
Consumer
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	24,545	19,561
60 - 89 Days Past Due	6,413	10,379
Past Due 90 Days or More	11,422	10,382
Non-Accrual	27,113	23,799
Total Past Due and Non-Accrual	69,493	64,121
Current	3,387,053	3,474,507
Total Loans and Leases	3,456,546	3,538,628	3,465,974
Non-Accrual Loans and Leases that are Current	6,240	5,132
Residential Mortgage
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	12,502	6,891
60 - 89 Days Past Due	2,210	5,433
Past Due 90 Days or More	5,967	6,908
Non-Accrual	24,700	21,725
Total Past Due and Non-Accrual	45,379	40,957
Current	2,229,830	2,308,959
Total Loans and Leases	2,275,209	2,349,916
Non-Accrual Loans and Leases that are Current	5,909	4,941
Home Equity
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	6,398	6,768
60 - 89 Days Past Due	2,697	3,267
Past Due 90 Days or More	4,538	2,701
Non-Accrual	2,413	2,074
Total Past Due and Non-Accrual	16,046	14,810
Current	741,831	755,566
Total Loans and Leases	757,877	770,376
Non-Accrual Loans and Leases that are Current	331	191
Automobile
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	3,162	3,758
60 - 89 Days Past Due	335	586
Past Due 90 Days or More	241	186
Total Past Due and Non-Accrual	3,738	4,530
Current	216,624	205,302
Total Loans and Leases	220,362	209,832
Other
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	2,483	2,144
60 - 89 Days Past Due	1,171	1,093
Past Due 90 Days or More	676	587
Total Past Due and Non-Accrual	4,330	3,824
Current	198,768	204,680
Total Loans and Leases	$ 203,098	$ 208,504

XML

Commitments, Contingencies, and Guarantees (Details) (USD $)	3 Months Ended
	Mar. 31, 2013	Dec. 31, 2012
Credit Commitments
Total Credit Commitments	$ 2,160,057,000	$ 2,075,456,000
Current Residential Mortgage Loans Serviced for Third Parties as Percentage of Total	99.00%
Unfunded Commitments to Extend Credit
Credit Commitments
Total Credit Commitments	2,081,364,000	1,999,542,000
Standby Letters of Credit
Credit Commitments
Total Credit Commitments	62,711,000	62,043,000
Commercial Letters of Credit
Credit Commitments
Total Credit Commitments	15,982,000	13,871,000
Residential Mortgage
Credit Commitments
Sold Financing Receivable, Unpaid Principal Balance	2,900,000,000
Number of Mortgage Loans Repurchased	2
Repurchased Financing Receivable, Unpaid Principal Balance	$ 700,000

XML

Accumulated Other Comprehensive Income (Details 2) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward]
Accumulated other comprehensive income, January 1, 2013	$ 29,208
Other Comprehensive Loss Before Reclassifications	(7,763)
Amounts Reclassified from Accumulated Other Comprehensive Income	(1,800)
Net Current-Period Other Comprehensive Loss	(9,563)
Accumulated other comprehensive income, March 31, 2013	19,645
Unrealized Gains and Losses on Net Investment Securities [Member]
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward]
Accumulated other comprehensive income, January 1, 2013	59,777
Other Comprehensive Loss Before Reclassifications	(7,638)
Amounts Reclassified from Accumulated Other Comprehensive Income	(2,003)
Net Current-Period Other Comprehensive Loss	(9,641)
Accumulated other comprehensive income, March 31, 2013	50,136
Defined Benefit Plans [Member]
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward]
Accumulated other comprehensive income, January 1, 2013	(30,569)
Other Comprehensive Loss Before Reclassifications	(125)
Amounts Reclassified from Accumulated Other Comprehensive Income	203
Net Current-Period Other Comprehensive Loss	78
Accumulated other comprehensive income, March 31, 2013	$ (30,491)

XML

Fair Value of Assets and Liabilities (Details) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	$ 3,290,850	$ 3,367,557
Loans Held for Sale	24,015	21,374
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	339,403	470,535
Other Assets	13,129	12,566
Total Assets Measured at Fair Value on a Recurring Basis	352,532	483,101
Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,951,447	2,897,022
Loans Held for Sale	24,015	21,374
Derivatives	499	229
Total Assets Measured at Fair Value on a Recurring Basis	2,975,961	2,918,625
Liabilites:
Derivatives	382	1,185
Total Liabilities Measured at Fair Value on a Recurring Basis	382	1,185
Significant Other Unobservable Inputs (Level 3)
Investment Securities Available-for-Sale:
Mortgage Servicing Rights	4,436	4,761
Derivatives	34,899	42,381
Total Assets Measured at Fair Value on a Recurring Basis	39,335	47,142
Liabilites:
Derivatives	29,921	32,441
Total Liabilities Measured at Fair Value on a Recurring Basis	29,921	32,441
Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	3,290,850	3,367,557
Loans Held for Sale	24,015	21,374
Mortgage Servicing Rights	4,436	4,761
Other Assets	13,129	12,566
Derivatives	35,398	42,610
Total Assets Measured at Fair Value on a Recurring Basis	3,367,828	3,448,868
Liabilites:
Derivatives	30,303	33,626
Total Liabilities Measured at Fair Value on a Recurring Basis	30,303	33,626
Debt Securities Issued by the U.S. Treasury and Government Agencies
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	724,359	869,989
Debt Securities Issued by the U.S. Treasury and Government Agencies | Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	339,403	470,535
Debt Securities Issued by the U.S. Treasury and Government Agencies | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	384,956	399,454
Debt Securities Issued by the U.S. Treasury and Government Agencies | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	724,359	869,989
Debt Securities Issued by States and Political Subdivisions
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	823,236	782,411
Debt Securities Issued by States and Political Subdivisions | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	823,236	782,411
Debt Securities Issued by States and Political Subdivisions | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	823,236	782,411
Debt Securities Issued by Corporations
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	188,556	84,434
Debt Securities Issued by Corporations | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	188,556	84,434
Debt Securities Issued by Corporations | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	188,556	84,434
Residential Mortgage-Backed Securities issued by U.S. government agencies
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	944,362	1,068,660
Residential Mortgage-Backed Securities issued by U.S. government agencies | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	944,362	1,068,660
Residential Mortgage-Backed Securities issued by U.S. government agencies | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	944,362	1,068,660
Residential Mortgage-Backed Securities Issued by U.S. Government Sponsored Enterprises
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	33,398	37,298
Residential Mortgage-Backed Securities Issued by U.S. Government Sponsored Enterprises | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	33,398	37,298
Residential Mortgage-Backed Securities Issued by U.S. Government Sponsored Enterprises | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	33,398	37,298
Commercial Mortgage-Backed Securities Issued by Government Agencies
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	576,939	524,765
Commercial Mortgage-Backed Securities Issued by Government Agencies | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	576,939	524,765
Commercial Mortgage-Backed Securities Issued by Government Agencies | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	576,939	524,765
Mortgage-Backed Securities
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	1,554,699	1,630,723
Mortgage-Backed Securities | Significant Other Observable Inputs (Level 2)
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	1,554,699	1,630,723
Mortgage-Backed Securities | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	$ 1,554,699	$ 1,630,723

XML

Assets and Liabilities Subject to Enforceable Master Netting Arrangements (Details) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Offsetting Liabilities [Line Items]
Repurchase Agreements, Gross Amounts of Recognized Liabilities	$ 748,718,000	$ 758,947,000
Repurchase Agreements, Gross Amounts Offset in the Statements of Condition	0	0
Repurchase Agreements, Net Amounts of Liabilities Presented in the Statements of Condition	748,718,000	758,947,000
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Financial Instruments	(748,718,000)	(758,947,000)
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Cash Collateral Pledged	0	0
Repurchase Agreements, Net Amount	0	0
Deposits Governmental Entities	1,100,000,000	1,400,000,000
Interest Rate Swap Agreements
Offsetting Liabilities [Line Items]
Net liability positions, aggregate fair value	29,900,000	32,400,000
Collateral posted by the Company for net liability positions	2,800,000	3,100,000
Institutional Counterparties | Interest Rate Swap Agreements
Offsetting Liabilities [Line Items]
Gross Amounts of Recognized Liabilities	29,917,000	32,441,000
Gross Amounts Offset in the Statements of Condition	0	0
Net Amounts of Liabilities Presented in the Statements of Condition	29,917,000	32,441,000
Gross Amounts Not Offset in the Statements of Condition - Financial Instruments	(29,917,000)	(32,441,000)
Gross Amounts Not Offset in the Statements of Condition - Cash Collateral Pledged	0	0
Net Amount	0	0
Private Institutions
Offsetting Liabilities [Line Items]
Repurchase Agreements, Gross Amounts of Recognized Liabilities	600,000,000	600,000,000
Repurchase Agreements, Gross Amounts Offset in the Statements of Condition	0	0
Repurchase Agreements, Net Amounts of Liabilities Presented in the Statements of Condition	600,000,000	600,000,000
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Financial Instruments	(600,000,000)	(600,000,000)
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Cash Collateral Pledged	0	0
Repurchase Agreements, Net Amount	0	0
Pledged Financial Instruments, Fair Value	700,000,000	800,000,000
Government Entities
Offsetting Liabilities [Line Items]
Repurchase Agreements, Gross Amounts of Recognized Liabilities	148,718,000	158,947,000
Repurchase Agreements, Gross Amounts Offset in the Statements of Condition	0	0
Repurchase Agreements, Net Amounts of Liabilities Presented in the Statements of Condition	148,718,000	158,947,000
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Financial Instruments	(148,718,000)	(158,947,000)
Repurchase Agreements, Gross Amounts Not Offset in the Statements of Condition - Cash Collateral Pledged	0	0
Repurchase Agreements, Net Amount	0	0
Pledged Financial Instruments, Not Separately Reported, Securities	$ 1,800,000,000	$ 2,200,000,000

XML

Investment Securities (Details) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Available-for-Sale:
Amortized Cost	$ 3,227,554	$ 3,291,685
Gross Unrealized Gains	71,490	78,333
Gross Unrealized Losses	(8,194)	(2,461)
Fair Value	3,290,850	3,367,557
Held-to-Maturity:
Amortized Cost	3,597,810	3,595,065
Gross Unrealized Gains	83,799	93,977
Gross Unrealized Losses	(2,401)	(1,366)
Fair Value	3,679,208	3,687,676
Debt Securities Issued by the U.S. Treasury and Government Agencies
Available-for-Sale:
Amortized Cost	709,315	855,070
Gross Unrealized Gains	15,059	14,936
Gross Unrealized Losses	(15)	(17)
Fair Value	724,359	869,989
Held-to-Maturity:
Amortized Cost	285,139	190,168
Gross Unrealized Gains	5,207	5,198
Fair Value	290,346	195,366
Debt Securities Issued by States and Political Subdivisions
Available-for-Sale:
Amortized Cost	799,521	753,207
Gross Unrealized Gains	25,942	30,159
Gross Unrealized Losses	(2,227)	(955)
Fair Value	823,236	782,411
Debt Securities Issued by Corporations
Available-for-Sale:
Amortized Cost	187,399	82,450
Gross Unrealized Gains	1,991	1,984
Gross Unrealized Losses	(834)
Fair Value	188,556	84,434
Held-to-Maturity:
Amortized Cost	23,544	24,000
Gross Unrealized Gains		4
Gross Unrealized Losses	(172)
Fair Value	23,372	24,004
Residential Mortgage-Backed Securities issued by U.S. government agencies
Available-for-Sale:
Amortized Cost	919,419	1,041,669
Gross Unrealized Gains	25,337	27,283
Gross Unrealized Losses	(394)	(292)
Fair Value	944,362	1,068,660
Held-to-Maturity:
Amortized Cost	3,260,767	3,349,403
Gross Unrealized Gains	76,752	86,673
Gross Unrealized Losses	(2,229)	(1,366)
Fair Value	3,335,290	3,434,710
Residential Mortgage-Backed Securities Issued by U.S. Government Sponsored Enterprises
Available-for-Sale:
Amortized Cost	31,538	35,234
Gross Unrealized Gains	1,860	2,064
Fair Value	33,398	37,298
Held-to-Maturity:
Amortized Cost	28,360	31,494
Gross Unrealized Gains	1,840	2,102
Fair Value	30,200	33,596
Commercial Mortgage-Backed Securities Issued by Government Agencies
Available-for-Sale:
Amortized Cost	580,362	524,055
Gross Unrealized Gains	1,301	1,907
Gross Unrealized Losses	(4,724)	(1,197)
Fair Value	576,939	524,765
Mortgage-Backed Securities
Available-for-Sale:
Amortized Cost	1,531,319	1,600,958
Gross Unrealized Gains	28,498	31,254
Gross Unrealized Losses	(5,118)	(1,489)
Fair Value	1,554,699	1,630,723
Held-to-Maturity:
Amortized Cost	3,289,127	3,380,897
Gross Unrealized Gains	78,592	88,775
Gross Unrealized Losses	(2,229)	(1,366)
Fair Value	$ 3,365,490	$ 3,468,306

XML

Fair Value of Assets and Liabilities (Details 3) (USD $) In Thousands, unless otherwise specified	3 Months Ended	12 Months Ended
	Mar. 31, 2013	Dec. 31, 2012
Interest Rate Lock Commitments | Pricing Model
Summary of the significant unobservable inputs
Weighted Average Closing Ratio (as a percent)	89.79%	88.86%
Net Derivative Financial Instruments Not Designated as Hedging Instruments, at Fair Value	$ 5,206	$ 10,188
Interest Rate Swap Agreements | Discounted cash flow valuation technique
Summary of the significant unobservable inputs
Weighted Average Credit Factor (as a percent)	0.76%	0.77%
Net Derivative Financial Instruments Not Designated as Hedging Instruments, at Fair Value	(228)	(248)
Mortgage Servicing Rights | Discounted cash flow valuation technique
Summary of the significant unobservable inputs
Weighted Average Constant Prepayment Rate (as a percent)	10.80%	12.26%
Weighted Average Discount Rate (as a percent)	5.85%	5.57%
Mortgage Servicing Rights Unobservable Inputs	$ 31,000	$ 27,904

XML

Assets and Liabilities Subject to Enforceable Master Netting Arrangements (Tables)

3 Months Ended

Mar. 31, 2013

Offsetting [Abstract]

Offsetting Liabilities

The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of March 31, 2013 and December 31, 2012. As of these dates, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition. The swap agreements we have with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.

		Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statements of Condition		Net Amounts of Liabilities Presented in the Statements of Condition		Gross Amounts Not Offset in the Statements of Condition
(dollars in thousands)								Financial Instruments			Cash Collateral Pledged		Net Amount
March 31, 2013
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	29,917	$	—	$	29,917	$	(29,917	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	148,718		—		148,718		(148,718		)	—		—
		$	748,718	$	—	$	748,718	$	(748,718	)	$	—	$	—
December 31, 2012
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	32,441	$	—	$	32,441	$	(32,441	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	158,947		—		158,947		(158,947		)	—		—
		$	758,947	$	—	$	758,947	$	(758,947	)	$	—	$	—

(a) As of March 31, 2013 and December 31, 2012, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition.

(b) As of March 31, 2013 and December 31, 2012, the fair value of securities pledged was $0.7 billion and $0.8 billion, respectively.

(c) The investment securities pledged to each government entity collectively secure both deposits as well as repurchase agreements. The Company had government entity deposits totaling $1.1 billion and $1.4 billion as of March 31, 2013 and December 31, 2012, respectively. The investment securities pledged as of March 31, 2013 and December 31, 2012 had a fair value of $1.8 billion and $2.2 billion, respectively.

XML

Earnings Per Share (Details)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Earnings Per Share [Abstract]
Denominator for Basic Earnings Per Share (in shares)	44,545,092	45,709,936
Dilutive Effect of Stock Options (in shares)	83,459	140,773
Dilutive Effect of Restricted Stock (in shares)	58,081	24,529
Denominator for Diluted Earnings Per Share (in shares)	44,686,632	45,875,238
Antidilutive Stock Options and Restricted Stock Outstanding	497,037	561,982

XML

Mortgage Servicing Rights (Details) (Mortgage Servicing Rights, USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Mortgage Servicing Rights
Mortgage Servicing Rights
Residential mortgage loans serviced for third parties	$ 3,100,000,000		$ 3,100,000,000
Servicing income, including late and ancillary fees	2,000,000	2,100,000
Change in carring value of the mortgage servicing rights accounted for under the fair value measurement method
Balance at the beginning of the Period	4,761,000	7,131,000
Change in Fair Value:
Due to Change in Valuation Assumptions	34,000	(313,000)
Due to Payoffs	(359,000)	(395,000)
Total Changes in Fair Value of Mortgage Servicing Rights	(325,000)	(708,000)
Balance at the end of the Period	$ 4,436,000	$ 6,423,000

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details 2) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Allowance for Loan and Lease Losses:
Balance at the beginning of the period	$ 128,857	$ 138,606
Loans and Leases Charged-Off	(5,299)	(7,759)
Recoveries on Loans and Leases Previously Charged-Off	3,320	4,408
Net Loans and Leases Charged-Off	(1,979)	(3,351)
Provision for Credit Losses	0	351
Balance at end of the period	126,878	135,606
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	3,703	4,183
Collectively Evaluated for Impairment	123,175	131,423
Total	126,878	135,606
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	49,585	43,976
Collectively Evaluated for Impairment	5,733,384	5,554,956
Total Loans and Leases	5,782,969	5,598,932	5,854,521
Commercial
Allowance for Loan and Lease Losses:
Balance at the beginning of the period	72,704	80,562
Loans and Leases Charged-Off	(382)	(1,761)
Recoveries on Loans and Leases Previously Charged-Off	797	2,029
Net Loans and Leases Charged-Off	415	268
Provision for Credit Losses	297	(2,656)
Balance at end of the period	73,416	78,174
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	177	83
Collectively Evaluated for Impairment	73,239	78,091
Total	73,416	78,174
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	13,115	13,989
Collectively Evaluated for Impairment	2,313,308	2,118,969
Total Loans and Leases	2,326,423	2,132,958	2,315,893
Consumer
Allowance for Loan and Lease Losses:
Balance at the beginning of the period	56,153	58,044
Loans and Leases Charged-Off	(4,917)	(5,998)
Recoveries on Loans and Leases Previously Charged-Off	2,523	2,379
Net Loans and Leases Charged-Off	(2,394)	(3,619)
Provision for Credit Losses	(297)	3,007
Balance at end of the period	53,462	57,432
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	3,526	4,100
Collectively Evaluated for Impairment	49,936	53,332
Total	53,462	57,432
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	36,470	29,987
Collectively Evaluated for Impairment	3,420,076	3,435,987
Total Loans and Leases	$ 3,456,546	$ 3,465,974	$ 3,538,628

XML

Pension Plans and Postretirement Benefit Plan (Details) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Pension Benefits
Net periodic benefit cost for pension plans and the postretirement benefit plan
Interest Cost	$ 1,128,000	$ 1,263,000
Expected Return on Plan Assets	(1,313,000)	(1,568,000)
Net Actuarial Losses	414,000	332,000
Net Periodic Benefit Cost	229,000	27,000
Employer Contributions	100,000
Expected employer's contribution to pension and post retirement benefit plans	500,000
Postretirement Benefits
Net periodic benefit cost for pension plans and the postretirement benefit plan
Service Cost	32,000	145,000
Interest Cost	57,000	320,000
Amortization of Prior Service Credit	(80,000)	(81,000)
Net Periodic Benefit Cost	9,000	384,000
Employer Contributions	200,000
Expected employer's contribution to pension and post retirement benefit plans	$ 1,400,000

XML

Accumulated Other Comprehensive Income (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Other Comprehensive Loss, Before Tax:
Net Unrealized Losses Arising During the Period	$ (12,595)	$ (6,586)
Less: Reclassification Adjustment for Gains Realized in Net Income	(3,307)	(4,024)
Net Unrealized Losses on Investment Securities	(15,902)	(10,610)
Net Actuarial Losses Arising During the Period	(206)
Amortization of Accumulated Benefit Plan Losses	414	332
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(80)	(81)
Defined Benefit Plans, Net	128	251
Other Comprehensive Loss	(15,774)	(10,359)
Other Comprehensive Loss, Tax Effect:
Net Unrealized Losses Arising During the Period	(4,957)	(2,590)
Less: Reclassification Adjustment for Gains Realized in Net Income	(1,304)	(1,566)
Net Unrealized Losses on Investment Securities	(6,261)	(4,156)
Net Actuarial Losses Arising During the Period	(81)
Amortization of Accumulated Benefit Plan Losses	163	130
Amortization of Prior Service Included in Net Periodic Benefit Cost	(32)	(32)
Defined Benefit Plans, Net	50	98
Other Comprehensive Loss	(6,211)	(4,058)
Other Comprehensive Loss, Net of Tax:
Net Unrealized Losses Arising During the Period	(7,638)	(3,996)
Less: Reclassification Adjustment for Gains Realized in Net Income	(2,003)	(2,458)
Net Unrealized Losses on Investment Securities, Net of Tax	(9,641)	(6,454)
Net Actuarial Losses Arising During the Period	(125)
Amortization of Accumulated Benefit Plan Losses	251	202
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(48)	(49)
Defined Benefit Plans, Net	78	153
Total Other Comprehensive Loss	$ (9,563)	$ (6,301)

XML

Summary of Significant Accounting Policies

3 Months Ended

Mar. 31, 2013

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its Subsidiaries (the “Company”) provides a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements.  In the opinion of management, the consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

Certain prior period information has been reclassified to conform to the current period presentation.

These statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the year ending December 31, 2013.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Investment Securities

Realized gains and losses are recorded in noninterest income using the specific identification method.

Offsetting Assets and Liabilities

In December 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") No. 2011-11, “Disclosures About Offsetting Assets and Liabilities.” This project began as an attempt to converge the offsetting requirements under U.S. GAAP and International Financial Reporting Standards ("IFRS"). However, as the FASB and International Accounting Standards Board were not able to reach a converged solution with regards to offsetting requirements, they each developed convergent disclosure requirements to assist in reconciling differences in the offsetting requirements under U.S. GAAP and IFRS. The new disclosure requirements mandate that entities disclose both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. ASU No. 2011-11 also requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. In January 2013, the FASB issued ASU No. 2013-01, "Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities." The provisions of ASU No. 2013-01 limits the scope of the new balance sheet offsetting disclosures to the following financial instruments, to the extent they are offset in the financial statements or subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in the statement of financial position: (1) derivative financial instruments; (2) repurchase agreements and reverse repurchase agreements; and (3) securities borrowing and securities lending transactions. The Company adopted the provisions of ASU No. 2011-11 and ASU No. 2013-01 effective January 1, 2013. As the provisions of ASU No. 2011-11 and ASU No. 2013-01 only impacted the disclosure requirements related to the offsetting of assets and liabilities and information about instruments and transactions eligible for offset in the statement of financial position, the adoption had no impact on the Company's consolidated statements of income and condition. See Note 5 to the Consolidated Financial Statements for the disclosures required by ASU No. 2011-11 and ASU No. 2013-01.

Reclassifications Out of Accumulated Other Comprehensive Income

In February 2013, the FASB issued ASU No. 2013-02, "Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income," to improve the transparency of reporting these reclassifications. ASU No. 2013-02 does not amend any existing requirements for reporting net income or other comprehensive income in the financial statements. ASU No. 2013-02 requires an entity to disaggregate the total change of each component of other comprehensive income (e.g., unrealized gains or losses on available-for-sale investment securities) and separately present reclassification adjustments and current period other comprehensive income. The provisions of ASU No. 2013-02 also requires that entities present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source (e.g., unrealized gains or losses on available-for-sale investment securities) and the income statement line item affected by the reclassification (e.g., realized gains (losses) on sales of investment securities). If a component is not required to be reclassified to net income in its entirety (e.g., amortization of defined benefit plan items), entities would instead cross reference to the related note to the financial statements for additional information (e.g., pension footnote). The Company adopted the provisions of ASU No. 2013-02 effective January 1, 2013. As the Company provided these required disclosures in the notes to the Consolidated Financial Statements, the adoption of ASU No. 2013-02 had no impact on the Company's consolidated statements of income and condition. See Note 6 to the Consolidated Financial Statements for the disclosures required by ASU No. 2013-02.

XML

Mortgage Servicing Rights (Details 2) (Mortgage Servicing Rights, USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Mortgage Servicing Rights
Change in Carrying Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Balance at the beginning of the Period	$ 20,479	$ 17,148
Servicing Rights that Resulted From Asset Transfers	2,250	1,008
Amortization	625	664
Balance at the end of the Period	22,104	17,492
Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Balance at the beginning of the Period	23,143	17,159
Balance at the end of the Period	$ 26,564	$ 20,406

XML

Pension Plans and Postretirement Benefit Plan (Tables)

3 Months Ended

Mar. 31, 2013

Compensation and Retirement Disclosure [Abstract]

Schedule of components of net periodic benefit cost

Components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan are presented in the following table for the three months endedMarch 31, 2013 and 2012.

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2013			2012			2013			2012
Three Months Ended March 31,
Service Cost	$	—		$	—		$	32		$	145
Interest Cost	1,128			1,263			57			320
Expected Return on Plan Assets	(1,313		)	(1,568		)	—			—
Amortization of:
Prior Service Credit	—			—			(80		)	(81		)
Net Actuarial Losses	414			332			—			—
Net Periodic Benefit Cost	$	229		$	27		$	9		$	384

XML

Business Segments (Tables)

3 Months Ended

Mar. 31, 2013

Segment Reporting [Abstract]

Selected business segment financial information

Selected business segment financial information as of and for the three months endedMarch 31, 2013 and 2012 were as follows:

(dollars in thousands)	Retail Banking			Commercial Banking			Investment Services			Treasury and Other			Consolidated Total
Three Months Ended March 31, 2013
Net Interest Income	$	35,909		$	29,872		$	2,771		$	20,008		$	88,560
Provision for Credit Losses	2,178			(171		)	(21		)	(1,986		)	—
Net Interest Income After Provision for Credit Losses	33,731			30,043			2,792			21,994			88,560
Noninterest Income	20,484			9,400			14,810			3,084			47,778
Noninterest Expense	(44,454		)	(22,884		)	(14,135		)	(2,914		)	(84,387		)
Income Before Provision for Income Taxes	9,761			16,559			3,467			22,164			51,951
Provision for Income Taxes	(3,612		)	(5,672		)	(1,283		)	(5,404		)	(15,971		)
Net Income	$	6,149		$	10,887		$	2,184		$	16,760		$	35,980
Total Assets as of March 31, 2013	$	3,282,022		$	2,482,837		$	188,662		$	7,572,146		$	13,525,667
Three Months Ended March 31, 2012
Net Interest Income	$	40,185		$	31,442		$	3,333		$	22,988		$	97,948
Provision for Credit Losses	4,030			(668		)	(12		)	(2,999		)	351
Net Interest Income After Provision for Credit Losses	36,155			32,110			3,345			25,987			97,597
Noninterest Income	19,540			11,577			13,670			3,295			48,082
Noninterest Expense	(44,612		)	(23,522		)	(14,762		)	(2,311		)	(85,207		)
Income Before Provision for Income Taxes	11,083			20,165			2,253			26,971			60,472
Provision for Income Taxes	(4,101		)	(3,021		)	(833		)	(8,707		)	(16,662		)
Net Income	$	6,982		$	17,144		$	1,420		$	18,264		$	43,810
Total Assets as of March 31, 2012	$	3,257,404		$	2,294,017		$	192,554		$	8,015,434		$	13,759,409

XML

Fair Value of Assets and Liabilities (Details 2) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Changes in Level 3 assets and liabilities measured at fair value on a recurring basis
Balance at the beginning of the period	$ 14,701	$ 9,189
Realized and Unrealized Net Gains (Losses): Included in Net Income	2,953	3,012
Transfers to Loans Held for Sale	(8,240)	(3,726)
Balance at the end of the period	9,414	8,475
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	5,012	1,739
Mortgage Servicing Rights
Changes in Level 3 assets and liabilities measured at fair value on a recurring basis
Balance at the beginning of the period	4,761	7,131
Realized and Unrealized Net Gains (Losses): Included in Net Income	(325)	(708)
Balance at the end of the period	4,436	6,423
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	34	(313)
Net Derivative Assets and Liabilities
Changes in Level 3 assets and liabilities measured at fair value on a recurring basis
Balance at the beginning of the period	9,940	2,058
Realized and Unrealized Net Gains (Losses): Included in Net Income	3,278	3,720
Transfers to Loans Held for Sale	(8,240)	(3,726)
Balance at the end of the period	4,978	2,052
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	$ 4,978	$ 2,052

XML

Mortgage Servicing Rights (Details 3) (Mortgage Servicing Rights)	3 Months Ended	12 Months Ended
	Mar. 31, 2013	Dec. 31, 2012
Mortgage Servicing Rights
Key data and assumptions used in estimating the fair value of mortgage servicing rights
Weighted-Average Constant Prepayment Rate (as a percent)	10.80%	12.26%
Weighted-Average Life (in years)	6 years 10 months 17 days	6 years 2 months 26 days
Weighted-Average Note Rate (as a percent)	4.48%	4.59%
Weighted-Average Discount Rate (as a percent)	5.85%	5.57%

XML

Derivative Financial Instruments (Tables)

3 Months Ended

Mar. 31, 2013

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Derivative financial instruments, their fair values, and balance sheet location

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of March 31, 2013 and December 31, 2012:

	March 31, 2013				December 31, 2012
Derivative Financial Instruments Not Designated as Hedging Instruments1 (dollars in thousands)	Asset Derivatives		Liability Derivatives		Asset Derivatives		Liability Derivatives
Interest Rate Lock Commitments	$	5,210	$	4	$	10,188	$	—
Forward Commitments	490		184		189		329
Interest Rate Swap Agreements	29,689		29,917		32,193		32,441
Foreign Exchange Contracts	9		198		40		856
Total	$	35,398	$	30,303	$	42,610	$	33,626

¹  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

Derivative financial instruments and the amount and location of the net gains or losses recognized in the statements of income

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains recognized in the consolidated statements of income for the three months endedMarch 31, 2013 and 2012:

	Location of Net Gains	Three Months Ended
Derivative Financial Instruments Not Designated	Recognized in the	March 31,
as Hedging Instruments(dollars in thousands)	Statements of Income	2013		2012
Interest Rate Lock Commitments	Mortgage Banking	$	3,258	$	3,704
Forward Commitments	Mortgage Banking	2,229		266
Interest Rate Swap Agreements	Other Noninterest Income	20		16
Foreign Exchange Contracts	Other Noninterest Income	897		867
Total		$	6,404	$	4,853

XML

Commitments, Contingencies, and Guarantees (Tables)

3 Months Ended

Mar. 31, 2013

Credit Commitments

Credit commitments

The Company’s credit commitments as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	March 31, 2013		December 31, 2012
Unfunded Commitments to Extend Credit	$	2,081,364	$	1,999,542
Standby Letters of Credit	62,711		62,043
Commercial Letters of Credit	15,982		13,871
Total Credit Commitments	$	2,160,057	$	2,075,456

XML

Consolidated Statements of Cash Flows (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Operating Activities
Net Income	$ 35,980	$ 43,810
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Provision for Credit Losses	0	351
Depreciation and Amortization	3,107	3,503
Amortization of Deferred Loan and Lease Fees	(753)	(757)
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net	15,848	13,474
Share-Based Compensation	1,280	1,831
Benefit Plan Contributions	(345)	(5,246)
Deferred Income Taxes	134	(7,300)
Net Gains on Sales of Loans and Leases	(8,586)	(5,131)
Net Losses on Investment Securities	0	90
Proceeds from Sales of Loans Held for Sale	231,026	100,161
Originations of Loans Held for Sale	(226,325)	(89,471)
Tax Benefits from Share-Based Compensation	(451)	(559)
Net Change in Other Assets and Other Liabilities	(23,036)	(5,082)
Net Cash Provided by Operating Activities	27,879	49,674
Investment Securities Available-for-Sale:
Proceeds from Prepayments and Maturities	302,190	251,471
Proceeds from Sales	0	34,831
Purchases	(246,146)	(317,058)
Investment Securities Held-to-Maturity:
Proceeds from Prepayments and Maturities	283,023	211,085
Purchases	(296,836)	(343,443)
Net Change in Loans and Leases	69,411	(61,502)
Premises and Equipment, Net	(2,946)	(6,496)
Net Cash Provided by (Used in) Investing Activities	108,696	(231,112)
Financing Activities
Net Change in Deposits	(277,622)	28,547
Net Change in Short-Term Borrowings	44,771	(100,119)
Proceeds from Long-term Debt	50,000	0
Tax Benefits from Share-Based Compensation	451	559
Proceeds from Issuance of Common Stock	4,863	5,432
Repurchase of Common Stock	(8,299)	(31,304)
Cash Dividends Paid	(20,230)	(20,695)
Net Cash Used in Financing Activities	(206,066)	(117,580)
Net Change in Cash and Cash Equivalents	(69,491)	(299,018)
Cash and Cash Equivalents at Beginning of Period	352,861	669,909
Cash and Cash Equivalents at End of Period	283,370	370,891
Supplemental Information
Cash Paid for Interest	9,316	10,292
Cash Paid for Income Taxes	2,693	2,410
Non-Cash Investing Activities:
Transfer from Loans to Foreclosed Real Estate	$ 1,356	$ 1,023

XML

Fair Value of Assets and Liabilities (Tables)

3 Months Ended

Mar. 31, 2013

Fair Value Disclosures [Abstract]

Balances of assets and liabilities measured at fair value on a recurring basis

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012:

	Quoted Prices in Active Markets for Identical Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	(Level 1)		(Level 2)		(Level 3)		Total
March 31, 2013
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	339,403	$	384,956	$	—	$	724,359
Debt Securities Issued by States and Political Subdivisions	—		823,236		—		823,236
Debt Securities Issued by Corporations	—		188,556		—		188,556
Mortgage-Backed Securities:
Residential - Government Agencies	—		944,362		—		944,362
Residential - U.S. Government-Sponsored Enterprises	—		33,398		—		33,398
Commercial - Government Agencies	—		576,939		—		576,939
Total Mortgage-Backed Securities	—		1,554,699		—		1,554,699
Total Investment Securities Available-for-Sale	339,403		2,951,447		—		3,290,850
Loans Held for Sale	—		24,015		—		24,015
Mortgage Servicing Rights	—		—		4,436		4,436
Other Assets	13,129		—		—		13,129
Derivatives1	—		499		34,899		35,398
Total Assets Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	352,532	$	2,975,961	$	39,335	$	3,367,828
Liabilities:
Derivatives1	$	—	$	382	$	29,921	$	30,303
Total Liabilities Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	—	$	382	$	29,921	$	30,303
December 31, 2012
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	470,535	$	399,454	$	—	$	869,989
Debt Securities Issued by States and Political Subdivisions	—		782,411		—		782,411
Debt Securities Issued by Corporations	—		84,434		—		84,434
Mortgage-Backed Securities:
Residential - Government Agencies	—		1,068,660		—		1,068,660
Residential - U.S. Government-Sponsored Enterprises	—		37,298		—		37,298
Commercial - Government Agencies	—		524,765		—		524,765
Total Mortgage-Backed Securities	—		1,630,723		—		1,630,723
Total Investment Securities Available-for-Sale	470,535		2,897,022		—		3,367,557
Loans Held for Sale	—		21,374		—		21,374
Mortgage Servicing Rights	—		—		4,761		4,761
Other Assets	12,566		—		—		12,566
Derivatives1	—		229		42,381		42,610
Total Assets Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	483,101	$	2,918,625	$	47,142	$	3,448,868
Liabilities:
Derivatives1	$	—	$	1,185	$	32,441	$	33,626
Total Liabilities Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	—	$	1,185	$	32,441	$	33,626

¹  The fair value of each class of derivatives is shown in Note 10 to the Consolidated Financial Statements.

Changes in Level 3 assets and liabilities measured at fair value on a recurring basis

For the three months endedMarch 31, 2013 and 2012, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)	Mortgage Servicing Rights1			Net Derivative Assets and Liabilities2			Total
Three Months Ended March 31, 2013
Balance as of January 1, 2013	$	4,761		$	9,940		$	14,701
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(325		)	3,278			2,953
Transfers to Loans Held for Sale	—			(8,240		)	(8,240		)
Balance as of March 31, 2013	$	4,436		$	4,978		$	9,414
Total Unrealized Net Gains Included in Net Income      Related to Assets Still Held as of March 31, 2013	$	34		$	4,978		$	5,012
Three Months Ended March 31, 2012
Balance as of January 1, 2012	$	7,131		$	2,058		$	9,189
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(708		)	3,720			3,012
Transfers to Loans Held for Sale	—			(3,726		)	(3,726		)
Balance as of March 31, 2012	$	6,423		$	2,052		$	8,475
Total Unrealized Net Gains (Losses) Included in Net Income      Related to Assets Still Held as of March 31, 2012	$	(313	)	$	2,052		$	1,739

¹  Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

²  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

Summary of the significant unobservable inputs

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of March 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:

		Significant Unobservable Inputs (weighted-average)					Fair Value
(dollars in thousands)	Valuation  Technique	Description	Mar. 31, 2013		Dec. 31, 2012		Mar. 31, 2013			Dec. 31, 2012
Mortgage Servicing Rights	Discounted Cash Flow	Constant Prepayment Rate 1	10.80	%	12.26	%	$	31,000		$	27,904
		Discount Rate 2	5.85	%	5.57	%
Net Derivative Assets and Liabilities:
Interest Rate Lock Commitments	Pricing Model	Closing Ratio	89.79	%	88.86	%	$	5,206		$	10,188
Interest Rate Swap Agreements	Discounted Cash Flow	Credit Factor	0.76	%	0.77	%	$	(228	)	$	(248	)

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

Schedule of difference between the aggregate fair value and the aggregate unpaid principal balance of the Company's residential mortgage loans held for sale

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Aggregate Fair Value		Aggregate Unpaid Principal			Aggregate Fair Value Less Aggregate  Unpaid Principal
March 31, 2013
Loans Held for Sale	$	24,015		$	23,361		$	654
December 31, 2012
Loans Held for Sale	$	21,374		$	20,492		$	882

Schedule of carrying amount, fair value, and fair value hierarchy of financial instruments

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of March 31, 2013 and December 31, 2012.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

					Fair Value Measurements
	Carrying				Quoted Prices  in Active  Markets for Identical  Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
March 31, 2013
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,597,810	$	3,679,208	$	290,346	$	3,388,862	$	—
Loans 1	5,387,789		5,759,817		—		—		5,759,817
Financial Instruments - Liabilities
Time Deposits	1,336,761		1,345,605		—		1,345,605		—
Securities Sold Under Agreements to Repurchase	748,718		851,080		—		851,080		—
Long-Term Debt 2	168,566		171,080		—		171,080		—
December 31, 2012
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,595,065	$	3,687,676	$	195,366	$	3,492,310	$	—
Loans 1	5,451,935		5,846,906		—		—		5,846,906
Financial Instruments - Liabilities
Time Deposits	1,599,508		1,609,506		—		1,609,506		—
Securities Sold Under Agreements to Repurchase	758,947		868,199		—		868,199		—
Long-Term Debt 2	119,185		121,906		—		121,906		—

¹  Net of unearned income and the Allowance.

²  Excludes capitalized lease obligations.

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details 5) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012	Dec. 31, 2011
Home Equity
Impaired Loans Information:
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment		$ 11
Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Impaired Financing Receivable, with No Related Allowance, Recorded Investment	10,818		11,268
Impaired Financing Receivable, with No Related Allowance, Unpaid Principal Balance	16,568		17,348
Impaired Financing Receivable, with Related Allowance, Recorded Investment	38,767		39,330
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	45,174		45,972
Related Allowance for Loan Losses	3,703		3,725
Impaired Financing Receivable, with No Related Allowance, Average Recorded Investment	11,044	10,533
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	39,049	35,257
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	341	278
Impaired Loans with No Related Allowance Recorded: | Commercial
Impaired Loans Information:
Impaired Financing Receivable, with No Related Allowance, Recorded Investment	10,818		11,268
Impaired Financing Receivable, with No Related Allowance, Unpaid Principal Balance	16,568		17,348
Impaired Financing Receivable, with Related Allowance, Recorded Investment	2,297		1,830
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	2,297		1,830
Related Allowance for Loan Losses	177		161
Impaired Financing Receivable, with No Related Allowance, Average Recorded Investment	11,044	10,533
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	2,064	4,030
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	58	37
Impaired Loans with No Related Allowance Recorded: | Commercial and Industrial
Impaired Loans Information:
Impaired Financing Receivable, with No Related Allowance, Recorded Investment	6,967		7,464
Impaired Financing Receivable, with No Related Allowance, Unpaid Principal Balance	12,217		12,714
Impaired Financing Receivable, with Related Allowance, Recorded Investment	2,244		1,772
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	2,244		1,772
Related Allowance for Loan Losses	165		148
Impaired Financing Receivable, with No Related Allowance, Average Recorded Investment	7,216	7,665
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	2,008	2,698
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	50	33
Impaired Loans with No Related Allowance Recorded: | Commercial Mortgage
Impaired Loans Information:
Impaired Financing Receivable, with No Related Allowance, Recorded Investment	3,851		2,971
Impaired Financing Receivable, with No Related Allowance, Unpaid Principal Balance	4,351		3,471
Impaired Financing Receivable, with Related Allowance, Recorded Investment	53		58
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	53		58
Related Allowance for Loan Losses	12		13
Impaired Financing Receivable, with No Related Allowance, Average Recorded Investment	3,411	2,127
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	56	292
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	8	4
Impaired Loans with No Related Allowance Recorded: | Construction
Impaired Loans Information:
Impaired Financing Receivable, with No Related Allowance, Recorded Investment			833
Impaired Financing Receivable, with No Related Allowance, Unpaid Principal Balance				1,163
Impaired Financing Receivable, with No Related Allowance, Average Recorded Investment	417	741
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment		1,040
Impaired Loans with No Related Allowance Recorded: | Consumer
Impaired Loans Information:
Impaired Financing Receivable, with Related Allowance, Recorded Investment	36,470		37,500
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	42,877		44,142
Related Allowance for Loan Losses	3,526		3,564
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	36,985	31,227
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	283	241
Impaired Loans with No Related Allowance Recorded: | Residential Mortgage
Impaired Loans Information:
Impaired Financing Receivable, with Related Allowance, Recorded Investment	30,897		31,577
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	37,304		38,219
Related Allowance for Loan Losses	3,442		3,492
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	31,237	24,661
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	147	80
Impaired Loans with No Related Allowance Recorded: | Automobile
Impaired Loans Information:
Impaired Financing Receivable, with Related Allowance, Recorded Investment	5,295		5,641
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	5,295		5,641
Related Allowance for Loan Losses	71		58
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	5,468	6,033
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	133	154
Impaired Loans with No Related Allowance Recorded: | Other
Impaired Loans Information:
Impaired Financing Receivable, with Related Allowance, Recorded Investment	278		282
Impaired Financing Receivable, with Related Allowance, Unpaid Principal Balance	278		282
Related Allowance for Loan Losses	13		14
Impaired Financing Receivable, with Related Allowance, Average Recorded Investment	280	522
Impaired Financing Receivable, with Related Allowance, Interest Income, Accrual Method	3	7
Impaired Loans:
Impaired Loans Information:
Recorded Investment	49,585		50,598
Unpaid Principal Balance	61,742		63,320
Related Allowance for Loan Losses	3,703		3,725
Average Recorded Investment	50,093	45,790
Interest Income Recognized	341	278
Impaired Loans: | Commercial
Impaired Loans Information:
Recorded Investment	13,115		13,098
Unpaid Principal Balance	18,865		19,178
Related Allowance for Loan Losses	177		161
Average Recorded Investment	13,108	14,563
Interest Income Recognized	58	37
Impaired Loans: | Consumer
Impaired Loans Information:
Recorded Investment	36,470		37,500
Unpaid Principal Balance	42,877		44,142
Related Allowance for Loan Losses	3,526		3,564
Average Recorded Investment	36,985	31,227
Interest Income Recognized	$ 283	$ 241

XML

Derivative Financial Instruments (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	$ 35,398		$ 42,610
Liability Derivatives	30,303		33,626
Net Gains Recognized in Statements of Income	6,404	4,853
Interest Rate Lock Commitments
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	5,210		10,188
Liability Derivatives	4		0
Interest Rate Lock Commitments | Mortgage Banking
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains Recognized in Statements of Income	3,258	3,704
Forward Commitments
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	490		189
Liability Derivatives	184		329
Forward Commitments | Mortgage Banking
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains Recognized in Statements of Income	2,229	266
Interest Rate Swap Agreements
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	29,689		32,193
Liability Derivatives	29,917		32,441
Interest Rate Swap Agreements | Other Noninterest Income
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains Recognized in Statements of Income	20	16
Foreign Exchange Contracts
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	9		40
Liability Derivatives	198		856
Foreign Exchange Contracts | Other Noninterest Income
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains Recognized in Statements of Income	$ 897	$ 867

XML

Consolidated Statements of Income (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Interest Income
Interest and Fees on Loans and Leases	$ 62,820	$ 64,691
Income on Investment Securities
Available-for-Sale	15,851	17,713
Held-to-Maturity	19,854	26,413
Deposits	3	2
Funds Sold	59	129
Other	284	280
Total Interest Income	98,871	109,228
Interest Expense
Deposits	2,646	3,473
Securities Sold Under Agreements to Repurchase	7,005	7,304
Funds Purchased	22	5
Long-Term Debt	638	498
Total Interest Expense	10,311	11,280
Net Interest Income	88,560	97,948
Provision for Credit Losses	0	351
Net Interest Income After Provision for Credit Losses	88,560	97,597
Noninterest Income
Trust and Asset Management	11,886	10,918
Mortgage Banking	6,411	5,050
Service Charges on Deposit Accounts	9,301	9,591
Fees, Exchange, and Other Service Charges	11,934	12,399
Investment Securities Losses, Net	0	(90)
Insurance	2,325	2,278
Other	5,921	7,936
Total Noninterest Income	47,778	48,082
Noninterest Expense
Salaries and Benefits	48,675	47,024
Net Occupancy	9,635	10,516
Net Equipment	4,577	5,826
Professional Fees	2,226	2,132
FDIC Insurance	1,949	2,071
Other	17,325	17,638
Total Noninterest Expense	84,387	85,207
Income Before Provision for Income Taxes	51,951	60,472
Provision for Income Taxes	15,971	16,662
Net Income	$ 35,980	$ 43,810
Basic Earnings Per Share (in dollars per share)	$ 0.81	$ 0.96
Diluted Earnings Per Share (in dollars per share)	$ 0.81	$ 0.95
Dividends Declared Per Share (in dollars per share)	$ 0.45	$ 0.45
Basic Weighted Average Shares (in shares)	44,545,092	45,709,936
Diluted Weighted Average Shares (in shares)	44,686,632	45,875,238

XML

Mortgage Servicing Rights (Details 4) (Mortgage Servicing Rights, USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Mortgage Servicing Rights
Constant Prepayment Rate
Decrease in fair value from 25 basis points ("bps") adverse change	$ (431)	$ (378)
Decrease in fair value from 50 bps adverse change	(847)	(746)
Discount Rate
Decrease in fair value from 25 bps adverse change	(499)	(439)
Decrease in fair value from 50 bps adverse change	$ (983)	$ (864)

XML

Consolidated Statements of Shareholders' Equity (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	Total	Common Stock	Capital Surplus	Accum. Other Comprehensive Income	Retained Earnings	Treasury Stock
Balance at Dec. 31, 2011	$ 1,002,667	$ 571	$ 507,558	$ 35,263	$ 1,003,938	$ (544,663)
Balance (in shares) at Dec. 31, 2011		45,947,116
Increase (decrease) in shareholders' equity
Net Income	43,810				43,810
Other Comprehensive Loss	(6,301)			(6,301)
Share-Based Compensation	1,831		1,831
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits	5,889	0	471		(2,317)	7,735
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits (in shares)		326,174
Common Stock Repurchased	(31,304)					(31,304)
Common Stock Repurchased (in shares)		(667,409)
Cash Dividends Paid ($0.45 per share)	(20,695)				(20,695)
Balance at Mar. 31, 2012	995,897	571	509,860	28,962	1,024,736	(568,232)
Balance (in shares) at Mar. 31, 2012		45,605,881
Balance at Dec. 31, 2012	1,021,665	571	515,619	29,208	1,084,477	(608,210)
Balance (in shares) at Dec. 31, 2012	44,754,835	44,754,835
Increase (decrease) in shareholders' equity
Net Income	35,980				35,980
Other Comprehensive Loss	(9,563)			(9,563)
Share-Based Compensation	1,280		1,280
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits	5,271	1	428		(1,553)	6,395
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits (in shares)		277,927
Common Stock Repurchased	(8,299)					(8,299)
Common Stock Repurchased (in shares)		(171,427)
Cash Dividends Paid ($0.45 per share)	(20,230)				(20,230)
Balance at Mar. 31, 2013	$ 1,026,104	$ 572	$ 517,327	$ 19,645	$ 1,098,674	$ (610,114)
Balance (in shares) at Mar. 31, 2013	44,861,335	44,861,335

XML

Fair Value of Assets and Liabilities (Details 5) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Financial Instruments - Assets
Investment Securities Held-to-Maturity, Carrying Amount	$ 3,597,810	$ 3,595,065
Investment Securities Held-to-Maturity, Fair Value	3,679,208	3,687,676
Loans, Carrying Amount	5,387,789	5,451,935
Loans, Fair Value	5,759,817	5,846,906
Financial Instruments - Liabilities
Time Deposits, Carrying Amount	1,336,761	1,599,508
Fair value, time deposits	1,345,605	1,609,506
Securities Sold Under Agreements to Repurchase, Carrying Amount	748,718	758,947
Securities Sold Under Agreements to Repurchase, Fair Value	851,080	868,199
Long-Term Debt, Carrying Amount	168,566	119,185
Long-Term Debt, Fair Value	171,080	121,906
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1)
Financial Instruments - Assets
Investment Securities Held-to-Maturity, Fair Value	290,346	195,366
Significant Other Unobservable Inputs (Level 3)
Financial Instruments - Assets
Investment Securities Held-to-Maturity, Fair Value	0	0
Loans, Fair Value	5,759,817	5,846,906
Significant Other Observable Inputs (Level 2)
Financial Instruments - Assets
Investment Securities Held-to-Maturity, Fair Value	3,388,862	3,492,310
Financial Instruments - Liabilities
Fair value, time deposits	1,345,605	1,609,506
Securities Sold Under Agreements to Repurchase, Fair Value	851,080	868,199
Long-Term Debt, Fair Value	$ 171,080	$ 121,906

XML

Investment Securities (Details 3) (USD $)	Mar. 31, 2013 security	Dec. 31, 2012
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	$ 816,925,000	$ 343,903,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(7,843,000)	(2,223,000)
Available-for-Sale, 12 Months or Longer, Fair Value	18,213,000	22,953,000
Available-for-Sale, 12 Months or Longer, Gross Unrealized Losses	(351,000)	(238,000)
Available-for-Sale, Total Fair Value	835,138,000	366,856,000
Available-for-Sale, Total Gross Unrealized Losses	(8,194,000)	(2,461,000)
Held-to-Maturity, Less Than 12 Months, Fair Value	446,953,000	351,762,000
Held-to-Maturity, Less Than 12 Months, Gross Unrealized Losses	(2,379,000)	(1,366,000)
Held-to-Maturity, 12 Months or Longer, Fair Value	11,430,000
Held-to-maturity, 12 Months or Longer, Gross Unrealized Losses	(22,000)
Held-to-Maturity, Total Fair Value	458,383,000	351,762,000
Held-to-Maturity, Total Gross Unrealized Losses	(2,401,000)	(1,366,000)
Number of investment securities that were in an unrealized loss position	85
Carrying value of Federal Home Loan Bank stock	59,700,000
Carrying value of federal Reserve Bank stock	19,000,000
Debt Securities Issued by the U.S. Treasury and Government Agencies
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	2,205,000	2,295,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(12,000)	(14,000)
Available-for-Sale, 12 Months or Longer, Fair Value	490,000	564,000
Available-for-Sale, 12 Months or Longer, Gross Unrealized Losses	(3,000)	(3,000)
Available-for-Sale, Total Fair Value	2,695,000	2,859,000
Available-for-Sale, Total Gross Unrealized Losses	(15,000)	(17,000)
Debt Securities Issued by States and Political Subdivisions
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	244,042,000	72,400,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(2,227,000)	(955,000)
Available-for-Sale, 12 Months or Longer, Fair Value	100,000
Available-for-Sale, Total Fair Value	244,142,000	72,400,000
Available-for-Sale, Total Gross Unrealized Losses	(2,227,000)	(955,000)
Debt Securities Issued by Corporations
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	104,234,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(834,000)
Available-for-Sale, Total Fair Value	104,234,000
Available-for-Sale, Total Gross Unrealized Losses	(834,000)
Held-to-Maturity, Less Than 12 Months, Fair Value	23,372,000
Held-to-Maturity, Less Than 12 Months, Gross Unrealized Losses	(172,000)
Held-to-Maturity, Total Fair Value	23,372,000
Held-to-Maturity, Total Gross Unrealized Losses	(172,000)
Mortgage-Backed Securities
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	466,444,000	269,208,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(4,770,000)	(1,254,000)
Available-for-Sale, 12 Months or Longer, Fair Value	17,623,000	22,389,000
Available-for-Sale, 12 Months or Longer, Gross Unrealized Losses	(348,000)	(235,000)
Available-for-Sale, Total Fair Value	484,067,000	291,597,000
Available-for-Sale, Total Gross Unrealized Losses	(5,118,000)	(1,489,000)
Residential Mortgage-Backed Securities issued by U.S. government agencies
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	11,788,000	7,325,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(46,000)	(57,000)
Available-for-Sale, 12 Months or Longer, Fair Value	17,623,000	22,389,000
Available-for-Sale, 12 Months or Longer, Gross Unrealized Losses	(348,000)	(235,000)
Available-for-Sale, Total Fair Value	29,411,000	29,714,000
Available-for-Sale, Total Gross Unrealized Losses	(394,000)	(292,000)
Held-to-Maturity, Less Than 12 Months, Fair Value	423,581,000	351,762,000
Held-to-Maturity, Less Than 12 Months, Gross Unrealized Losses	(2,207,000)	(1,366,000)
Held-to-Maturity, 12 Months or Longer, Fair Value	11,430,000
Held-to-maturity, 12 Months or Longer, Gross Unrealized Losses	(22,000)
Held-to-Maturity, Total Fair Value	435,011,000	351,762,000
Held-to-Maturity, Total Gross Unrealized Losses	(2,229,000)	(1,366,000)
Commercial Mortgage-Backed Securities Issued by Government Agencies
Investment securities in an unrealized loss position
Available-for-Sale, Less Than 12 Months, Fair Value	454,656,000	261,883,000
Available-for-Sale, Less Than 12 Months, Gross Unrealized Losses	(4,724,000)	(1,197,000)
Available-for-Sale, Total Fair Value	454,656,000	261,883,000
Available-for-Sale, Total Gross Unrealized Losses	$ (4,724,000)	$ (1,197,000)

XML

Investment Securities (Tables)

3 Months Ended

Mar. 31, 2013

Investments, Debt and Equity Securities [Abstract]

Schedule of amortized cost, gross unrealized gains and losses, and fair value of investment securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	709,315	$	15,059	$	(15	)	$	724,359
Debt Securities Issued by States and Political Subdivisions	799,521		25,942		(2,227		)	823,236
Debt Securities Issued by Corporations	187,399		1,991		(834		)	188,556
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		25,337		(394		)	944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		1,860		—			33,398
Commercial - Government Agencies	580,362		1,301		(4,724		)	576,939
Total Mortgage-Backed Securities	1,531,319		28,498		(5,118		)	1,554,699
Total	$	3,227,554	$	71,490	$	(8,194	)	$	3,290,850
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	285,139	$	5,207	$	—		$	290,346
Debt Securities Issued by Corporations	23,544		—		(172		)	23,372
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		76,752		(2,229		)	3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		1,840		—			30,200
Total Mortgage-Backed Securities	3,289,127		78,592		(2,229		)	3,365,490
Total	$	3,597,810	$	83,799	$	(2,401	)	$	3,679,208
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	855,070	$	14,936	$	(17	)	$	869,989
Debt Securities Issued by States and Political Subdivisions	753,207		30,159		(955		)	782,411
Debt Securities Issued by Corporations	82,450		1,984		—			84,434
Mortgage-Backed Securities:
Residential - Government Agencies	1,041,669		27,283		(292		)	1,068,660
Residential - U.S. Government-Sponsored Enterprises	35,234		2,064		—			37,298
Commercial - Government Agencies	524,055		1,907		(1,197		)	524,765
Total Mortgage-Backed Securities	1,600,958		31,254		(1,489		)	1,630,723
Total	$	3,291,685	$	78,333	$	(2,461	)	$	3,367,557
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	190,168	$	5,198	$	—		$	195,366
Debt Securities Issued by Corporations	24,000		4		—			24,004
Mortgage-Backed Securities:
Residential - Government Agencies	3,349,403		86,673		(1,366		)	3,434,710
Residential - U.S. Government-Sponsored Enterprises	31,494		2,102		—			33,596
Total Mortgage-Backed Securities	3,380,897		88,775		(1,366		)	3,468,306
Total	$	3,595,065	$	93,977	$	(1,366	)	$	3,687,676

Analysis of the contractual maturities of investment securities

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of March 31, 2013.  Mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

(dollars in thousands)	Amortized Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	288,391	$	289,275
Due After One Year Through Five Years	194,296		201,181
Due After Five Years Through Ten Years	643,116		653,907
Due After Ten Years	570,432		591,788
	1,696,235		1,736,151
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		33,398
Commercial - Government Agencies	580,362		576,939
Total Mortgage-Backed Securities	1,531,319		1,554,699
Total	$	3,227,554	$	3,290,850
Held-to-Maturity:
Due in One Year or Less	$	60,160	$	60,543
Due After One Year Through Five Years	224,979		229,803
Due After Ten Years	23,544		23,372
	308,683		313,718
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		30,200
Total Mortgage-Backed Securities	3,289,127		3,365,490
Total	$	3,597,810	$	3,679,208

Schedule of investment securities in an unrealized loss position

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

	Less Than 12 Months					12 Months or Longer					Total
(dollars in thousands)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,205	$	(12	)	$	490	$	(3	)	$	2,695	$	(15	)
Debt Securities Issued by States      and Political Subdivisions	244,042		(2,227		)	100		—			244,142		(2,227		)
Debt Securities Issued by Corporations	104,234		(834		)	—		—			104,234		(834		)
Mortgage-Backed Securities:
Residential - Government Agencies	11,788		(46		)	17,623		(348		)	29,411		(394		)
Commercial - Government Agencies	454,656		(4,724		)	—		—			454,656		(4,724		)
Total Mortgage-Backed Securities	466,444		(4,770		)	17,623		(348		)	484,067		(5,118		)
Total	$	816,925	$	(7,843	)	$	18,213	$	(351	)	$	835,138	$	(8,194	)
Held-to-Maturity:
Debt Securities Issued by Corporations	$	23,372	$	(172	)	$	—	$	—		$	23,372	$	(172	)
Mortgage-Backed Securities:
Residential - Government Agencies	423,581		(2,207		)	11,430		(22		)	435,011		(2,229		)
Total	$	446,953	$	(2,379	)	$	11,430	$	(22	)	$	458,383	$	(2,401	)
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,295	$	(14	)	$	564	$	(3	)	$	2,859	$	(17	)
Debt Securities Issued by States      and Political Subdivisions	72,400		(955		)	—		—			72,400		(955		)
Mortgage-Backed Securities:
Residential - Government Agencies	7,325		(57		)	22,389		(235		)	29,714		(292		)
Commercial - Government Agencies	261,883		(1,197		)	—		—			261,883		(1,197		)
Total Mortgage-Backed Securities	269,208		(1,254		)	22,389		(235		)	291,597		(1,489		)
Total	$	343,903	$	(2,223	)	$	22,953	$	(238	)	$	366,856	$	(2,461	)
Held-to-Maturity:
Mortgage-Backed Securities:
Residential - Government Agencies	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)
Total	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Loan and lease portfolio
Loans and Leases	$ 5,782,969,000	$ 5,598,932,000	$ 5,854,521,000
Net gains related to sales of mortgage loans	7,500,000	2,400,000
Commercial
Loan and lease portfolio
Loans and Leases	2,326,423,000	2,132,958,000	2,315,893,000
Commercial and Industrial
Loan and lease portfolio
Loans and Leases	834,801,000		829,512,000
Commercial Mortgage
Loan and lease portfolio
Loans and Leases	1,104,718,000		1,097,425,000
Construction
Loan and lease portfolio
Loans and Leases	117,797,000		113,987,000
Lease Financing
Loan and lease portfolio
Loans and Leases	269,107,000		274,969,000
Consumer
Loan and lease portfolio
Loans and Leases	3,456,546,000	3,465,974,000	3,538,628,000
Residential Mortgage
Loan and lease portfolio
Loans and Leases	2,275,209,000		2,349,916,000
Home Equity
Loan and lease portfolio
Loans and Leases	757,877,000		770,376,000
Automobile
Loan and lease portfolio
Loans and Leases	220,362,000		209,832,000
Other
Loan and lease portfolio
Loans and Leases	$ 203,098,000		$ 208,504,000

XML

Mortgage Servicing Rights (Tables)

3 Months Ended

Mar. 31, 2013

Mortgage Servicing Rights Disclosure [Abstract]

Schedule of change in carrying value of entity's mortgage servicing rights accounted for under the fair value measurement method

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	4,761		$	7,131
Change in Fair Value:
Due to Change in Valuation Assumptions 1	34			(313		)
Due to Payoffs	(359		)	(395		)
Total Changes in Fair Value of Mortgage Servicing Rights	(325		)	(708		)
Balance at End of Period	$	4,436		$	6,423

¹  Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

Schedule of change in carrying value of entity's mortgage servicing rights including fair value of mortgage servicing rights accounted for under the amortization method

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	20,479		$	17,148
Servicing Rights that Resulted From Asset Transfers	2,250			1,008
Amortization	(625		)	(664		)
Balance at End of Period	$	22,104		$	17,492
Fair Value of Mortgage Servicing Rights Accounted for  Under the Amortization Method
Beginning of Period	$	23,143		$	17,159
End of Period	$	26,564		$	20,406

Schedule of key data and assumptions used in estimating the fair value of entity's mortgage servicing rights

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of March 31, 2013 and December 31, 2012 were as follows:

	March 31, 2013		December 31, 2012
Weighted-Average Constant Prepayment Rate 1	10.80	%	12.26	%
Weighted-Average Life (in years)	6.88		6.24
Weighted-Average Note Rate	4.48	%	4.59	%
Weighted-Average Discount Rate 2	5.85	%	5.57	%

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

Schedule of sensitivity analysis of the entity's fair value of mortgage servicing rights to changes in certain key assumptions

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of March 31, 2013 and December 31, 2012 is presented in the following table.

(dollars in thousands)	March 31, 2013			December 31, 2012
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(431	)	$	(378	)
Decrease in fair value from 50 bps adverse change	(847		)	(746		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(499		)	(439		)
Decrease in fair value from 50 bps adverse change	(983		)	(864		)

XML

Consolidated Statements of Shareholders' Equity (Unaudited) (Parenthetical) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Statement of Stockholders' Equity [Abstract]
Cash Dividends Paid (in dollars per share)	$ 0.45	$ 0.45

XML

Consolidated Statements of Comprehensive Income (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Statement of Other Comprehensive Income [Abstract]
Net Income	$ 35,980	$ 43,810
Other Comprehensive Loss, Net of Tax
Net Unrealized Losses on Investment Securities	(9,641)	(6,454)
Defined Benefit Plans	78	153
Total Other Comprehensive Loss	(9,563)	(6,301)
Comprehensive Income	$ 26,417	$ 37,509

XML

Pension Plans and Postretirement Benefit Plan

3 Months Ended

Mar. 31, 2013

Compensation and Retirement Disclosure [Abstract]

Pension Plans and Postretirement Benefit Plan

Note 9.  Pension Plans and Postretirement Benefit Plan

Components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan are presented in the following table for the three months endedMarch 31, 2013 and 2012.

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2013			2012			2013			2012
Three Months Ended March 31,
Service Cost	$	—		$	—		$	32		$	145
Interest Cost	1,128			1,263			57			320
Expected Return on Plan Assets	(1,313		)	(1,568		)	—			—
Amortization of:
Prior Service Credit	—			—			(80		)	(81		)
Net Actuarial Losses	414			332			—			—
Net Periodic Benefit Cost	$	229		$	27		$	9		$	384

The net periodic benefit cost for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.  For the three months endedMarch 31, 2013, the Company contributed $0.1 million to the pension plans and $0.2 million to the postretirement benefit plan.  The Company expects to contribute $0.5 million to the pension plans and $1.4 million to the postretirement benefit plan for the year ending December 31, 2013.

XML

Document and Entity Information	3 Months Ended
	Mar. 31, 2013	Apr. 15, 2013
Document and Entity Information
Entity Registrant Name	BANK OF HAWAII CORP
Entity Central Index Key	0000046195
Document Type	10-Q
Document Period End Date	Mar. 31, 2013
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding		44,842,111
Document Fiscal Year Focus	2013
Document Fiscal Period Focus	Q1

XML

Derivative Financial Instruments

3 Months Ended

Mar. 31, 2013

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Derivative Financial Instruments

Note 10.  Derivative Financial Instruments

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of March 31, 2013 and December 31, 2012:

	March 31, 2013				December 31, 2012
Derivative Financial Instruments Not Designated as Hedging Instruments1 (dollars in thousands)	Asset Derivatives		Liability Derivatives		Asset Derivatives		Liability Derivatives
Interest Rate Lock Commitments	$	5,210	$	4	$	10,188	$	—
Forward Commitments	490		184		189		329
Interest Rate Swap Agreements	29,689		29,917		32,193		32,441
Foreign Exchange Contracts	9		198		40		856
Total	$	35,398	$	30,303	$	42,610	$	33,626

¹  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains recognized in the consolidated statements of income for the three months endedMarch 31, 2013 and 2012:

	Location of Net Gains	Three Months Ended
Derivative Financial Instruments Not Designated	Recognized in the	March 31,
as Hedging Instruments(dollars in thousands)	Statements of Income	2013		2012
Interest Rate Lock Commitments	Mortgage Banking	$	3,258	$	3,704
Forward Commitments	Mortgage Banking	2,229		266
Interest Rate Swap Agreements	Other Noninterest Income	20		16
Foreign Exchange Contracts	Other Noninterest Income	897		867
Total		$	6,404	$	4,853

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with its risk management activities and to accommodate the needs of its customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.

Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle a transaction in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.

As of March 31, 2013 and December 31, 2012, the Company did not designate any derivative financial instruments in formal hedging relationships.  The Company’s free-standing derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, and foreign exchange contracts.

The Company enters IRLCs for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate and within a specified period of time.  IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance.  Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan.  To mitigate this risk, the Company utilizes forward commitments as economic hedges against the potential decreases in the values of the loans held for sale.  The IRLCs and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.  Changes in the fair value of IRLCs and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates this risk by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition. Fair value changes are recorded in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds.  See Note 5 to the Consolidated Financial Statements for more information.

The Company’s interest rate swap agreements with institutional counterparties contain credit-risk-related contingent features tied to the Company’s debt ratings or capitalization levels.  Under these provisions, if the Company’s debt rating falls below investment grade or if the Company’s capitalization levels fall below stipulated thresholds, certain counterparties may require immediate and ongoing collateralization on interest rate swaps in net liability positions, or may require immediate settlement of the contracts.  As of March 31, 2013, the Company’s debt ratings and capital levels were in excess of these minimum requirements.

The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.

XML

Consolidated Statements of Condition (Unaudited) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Assets
Interest-Bearing Deposits	$ 4,840	$ 3,393
Funds Sold	130,734	185,682
Investment Securities
Available-for-Sale	3,290,850	3,367,557
Held to Maturity (Fair Value of $3,679,208 and $3,687,676)	3,597,810	3,595,065
Loans Held for Sale	24,015	21,374
Loans and Leases	5,782,969	5,854,521
Allowance for Loan and Lease Losses	(126,878)	(128,857)
Net Loans and Leases	5,656,091	5,725,664
Total Earning Assets	12,704,340	12,898,735
Cash and Noninterest-Bearing Deposits	147,796	163,786
Premises and Equipment	104,844	105,005
Customers' Acceptances	152	173
Accrued Interest Receivable	46,183	43,077
Foreclosed Real Estate	3,318	3,887
Mortgage Servicing Rights	26,540	25,240
Goodwill	31,517	31,517
Other Assets	460,977	456,952
Total Assets	13,525,667	13,728,372
Deposits
Noninterest-Bearing Demand	3,336,406	3,367,185
Interest-Bearing Demand	2,127,550	2,163,473
Savings	4,451,143	4,399,316
Time	1,336,761	1,599,508
Total Deposits	11,251,860	11,529,482
Funds Purchased	66,296	11,296
Securities Sold Under Agreements to Repurchase	748,718	758,947
Long-Term Debt	177,427	128,055
Banker's Acceptances	152	173
Retirement Benefits Payable	47,423	47,658
Accrued Interest Payable	5,772	4,776
Taxes Payable and Deferred Taxes	93,906	88,014
Other Liabilities	108,009	138,306
Total Liabilities	12,499,563	12,706,707
Shareholders' Equity
Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: March 31, 2013 - 57,465,782 / 44,861,335 and December 31, 2012 - 57,319,352 / 44,754,835)	572	571
Capital Surplus	517,327	515,619
Accumulated Other Comprehensive Income	19,645	29,208
Retained Earnings	1,098,674	1,084,477
Treasury Stock, at Cost (Shares: March 31, 2013 - 12,604,447 and December 31, 2012 - 12,564,517)	(610,114)	(608,210)
Total Shareholders' Equity	1,026,104	1,021,665
Total Liabilities and Shareholders' Equity	$ 13,525,667	$ 13,728,372

XML

Mortgage Servicing Rights

3 Months Ended

Mar. 31, 2013

Mortgage Servicing Rights Disclosure [Abstract]

Mortgage Servicing Rights

Note 4.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $3.1 billion as of March 31, 2013 and December 31, 2012.  Generally, the Company’s residential mortgage loans sold to third parties are sold on a non-recourse basis.  The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $2.0 million and $2.1 million for the three months ended March 31, 2013 and 2012, respectively.  Servicing income is recorded as a component of mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	4,761		$	7,131
Change in Fair Value:
Due to Change in Valuation Assumptions 1	34			(313		)
Due to Payoffs	(359		)	(395		)
Total Changes in Fair Value of Mortgage Servicing Rights	(325		)	(708		)
Balance at End of Period	$	4,436		$	6,423

¹  Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

For the three months endedMarch 31, 2013 and 2012, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

	Three Months Ended March 31,
(dollars in thousands)	2013			2012
Balance at Beginning of Period	$	20,479		$	17,148
Servicing Rights that Resulted From Asset Transfers	2,250			1,008
Amortization	(625		)	(664		)
Balance at End of Period	$	22,104		$	17,492
Fair Value of Mortgage Servicing Rights Accounted for  Under the Amortization Method
Beginning of Period	$	23,143		$	17,159
End of Period	$	26,564		$	20,406

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of March 31, 2013 and December 31, 2012 were as follows:

	March 31, 2013		December 31, 2012
Weighted-Average Constant Prepayment Rate 1	10.80	%	12.26	%
Weighted-Average Life (in years)	6.88		6.24
Weighted-Average Note Rate	4.48	%	4.59	%
Weighted-Average Discount Rate 2	5.85	%	5.57	%

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of March 31, 2013 and December 31, 2012 is presented in the following table.

(dollars in thousands)	March 31, 2013			December 31, 2012
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(431	)	$	(378	)
Decrease in fair value from 50 bps adverse change	(847		)	(746		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(499		)	(439		)
Decrease in fair value from 50 bps adverse change	(983		)	(864		)

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

XML

Loans and Leases and the Allowance for Loan and Lease Losses

3 Months Ended

Mar. 31, 2013

Loans and Leases and Allowance for Loan and Lease Losses

Loans and Leases and the Allowance for Loan and Lease Losses

Note 3.    Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of March 31, 2013 and December 31, 2012:

(dollars in thousands)	March 31, 2013		December 31, 2012
Commercial
Commercial and Industrial	$	834,801	$	829,512
Commercial Mortgage	1,104,718		1,097,425
Construction	117,797		113,987
Lease Financing	269,107		274,969
Total Commercial	2,326,423		2,315,893
Consumer
Residential Mortgage	2,275,209		2,349,916
Home Equity	757,877		770,376
Automobile	220,362		209,832
Other 1	203,098		208,504
Total Consumer	3,456,546		3,538,628
Total Loans and Leases	$	5,782,969	$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Most of the Company's lending activity is with customers located in the State of Hawaii. A substantial portion of the Company's real estate loans are secured by real estate in Hawaii.

Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income, were $7.5 million and $2.4 million for the three months ended March 31, 2013 and 2012, respectively.

Allowance for Loan and Lease Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three months endedMarch 31, 2013 and 2012.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of March 31, 2013 and 2012.

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended March 31, 2013
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	72,704		$	56,153		$	128,857
Loans and Leases Charged-Off	(382		)	(4,917		)	(5,299		)
Recoveries on Loans and Leases Previously Charged-Off	797			2,523			3,320
Net Loans and Leases Charged-Off	415			(2,394		)	(1,979		)
Provision for Credit Losses	297			(297		)	—
Balance at End of Period	$	73,416		$	53,462		$	126,878
As of March 31, 2013
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	177		$	3,526		$	3,703
Collectively Evaluated for Impairment	73,239			49,936			123,175
Total	$	73,416		$	53,462		$	126,878
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,115		$	36,470		$	49,585
Collectively Evaluated for Impairment	2,313,308			3,420,076			5,733,384
Total	$	2,326,423		$	3,456,546		$	5,782,969
Three Months Ended March 31, 2012
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,562		$	58,044		$	138,606
Loans and Leases Charged-Off	(1,761		)	(5,998		)	(7,759		)
Recoveries on Loans and Leases Previously Charged-Off	2,029			2,379			4,408
Net Loans and Leases Charged-Off	268			(3,619		)	(3,351		)
Provision for Credit Losses	(2,656		)	3,007			351
Balance at End of Period	$	78,174		$	57,432		$	135,606
As of March 31, 2012
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	83		$	4,100		$	4,183
Collectively Evaluated for Impairment	78,091			53,332			131,423
Total	$	78,174		$	57,432		$	135,606
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,989		$	29,987		$	43,976
Collectively Evaluated for Impairment	2,118,969			3,435,987			5,554,956
Total	$	2,132,958		$	3,465,974		$	5,598,932

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:

Pass: Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated. Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.

Special Mention: Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease. The special mention credit quality indicator is not used for classes of loans and leases that are included in the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.

Classified: Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any. Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest. Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less. Home equity loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection, the first mortgage is with the Company, and the current combined loan-to-value ratio is 60% or less. Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classified for a period of up to six months following a loan modification. Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classified status. Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans and leases are not corrected in a timely manner.

The Company’s credit quality indicators are periodically updated on a case-by-case basis.  The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of March 31, 2013 and December 31, 2012.

	March 31, 2013
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	786,309	$	1,024,172	$	101,057	$	242,098	$	2,153,636
Special Mention	8,367		27,218		13,673		26,122		75,380
Classified	40,125		53,328		3,067		887		97,407
Total	$	834,801	$	1,104,718	$	117,797	$	269,107	$	2,326,423
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,248,884	$	752,053	$	220,121	$	202,422	$	3,423,480
Classified	26,325		5,824		241		676		33,066
Total	$	2,275,209	$	757,877	$	220,362	$	203,098	$	3,456,546
Total Recorded Investment in Loans and Leases									$	5,782,969

	December 31, 2012
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	779,654	$	1,018,128	$	96,058	$	247,401	$	2,141,241
Special Mention	22,759		23,848		15,839		26,540		88,986
Classified	27,099		55,449		2,090		1,028		85,666
Total	$	829,512	$	1,097,425	$	113,987	$	274,969	$	2,315,893
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,326,216	$	766,912	$	209,646	$	207,917	$	3,510,691
Classified	23,700		3,464		186		587		27,937
Total	$	2,349,916	$	770,376	$	209,832	$	208,504	$	3,538,628
Total Recorded Investment in Loans and Leases									$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Aging Analysis

The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	30 - 59 Days Past Due		60 - 89 Days Past Due		Past Due 90 Days or More		Non- Accrual		Total Past Due and Non-Accrual		Current		Total Loans and Leases		Non-Accrual Loans and Leases that are Current 2
As of March 31, 2013
Commercial
Commercial and Industrial	$	2,195	$	9,691	$	230	$	5,033	$	17,149	$	817,652	$	834,801	$	4,462
Commercial Mortgage	179		—		—		2,910		3,089		1,101,629		1,104,718		2,064
Construction	—		—		—		—		—		117,797		117,797		—
Lease Financing	—		—		—		—		—		269,107		269,107		—
Total Commercial	2,374		9,691		230		7,943		20,238		2,306,185		2,326,423		6,526
Consumer
Residential Mortgage	12,502		2,210		5,967		24,700		45,379		2,229,830		2,275,209		5,909
Home Equity	6,398		2,697		4,538		2,413		16,046		741,831		757,877		331
Automobile	3,162		335		241		—		3,738		216,624		220,362		—
Other 1	2,483		1,171		676		—		4,330		198,768		203,098		—
Total Consumer	24,545		6,413		11,422		27,113		69,493		3,387,053		3,456,546		6,240
Total	$	26,919	$	16,104	$	11,652	$	35,056	$	89,731	$	5,693,238	$	5,782,969	$	12,766
As of December 31, 2012
Commercial
Commercial and Industrial	$	806	$	10,382	$	27	$	5,534	$	16,749	$	812,763	$	829,512	$	4,963
Commercial Mortgage	188		542		—		3,030		3,760		1,093,665		1,097,425		1,810
Construction	—		—		—		833		833		113,154		113,987		833
Lease Financing	—		—		—		—		—		274,969		274,969		—
Total Commercial	994		10,924		27		9,397		21,342		2,294,551		2,315,893		7,606
Consumer
Residential Mortgage	6,891		5,433		6,908		21,725		40,957		2,308,959		2,349,916		4,941
Home Equity	6,768		3,267		2,701		2,074		14,810		755,566		770,376		191
Automobile	3,758		586		186		—		4,530		205,302		209,832		—
Other 1	2,144		1,093		587		—		3,824		204,680		208,504		—
Total Consumer	19,561		10,379		10,382		23,799		64,121		3,474,507		3,538,628		5,132
Total	$	20,555	$	21,303	$	10,409	$	33,196	$	85,463	$	5,769,058	$	5,854,521	$	12,738

¹  Comprised of other revolving credit, installment, and lease financing.

²  Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

Impaired Loans

The following presents by class, information related to impaired loans as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Recorded Investment		Unpaid Principal  Balance		Related  Allowance for  Loan Losses
March 31, 2013
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	6,967	$	12,217	$	—
Commercial Mortgage	3,851		4,351		—
Total Commercial	10,818		16,568		—
Total Impaired Loans with No Related Allowance Recorded	$	10,818	$	16,568	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,244	$	2,244	$	165
Commercial Mortgage	53		53		12
Total Commercial	2,297		2,297		177
Consumer
Residential Mortgage	30,897		37,304		3,442
Automobile	5,295		5,295		71
Other1	278		278		13
Total Consumer	36,470		42,877		3,526
Total Impaired Loans with an Allowance Recorded	$	38,767	$	45,174	$	3,703
Impaired Loans:
Commercial	$	13,115	$	18,865	$	177
Consumer	36,470		42,877		3,526
Total Impaired Loans	$	49,585	$	61,742	$	3,703
December 31, 2012
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,464	$	12,714	$	—
Commercial Mortgage	2,971		3,471		—
Construction	833		1,163		—
Total Commercial	11,268		17,348		—
Total Impaired Loans with No Related Allowance Recorded	$	11,268	$	17,348	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,772	$	1,772	$	148
Commercial Mortgage	58		58		13
Total Commercial	1,830		1,830		161
Consumer
Residential Mortgage	31,577		38,219		3,492
Automobile	5,641		5,641		58
Other1	282		282		14
Total Consumer	37,500		44,142		3,564
Total Impaired Loans with an Allowance Recorded	$	39,330	$	45,972	$	3,725
Impaired Loans:
Commercial	$	13,098	$	19,178	$	161
Consumer	37,500		44,142		3,564
Total Impaired Loans	$	50,598	$	63,320	$	3,725

¹  Comprised of other revolving credit and installment financing.

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months endedMarch 31, 2013 and 2012.

	Three Months Ended March 31, 2013				Three Months Ended March 31, 2012
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,216	$	—	$	7,665	$	—
Commercial Mortgage	3,411		—		2,127		—
Construction	417		—		741		—
Total Commercial	11,044		—		10,533		—
Total Impaired Loans with No Related Allowance Recorded	$	11,044	$	—	$	10,533	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,008	$	50	$	2,698	$	33
Commercial Mortgage	56		8		292		4
Construction	—		—		1,040		—
Total Commercial	2,064		58		4,030		37
Consumer
Residential Mortgage	31,237		147		24,661		80
Home Equity	—		—		11		—
Automobile	5,468		133		6,033		154
Other1	280		3		522		7
Total Consumer	36,985		283		31,227		241
Total Impaired Loans with an Allowance Recorded	$	39,049	$	341	$	35,257	$	278
Impaired Loans:
Commercial	$	13,108	$	58	$	14,563	$	37
Consumer	36,985		283		31,227		241
Total Impaired Loans	$	50,093	$	341	$	45,790	$	278

¹  Comprised of other revolving credit and installment financing.

For the three months endedMarch 31, 2013 and 2012, the amount of interest income recognized by the Company within the periods that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrual status.  For the three months endedMarch 31, 2013 and 2012, the amount of interest income recognized using a cash-basis method of accounting during the periods that the loans were impaired was not material.

Modifications

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $41.4 million and $41.1 million as of March 31, 2013 and December 31, 2012, respectively.  There were no commitments to lend additional funds on loans modified in a TDR as of March 31, 2013.

The Company offers various types of concessions when modifying a loan or lease, however, forgiveness of principal is rarely granted. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial mortgage and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Construction loans modified in a TDR may also involve extending the interest-only payment period. Lease financing modifications generally involves a short-term forbearance period, usually about three months, after which the missed payments are added to the end of the lease term, thereby extending the maturity date. Interest continues to accrue on the missed payments and as a result, the effective yield on the lease remains unchanged. As the forbearance period usually involves an insignificant payment delay, lease financing modifications typically do not meet the reporting criteria for a TDR. Prior to November 2012, residential mortgage loans modified in a TDR were primarily comprised of loans where monthly payments were lowered to accommodate the borrowers' financial needs for a period of time, normally two years. During that time, the borrower's entire monthly payment was applied to principal. After the lowered monthly payment period ended, the borrower reverted back to paying principal and interest per the original terms with the maturity date adjusted accordingly. Effective November 2012, the Company revised its modification program to resemble the Federal Government's Home Affordable Modification Payment (“HAMP”) Tier 2 program. Under this new modification program, the concessions will generally include a lower interest rate and the loan being fully amortized for up to 40 years from the modification effective date. In some cases, the Company may forbear a portion of the unpaid principal balance with a balloon payment due upon maturity or pay-off of the loan. Land loans are also included in the class of residential mortgage loans. Land loans are typically structured as interest-only monthly payments with a balloon payment due at maturity. Prior to September 2012, land loans modified in a TDR typically involved extending the balloon payment by one to three years, changing the monthly payments from interest-only to principal and interest, while leaving the interest rate unchanged. In September 2012, the land loan modification program was changed to offer an extension to term-out and fully amortize the loan over a period of up to 360 months. Home equity modifications are made infrequently and are offered to borrowers if the Company does not hold the first mortgage. Home equity modifications are uniquely designed to meet the specific needs of each borrower. Borrowers having both a first mortgage and home equity loan with the Company are offered a residential mortgage loan modification. Automobile loans modified in a TDR are primarily comprised of loans where the Company has lowered monthly payments by extending the term.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of increasing the specific Allowance associated with the loan.  An Allowance for impaired consumer and commercial loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.

The following presents by class, information related to loans modified in a TDR during the three months endedMarch 31, 2013 and 2012.

	Loans Modified as a TDR for the Three Months Ended March 31, 2013							Loans Modified as a TDR for the Three Months Ended March 31, 2012
			Recorded			Increase in				Recorded			Increase in
Troubled Debt Restructurings	Number of		Investment			Allowance		Number of		Investment			Allowance
(dollars in thousands)	Contracts	(as of period end)1			(as of period end)			Contracts	(as of period end)1			(as of period end)
Commercial
Commercial and Industrial	6		$	100		$	2	—		$	—		$	—
Commercial Mortgage	1		995			—		—		—			—
Total Commercial	7		1,095			2		—		—			—
Consumer
Residential Mortgage	3		1,131			185		—		—			—
Automobile	40		460			6		41		453			5
Total Consumer	43		1,591			191		41		453			5
Total	50		$	2,686		$	193	41		$	453		$	5

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

The following presents by class, all loans modified in a TDR that defaulted during the three months endedMarch 31, 2013 and 2012, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

	Three Months Ended March 31, 2013			Three Months Ended March 31, 2012
TDRs that Defaulted During the Period,		Recorded		Recorded
Within Twelve Months of their Modification Date	Number of	Investment		Number of	Investment
(dollars in thousands)	Contracts	(as of period end) 1		Contracts	(as of period end) 1
Consumer
Residential Mortgage	1	$	144	2	$	702
Automobile	8	85		2	13
Total Consumer	9	229		4	715
Total	9	$	229	4	$	715

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be increased, adjustments may be made in the allocation of the Allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Tables)

3 Months Ended

Mar. 31, 2013

Loans and Leases and Allowance for Loan and Lease Losses

Schedule of loan and lease portfolio

The Company’s loan and lease portfolio was comprised of the following as of March 31, 2013 and December 31, 2012:

(dollars in thousands)	March 31, 2013		December 31, 2012
Commercial
Commercial and Industrial	$	834,801	$	829,512
Commercial Mortgage	1,104,718		1,097,425
Construction	117,797		113,987
Lease Financing	269,107		274,969
Total Commercial	2,326,423		2,315,893
Consumer
Residential Mortgage	2,275,209		2,349,916
Home Equity	757,877		770,376
Automobile	220,362		209,832
Other 1	203,098		208,504
Total Consumer	3,456,546		3,538,628
Total Loans and Leases	$	5,782,969	$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Schedule of portfolio segment and balance in Allowance disaggregated on the basis of impairment measurement method

The following presents by portfolio segment, the activity in the Allowance for the three months endedMarch 31, 2013 and 2012.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of March 31, 2013 and 2012.

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended March 31, 2013
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	72,704		$	56,153		$	128,857
Loans and Leases Charged-Off	(382		)	(4,917		)	(5,299		)
Recoveries on Loans and Leases Previously Charged-Off	797			2,523			3,320
Net Loans and Leases Charged-Off	415			(2,394		)	(1,979		)
Provision for Credit Losses	297			(297		)	—
Balance at End of Period	$	73,416		$	53,462		$	126,878
As of March 31, 2013
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	177		$	3,526		$	3,703
Collectively Evaluated for Impairment	73,239			49,936			123,175
Total	$	73,416		$	53,462		$	126,878
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,115		$	36,470		$	49,585
Collectively Evaluated for Impairment	2,313,308			3,420,076			5,733,384
Total	$	2,326,423		$	3,456,546		$	5,782,969
Three Months Ended March 31, 2012
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,562		$	58,044		$	138,606
Loans and Leases Charged-Off	(1,761		)	(5,998		)	(7,759		)
Recoveries on Loans and Leases Previously Charged-Off	2,029			2,379			4,408
Net Loans and Leases Charged-Off	268			(3,619		)	(3,351		)
Provision for Credit Losses	(2,656		)	3,007			351
Balance at End of Period	$	78,174		$	57,432		$	135,606
As of March 31, 2012
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	83		$	4,100		$	4,183
Collectively Evaluated for Impairment	78,091			53,332			131,423
Total	$	78,174		$	57,432		$	135,606
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	13,989		$	29,987		$	43,976
Collectively Evaluated for Impairment	2,118,969			3,435,987			5,554,956
Total	$	2,132,958		$	3,465,974		$	5,598,932

Schedule of recorded investment in loans and leases by class and by credit quality indicator

The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of March 31, 2013 and December 31, 2012.

	March 31, 2013
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	786,309	$	1,024,172	$	101,057	$	242,098	$	2,153,636
Special Mention	8,367		27,218		13,673		26,122		75,380
Classified	40,125		53,328		3,067		887		97,407
Total	$	834,801	$	1,104,718	$	117,797	$	269,107	$	2,326,423
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,248,884	$	752,053	$	220,121	$	202,422	$	3,423,480
Classified	26,325		5,824		241		676		33,066
Total	$	2,275,209	$	757,877	$	220,362	$	203,098	$	3,456,546
Total Recorded Investment in Loans and Leases									$	5,782,969

	December 31, 2012
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	779,654	$	1,018,128	$	96,058	$	247,401	$	2,141,241
Special Mention	22,759		23,848		15,839		26,540		88,986
Classified	27,099		55,449		2,090		1,028		85,666
Total	$	829,512	$	1,097,425	$	113,987	$	274,969	$	2,315,893
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,326,216	$	766,912	$	209,646	$	207,917	$	3,510,691
Classified	23,700		3,464		186		587		27,937
Total	$	2,349,916	$	770,376	$	209,832	$	208,504	$	3,538,628
Total Recorded Investment in Loans and Leases									$	5,854,521

¹  Comprised of other revolving credit, installment, and lease financing.

Schedule of aging analysis by class of loan and lease portfolio

The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	30 - 59 Days Past Due		60 - 89 Days Past Due		Past Due 90 Days or More		Non- Accrual		Total Past Due and Non-Accrual		Current		Total Loans and Leases		Non-Accrual Loans and Leases that are Current 2
As of March 31, 2013
Commercial
Commercial and Industrial	$	2,195	$	9,691	$	230	$	5,033	$	17,149	$	817,652	$	834,801	$	4,462
Commercial Mortgage	179		—		—		2,910		3,089		1,101,629		1,104,718		2,064
Construction	—		—		—		—		—		117,797		117,797		—
Lease Financing	—		—		—		—		—		269,107		269,107		—
Total Commercial	2,374		9,691		230		7,943		20,238		2,306,185		2,326,423		6,526
Consumer
Residential Mortgage	12,502		2,210		5,967		24,700		45,379		2,229,830		2,275,209		5,909
Home Equity	6,398		2,697		4,538		2,413		16,046		741,831		757,877		331
Automobile	3,162		335		241		—		3,738		216,624		220,362		—
Other 1	2,483		1,171		676		—		4,330		198,768		203,098		—
Total Consumer	24,545		6,413		11,422		27,113		69,493		3,387,053		3,456,546		6,240
Total	$	26,919	$	16,104	$	11,652	$	35,056	$	89,731	$	5,693,238	$	5,782,969	$	12,766
As of December 31, 2012
Commercial
Commercial and Industrial	$	806	$	10,382	$	27	$	5,534	$	16,749	$	812,763	$	829,512	$	4,963
Commercial Mortgage	188		542		—		3,030		3,760		1,093,665		1,097,425		1,810
Construction	—		—		—		833		833		113,154		113,987		833
Lease Financing	—		—		—		—		—		274,969		274,969		—
Total Commercial	994		10,924		27		9,397		21,342		2,294,551		2,315,893		7,606
Consumer
Residential Mortgage	6,891		5,433		6,908		21,725		40,957		2,308,959		2,349,916		4,941
Home Equity	6,768		3,267		2,701		2,074		14,810		755,566		770,376		191
Automobile	3,758		586		186		—		4,530		205,302		209,832		—
Other 1	2,144		1,093		587		—		3,824		204,680		208,504		—
Total Consumer	19,561		10,379		10,382		23,799		64,121		3,474,507		3,538,628		5,132
Total	$	20,555	$	21,303	$	10,409	$	33,196	$	85,463	$	5,769,058	$	5,854,521	$	12,738

¹  Comprised of other revolving credit, installment, and lease financing.

²  Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

Schedule of information related to impaired loans

The following presents by class, information related to impaired loans as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Recorded Investment		Unpaid Principal  Balance		Related  Allowance for  Loan Losses
March 31, 2013
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	6,967	$	12,217	$	—
Commercial Mortgage	3,851		4,351		—
Total Commercial	10,818		16,568		—
Total Impaired Loans with No Related Allowance Recorded	$	10,818	$	16,568	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,244	$	2,244	$	165
Commercial Mortgage	53		53		12
Total Commercial	2,297		2,297		177
Consumer
Residential Mortgage	30,897		37,304		3,442
Automobile	5,295		5,295		71
Other1	278		278		13
Total Consumer	36,470		42,877		3,526
Total Impaired Loans with an Allowance Recorded	$	38,767	$	45,174	$	3,703
Impaired Loans:
Commercial	$	13,115	$	18,865	$	177
Consumer	36,470		42,877		3,526
Total Impaired Loans	$	49,585	$	61,742	$	3,703
December 31, 2012
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,464	$	12,714	$	—
Commercial Mortgage	2,971		3,471		—
Construction	833		1,163		—
Total Commercial	11,268		17,348		—
Total Impaired Loans with No Related Allowance Recorded	$	11,268	$	17,348	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,772	$	1,772	$	148
Commercial Mortgage	58		58		13
Total Commercial	1,830		1,830		161
Consumer
Residential Mortgage	31,577		38,219		3,492
Automobile	5,641		5,641		58
Other1	282		282		14
Total Consumer	37,500		44,142		3,564
Total Impaired Loans with an Allowance Recorded	$	39,330	$	45,972	$	3,725
Impaired Loans:
Commercial	$	13,098	$	19,178	$	161
Consumer	37,500		44,142		3,564
Total Impaired Loans	$	50,598	$	63,320	$	3,725

¹  Comprised of other revolving credit and installment financing.

Schedule of the average recorded investment and interest income recognized on impaired loans

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months endedMarch 31, 2013 and 2012.

	Three Months Ended March 31, 2013				Three Months Ended March 31, 2012
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	7,216	$	—	$	7,665	$	—
Commercial Mortgage	3,411		—		2,127		—
Construction	417		—		741		—
Total Commercial	11,044		—		10,533		—
Total Impaired Loans with No Related Allowance Recorded	$	11,044	$	—	$	10,533	$	—
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,008	$	50	$	2,698	$	33
Commercial Mortgage	56		8		292		4
Construction	—		—		1,040		—
Total Commercial	2,064		58		4,030		37
Consumer
Residential Mortgage	31,237		147		24,661		80
Home Equity	—		—		11		—
Automobile	5,468		133		6,033		154
Other1	280		3		522		7
Total Consumer	36,985		283		31,227		241
Total Impaired Loans with an Allowance Recorded	$	39,049	$	341	$	35,257	$	278
Impaired Loans:
Commercial	$	13,108	$	58	$	14,563	$	37
Consumer	36,985		283		31,227		241
Total Impaired Loans	$	50,093	$	341	$	45,790	$	278

¹  Comprised of other revolving credit and installment financing.

Schedule of loans modified in a TDR

The following presents by class, information related to loans modified in a TDR during the three months endedMarch 31, 2013 and 2012.

	Loans Modified as a TDR for the Three Months Ended March 31, 2013							Loans Modified as a TDR for the Three Months Ended March 31, 2012
			Recorded			Increase in				Recorded			Increase in
Troubled Debt Restructurings	Number of		Investment			Allowance		Number of		Investment			Allowance
(dollars in thousands)	Contracts	(as of period end)1			(as of period end)			Contracts	(as of period end)1			(as of period end)
Commercial
Commercial and Industrial	6		$	100		$	2	—		$	—		$	—
Commercial Mortgage	1		995			—		—		—			—
Total Commercial	7		1,095			2		—		—			—
Consumer
Residential Mortgage	3		1,131			185		—		—			—
Automobile	40		460			6		41		453			5
Total Consumer	43		1,591			191		41		453			5
Total	50		$	2,686		$	193	41		$	453		$	5

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

Schedule of loans modified in a TDR that defaulted during the period, and within twelve months of their modification date by class

The following presents by class, all loans modified in a TDR that defaulted during the three months endedMarch 31, 2013 and 2012, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

	Three Months Ended March 31, 2013			Three Months Ended March 31, 2012
TDRs that Defaulted During the Period,		Recorded		Recorded
Within Twelve Months of their Modification Date	Number of	Investment		Number of	Investment
(dollars in thousands)	Contracts	(as of period end) 1		Contracts	(as of period end) 1
Consumer
Residential Mortgage	1	$	144	2	$	702
Automobile	8	85		2	13
Total Consumer	9	229		4	715
Total	9	$	229	4	$	715

¹  The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

XML

Commitments, Contingencies, and Guarantees

3 Months Ended

Mar. 31, 2013

Credit Commitments

Commitments, Contingencies, and Guarantees

Note 11.  Commitments, Contingencies, and Guarantees

The Company’s credit commitments as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	March 31, 2013		December 31, 2012
Unfunded Commitments to Extend Credit	$	2,081,364	$	1,999,542
Standby Letters of Credit	62,711		62,043
Commercial Letters of Credit	15,982		13,871
Total Credit Commitments	$	2,160,057	$	2,075,456

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

Standby and Commercial Letters of Credit

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit, and holds cash and deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

Contingencies

The Company is subject to various pending and threatened legal proceedings arising out of the normal course of business or operations. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizing the most recent information available. On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated. Based on information currently available, management believes that the eventual outcome of these other actions against the Company will not be materially in excess of such amounts accrued by the Company. However, in the event of unexpected future developments, it is possible that the ultimate resolution of those matters may be material to the Company's consolidated statement of income for any particular period.

Risks Related to Representation and Warranty Provisions

The Company sells residential mortgage loans in the secondary market primarily to Fannie Mae. The Company also pools Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed residential mortgage loans for sale to Ginnie Mae. These pools of FHA-insured and VA-guaranteed residential mortgage loans are securitized by Ginnie Mae. The agreements under which the Company sells residential mortgage loans to Fannie Mae or Ginnie Mae and the insurance or guaranty agreements with FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters. As of March 31, 2013, the unpaid principal balance of residential mortgage loans sold by the Company was $2.9 billion. The agreements under which the Company sells residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, the Company may be obligated to repurchase residential mortgage loans where required documents are not delivered or are defective. Investors may require the immediate repurchase of a mortgage loan when an early payment default underwriting review reveals significant underwriting deficiencies, even if the mortgage loan has subsequently been brought current. Upon receipt of a repurchase request, the Company works with investors or insurers to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor or insurer and to determine if a contractually required repurchase event has occurred. The Company manages the risk associated with potential repurchases or other forms of settlement through careful underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards. For the three months endedMarch 31, 2013, the Company repurchased two residential mortgage loans with an unpaid principal balance totaling $0.7 million as a result of the representation and warranty provisions contained in these contracts. Both of these loans were delinquent as to principal and interest at the time of repurchase. However, no losses were incurred related to these repurchases. As of March 31, 2013, there were no pending repurchase requests related to representation and warranty provisions.

Risks Relating to Residential Mortgage Loan Servicing Activities

In addition to servicing loans in the Company's portfolio, substantially all of the loans the Company sells to investors are sold with servicing rights retained. The Company also services loans originated by other mortgage loan originators. As servicer, the Company's primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title, or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans or, to the extent consistent with the documents governing a securitization, consider alternatives to foreclosure, such as loan modifications or short sales. Each agreement under which the Company acts as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective servicing agreements. However, if the Company commits a material breach of obligations as servicer, the Company may be subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards vary by investor. These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company. Remedies could include repurchase of an affected loan. As of March 31, 2013, there were no pending repurchase requests related to loan servicing activities.

Although to date repurchase requests related to representation and warranty provisions, and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans. However, as of March 31, 2013, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases. As of March 31, 2013, 99% of the Company's residential mortgage loans serviced for investors were current. The Company maintains ongoing communications with investors and continues to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in the Company's investor portfolios.

XML

Earnings Per Share

3 Months Ended

Mar. 31, 2013

Earnings Per Share [Abstract]

Earnings Per Share

Note 7.  Earnings Per Share

There were no adjustments to net income, the numerator, for purposes of computing earnings per share. The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding for the three months endedMarch 31, 2013 and 2012:

	Three Months Ended March 31,
	2013	2012
Denominator for Basic Earnings Per Share	44,545,092	45,709,936
Dilutive Effect of Stock Options	83,459	140,773
Dilutive Effect of Restricted Stock	58,081	24,529
Denominator for Diluted Earnings Per Share	44,686,632	45,875,238
Antidilutive Stock Options and Restricted Stock Outstanding	497,037	561,982

XML

Assets and Liabilities Subject to Enforceable Master Netting Arrangements

3 Months Ended

Mar. 31, 2013

Offsetting [Abstract]

Assets and Liabilities Subject to Enforceable Master Netting Arrangements

Note 5. Assets and Liabilities Subject to Enforceable Master Netting Arrangements

Interest Rate Swap Agreements (“Swap Agreements”)

The Company enters into swap agreements to facilitate the risk management strategies of a small number of commercial banking customers. The Company mitigates this risk by entering into equal and offsetting swap agreements with highly rated third party financial institutions. The swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds. The Company had net liability positions with its financial institution counterparties totaling $29.9 million and $32.4 million as of March 31, 2013 and December 31, 2012, respectively. The collateral posted by the Company for these net liability positions was $2.8 million and $3.1 million as of March 31, 2013 and December 31, 2012, respectively. See Note 10 to the Consolidated Financial Statements for more information.

Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Company's consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts. In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. In addition, as the Company does not enter into reverse repurchase agreements, there is no such offsetting to be done with the repurchase agreements.

The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., fails to make an interest payment to the counterparty). For private institution repurchase agreements, if the private institution counterparty were to default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value. The collateral is held by a third party financial institution in the counterparty's custodial account. The counterparty has the right to sell or repledge the investment securities. For government entity repurchase agreements, the collateral is held by the Company in a segregated custodial account under a tri-party agreement.

The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of March 31, 2013 and December 31, 2012. As of these dates, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition. The swap agreements we have with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.

		Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statements of Condition		Net Amounts of Liabilities Presented in the Statements of Condition		Gross Amounts Not Offset in the Statements of Condition
(dollars in thousands)								Financial Instruments			Cash Collateral Pledged		Net Amount
March 31, 2013
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	29,917	$	—	$	29,917	$	(29,917	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	148,718		—		148,718		(148,718		)	—		—
		$	748,718	$	—	$	748,718	$	(748,718	)	$	—	$	—
December 31, 2012
Interest Rate Swap Agreements:
Institutional Counterparties	(a)	$	32,441	$	—	$	32,441	$	(32,441	)	$	—	$	—
Repurchase Agreements:
Private Institutions	(b)	600,000		—		600,000		(600,000		)	—		—
Government Entities	(c)	158,947		—		158,947		(158,947		)	—		—
		$	758,947	$	—	$	758,947	$	(758,947	)	$	—	$	—

(a) As of March 31, 2013 and December 31, 2012, all of the Company's swap agreements with institutional counterparties were in a liability position. Therefore, there were no assets to be recognized in the consolidated statements of condition.

(b) As of March 31, 2013 and December 31, 2012, the fair value of securities pledged was $0.7 billion and $0.8 billion, respectively.

(c) The investment securities pledged to each government entity collectively secure both deposits as well as repurchase agreements. The Company had government entity deposits totaling $1.1 billion and $1.4 billion as of March 31, 2013 and December 31, 2012, respectively. The investment securities pledged as of March 31, 2013 and December 31, 2012 had a fair value of $1.8 billion and $2.2 billion, respectively.

XML

Accumulated Other Comprehensive Income

3 Months Ended

Mar. 31, 2013

Comprehensive Income (Loss), Net of Tax, Attributable to Parent [Abstract]

Acumulated Other Comprehensive Income

Note 6.  Accumulated Other Comprehensive Income

The following table presents the components of other comprehensive loss for the three months endedMarch 31, 2013 and 2012:

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended March 31, 2013
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(12,595	)	$	(4,957	)	$	(7,638	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(3,307		)	(1,304		)	(2,003		)
Net Unrealized Losses on Investment Securities	(15,902		)	(6,261		)	(9,641		)
Defined Benefit Plans:
Net Actuarial Losses Arising During the Period	(206		)	(81		)	(125		)
Amortization of Accumulated Benefit Plan Losses	414			163			251
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(80		)	(32		)	(48		)
Defined Benefit Plans, Net	128			50			78
Other Comprehensive Loss	$	(15,774	)	$	(6,211	)	$	(9,563	)
Three Months Ended March 31, 2012
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(6,586	)	$	(2,590	)	$	(3,996	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(4,024		)	(1,566		)	(2,458		)
Net Unrealized Losses on Investment Securities	(10,610		)	(4,156		)	(6,454		)
Defined Benefit Plans:
Amortization of Accumulated Benefit Plan Losses	332			130			202
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(81		)	(32		)	(49		)
Defined Benefit Plans, Net	251			98			153
Other Comprehensive Loss	$	(10,359	)	$	(4,058	)	$	(6,301	)

¹  Includes amounts related to the amortization of holding gains related to the Company's reclassification of available-for-sale investment securities to the held-to-maturity category during the year ended December 31, 2011. The holding gains will be amortized over the remaining life of the investment securities as an adjustment of yield.

The following table presents the changes in each component of accumulated other comprehensive income, net of tax, for the three months ended March 31, 2013:

(dollars in thousands)	Net Unrealized Gains and Losses on Investment Securities1			Defined Benefit Plans1			Total
January 1, 2013	$	59,777		$	(30,569	)	$	29,208
Other Comprehensive Loss Before Reclassifications	(7,638		)	(125		)	(7,763		)
Amounts Reclassified from Accumulated Other         Comprehensive Income	(2,003		)	203			(1,800		)
Net Current-Period Other Comprehensive Loss	(9,641		)	78			(9,563		)
March 31, 2013	$	50,136		$	(30,491	)	$	19,645

¹  Amounts in parentheses indicate debits.

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income for the three months ended March 31, 2013:

Details about Accumulated Other Comprehensive Income Components (dollars in thousands)	Amount Reclassified from Accumulated Other Comprehensive Income1			Affected Line Item in the Statement Where Net Income Is Presented
Amortization of Unrealized Holding Gains on Investment Securities Transferred from Available-for-Sale to Held-to-Maturity 2	$	3,307		Interest Income
	(1,304		)	Tax Expense
	$	2,003		Net of Tax
Amortization of Defined Benefit Pension Items
Prior Service Credit 3	$	80
Net Actuarial Losses 3	(414		)
	(334		)	Total Before Tax
	131			Tax Benefit
	$	(203	)	Net of Tax
Total Reclassifications for the Period	$	1,800		Net of Tax

¹  Amounts in parentheses indicate debits in profit/loss.

²  The amortization of the unrealized holding gains in accumulated other comprehensive income at the date of transfer partially offsets the amortization of the difference between the par value and fair value of the investment securities at the date of transfer. Both components are amortized as an adjustment of yield.

³  These accumulated other comprehensive income components are included in the computation of net periodic benefit cost (see Note 9 for additional details).

XML

Business Segments

3 Months Ended

Mar. 31, 2013

Segment Reporting [Abstract]

Business Segments

Note 8.  Business Segments

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury and Other.  The Company’s internal management accounting process measures the performance of the business segments based on the management structure of the Company.  This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital.  This process is dynamic and requires certain allocations based on judgment and other subjective factors.  Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.  Previously reported results have been reclassified to conform to the current organizational reporting structure.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis.  The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions.  Funds transfer pricing also serves to transfer interest rate risk to Treasury.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

The provision for credit losses reflects the actual net charge-offs of the business segments.  This may be adjusted periodically for changes in the risk profile of the business segment.  The amount of the consolidated provision for loan and lease losses is based on the methodology that we use to estimate our consolidated Allowance.   The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.

Implicit in noninterest income and expense are allocations from support units to business units.  These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.

The provision for income taxes is allocated to business segments using a 37% effective tax rate, with the exception of our Leasing business unit which is assigned its actual effective tax rate due to the unique relationship that income taxes have with their leasing products.  The residual income tax expense or benefit to arrive at the consolidated effective tax rate is included in Treasury and Other.

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, small business loans and leases, and credit cards.  Deposit products include checking, savings, and time deposit accounts.  Retail Banking also offers retail insurance products.  Products and services from Retail Banking are delivered to customers through 65 Hawaii branch locations, 489 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii.  Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and operations at the Bank’s 10 branches in the Pacific Islands and also provides merchant services to its small business customers.

Investment Services

Investment Services includes private banking, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust group assists individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios utilizing a variety of investment products. Institutional client services offer investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

Treasury and Other

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business.  This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, and short and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors.  The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

Selected business segment financial information as of and for the three months endedMarch 31, 2013 and 2012 were as follows:

(dollars in thousands)	Retail Banking			Commercial Banking			Investment Services			Treasury and Other			Consolidated Total
Three Months Ended March 31, 2013
Net Interest Income	$	35,909		$	29,872		$	2,771		$	20,008		$	88,560
Provision for Credit Losses	2,178			(171		)	(21		)	(1,986		)	—
Net Interest Income After Provision for Credit Losses	33,731			30,043			2,792			21,994			88,560
Noninterest Income	20,484			9,400			14,810			3,084			47,778
Noninterest Expense	(44,454		)	(22,884		)	(14,135		)	(2,914		)	(84,387		)
Income Before Provision for Income Taxes	9,761			16,559			3,467			22,164			51,951
Provision for Income Taxes	(3,612		)	(5,672		)	(1,283		)	(5,404		)	(15,971		)
Net Income	$	6,149		$	10,887		$	2,184		$	16,760		$	35,980
Total Assets as of March 31, 2013	$	3,282,022		$	2,482,837		$	188,662		$	7,572,146		$	13,525,667
Three Months Ended March 31, 2012
Net Interest Income	$	40,185		$	31,442		$	3,333		$	22,988		$	97,948
Provision for Credit Losses	4,030			(668		)	(12		)	(2,999		)	351
Net Interest Income After Provision for Credit Losses	36,155			32,110			3,345			25,987			97,597
Noninterest Income	19,540			11,577			13,670			3,295			48,082
Noninterest Expense	(44,612		)	(23,522		)	(14,762		)	(2,311		)	(85,207		)
Income Before Provision for Income Taxes	11,083			20,165			2,253			26,971			60,472
Provision for Income Taxes	(4,101		)	(3,021		)	(833		)	(8,707		)	(16,662		)
Net Income	$	6,982		$	17,144		$	1,420		$	18,264		$	43,810
Total Assets as of March 31, 2012	$	3,257,404		$	2,294,017		$	192,554		$	8,015,434		$	13,759,409

XML

Investment Securities (Details 2) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Amortized Cost, Available-for-Sale
Available-for-Sale, Due in One Year or Less	$ 288,391,000
Available-for-Sale, Due After One Year Through Five Years	194,296,000
Available-for-Sale, Due After Five Years Through Ten Years	643,116,000
Available-for-Sale, Due After Ten Years	570,432,000
Available-for-Sale, Total	1,696,235,000
Fair Value, Available-for-Sale
Available-for-Sale, Due in One Year or Less	289,275,000
Available-for-Sale, Due After One Year Through Five Years	201,181,000
Available-for-Sale, Due After Five Years Through Ten Years	653,907,000
Available-for-Sale, Due After Ten Years	591,788,000
Available-for-Sale, Total	1,736,151,000
Held-to-maturity Securities, Debt Maturities, Net Carrying Amount [Abstract]
Held-to-Maturity, Due in One Year or Less	60,160,000
Held-to-Maturity, Due After One Year Through Five Years	224,979,000
Held-to-Maturity, Due After Ten Years	23,544,000
Held-to-Maturity, Total	308,683,000
Held-to-maturity Securities, Debt Maturities, Fair Value, Fiscal Year Maturity [Abstract]
Held-to-Maturity, Due in One Year or Less	60,543,000
Held-to-Maturity, Due After One Year Through Five Years	229,803,000
Held-to-Maturity, Due After Ten Years	23,372,000
Held-to-Maturity, Total	313,718,000
Available-for-Sale:
Amortized Cost	3,227,554,000		3,291,685,000
Fair Value	3,290,850,000		3,367,557,000
Held-to-Maturity
Amortized Cost	3,597,810,000		3,595,065,000
Fair Value	3,679,208,000		3,687,676,000
Carrying value of investment securities which are pledged	2,500,000,000		2,900,000,000
Proceeds from Sale and Maturity of Marketable Securities	0
Gross gains and losses from sale of investment securities
Gross realized gains on sale of investment securities		200,000
Gross losses on sale of investment securities		300,000
Residential Mortgage-Backed Securities issued by U.S. government agencies
Available-for-Sale:
Amortized Cost	919,419,000		1,041,669,000
Fair Value	944,362,000		1,068,660,000
Held-to-Maturity
Amortized Cost	3,260,767,000		3,349,403,000
Fair Value	3,335,290,000		3,434,710,000
Residential Mortgage-Backed Securities Issued by U.S. Government Sponsored Enterprises
Available-for-Sale:
Amortized Cost	31,538,000		35,234,000
Fair Value	33,398,000		37,298,000
Held-to-Maturity
Amortized Cost	28,360,000		31,494,000
Fair Value	30,200,000		33,596,000
Commercial Mortgage-Backed Securities Issued by Government Agencies
Available-for-Sale:
Amortized Cost	580,362,000		524,055,000
Fair Value	576,939,000		524,765,000
Mortgage-Backed Securities
Available-for-Sale:
Amortized Cost	1,531,319,000		1,600,958,000
Fair Value	1,554,699,000		1,630,723,000
Held-to-Maturity
Amortized Cost	3,289,127,000		3,380,897,000
Fair Value	$ 3,365,490,000		$ 3,468,306,000

XML

Business Segments (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Segment Reporting [Abstract]
Federal and State Effective Tax Rate Used for Segment Reporting	37.00%
Business segment financial information
Net Interest Income	$ 88,560	$ 97,948
Provision for Credit Losses	0	351
Net Interest Income After Provision for Credit Losses	88,560	97,597
Noninterest Income	47,778	48,082
Noninterest Expense	(84,387)	(85,207)
Income Before Provision for Income Taxes	51,951	60,472
Provision for Income Taxes	(15,971)	(16,662)
Net Income	35,980	43,810
Total Assets	13,525,667	13,759,409	13,728,372
Retail Banking
Business segment financial information
Number of branch locations through which products and services are delivered to customers	65
Number of ATM's through which products and services are delivered to customers	489
Net Interest Income	35,909	40,185
Provision for Credit Losses	2,178	4,030
Net Interest Income After Provision for Credit Losses	33,731	36,155
Noninterest Income	20,484	19,540
Noninterest Expense	(44,454)	(44,612)
Income Before Provision for Income Taxes	9,761	11,083
Provision for Income Taxes	(3,612)	(4,101)
Net Income	6,149	6,982
Total Assets	3,282,022	3,257,404
Commercial Banking
Business segment financial information
Number of branches in which international banking and operations is included	10
Net Interest Income	29,872	31,442
Provision for Credit Losses	(171)	(668)
Net Interest Income After Provision for Credit Losses	30,043	32,110
Noninterest Income	9,400	11,577
Noninterest Expense	(22,884)	(23,522)
Income Before Provision for Income Taxes	16,559	20,165
Provision for Income Taxes	(5,672)	(3,021)
Net Income	10,887	17,144
Total Assets	2,482,837	2,294,017
Investment Services
Business segment financial information
Net Interest Income	2,771	3,333
Provision for Credit Losses	(21)	(12)
Net Interest Income After Provision for Credit Losses	2,792	3,345
Noninterest Income	14,810	13,670
Noninterest Expense	(14,135)	(14,762)
Income Before Provision for Income Taxes	3,467	2,253
Provision for Income Taxes	(1,283)	(833)
Net Income	2,184	1,420
Total Assets	188,662	192,554
Treasury and Other
Business segment financial information
Net Interest Income	20,008	22,988
Provision for Credit Losses	(1,986)	(2,999)
Net Interest Income After Provision for Credit Losses	21,994	25,987
Noninterest Income	3,084	3,295
Noninterest Expense	(2,914)	(2,311)
Income Before Provision for Income Taxes	22,164	26,971
Provision for Income Taxes	(5,404)	(8,707)
Net Income	16,760	18,264
Total Assets	$ 7,572,146	$ 8,015,434

XML

Summary of Significant Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2013

Summary of Significant Accounting Policies

Use of Estimates in the Preparation of Financial Statements

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Investment Securities

Investment Securities

Realized gains and losses are recorded in noninterest income using the specific identification method.

Offsetting Assets and Liabilities

Offsetting Assets and Liabilities

In December 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") No. 2011-11, “Disclosures About Offsetting Assets and Liabilities.” This project began as an attempt to converge the offsetting requirements under U.S. GAAP and International Financial Reporting Standards ("IFRS"). However, as the FASB and International Accounting Standards Board were not able to reach a converged solution with regards to offsetting requirements, they each developed convergent disclosure requirements to assist in reconciling differences in the offsetting requirements under U.S. GAAP and IFRS. The new disclosure requirements mandate that entities disclose both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. ASU No. 2011-11 also requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. In January 2013, the FASB issued ASU No. 2013-01, "Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities." The provisions of ASU No. 2013-01 limits the scope of the new balance sheet offsetting disclosures to the following financial instruments, to the extent they are offset in the financial statements or subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in the statement of financial position: (1) derivative financial instruments; (2) repurchase agreements and reverse repurchase agreements; and (3) securities borrowing and securities lending transactions. The Company adopted the provisions of ASU No. 2011-11 and ASU No. 2013-01 effective January 1, 2013. As the provisions of ASU No. 2011-11 and ASU No. 2013-01 only impacted the disclosure requirements related to the offsetting of assets and liabilities and information about instruments and transactions eligible for offset in the statement of financial position, the adoption had no impact on the Company's consolidated statements of income and condition.

Reclassifications Out of Accumulated Other Comprehensive Income

Reclassifications Out of Accumulated Other Comprehensive Income

In February 2013, the FASB issued ASU No. 2013-02, "Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income," to improve the transparency of reporting these reclassifications. ASU No. 2013-02 does not amend any existing requirements for reporting net income or other comprehensive income in the financial statements. ASU No. 2013-02 requires an entity to disaggregate the total change of each component of other comprehensive income (e.g., unrealized gains or losses on available-for-sale investment securities) and separately present reclassification adjustments and current period other comprehensive income. The provisions of ASU No. 2013-02 also requires that entities present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source (e.g., unrealized gains or losses on available-for-sale investment securities) and the income statement line item affected by the reclassification (e.g., realized gains (losses) on sales of investment securities). If a component is not required to be reclassified to net income in its entirety (e.g., amortization of defined benefit plan items), entities would instead cross reference to the related note to the financial statements for additional information (e.g., pension footnote). The Company adopted the provisions of ASU No. 2013-02 effective January 1, 2013. As the Company provided these required disclosures in the notes to the Consolidated Financial Statements, the adoption of ASU No. 2013-02 had no impact on the Company's consolidated statements of income and condition.

XML

Accumulated Other Comprehensive Income (Tables)

3 Months Ended

Mar. 31, 2013

Comprehensive Income (Loss), Net of Tax, Attributable to Parent [Abstract]

Components of other comprehensive income

The following table presents the components of other comprehensive loss for the three months endedMarch 31, 2013 and 2012:

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended March 31, 2013
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(12,595	)	$	(4,957	)	$	(7,638	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(3,307		)	(1,304		)	(2,003		)
Net Unrealized Losses on Investment Securities	(15,902		)	(6,261		)	(9,641		)
Defined Benefit Plans:
Net Actuarial Losses Arising During the Period	(206		)	(81		)	(125		)
Amortization of Accumulated Benefit Plan Losses	414			163			251
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(80		)	(32		)	(48		)
Defined Benefit Plans, Net	128			50			78
Other Comprehensive Loss	$	(15,774	)	$	(6,211	)	$	(9,563	)
Three Months Ended March 31, 2012
Net Unrealized Losses on Investment Securities:
Net Unrealized Losses Arising During the Period	$	(6,586	)	$	(2,590	)	$	(3,996	)
Less: Reclassification Adjustment for Gains Realized in Net Income 1	(4,024		)	(1,566		)	(2,458		)
Net Unrealized Losses on Investment Securities	(10,610		)	(4,156		)	(6,454		)
Defined Benefit Plans:
Amortization of Accumulated Benefit Plan Losses	332			130			202
Amortization of Prior Service Credit Included in Net Periodic Benefit Cost	(81		)	(32		)	(49		)
Defined Benefit Plans, Net	251			98			153
Other Comprehensive Loss	$	(10,359	)	$	(4,058	)	$	(6,301	)

¹  Includes amounts related to the amortization of holding gains related to the Company's reclassification of available-for-sale investment securities to the held-to-maturity category during the year ended December 31, 2011. The holding gains will be amortized over the remaining life of the investment securities as an adjustment of yield.

Schedule of Accumulated Other Comprehensive Income (Loss)

The following table presents the changes in each component of accumulated other comprehensive income, net of tax, for the three months ended March 31, 2013:

(dollars in thousands)	Net Unrealized Gains and Losses on Investment Securities1			Defined Benefit Plans1			Total
January 1, 2013	$	59,777		$	(30,569	)	$	29,208
Other Comprehensive Loss Before Reclassifications	(7,638		)	(125		)	(7,763		)
Amounts Reclassified from Accumulated Other         Comprehensive Income	(2,003		)	203			(1,800		)
Net Current-Period Other Comprehensive Loss	(9,641		)	78			(9,563		)
March 31, 2013	$	50,136		$	(30,491	)	$	19,645

¹  Amounts in parentheses indicate debits.

Reclassification Out of Accumulated Other Comprehensive Income

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income for the three months ended March 31, 2013:

Details about Accumulated Other Comprehensive Income Components (dollars in thousands)	Amount Reclassified from Accumulated Other Comprehensive Income1			Affected Line Item in the Statement Where Net Income Is Presented
Amortization of Unrealized Holding Gains on Investment Securities Transferred from Available-for-Sale to Held-to-Maturity 2	$	3,307		Interest Income
	(1,304		)	Tax Expense
	$	2,003		Net of Tax
Amortization of Defined Benefit Pension Items
Prior Service Credit 3	$	80
Net Actuarial Losses 3	(414		)
	(334		)	Total Before Tax
	131			Tax Benefit
	$	(203	)	Net of Tax
Total Reclassifications for the Period	$	1,800		Net of Tax

¹  Amounts in parentheses indicate debits in profit/loss.

²  The amortization of the unrealized holding gains in accumulated other comprehensive income at the date of transfer partially offsets the amortization of the difference between the par value and fair value of the investment securities at the date of transfer. Both components are amortized as an adjustment of yield.

³  These accumulated other comprehensive income components are included in the computation of net periodic benefit cost (see Note 9 for additional details).

XML

Accumulated Other Comprehensive Income (Details 3) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Reclassification Out of Accumulated Other Comprehensive Income [Line Items]
Tax Expense (Benefit)	$ (15,971)	$ (16,662)
Income Before Provision for Income Taxes	51,951	60,472
Reclassifications for the Period, Net of Tax	35,980	43,810
Reclassification out of Accumulated Other Comprehensive Income [Member]
Reclassification Out of Accumulated Other Comprehensive Income [Line Items]
Reclassifications for the Period, Net of Tax	1,800
Amortization of Holding Gains on Investment Securities Transferred from Available-for-Sale to Held-to-Maturity [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member]
Reclassification Out of Accumulated Other Comprehensive Income [Line Items]
Amortization of Unrealized Holding Gains on Investment Securities Transferred from Available-for-Sale to Held-to-Maturity	3,307
Tax Expense (Benefit)	(1,304)
Reclassifications for the Period, Net of Tax	2,003
Amortization of Defined Benefit Pension Items [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member]
Reclassification Out of Accumulated Other Comprehensive Income [Line Items]
Tax Expense (Benefit)	131
Income Before Provision for Income Taxes	(334)
Amortization of Defined Benefit Pension Items, Prior Service Credit, before tax	80
Amortization of Defined Benefit Pension Items, Net Actuarial Losses, before tax	(414)
Reclassifications for the Period, Net of Tax	$ (203)

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details 6) (USD $)	3 Months Ended
	Mar. 31, 2013 contract	Mar. 31, 2012 contract	Dec. 31, 2012
Loans and Leases and the Allowance for Loan and Lease Losses
Loans modified in a TDR	$ 41,400,000		$ 41,100,000
Lease financing modifications, forbearance period (in months)	3 months
Period of Time Monthly Payments Lowered to Accommodate Borrowers Financial Needs	2 years
Loans Modified as a TDR
Number of Contracts	50	41
Recorded Investment (as of period end)	2,686,000	453,000
Increase in Allowance (as of period end)	193,000	5,000
TDRs that Defaulted During the Period, Within Twelve Months of their Modification Date
Recorded Investment (as of period end)	229,000	715,000
Number of Contracts	9	4
Minimum
TDRs that Defaulted During the Period, Within Twelve Months of their Modification Date
Default period past due following modification of loans in TDR (in days)	60
Land Loan | Minimum
Loans and Leases and the Allowance for Loan and Lease Losses
Extending Balloon Payments	1 year
Land Loan | Maximum
Loans and Leases and the Allowance for Loan and Lease Losses
Period of Time Loan Being Fully Amortized	360 months
Extending Balloon Payments	3 years
Commercial
Loans Modified as a TDR
Number of Contracts	7
Recorded Investment (as of period end)	1,095,000
Increase in Allowance (as of period end)	2,000
Commercial and Industrial
Loans Modified as a TDR
Number of Contracts	6
Recorded Investment (as of period end)	100,000
Increase in Allowance (as of period end)	2,000
Commercial Mortgage
Loans Modified as a TDR
Number of Contracts	1
Recorded Investment (as of period end)	995,000
Increase in Allowance (as of period end)	0
Consumer
Loans Modified as a TDR
Number of Contracts	43	41
Recorded Investment (as of period end)	1,591,000	453,000
Increase in Allowance (as of period end)	191,000	5,000
TDRs that Defaulted During the Period, Within Twelve Months of their Modification Date
Recorded Investment (as of period end)	229,000	715,000
Number of Contracts	9	4
Residential Mortgage
Loans Modified as a TDR
Number of Contracts	3	0
Recorded Investment (as of period end)	1,131,000	0
Increase in Allowance (as of period end)	185,000	0
TDRs that Defaulted During the Period, Within Twelve Months of their Modification Date
Recorded Investment (as of period end)	144,000	702,000
Number of Contracts	1	2
Residential Mortgage | Maximum
Loans and Leases and the Allowance for Loan and Lease Losses
Period of Time Loan Being Fully Amortized	40 years
Automobile
Loans Modified as a TDR
Number of Contracts	40	41
Recorded Investment (as of period end)	460,000	453,000
Increase in Allowance (as of period end)	6,000	5,000
TDRs that Defaulted During the Period, Within Twelve Months of their Modification Date
Recorded Investment (as of period end)	$ 85,000	$ 13,000
Number of Contracts	8	2

XML

Consolidated Statements of Condition (Unaudited) (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Statement of Financial Position [Abstract]
Held-to-Maturity, Fair Value (in dollars)	$ 3,679,208	$ 3,687,676
Common Stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common Stock, authorized shares	500,000,000	500,000,000
Common Stock, issued shares	57,465,782	57,319,352
Common Stock, outstanding shares	44,861,335	44,754,835
Treasury Stock, Shares	12,604,447	12,564,517

XML

Investment Securities

3 Months Ended

Mar. 31, 2013

Investments, Debt and Equity Securities [Abstract]

Investment Securities

Note 2.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of March 31, 2013 and December 31, 2012 were as follows:

(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	709,315	$	15,059	$	(15	)	$	724,359
Debt Securities Issued by States and Political Subdivisions	799,521		25,942		(2,227		)	823,236
Debt Securities Issued by Corporations	187,399		1,991		(834		)	188,556
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		25,337		(394		)	944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		1,860		—			33,398
Commercial - Government Agencies	580,362		1,301		(4,724		)	576,939
Total Mortgage-Backed Securities	1,531,319		28,498		(5,118		)	1,554,699
Total	$	3,227,554	$	71,490	$	(8,194	)	$	3,290,850
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	285,139	$	5,207	$	—		$	290,346
Debt Securities Issued by Corporations	23,544		—		(172		)	23,372
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		76,752		(2,229		)	3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		1,840		—			30,200
Total Mortgage-Backed Securities	3,289,127		78,592		(2,229		)	3,365,490
Total	$	3,597,810	$	83,799	$	(2,401	)	$	3,679,208
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	855,070	$	14,936	$	(17	)	$	869,989
Debt Securities Issued by States and Political Subdivisions	753,207		30,159		(955		)	782,411
Debt Securities Issued by Corporations	82,450		1,984		—			84,434
Mortgage-Backed Securities:
Residential - Government Agencies	1,041,669		27,283		(292		)	1,068,660
Residential - U.S. Government-Sponsored Enterprises	35,234		2,064		—			37,298
Commercial - Government Agencies	524,055		1,907		(1,197		)	524,765
Total Mortgage-Backed Securities	1,600,958		31,254		(1,489		)	1,630,723
Total	$	3,291,685	$	78,333	$	(2,461	)	$	3,367,557
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	190,168	$	5,198	$	—		$	195,366
Debt Securities Issued by Corporations	24,000		4		—			24,004
Mortgage-Backed Securities:
Residential - Government Agencies	3,349,403		86,673		(1,366		)	3,434,710
Residential - U.S. Government-Sponsored Enterprises	31,494		2,102		—			33,596
Total Mortgage-Backed Securities	3,380,897		88,775		(1,366		)	3,468,306
Total	$	3,595,065	$	93,977	$	(1,366	)	$	3,687,676

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of March 31, 2013.  Mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

(dollars in thousands)	Amortized Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	288,391	$	289,275
Due After One Year Through Five Years	194,296		201,181
Due After Five Years Through Ten Years	643,116		653,907
Due After Ten Years	570,432		591,788
	1,696,235		1,736,151
Mortgage-Backed Securities:
Residential - Government Agencies	919,419		944,362
Residential - U.S. Government-Sponsored Enterprises	31,538		33,398
Commercial - Government Agencies	580,362		576,939
Total Mortgage-Backed Securities	1,531,319		1,554,699
Total	$	3,227,554	$	3,290,850
Held-to-Maturity:
Due in One Year or Less	$	60,160	$	60,543
Due After One Year Through Five Years	224,979		229,803
Due After Ten Years	23,544		23,372
	308,683		313,718
Mortgage-Backed Securities:
Residential - Government Agencies	3,260,767		3,335,290
Residential - U.S. Government-Sponsored Enterprises	28,360		30,200
Total Mortgage-Backed Securities	3,289,127		3,365,490
Total	$	3,597,810	$	3,679,208

Investment securities with carrying values of $2.5 billion and $2.9 billion as of March 31, 2013 and December 31, 2012, respectively, were pledged to secure deposits of governmental entities and securities sold under agreements to repurchase.

There were no sales of investment securities for the three months ended March 31, 2013. Gross realized gains on the sales of investment securities were $0.2 million and gross realized losses on the sales of investment securities were $0.3 million for the three months endedMarch 31, 2012.

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

	Less Than 12 Months					12 Months or Longer					Total
(dollars in thousands)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
March 31, 2013
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,205	$	(12	)	$	490	$	(3	)	$	2,695	$	(15	)
Debt Securities Issued by States      and Political Subdivisions	244,042		(2,227		)	100		—			244,142		(2,227		)
Debt Securities Issued by Corporations	104,234		(834		)	—		—			104,234		(834		)
Mortgage-Backed Securities:
Residential - Government Agencies	11,788		(46		)	17,623		(348		)	29,411		(394		)
Commercial - Government Agencies	454,656		(4,724		)	—		—			454,656		(4,724		)
Total Mortgage-Backed Securities	466,444		(4,770		)	17,623		(348		)	484,067		(5,118		)
Total	$	816,925	$	(7,843	)	$	18,213	$	(351	)	$	835,138	$	(8,194	)
Held-to-Maturity:
Debt Securities Issued by Corporations	$	23,372	$	(172	)	$	—	$	—		$	23,372	$	(172	)
Mortgage-Backed Securities:
Residential - Government Agencies	423,581		(2,207		)	11,430		(22		)	435,011		(2,229		)
Total	$	446,953	$	(2,379	)	$	11,430	$	(22	)	$	458,383	$	(2,401	)
December 31, 2012
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury      and Government Agencies	$	2,295	$	(14	)	$	564	$	(3	)	$	2,859	$	(17	)
Debt Securities Issued by States      and Political Subdivisions	72,400		(955		)	—		—			72,400		(955		)
Mortgage-Backed Securities:
Residential - Government Agencies	7,325		(57		)	22,389		(235		)	29,714		(292		)
Commercial - Government Agencies	261,883		(1,197		)	—		—			261,883		(1,197		)
Total Mortgage-Backed Securities	269,208		(1,254		)	22,389		(235		)	291,597		(1,489		)
Total	$	343,903	$	(2,223	)	$	22,953	$	(238	)	$	366,856	$	(2,461	)
Held-to-Maturity:
Mortgage-Backed Securities:
Residential - Government Agencies	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)
Total	$	351,762	$	(1,366	)	$	—	$	—		$	351,762	$	(1,366	)

The Company does not believe that the investment securities that were in an unrealized loss position as of March 31, 2013, which was comprised of 85 securities, represent an other-than-temporary impairment.  Total gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.  As of March 31, 2013 and December 31, 2012, the gross unrealized losses reported for mortgage-backed securities were related to investment securities issued by the Government National Mortgage Association. The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost bases, which may be at maturity.

As of March 31, 2013, the carrying value of the Company’s Federal Home Loan Bank and Federal Reserve Bank stock was$59.7 million and $19.0 million, respectively.  These securities can only be redeemed or sold at their par value and only to the respective issuing government-supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than by recognizing temporary declines in value.

XML

Fair Value of Assets and Liabilities (Details 4) (Residential mortgage loans held for sale, USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Residential mortgage loans held for sale
Fair Value Option
Aggregate Fair Value	$ 24,015	$ 21,374
Aggregate Unpaid Principal	23,361	20,492
Aggregate Fair Value Less Aggregate Unpaid Principal	$ 654	$ 882

XML

Earnings Per Share (Tables)

3 Months Ended

Mar. 31, 2013

Earnings Per Share [Abstract]

Reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding

The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive stock options and restricted stock outstanding for the three months endedMarch 31, 2013 and 2012:

	Three Months Ended March 31,
	2013	2012
Denominator for Basic Earnings Per Share	44,545,092	45,709,936
Dilutive Effect of Stock Options	83,459	140,773
Dilutive Effect of Restricted Stock	58,081	24,529
Denominator for Diluted Earnings Per Share	44,686,632	45,875,238
Antidilutive Stock Options and Restricted Stock Outstanding	497,037	561,982

XML

Loans and Leases and the Allowance for Loan and Lease Losses (Details 3) (USD $) In Thousands, unless otherwise specified																																																								3 Months Ended											3 Months Ended		3 Months Ended		3 Months Ended
	Mar. 31, 2013	Dec. 31, 2012	Mar. 31, 2012	Mar. 31, 2013 Commercial	Dec. 31, 2012 Commercial	Mar. 31, 2012 Commercial	Mar. 31, 2013 Commercial and Industrial	Dec. 31, 2012 Commercial and Industrial	Mar. 31, 2013 Commercial Mortgage	Dec. 31, 2012 Commercial Mortgage	Mar. 31, 2013 Construction	Dec. 31, 2012 Construction	Mar. 31, 2013 Lease Financing	Dec. 31, 2012 Lease Financing	Mar. 31, 2013 Consumer	Dec. 31, 2012 Consumer	Mar. 31, 2012 Consumer	Mar. 31, 2013 Residential Mortgage	Dec. 31, 2012 Residential Mortgage	Mar. 31, 2013 Home Equity	Dec. 31, 2012 Home Equity	Mar. 31, 2013 Automobile	Dec. 31, 2012 Automobile	Mar. 31, 2013 Other	Dec. 31, 2012 Other	Mar. 31, 2013 Pass Commercial	Dec. 31, 2012 Pass Commercial	Mar. 31, 2013 Pass Commercial and Industrial	Dec. 31, 2012 Pass Commercial and Industrial	Mar. 31, 2013 Pass Commercial Mortgage	Dec. 31, 2012 Pass Commercial Mortgage	Mar. 31, 2013 Pass Construction	Dec. 31, 2012 Pass Construction	Mar. 31, 2013 Pass Lease Financing	Dec. 31, 2012 Pass Lease Financing	Mar. 31, 2013 Pass Consumer	Dec. 31, 2012 Pass Consumer	Mar. 31, 2013 Pass Residential Mortgage	Dec. 31, 2012 Pass Residential Mortgage	Mar. 31, 2013 Pass Home Equity	Dec. 31, 2012 Pass Home Equity	Mar. 31, 2013 Pass Automobile	Dec. 31, 2012 Pass Automobile	Mar. 31, 2013 Pass Other	Dec. 31, 2012 Pass Other	Mar. 31, 2013 Special Mention Commercial	Dec. 31, 2012 Special Mention Commercial	Mar. 31, 2013 Special Mention Commercial and Industrial	Dec. 31, 2012 Special Mention Commercial and Industrial	Mar. 31, 2013 Special Mention Commercial Mortgage	Dec. 31, 2012 Special Mention Commercial Mortgage	Mar. 31, 2013 Special Mention Construction	Dec. 31, 2012 Special Mention Construction	Mar. 31, 2013 Special Mention Lease Financing	Dec. 31, 2012 Special Mention Lease Financing	Mar. 31, 2013 Classified M	Mar. 31, 2013 Classified Commercial	Dec. 31, 2012 Classified Commercial	Mar. 31, 2013 Classified Commercial and Industrial	Dec. 31, 2012 Classified Commercial and Industrial	Mar. 31, 2013 Classified Commercial Mortgage	Dec. 31, 2012 Classified Commercial Mortgage	Mar. 31, 2013 Classified Construction	Dec. 31, 2012 Classified Construction	Mar. 31, 2013 Classified Lease Financing	Dec. 31, 2012 Classified Lease Financing	Mar. 31, 2013 Classified Consumer D	Dec. 31, 2012 Classified Consumer	Mar. 31, 2013 Classified Residential Mortgage D	Dec. 31, 2012 Classified Residential Mortgage	Mar. 31, 2013 Classified Home Equity D	Dec. 31, 2012 Classified Home Equity	Mar. 31, 2013 Classified Automobile	Dec. 31, 2012 Classified Automobile	Mar. 31, 2013 Classified Other	Dec. 31, 2012 Classified Other
Recorded investment in loans and leases by class and by credit quality indicator
Number of days past due for loans and leases in classified credit quality indicator																																																																			90		90		90
Maximum current loan-to-value ratio for residential mortgage and home equity loans to be considered as pass (as a percent)																																																																					60.00%		60.00%
Number of months up to which residential and home equity loans may be considered classified, even if they are current as to principal and interest																																																								6
Total Recorded Investment in Loans and Leases	$ 5,782,969	$ 5,854,521	$ 5,598,932	$ 2,326,423	$ 2,315,893	$ 2,132,958	$ 834,801	$ 829,512	$ 1,104,718	$ 1,097,425	$ 117,797	$ 113,987	$ 269,107	$ 274,969	$ 3,456,546	$ 3,538,628	$ 3,465,974	$ 2,275,209	$ 2,349,916	$ 757,877	$ 770,376	$ 220,362	$ 209,832	$ 203,098	$ 208,504	$ 2,153,636	$ 2,141,241	$ 786,309	$ 779,654	$ 1,024,172	$ 1,018,128	$ 101,057	$ 96,058	$ 242,098	$ 247,401	$ 3,423,480	$ 3,510,691	$ 2,248,884	$ 2,326,216	$ 752,053	$ 766,912	$ 220,121	$ 209,646	$ 202,422	$ 207,917	$ 75,380	$ 88,986	$ 8,367	$ 22,759	$ 27,218	$ 23,848	$ 13,673	$ 15,839	$ 26,122	$ 26,540		$ 97,407	$ 85,666	$ 40,125	$ 27,099	$ 53,328	$ 55,449	$ 3,067	$ 2,090	$ 887	$ 1,028	$ 33,066	$ 27,937	$ 26,325	$ 23,700	$ 5,824	$ 3,464	$ 241	$ 186	$ 676	$ 587

XML

Fair Value of Assets and Liabilities

3 Months Ended

Mar. 31, 2013

Fair Value Disclosures [Abstract]

Fair Value of Assets and Liabilities

Note 12.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:	Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.
Level 2:	Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.
Level 3:	Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.

Management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities on a quarterly basis.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury.  As quoted prices were available, unadjusted, for identical securities in active markets, these securities were classified as Level 1 measurements.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the Company’s third-party pricing service.  Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs.  As of March 31, 2013 and December 31, 2012, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.  On a quarterly basis, management also reviews a sample of securities priced by the Company’s third-party pricing service to review significant assumptions and valuation methodologies used.  Based on this review, management determines whether the current placement of the security in the fair value hierarchy is appropriate or whether transfers may be warranted.  The Company’s third-party pricing service has also established processes for us to submit inquiries regarding quoted prices.  Periodically, we will challenge the quoted prices provided by our third-party pricing service.  The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by us.  The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis.

Loans Held for Sale

The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believe market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, and foreign exchange contracts.  The fair values of IRLCs are calculated based on the value of the underlying loan, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as the LIBOR swap curve, effective date, maturity date, notional amount, and stated interest rate.  In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012:

	Quoted Prices in Active Markets for Identical Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	(Level 1)		(Level 2)		(Level 3)		Total
March 31, 2013
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	339,403	$	384,956	$	—	$	724,359
Debt Securities Issued by States and Political Subdivisions	—		823,236		—		823,236
Debt Securities Issued by Corporations	—		188,556		—		188,556
Mortgage-Backed Securities:
Residential - Government Agencies	—		944,362		—		944,362
Residential - U.S. Government-Sponsored Enterprises	—		33,398		—		33,398
Commercial - Government Agencies	—		576,939		—		576,939
Total Mortgage-Backed Securities	—		1,554,699		—		1,554,699
Total Investment Securities Available-for-Sale	339,403		2,951,447		—		3,290,850
Loans Held for Sale	—		24,015		—		24,015
Mortgage Servicing Rights	—		—		4,436		4,436
Other Assets	13,129		—		—		13,129
Derivatives1	—		499		34,899		35,398
Total Assets Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	352,532	$	2,975,961	$	39,335	$	3,367,828
Liabilities:
Derivatives1	$	—	$	382	$	29,921	$	30,303
Total Liabilities Measured at Fair Value on a        Recurring Basis as of March 31, 2013	$	—	$	382	$	29,921	$	30,303
December 31, 2012
Assets:
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury       and Government Agencies	$	470,535	$	399,454	$	—	$	869,989
Debt Securities Issued by States and Political Subdivisions	—		782,411		—		782,411
Debt Securities Issued by Corporations	—		84,434		—		84,434
Mortgage-Backed Securities:
Residential - Government Agencies	—		1,068,660		—		1,068,660
Residential - U.S. Government-Sponsored Enterprises	—		37,298		—		37,298
Commercial - Government Agencies	—		524,765		—		524,765
Total Mortgage-Backed Securities	—		1,630,723		—		1,630,723
Total Investment Securities Available-for-Sale	470,535		2,897,022		—		3,367,557
Loans Held for Sale	—		21,374		—		21,374
Mortgage Servicing Rights	—		—		4,761		4,761
Other Assets	12,566		—		—		12,566
Derivatives1	—		229		42,381		42,610
Total Assets Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	483,101	$	2,918,625	$	47,142	$	3,448,868
Liabilities:
Derivatives1	$	—	$	1,185	$	32,441	$	33,626
Total Liabilities Measured at Fair Value on a        Recurring Basis as of December 31, 2012	$	—	$	1,185	$	32,441	$	33,626

¹  The fair value of each class of derivatives is shown in Note 10 to the Consolidated Financial Statements.

For the three months endedMarch 31, 2013 and 2012, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)	Mortgage Servicing Rights1			Net Derivative Assets and Liabilities2			Total
Three Months Ended March 31, 2013
Balance as of January 1, 2013	$	4,761		$	9,940		$	14,701
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(325		)	3,278			2,953
Transfers to Loans Held for Sale	—			(8,240		)	(8,240		)
Balance as of March 31, 2013	$	4,436		$	4,978		$	9,414
Total Unrealized Net Gains Included in Net Income      Related to Assets Still Held as of March 31, 2013	$	34		$	4,978		$	5,012
Three Months Ended March 31, 2012
Balance as of January 1, 2012	$	7,131		$	2,058		$	9,189
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(708		)	3,720			3,012
Transfers to Loans Held for Sale	—			(3,726		)	(3,726		)
Balance as of March 31, 2012	$	6,423		$	2,052		$	8,475
Total Unrealized Net Gains (Losses) Included in Net Income      Related to Assets Still Held as of March 31, 2012	$	(313	)	$	2,052		$	1,739

¹  Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

²  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of March 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:

		Significant Unobservable Inputs (weighted-average)					Fair Value
(dollars in thousands)	Valuation  Technique	Description	Mar. 31, 2013		Dec. 31, 2012		Mar. 31, 2013			Dec. 31, 2012
Mortgage Servicing Rights	Discounted Cash Flow	Constant Prepayment Rate 1	10.80	%	12.26	%	$	31,000		$	27,904
		Discount Rate 2	5.85	%	5.57	%
Net Derivative Assets and Liabilities:
Interest Rate Lock Commitments	Pricing Model	Closing Ratio	89.79	%	88.86	%	$	5,206		$	10,188
Interest Rate Swap Agreements	Discounted Cash Flow	Credit Factor	0.76	%	0.77	%	$	(228	)	$	(248	)

¹  Represents annualized loan repayment rate assumption.

²  Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

The significant unobservable inputs used in the fair value measurement of the Company’s mortgage servicing rights are the weighted average constant prepayment rate and weighted average discount rate. Significant increases (decreases) in any of those inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.

The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company’s Treasury Division enters observable and unobservable inputs into the model to arrive at an estimated fair value.  To assess the reasonableness of the fair value measurement, the Treasury Division performs a back-test by applying the model to historical prepayment data.  The fair value and constant prepayment rate are also compared to forward-looking estimates to assess reasonableness.  The Treasury Division also compares the fair value of the Company’s mortgage servicing rights to a value calculated by an independent third-party.  Discussions are held with members from the Treasury, Mortgage Banking, and Controllers Divisions, along with the independent third-party to discuss and reconcile the fair value estimates and key assumptions used by the respective parties in arriving at those estimates.  A subcommittee of the Company’s Asset/Liability Management Committee is responsible for providing oversight over the valuation methodology and key assumptions.

The significant unobservable input used in the fair value measurement of the Company’s IRLCs is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close.  Generally, the fair value of an IRLC is positive (negative) if the prevailing interest rate is lower (higher) than the IRLC rate.  Therefore, an increase in the closing ratio (i.e., higher percentage of loans are estimated to close) will result in the fair value of the IRLC to increase if in a gain position, or decrease if in a loss position.  The closing ratio is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock.  The closing ratio is computed by our secondary marketing system using historical data and the ratio is periodically reviewed by the Company’s Secondary Marketing Department of the Mortgage Banking Division for reasonableness.

The unobservable input used in the fair value measurement of the Company’s interest rate swap agreements is the credit factor.  This factor represents the risk that a counterparty is either unable or unwilling to settle a transaction in accordance with the underlying contractual terms.  A significant increase (decrease) in the credit factor could result in a significantly lower (higher) fair value measurement.  The credit factor is determined by the Treasury Division based on the risk rating assigned to each counterparty in which the Company holds a net asset position.  The Company’s Credit Policy Committee periodically reviews and approves the Expected Default Frequency of the Economic Capital Model for Credit Risk.  The Expected Default Frequency is used as the credit factor for the interest rate swap agreements.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  As of March 31, 2013 and 2012, there were no material adjustments to fair value for the Company’s assets and liabilities measured at fair value on a nonrecurring basis in accordance with GAAP.

Fair Value Option

The Company elected the fair value option for all residential mortgage loans held for sale originated on or after October 1, 2011.  This election allows for a more effective offset of the changes in fair values of the loans held for sale and the derivative financial instruments used to economically hedge them without having to apply complex hedge accounting requirements.  As noted above, the fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of March 31, 2013 and December 31, 2012.

(dollars in thousands)	Aggregate Fair Value		Aggregate Unpaid Principal			Aggregate Fair Value Less Aggregate  Unpaid Principal
March 31, 2013
Loans Held for Sale	$	24,015		$	23,361		$	654
December 31, 2012
Loans Held for Sale	$	21,374		$	20,492		$	882

Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the three months endedMarch 31, 2013 and 2012, the net gains or losses were not material as a result of the change in fair value of the Company’s residential mortgage loans held for sale.

Financial Instruments Not Recorded at Fair Value on a Recurring Basis

The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury as quoted prices were available, unadjusted, for identical securities in active markets.  If quoted prices were not available, fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

Loans

The fair value of the Company’s loans was estimated by discounting the expected future cash flows using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate and loan quality categories.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Time Deposits

The fair values of the Company’s time deposits were estimated using discounted cash flow analyses.  The discount rates used were based on rates currently offered for deposits with similar remaining maturities.  The fair values of the Company’s time deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Securities Sold Under Agreements to Repurchase

The fair value of the Company’s securities sold under agreements to repurchase was calculated using discounted cash flow analyses, applying discount rates currently offered for new agreements with similar remaining maturities and considering the Company’s non-performance risk.

Long-Term Debt

The fair value of the Company’s long-term debt was calculated using a discounted cash flow approach and applying discount rates currently offered for new notes with similar remaining maturities and considering the Company’s non-performance risk.

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of March 31, 2013 and December 31, 2012.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

					Fair Value Measurements
	Carrying				Quoted Prices  in Active  Markets for Identical  Assets or Liabilities		Significant Other Observable Inputs		Significant Unobservable Inputs
(dollars in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
March 31, 2013
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,597,810	$	3,679,208	$	290,346	$	3,388,862	$	—
Loans 1	5,387,789		5,759,817		—		—		5,759,817
Financial Instruments - Liabilities
Time Deposits	1,336,761		1,345,605		—		1,345,605		—
Securities Sold Under Agreements to Repurchase	748,718		851,080		—		851,080		—
Long-Term Debt 2	168,566		171,080		—		171,080		—
December 31, 2012
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	3,595,065	$	3,687,676	$	195,366	$	3,492,310	$	—
Loans 1	5,451,935		5,846,906		—		—		5,846,906
Financial Instruments - Liabilities
Time Deposits	1,599,508		1,609,506		—		1,609,506		—
Securities Sold Under Agreements to Repurchase	758,947		868,199		—		868,199		—
Long-Term Debt 2	119,185		121,906		—		121,906		—

¹  Net of unearned income and the Allowance.

²  Excludes capitalized lease obligations.