Hawaii | 001-31567 | 99-0212597 | ||
(State or other jurisdiction | (Commission File | (I.R.S. Employer | ||
of incorporation) | Number) | Identification No.) |
220 South King Street, Honolulu, Hawaii | 96813 | |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits | ||||
99.1 |
Central Pacific Financial Corp. | ||
(Registrant) | ||
Date: | October 24, 2018 | /s/ David S. Morimoto |
David S. Morimoto | ||
Executive Vice President and Chief Financial Officer |
FOR IMMEDIATE RELEASE | |||
Investor Contact: | Ian Tanaka | Media Contact: | Wayne Kirihara |
VP, Treasury Manager | EVP, Chief Marketing Officer | ||
(808) 544-3646 | (808) 544-3687 | ||
ian.tanaka@centralpacificbank.com | wayne.kirihara@centralpacificbank.com |
• | Net income of $15.2 million, or fully diluted EPS of $0.52 for the third quarter, representing an increase of 28.6% and 33.3%, respectively, from the year-ago quarter. |
• | ROA of 1.06% and ROE of 12.54% for the third quarter. |
• | Total loans increased by $96.4 million in the third quarter, or 2.5% sequentially and 9.4% year-over-year. |
• | Total deposits increased by $24.6 million in the third quarter, or 0.5% sequentially and 1.5% year-over-year. |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Financial Highlights | |
(Unaudited) | TABLE 1 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
(Dollars in thousands, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | ||||||||||||||||||||||
except for per share amounts) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
CONDENSED INCOME STATEMENT | ||||||||||||||||||||||||||||
Net interest income | $ | 43,325 | $ | 42,672 | $ | 42,322 | $ | 42,824 | $ | 41,995 | $ | 128,319 | $ | 124,879 | ||||||||||||||
Provision (credit) for loan and lease losses | (59 | ) | 532 | (211 | ) | (186 | ) | (126 | ) | 262 | (2,488 | ) | ||||||||||||||||
Net interest income after provision (credit) for loan and lease losses | 43,384 | 42,140 | 42,533 | 43,010 | 42,121 | 128,057 | 127,367 | |||||||||||||||||||||
Total other operating income | 10,820 | 9,630 | 8,954 | 9,043 | 9,569 | 29,404 | 27,453 | |||||||||||||||||||||
Total other operating expense | 34,139 | 33,724 | 33,518 | 34,511 | 33,511 | 101,381 | 97,306 | |||||||||||||||||||||
Income before taxes | 20,065 | 18,046 | 17,969 | 17,542 | 18,179 | 56,080 | 57,514 | |||||||||||||||||||||
Income tax expense | 4,872 | 3,822 | 3,692 | 13,254 | 6,367 | 12,386 | 20,598 | |||||||||||||||||||||
Net income | 15,193 | 14,224 | 14,277 | 4,288 | 11,812 | 43,694 | 36,916 | |||||||||||||||||||||
Basic earnings per common share | $ | 0.52 | $ | 0.48 | $ | 0.48 | $ | 0.14 | $ | 0.39 | $ | 1.48 | $ | 1.21 | ||||||||||||||
Diluted earnings per common share | 0.52 | 0.48 | 0.48 | 0.14 | 0.39 | 1.47 | 1.20 | |||||||||||||||||||||
Dividends declared per common share | 0.21 | 0.21 | 0.19 | 0.18 | 0.18 | 0.61 | 0.52 | |||||||||||||||||||||
PERFORMANCE RATIOS | ||||||||||||||||||||||||||||
Return on average assets (ROA) [1] | 1.06 | % | 1.00 | % | 1.01 | % | 0.31 | % | 0.85 | % | 1.03 | % | 0.90 | % | ||||||||||||||
Return on average shareholders’ equity (ROE) [1] | 12.54 | 11.83 | 11.60 | 3.35 | 9.16 | 11.99 | 9.57 | |||||||||||||||||||||
Return on average tangible shareholders’ equity (ROTE) [1] | 12.55 | 11.85 | 11.64 | 3.37 | 9.22 | 12.01 | 9.64 | |||||||||||||||||||||
Average shareholders’ equity to average assets | 8.49 | 8.49 | 8.73 | 9.12 | 9.30 | 8.57 | 9.38 | |||||||||||||||||||||
Efficiency ratio [2] | 63.05 | 64.48 | 65.37 | 66.54 | 64.99 | 64.28 | 63.88 | |||||||||||||||||||||
Net interest margin (NIM) [1] | 3.20 | 3.20 | 3.21 | 3.27 | 3.25 | 3.20 | 3.28 | |||||||||||||||||||||
Dividend payout ratio [3] | 40.38 | 43.75 | 39.58 | 128.57 | 46.15 | 41.50 | 43.33 | |||||||||||||||||||||
SELECTED AVERAGE BALANCES | ||||||||||||||||||||||||||||
Average loans and leases, including loans held for sale | $ | 3,941,511 | $ | 3,836,739 | $ | 3,789,338 | $ | 3,719,684 | $ | 3,625,455 | $ | 3,856,420 | $ | 3,589,124 | ||||||||||||||
Average interest-earning assets | 5,418,924 | 5,376,115 | 5,334,276 | 5,279,360 | 5,216,089 | 5,376,748 | 5,150,302 | |||||||||||||||||||||
Average assets | 5,709,825 | 5,663,697 | 5,638,205 | 5,605,728 | 5,545,909 | 5,670,838 | 5,479,085 | |||||||||||||||||||||
Average deposits | 5,063,061 | 5,041,164 | 5,000,108 | 4,936,743 | 4,893,778 | 5,035,009 | 4,819,635 | |||||||||||||||||||||
Average interest-bearing liabilities | 3,802,028 | 3,776,053 | 3,746,012 | 3,686,222 | 3,613,872 | 3,774,903 | 3,613,575 | |||||||||||||||||||||
Average shareholders’ equity | 484,737 | 480,985 | 492,184 | 511,277 | 515,580 | 485,942 | 514,137 | |||||||||||||||||||||
Average tangible shareholders' equity | 484,391 | 479,959 | 490,453 | 508,886 | 512,554 | 484,912 | 510,414 |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Financial Highlights | |
(Unaudited) | TABLE 1 (CONTINUED) |
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
(dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
REGULATORY CAPITAL | ||||||||||||||||||||
Central Pacific Financial Corp. | ||||||||||||||||||||
Leverage capital | $ | 590,627 | $ | 586,799 | $ | 579,221 | $ | 578,607 | $ | 585,950 | ||||||||||
Tier 1 risk-based capital | 590,627 | 586,799 | 579,221 | 578,607 | 585,950 | |||||||||||||||
Total risk-based capital | 639,157 | 636,755 | 629,179 | 628,068 | 634,677 | |||||||||||||||
Common equity tier 1 capital | 500,627 | 496,799 | 489,221 | 490,861 | 497,828 | |||||||||||||||
Central Pacific Bank | ||||||||||||||||||||
Leverage capital | 571,949 | 569,128 | 568,409 | 565,412 | 569,990 | |||||||||||||||
Tier 1 risk-based capital | 571,949 | 569,128 | 568,409 | 565,412 | 569,990 | |||||||||||||||
Total risk-based capital | 620,479 | 619,084 | 618,240 | 614,732 | 618,576 | |||||||||||||||
Common equity tier 1 capital | 571,949 | 569,128 | 568,409 | 565,412 | 569,990 | |||||||||||||||
REGULATORY CAPITAL RATIOS | ||||||||||||||||||||
Central Pacific Financial Corp. | ||||||||||||||||||||
Leverage capital ratio | 10.3 | % | 10.3 | % | 10.3 | % | 10.4 | % | 10.6 | % | ||||||||||
Tier 1 risk-based capital ratio | 14.2 | 14.4 | 14.5 | 14.7 | 15.1 | |||||||||||||||
Total risk-based capital ratio | 15.4 | 15.7 | 15.8 | 15.9 | 16.3 | |||||||||||||||
Common equity tier 1 capital ratio | 12.0 | 12.2 | 12.3 | 12.4 | 12.8 | |||||||||||||||
Central Pacific Bank | ||||||||||||||||||||
Leverage capital ratio | 10.0 | 10.0 | 10.1 | 10.1 | 10.3 | |||||||||||||||
Tier 1 risk-based capital ratio | 13.8 | 14.0 | 14.3 | 14.4 | 14.7 | |||||||||||||||
Total risk-based capital ratio | 15.0 | 15.3 | 15.5 | 15.6 | 16.0 | |||||||||||||||
Common equity tier 1 capital ratio | 13.8 | 14.0 | 14.3 | 14.4 | 14.7 |
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
(dollars in thousands, except for per share amounts) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
BALANCE SHEET | ||||||||||||||||||||
Loans and leases | $ | 3,978,027 | $ | 3,881,581 | $ | 3,816,146 | $ | 3,770,615 | $ | 3,636,370 | ||||||||||
Total assets | 5,728,640 | 5,681,519 | 5,651,287 | 5,623,708 | 5,569,230 | |||||||||||||||
Total deposits | 5,003,680 | 4,979,099 | 4,980,431 | 4,956,354 | 4,927,497 | |||||||||||||||
Long-term debt | 92,785 | 92,785 | 92,785 | 92,785 | 92,785 | |||||||||||||||
Total shareholders’ equity | 478,151 | 480,668 | 484,108 | 500,011 | 509,846 | |||||||||||||||
Total shareholders’ equity to total assets | 8.35 | % | 8.46 | % | 8.57 | % | 8.89 | % | 9.15 | % | ||||||||||
Tangible common equity to tangible assets [4] | 8.35 | % | 8.45 | % | 8.54 | % | 8.86 | % | 9.11 | % | ||||||||||
ASSET QUALITY | ||||||||||||||||||||
Allowance for loan and lease losses | $ | 46,826 | $ | 48,181 | $ | 49,217 | $ | 50,001 | $ | 51,217 | ||||||||||
Non-performing assets | 3,026 | 3,509 | 3,438 | 3,626 | 5,970 | |||||||||||||||
Allowance to loans and leases outstanding | 1.18 | % | 1.24 | % | 1.29 | % | 1.33 | % | 1.41 | % | ||||||||||
Allowance to non-performing assets | 1,547.46 | % | 1,373.07 | % | 1,431.56 | % | 1,378.96 | % | 857.91 | % | ||||||||||
PER SHARE OF COMMON STOCK OUTSTANDING | ||||||||||||||||||||
Book value per common share | $ | 16.34 | $ | 16.30 | $ | 16.30 | $ | 16.65 | $ | 16.89 | ||||||||||
Tangible book value per common share | 16.34 | 16.28 | 16.25 | 16.59 | 16.80 | |||||||||||||||
Closing market price per common share | 26.43 | 28.65 | 28.46 | 29.83 | 32.18 | |||||||||||||||
[1] ROA, ROE and ROTE are annualized based on a 30/360 day convention. Annualized net interest income and expense in the NIM calculation are based on the day count interest payment conventions at the interest-earning asset or interest-bearing liability level (i.e. 30/360, actual/actual). | ||||||||||||||||||||
[2] Efficiency ratio is defined as total operating expense divided by total revenue (net interest income and total other operating income). | ||||||||||||||||||||
[3] Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share. | ||||||||||||||||||||
[4] The tangible common equity ratio is a non-GAAP measure which should be read in conjunction with the Company’s GAAP financial information. Comparison of our ratio with those of other companies may not be possible because other companies may calculate the ratio differently. See Reconciliation of Non-GAAP Financial Measures in Table 2. | ||||||||||||||||||||
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Reconciliation of Non-GAAP Financial Measures | |
(Unaudited) | TABLE 2 |
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
Tangible Common Equity Ratio: | ||||||||||||||||||||
Total shareholders’ equity | $ | 478,151 | $ | 480,668 | $ | 484,108 | $ | 500,011 | $ | 509,846 | ||||||||||
Less: Other intangible assets | — | (669 | ) | (1,337 | ) | (2,006 | ) | (2,674 | ) | |||||||||||
Tangible common equity | $ | 478,151 | $ | 479,999 | $ | 482,771 | $ | 498,005 | $ | 507,172 | ||||||||||
Total assets | $ | 5,728,640 | $ | 5,681,519 | $ | 5,651,287 | $ | 5,623,708 | $ | 5,569,230 | ||||||||||
Less: Other intangible assets | — | (669 | ) | (1,337 | ) | (2,006 | ) | (2,674 | ) | |||||||||||
Tangible assets | $ | 5,728,640 | $ | 5,680,850 | $ | 5,649,950 | $ | 5,621,702 | $ | 5,566,556 | ||||||||||
Tangible common equity to tangible assets | 8.35 | % | 8.45 | % | 8.54 | % | 8.86 | % | 9.11 | % |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Consolidated Balance Sheets | |
(Unaudited) | TABLE 3 |
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
(Dollars in thousands, except share data) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and due from financial institutions | $ | 82,668 | $ | 75,547 | $ | 59,905 | $ | 75,318 | $ | 90,080 | ||||||||||
Interest-bearing deposits in other financial institutions | 7,051 | 13,948 | 5,875 | 6,975 | 18,195 | |||||||||||||||
Investment securities: | ||||||||||||||||||||
Available-for-sale debt securities, at fair value [1] | 1,233,002 | 1,279,969 | 1,326,092 | 1,304,066 | 1,349,311 | |||||||||||||||
Held-to-maturity debt securities, at fair value of: $146,466 at September 30, 2018, $152,330 at June 30, 2018, $171,399 at March 31, 2018, $189,201 at December 31, 2017, and $195,714 at September 30, 2017 | 152,852 | 158,156 | 177,078 | 191,753 | 197,672 | |||||||||||||||
Equity securities, at fair value [1] | 885 | 844 | 753 | 825 | 794 | |||||||||||||||
Total investment securities | 1,386,739 | 1,438,969 | 1,503,923 | 1,496,644 | 1,547,777 | |||||||||||||||
Loans held for sale | 4,460 | 9,096 | 7,492 | 16,336 | 10,828 | |||||||||||||||
Loans and leases | 3,978,027 | 3,881,581 | 3,816,146 | 3,770,615 | 3,636,370 | |||||||||||||||
Less allowance for loan and lease losses | 46,826 | 48,181 | 49,217 | 50,001 | 51,217 | |||||||||||||||
Loans and leases, net of allowance for loan and lease losses | 3,931,201 | 3,833,400 | 3,766,929 | 3,720,614 | 3,585,153 | |||||||||||||||
Premises and equipment, net | 46,184 | 47,004 | 47,436 | 48,348 | 48,339 | |||||||||||||||
Accrued interest receivable | 16,755 | 16,606 | 16,070 | 16,581 | 15,434 | |||||||||||||||
Investment in unconsolidated subsidiaries | 15,283 | 9,362 | 6,478 | 7,088 | 7,101 | |||||||||||||||
Other real estate owned | 414 | 595 | 595 | 851 | 851 | |||||||||||||||
Mortgage servicing rights | 15,634 | 15,756 | 15,821 | 15,843 | 16,093 | |||||||||||||||
Core deposit premium | — | 669 | 1,337 | 2,006 | 2,674 | |||||||||||||||
Bank-owned life insurance | 157,085 | 156,945 | 156,611 | 156,293 | 155,928 | |||||||||||||||
Federal Home Loan Bank stock | 10,965 | 10,246 | 9,007 | 7,761 | 6,484 | |||||||||||||||
Other assets | 54,201 | 53,376 | 53,808 | 53,050 | 64,293 | |||||||||||||||
Total assets | $ | 5,728,640 | $ | 5,681,519 | $ | 5,651,287 | $ | 5,623,708 | $ | 5,569,230 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing demand | $ | 1,403,534 | $ | 1,365,010 | $ | 1,349,029 | $ | 1,395,556 | $ | 1,383,548 | ||||||||||
Interest-bearing demand | 935,130 | 952,991 | 946,464 | 933,054 | 911,273 | |||||||||||||||
Savings and money market | 1,503,465 | 1,502,284 | 1,533,483 | 1,481,876 | 1,476,017 | |||||||||||||||
Time | 1,161,551 | 1,158,814 | 1,151,455 | 1,145,868 | 1,156,659 | |||||||||||||||
Total deposits | 5,003,680 | 4,979,099 | 4,980,431 | 4,956,354 | 4,927,497 | |||||||||||||||
Federal Home Loan Bank advances and other short-term borrowings | 105,000 | 87,000 | 56,000 | 32,000 | — | |||||||||||||||
Long-term debt | 92,785 | 92,785 | 92,785 | 92,785 | 92,785 | |||||||||||||||
Other liabilities | 49,024 | 41,967 | 37,963 | 42,534 | 39,078 | |||||||||||||||
Total liabilities | 5,250,489 | 5,200,851 | 5,167,179 | 5,123,673 | 5,059,360 | |||||||||||||||
Equity: | ||||||||||||||||||||
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding none at: September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017 | — | — | — | — | — | |||||||||||||||
Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 29,270,398 at September 30, 2018, 29,489,954 at June 30, 2018, 29,707,122 at March 31, 2018, 30,024,222 at December 31, 2017, and 30,188,748 at September 30, 2017 | 478,721 | 485,402 | 493,794 | 503,988 | 509,243 | |||||||||||||||
Additional paid-in capital | 87,939 | 86,949 | 86,497 | 86,098 | 85,300 | |||||||||||||||
Accumulated deficit | (61,406 | ) | (70,435 | ) | (78,454 | ) | (89,036 | ) | (87,913 | ) | ||||||||||
Accumulated other comprehensive income (loss) | (27,103 | ) | (21,248 | ) | (17,729 | ) | (1,039 | ) | 3,216 | |||||||||||
Total shareholders' equity | 478,151 | 480,668 | 484,108 | 500,011 | 509,846 | |||||||||||||||
Non-controlling interest | — | — | — | 24 | 24 | |||||||||||||||
Total equity | 478,151 | 480,668 | 484,108 | 500,035 | 509,870 | |||||||||||||||
Total liabilities and equity | $ | 5,728,640 | $ | 5,681,519 | $ | 5,651,287 | $ | 5,623,708 | $ | 5,569,230 | ||||||||||
[1] Financial information for prior quarters has been revised to reflect the impact of the adoption of ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. | ||||||||||||||||||||
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Consolidated Statements of Income | |
(Unaudited) | TABLE 4 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | |||||||||||||||||||||||
(Dollars in thousands, except per share data) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 40,531 | $ | 38,699 | $ | 37,390 | $ | 37,447 | $ | 36,289 | $ | 116,620 | $ | 106,777 | ||||||||||||||
Interest and dividends on investment securities: | ||||||||||||||||||||||||||||
Taxable investment securities | 8,490 | 8,717 | 8,843 | 8,777 | 8,540 | 26,050 | 25,156 | |||||||||||||||||||||
Tax-exempt investment securities | 920 | 933 | 933 | 955 | 966 | 2,786 | 2,919 | |||||||||||||||||||||
Dividend income on investment securities | 26 | 3 | 15 | 13 | 12 | 44 | 36 | |||||||||||||||||||||
Interest on deposits in other financial institutions | 109 | 117 | 84 | 58 | 163 | 310 | 298 | |||||||||||||||||||||
Dividend income on Federal Home Loan Bank stock | 60 | 40 | 45 | 26 | 23 | 145 | 100 | |||||||||||||||||||||
Total interest income | 50,136 | 48,509 | 47,310 | 47,276 | 45,993 | 145,955 | 135,286 | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||
Interest on deposits: | ||||||||||||||||||||||||||||
Demand | 181 | 193 | 180 | 170 | 177 | 554 | 471 | |||||||||||||||||||||
Savings and money market | 593 | 459 | 369 | 302 | 281 | 1,421 | 797 | |||||||||||||||||||||
Time | 4,744 | 4,034 | 3,425 | 2,967 | 2,637 | 12,203 | 6,490 | |||||||||||||||||||||
Interest on short-term borrowings | 146 | 48 | 43 | 97 | 9 | 237 | 86 | |||||||||||||||||||||
Interest on long-term debt | 1,147 | 1,103 | 971 | 916 | 894 | 3,221 | 2,563 | |||||||||||||||||||||
Total interest expense | 6,811 | 5,837 | 4,988 | 4,452 | 3,998 | 17,636 | 10,407 | |||||||||||||||||||||
Net interest income | 43,325 | 42,672 | 42,322 | 42,824 | 41,995 | 128,319 | 124,879 | |||||||||||||||||||||
Provision (credit) for loan and lease losses | (59 | ) | 532 | (211 | ) | (186 | ) | (126 | ) | 262 | (2,488 | ) | ||||||||||||||||
Net interest income after provision for loan and lease losses | 43,384 | 42,140 | 42,533 | 43,010 | 42,121 | 128,057 | 127,367 | |||||||||||||||||||||
Other operating income: | ||||||||||||||||||||||||||||
Mortgage banking income (refer to Table 5) | 1,923 | 1,775 | 1,847 | 1,531 | 1,531 | 5,545 | 5,431 | |||||||||||||||||||||
Service charges on deposit accounts | 2,189 | 1,977 | 2,003 | 2,130 | 2,182 | 6,169 | 6,338 | |||||||||||||||||||||
Other service charges and fees | 3,286 | 3,377 | 3,034 | 2,532 | 3,185 | 9,697 | 8,986 | |||||||||||||||||||||
Income from fiduciary activities | 1,159 | 1,017 | 956 | 935 | 911 | 3,132 | 2,739 | |||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries | 71 | 37 | 43 | 214 | 176 | 151 | 388 | |||||||||||||||||||||
Fees on foreign exchange | 220 | 277 | 211 | 135 | 101 | 708 | 394 | |||||||||||||||||||||
Net gains (losses) on sales of investment securities | — | — | — | 230 | — | — | (1,640 | ) | ||||||||||||||||||||
Income from bank-owned life insurance | 1,055 | 501 | 318 | 614 | 1,074 | 1,874 | 2,774 | |||||||||||||||||||||
Loan placement fees | 115 | 220 | 197 | 170 | 86 | 532 | 366 | |||||||||||||||||||||
Net gains on sales of foreclosed assets | — | — | — | — | 19 | — | 205 | |||||||||||||||||||||
Other (refer to Table 5) | 802 | 449 | 345 | 552 | 304 | 1,596 | 1,472 | |||||||||||||||||||||
Total other operating income | 10,820 | 9,630 | 8,954 | 9,043 | 9,569 | 29,404 | 27,453 | |||||||||||||||||||||
Other operating expense: | ||||||||||||||||||||||||||||
Salaries and employee benefits | 19,011 | 18,783 | 18,505 | 18,759 | 18,157 | 56,299 | 53,527 | |||||||||||||||||||||
Net occupancy | 3,488 | 3,360 | 3,266 | 3,418 | 3,404 | 10,114 | 10,153 | |||||||||||||||||||||
Equipment | 1,048 | 1,044 | 1,068 | 1,007 | 969 | 3,160 | 2,778 | |||||||||||||||||||||
Amortization of core deposit premium | 669 | 668 | 669 | 668 | 669 | 2,006 | 2,006 | |||||||||||||||||||||
Communication expense | 903 | 746 | 898 | 924 | 944 | 2,547 | 2,735 | |||||||||||||||||||||
Legal and professional services | 1,528 | 1,769 | 1,821 | 2,091 | 1,854 | 5,118 | 5,633 | |||||||||||||||||||||
Computer software expense | 2,672 | 2,305 | 2,267 | 2,404 | 2,346 | 7,244 | 6,788 | |||||||||||||||||||||
Advertising expense | 612 | 617 | 612 | 1,000 | 626 | 1,841 | 1,408 | |||||||||||||||||||||
Foreclosed asset expense | 212 | 31 | 294 | 28 | 24 | 537 | 123 | |||||||||||||||||||||
Other (refer to Table 5) | 3,996 | 4,401 | 4,118 | 4,212 | 4,518 | 12,515 | 12,155 | |||||||||||||||||||||
Total other operating expense | 34,139 | 33,724 | 33,518 | 34,511 | 33,511 | 101,381 | 97,306 | |||||||||||||||||||||
Income before income taxes | 20,065 | 18,046 | 17,969 | 17,542 | 18,179 | 56,080 | 57,514 | |||||||||||||||||||||
Income tax expense | 4,872 | 3,822 | 3,692 | 13,254 | 6,367 | 12,386 | 20,598 | |||||||||||||||||||||
Net income | $ | 15,193 | $ | 14,224 | $ | 14,277 | $ | 4,288 | $ | 11,812 | $ | 43,694 | $ | 36,916 | ||||||||||||||
Per common share data: | ||||||||||||||||||||||||||||
Basic earnings per share | $ | 0.52 | $ | 0.48 | $ | 0.48 | $ | 0.14 | $ | 0.39 | $ | 1.48 | $ | 1.21 | ||||||||||||||
Diluted earnings per share | 0.52 | 0.48 | 0.48 | 0.14 | 0.39 | 1.47 | 1.20 | |||||||||||||||||||||
Cash dividends declared | 0.21 | 0.21 | 0.19 | 0.18 | 0.18 | 0.61 | 0.52 | |||||||||||||||||||||
Basic weighted average shares outstanding | 29,297,465 | 29,510,175 | 29,807,572 | 30,027,366 | 30,300,195 | 29,536,536 | 30,526,260 | |||||||||||||||||||||
Diluted weighted average shares outstanding | 29,479,812 | 29,714,942 | 30,041,351 | 30,271,910 | 30,514,459 | 29,743,238 | 30,758,989 |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Other Operating Income and Other Operating Expense - Detail | |
(Unaudited) | TABLE 5 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | September 30, | |||||||||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Mortgage banking income: | ||||||||||||||||||||||||||||
Loan servicing fees | $ | 1,269 | $ | 1,289 | $ | 1,311 | $ | 1,316 | $ | 1,323 | $ | 3,869 | $ | 4,021 | ||||||||||||||
Amortization of mortgage servicing rights | (519 | ) | (437 | ) | (457 | ) | (745 | ) | (476 | ) | (1,413 | ) | (1,543 | ) | ||||||||||||||
Net gains on sales of residential mortgage loans | 1,082 | 959 | 972 | 968 | 705 | 3,013 | 3,101 | |||||||||||||||||||||
Unrealized gains (losses) on loans-held-for-sale and interest rate locks | 91 | (36 | ) | 21 | (8 | ) | (21 | ) | 76 | (148 | ) | |||||||||||||||||
Total mortgage banking income | $ | 1,923 | $ | 1,775 | $ | 1,847 | $ | 1,531 | $ | 1,531 | $ | 5,545 | $ | 5,431 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | September 30, | |||||||||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Other operating income - other: | ||||||||||||||||||||||||||||
Income recovered on nonaccrual loans previously charged-off | $ | 395 | $ | 130 | $ | 96 | $ | 156 | $ | 25 | $ | 621 | $ | 611 | ||||||||||||||
Other recoveries | 101 | 49 | 46 | 26 | 32 | 196 | 123 | |||||||||||||||||||||
Commissions on sale of checks | 79 | 84 | 86 | 83 | 86 | 249 | 258 | |||||||||||||||||||||
Other | 227 | 186 | 117 | 287 | 161 | 530 | 480 | |||||||||||||||||||||
Total other operating income - other | $ | 802 | $ | 449 | $ | 345 | $ | 552 | $ | 304 | $ | 1,596 | $ | 1,472 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | September 30, | |||||||||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Other operating expense - other: | ||||||||||||||||||||||||||||
Charitable contributions | $ | 166 | $ | 131 | $ | 200 | $ | 165 | $ | 141 | $ | 497 | $ | 428 | ||||||||||||||
FDIC insurance assessment | 437 | 434 | 434 | 438 | 433 | 1,305 | 1,286 | |||||||||||||||||||||
Miscellaneous loan expenses | 403 | 324 | 299 | 288 | 302 | 1,026 | 856 | |||||||||||||||||||||
ATM and debit card expenses | 686 | 698 | 648 | 495 | 548 | 2,032 | 1,466 | |||||||||||||||||||||
Amortization of investments in low-income housing tax credit partnerships | 114 | 113 | 114 | 114 | 174 | 341 | 630 | |||||||||||||||||||||
Armored car expenses | 185 | 233 | 166 | 241 | 176 | 584 | 632 | |||||||||||||||||||||
Entertainment and promotions | 185 | 273 | 159 | 438 | 818 | 617 | 1,222 | |||||||||||||||||||||
Stationery and supplies | 206 | 236 | 201 | 202 | 204 | 643 | 612 | |||||||||||||||||||||
Directors’ fees and expenses | 263 | 283 | 231 | 209 | 208 | 777 | 665 | |||||||||||||||||||||
Provision for residential mortgage loan repurchase losses | 331 | — | — | 209 | — | 331 | — | |||||||||||||||||||||
Increase (decrease) to the reserve for unfunded commitments | (71 | ) | 66 | 41 | (101 | ) | 72 | 36 | 195 | |||||||||||||||||||
Other | 1,091 | 1,610 | 1,625 | 1,514 | 1,442 | 4,326 | 4,163 | |||||||||||||||||||||
Total other operating expense - other | $ | 3,996 | $ | 4,401 | $ | 4,118 | $ | 4,212 | $ | 4,518 | $ | 12,515 | $ | 12,155 |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) | |
(Unaudited) | TABLE 6 |
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | |||||||||||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | ||||||||||||||||||||||||||||
(Dollars in thousands) | Balance | Yield/Rate | Interest | Balance | Yield/Rate | Interest | Balance | Yield/Rate | Interest | ||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | $ | 22,057 | 1.97 | % | $ | 109 | $ | 26,300 | 1.78 | % | $ | 117 | $ | 51,392 | 1.26 | % | $ | 163 | |||||||||||||||
Investment securities, excluding valuation allowance: | |||||||||||||||||||||||||||||||||
Taxable | 1,284,411 | 2.65 | 8,516 | 1,341,717 | 2.60 | 8,720 | 1,363,289 | 2.51 | 8,552 | ||||||||||||||||||||||||
Tax-exempt [1] | 163,172 | 2.86 | 1,165 | 164,196 | 2.87 | 1,181 | 169,347 | 3.51 | 1,486 | ||||||||||||||||||||||||
Total investment securities | 1,447,583 | 2.67 | 9,681 | 1,505,913 | 2.63 | 9,901 | 1,532,636 | 2.62 | 10,038 | ||||||||||||||||||||||||
Loans and leases, including loans held for sale | 3,941,511 | 4.09 | 40,531 | 3,836,739 | 4.04 | 38,699 | 3,625,455 | 3.98 | 36,289 | ||||||||||||||||||||||||
Federal Home Loan Bank stock | 7,773 | 3.11 | 60 | 7,163 | 2.24 | 40 | 6,606 | 1.38 | 23 | ||||||||||||||||||||||||
Total interest-earning assets | 5,418,924 | 3.70 | 50,381 | 5,376,115 | 3.63 | 48,757 | 5,216,089 | 3.55 | 46,513 | ||||||||||||||||||||||||
Noninterest-earning assets | 290,901 | 287,582 | 329,820 | ||||||||||||||||||||||||||||||
Total assets | $ | 5,709,825 | $ | 5,663,697 | $ | 5,545,909 | |||||||||||||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 933,405 | 0.08 | % | $ | 181 | $ | 951,597 | 0.08 | % | $ | 193 | $ | 916,885 | 0.08 | % | $ | 177 | |||||||||||||||
Savings and money market deposits | 1,524,121 | 0.15 | 593 | 1,495,884 | 0.12 | 459 | 1,458,393 | 0.08 | 281 | ||||||||||||||||||||||||
Time deposits under $100,000 | 177,108 | 0.53 | 236 | 178,459 | 0.48 | 214 | 187,231 | 0.41 | 192 | ||||||||||||||||||||||||
Time deposits $100,000 and over | 1,049,446 | 1.70 | 4,508 | 1,047,428 | 1.46 | 3,820 | 955,644 | 1.02 | 2,445 | ||||||||||||||||||||||||
Total interest-bearing deposits | 3,684,080 | 0.59 | 5,518 | 3,673,368 | 0.51 | 4,686 | 3,518,153 | 0.35 | 3,095 | ||||||||||||||||||||||||
Federal Home Loan Bank advances and other short-term borrowings | 25,163 | 2.30 | 146 | 9,900 | 1.96 | 48 | 2,934 | 1.27 | 9 | ||||||||||||||||||||||||
Long-term debt | 92,785 | 4.90 | 1,147 | 92,785 | 4.77 | 1,103 | 92,785 | 3.82 | 894 | ||||||||||||||||||||||||
Total interest-bearing liabilities | 3,802,028 | 0.71 | 6,811 | 3,776,053 | 0.62 | 5,837 | 3,613,872 | 0.44 | 3,998 | ||||||||||||||||||||||||
Noninterest-bearing deposits | 1,378,981 | 1,367,796 | 1,375,625 | ||||||||||||||||||||||||||||||
Other liabilities | 44,079 | 38,863 | 40,808 | ||||||||||||||||||||||||||||||
Total liabilities | 5,225,088 | 5,182,712 | 5,030,305 | ||||||||||||||||||||||||||||||
Shareholders’ equity | 484,737 | 480,985 | 515,580 | ||||||||||||||||||||||||||||||
Non-controlling interest | — | — | 24 | ||||||||||||||||||||||||||||||
Total equity | 484,737 | 480,985 | 515,604 | ||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 5,709,825 | $ | 5,663,697 | $ | 5,545,909 | |||||||||||||||||||||||||||
Net interest income | $ | 43,570 | $ | 42,920 | $ | 42,515 | |||||||||||||||||||||||||||
Interest rate spread | 2.99 | % | 3.01 | % | 3.11 | % | |||||||||||||||||||||||||||
Net interest margin | 3.20 | % | 3.20 | % | 3.25 | % | |||||||||||||||||||||||||||
[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21% effective January 1, 2018 and 35% for all prior periods. | |||||||||||||||||||||||||||||||||
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) | |
(Unaudited) | TABLE 7 |
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, 2018 | September 30, 2017 | |||||||||||||||||||||
Average | Average | Average | Average | |||||||||||||||||||
(Dollars in thousands) | Balance | Yield/Rate | Interest | Balance | Yield/Rate | Interest | ||||||||||||||||
ASSETS | ||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Interest-bearing deposits in other financial institutions | $ | 23,713 | 1.75 | % | $ | 310 | $ | 38,089 | 1.05 | % | $ | 298 | ||||||||||
Investment securities, excluding valuation allowance: | ||||||||||||||||||||||
Taxable | 1,325,180 | 2.63 | 26,094 | 1,346,013 | 2.50 | 25,192 | ||||||||||||||||
Tax-exempt [1] | 164,174 | 2.86 | 3,527 | 170,211 | 3.52 | 4,491 | ||||||||||||||||
Total investment securities | 1,489,354 | 2.65 | 29,621 | 1,516,224 | 2.61 | 29,683 | ||||||||||||||||
Loans and leases, including loans held for sale | 3,856,420 | 4.04 | 116,620 | 3,589,124 | 3.97 | 106,777 | ||||||||||||||||
Federal Home Loan Bank stock | 7,261 | 2.67 | 145 | 6,865 | 1.94 | 100 | ||||||||||||||||
Total interest-earning assets | 5,376,748 | 3.64 | 146,696 | 5,150,302 | 3.55 | 136,858 | ||||||||||||||||
Noninterest-earning assets | 294,090 | 328,783 | ||||||||||||||||||||
Total assets | $ | 5,670,838 | $ | 5,479,085 | ||||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 940,154 | 0.08 | % | $ | 554 | $ | 895,850 | 0.07 | % | $ | 471 | ||||||||||
Savings and money market deposits | 1,506,565 | 0.13 | 1,421 | 1,434,778 | 0.07 | 797 | ||||||||||||||||
Time deposits under $100,000 | 178,363 | 0.42 | 645 | 190,877 | 0.39 | 560 | ||||||||||||||||
Time deposits $100,000 and over | 1,042,353 | 1.48 | 11,558 | 987,408 | 0.80 | 5,930 | ||||||||||||||||
Total interest-bearing deposits | 3,667,435 | 0.52 | 14,178 | 3,508,913 | 0.30 | 7,758 | ||||||||||||||||
Federal Home Loan Bank advances and other short-term borrowings | 14,683 | 2.16 | 237 | 11,877 | 0.97 | 86 | ||||||||||||||||
Long-term debt | 92,785 | 4.64 | 3,221 | 92,785 | 3.69 | 2,563 | ||||||||||||||||
Total interest-bearing liabilities | 3,774,903 | 0.62 | 17,636 | 3,613,575 | 0.39 | 10,407 | ||||||||||||||||
Noninterest-bearing deposits | 1,367,574 | 1,310,722 | ||||||||||||||||||||
Other liabilities | 42,414 | 40,626 | ||||||||||||||||||||
Total liabilities | 5,184,891 | 4,964,923 | ||||||||||||||||||||
Shareholders’ equity | 485,942 | 514,137 | ||||||||||||||||||||
Non-controlling interest | 5 | 25 | ||||||||||||||||||||
Total equity | 485,947 | 514,162 | ||||||||||||||||||||
Total liabilities and equity | $ | 5,670,838 | $ | 5,479,085 | ||||||||||||||||||
Net interest income | $ | 129,060 | $ | 126,451 | ||||||||||||||||||
Interest rate spread | 3.02 | % | 3.16 | % | ||||||||||||||||||
Net interest margin | 3.20 | % | 3.28 | % | ||||||||||||||||||
[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21% effective January 1, 2018 and 35% for all prior periods. | ||||||||||||||||||||||
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Loans and Leases by Geographic Distribution | |
(Unaudited) | TABLE 8 |
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
HAWAII: | ||||||||||||||||||||
Commercial, financial and agricultural | $ | 427,047 | $ | 411,687 | $ | 413,181 | $ | 400,529 | $ | 398,619 | ||||||||||
Real estate: | ||||||||||||||||||||
Construction | 66,286 | 64,457 | 59,136 | 61,643 | 95,309 | |||||||||||||||
Residential mortgage | 1,392,669 | 1,377,219 | 1,351,488 | 1,341,221 | 1,267,144 | |||||||||||||||
Home equity | 455,599 | 430,870 | 425,509 | 412,230 | 396,812 | |||||||||||||||
Commercial mortgage | 845,864 | 829,647 | 816,160 | 807,009 | 801,113 | |||||||||||||||
Consumer | 345,785 | 332,040 | 325,452 | 322,713 | 313,706 | |||||||||||||||
Leases | 170 | 223 | 285 | 362 | 448 | |||||||||||||||
Total loans and leases | 3,533,420 | 3,446,143 | 3,391,211 | 3,345,707 | 3,273,151 | |||||||||||||||
Allowance for loan and lease losses | (41,991 | ) | (43,212 | ) | (43,939 | ) | (44,779 | ) | (46,337 | ) | ||||||||||
Net loans and leases | $ | 3,491,429 | $ | 3,402,931 | $ | 3,347,272 | $ | 3,300,928 | $ | 3,226,814 | ||||||||||
U.S. MAINLAND: | ||||||||||||||||||||
Commercial, financial and agricultural | $ | 138,317 | $ | 111,608 | $ | 103,299 | $ | 103,490 | $ | 88,566 | ||||||||||
Real estate: | ||||||||||||||||||||
Construction | 2,355 | 2,437 | 2,517 | 2,597 | 2,677 | |||||||||||||||
Residential mortgage | — | — | — | — | — | |||||||||||||||
Home equity | — | — | — | — | — | |||||||||||||||
Commercial mortgage | 187,586 | 188,543 | 189,668 | 170,788 | 139,079 | |||||||||||||||
Consumer | 116,349 | 132,850 | 129,451 | 148,033 | 132,897 | |||||||||||||||
Leases | — | — | — | — | — | |||||||||||||||
Total loans and leases | 444,607 | 435,438 | 424,935 | 424,908 | 363,219 | |||||||||||||||
Allowance for loan and lease losses | (4,835 | ) | (4,969 | ) | (5,278 | ) | (5,222 | ) | (4,880 | ) | ||||||||||
Net loans and leases | $ | 439,772 | $ | 430,469 | $ | 419,657 | $ | 419,686 | $ | 358,339 | ||||||||||
TOTAL: | ||||||||||||||||||||
Commercial, financial and agricultural | $ | 565,364 | $ | 523,295 | $ | 516,480 | $ | 504,019 | $ | 487,185 | ||||||||||
Real estate: | ||||||||||||||||||||
Construction | 68,641 | 66,894 | 61,653 | 64,240 | 97,986 | |||||||||||||||
Residential mortgage | 1,392,669 | 1,377,219 | 1,351,488 | 1,341,221 | 1,267,144 | |||||||||||||||
Home equity | 455,599 | 430,870 | 425,509 | 412,230 | 396,812 | |||||||||||||||
Commercial mortgage | 1,033,450 | 1,018,190 | 1,005,828 | 977,797 | 940,192 | |||||||||||||||
Consumer | 462,134 | 464,890 | 454,903 | 470,746 | 446,603 | |||||||||||||||
Leases | 170 | 223 | 285 | 362 | 448 | |||||||||||||||
Total loans and leases | 3,978,027 | 3,881,581 | 3,816,146 | 3,770,615 | 3,636,370 | |||||||||||||||
Allowance for loan and lease losses | (46,826 | ) | (48,181 | ) | (49,217 | ) | (50,001 | ) | (51,217 | ) | ||||||||||
Net loans and leases | $ | 3,931,201 | $ | 3,833,400 | $ | 3,766,929 | $ | 3,720,614 | $ | 3,585,153 |
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES | |
Deposits | |
(Unaudited) | TABLE 9 |
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
Noninterest-bearing demand | $ | 1,403,534 | $ | 1,365,010 | $ | 1,349,029 | $ | 1,395,556 | $ | 1,383,548 | ||||||||||
Interest-bearing demand | 935,130 | 952,991 | 946,464 | 933,054 | 911,273 | |||||||||||||||
Savings and money market | 1,503,465 | 1,502,284 | 1,533,483 | 1,481,876 | 1,476,017 | |||||||||||||||
Time deposits less than $100,000 | 174,920 | 175,695 | 177,999 | 180,748 | 184,459 | |||||||||||||||
Core deposits | 4,017,049 | 3,995,980 | 4,006,975 | 3,991,234 | 3,955,297 | |||||||||||||||
Government time deposits | 696,349 | 727,087 | 703,467 | 687,052 | 710,658 | |||||||||||||||
Other time deposits $100,000 to $250,000 | 104,339 | 100,971 | 97,800 | 101,560 | 101,955 | |||||||||||||||
Other time deposits greater than $250,000 | 185,943 | 155,061 | 172,189 | 176,508 | 159,587 | |||||||||||||||
Total time deposits $100,000 and over | 986,631 | 983,119 | 973,456 | 965,120 | 972,200 | |||||||||||||||
Total deposits | $ | 5,003,680 | $ | 4,979,099 | $ | 4,980,431 | $ | 4,956,354 | $ | 4,927,497 |
CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES | |
Nonperforming Assets, Past Due and Restructured Loans | |
(Unaudited) | TABLE 10 |
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||
Nonaccrual loans (including loans held for sale): | ||||||||||||||||||||
Commercial, financial and agricultural | $ | — | $ | — | $ | — | $ | — | $ | 956 | ||||||||||
Real estate: | ||||||||||||||||||||
Residential mortgage | 2,197 | 2,400 | 2,184 | 2,280 | 2,633 | |||||||||||||||
Home equity | 415 | 514 | 659 | 416 | 1,449 | |||||||||||||||
Commercial mortgage | — | — | — | 79 | 81 | |||||||||||||||
Total nonaccrual loans | 2,612 | 2,914 | 2,843 | 2,775 | 5,119 | |||||||||||||||
Other real estate owned ("OREO"): | ||||||||||||||||||||
Real estate: | ||||||||||||||||||||
Residential mortgage | 414 | 595 | 595 | 851 | 851 | |||||||||||||||
Total OREO | 414 | 595 | 595 | 851 | 851 | |||||||||||||||
Total nonperforming assets ("NPAs") | 3,026 | 3,509 | 3,438 | 3,626 | 5,970 | |||||||||||||||
Loans delinquent for 90 days or more still accruing interest: | ||||||||||||||||||||
Real estate: | ||||||||||||||||||||
Residential mortgage | — | 279 | — | 49 | 50 | |||||||||||||||
Home equity | — | — | — | — | 108 | |||||||||||||||
Consumer | 333 | 362 | 417 | 515 | 216 | |||||||||||||||
Total loans delinquent for 90 days or more still accruing interest | 333 | 641 | 417 | 564 | 374 | |||||||||||||||
Restructured loans still accruing interest: | ||||||||||||||||||||
Commercial, financial and agricultural | 388 | 423 | 457 | 491 | 217 | |||||||||||||||
Real estate: | ||||||||||||||||||||
Residential mortgage | 9,747 | 9,621 | 10,555 | 10,677 | 12,373 | |||||||||||||||
Commercial mortgage | 1,145 | 1,253 | 1,360 | 1,466 | 1,571 | |||||||||||||||
Total restructured loans still accruing interest | 11,280 | 11,297 | 12,372 | 12,634 | 14,161 | |||||||||||||||
Total NPAs and loans delinquent for 90 days or more and restructured loans still accruing interest | $ | 14,639 | $ | 15,447 | $ | 16,227 | $ | 16,824 | $ | 20,505 | ||||||||||
Total nonaccrual loans as a percentage of loans and leases | 0.07 | % | 0.08 | % | 0.07 | % | 0.07 | % | 0.14 | % | ||||||||||
Total NPAs as a percentage of loans and leases and OREO | 0.08 | % | 0.09 | % | 0.09 | % | 0.10 | % | 0.16 | % | ||||||||||
Total NPAs and loans delinquent for 90 days or more still accruing interest as a percentage of loans and leases and OREO | 0.08 | % | 0.11 | % | 0.10 | % | 0.11 | % | 0.17 | % | ||||||||||
Total NPAs and loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of loans and leases and OREO | 0.37 | % | 0.40 | % | 0.43 | % | 0.45 | % | 0.56 | % | ||||||||||
Quarter-to-quarter changes in NPAs: | ||||||||||||||||||||
Balance at beginning of quarter | $ | 3,509 | $ | 3,438 | $ | 3,626 | $ | 5,970 | $ | 9,042 | ||||||||||
Additions | — | 330 | 263 | 107 | 160 | |||||||||||||||
Reductions: | ||||||||||||||||||||
Payments | (121 | ) | (37 | ) | (155 | ) | (2,060 | ) | (2,614 | ) | ||||||||||
Return to accrual status | (181 | ) | (222 | ) | — | (391 | ) | (453 | ) | |||||||||||
Sales of NPAs | — | — | (40 | ) | — | (165 | ) | |||||||||||||
Charge-offs/valuation adjustments | (181 | ) | — | (256 | ) | — | — | |||||||||||||
Total reductions | (483 | ) | (259 | ) | (451 | ) | (2,451 | ) | (3,232 | ) | ||||||||||
Balance at end of quarter | $ | 3,026 | $ | 3,509 | $ | 3,438 | $ | 3,626 | $ | 5,970 |
CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES | |
Allowance for Loan and Lease Losses | |
(Unaudited) | TABLE 11 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | September 30, | |||||||||||||||||||||||
(Dollars in thousands) | 2018 | 2018 | 2018 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Allowance for loan and lease losses: | ||||||||||||||||||||||||||||
Balance at beginning of period | $ | 48,181 | $ | 49,217 | $ | 50,001 | $ | 51,217 | $ | 52,828 | $ | 50,001 | $ | 56,631 | ||||||||||||||
Provision (credit) for loan and lease losses | (59 | ) | 532 | (211 | ) | (186 | ) | (126 | ) | 262 | (2,488 | ) | ||||||||||||||||
Charge-offs: | ||||||||||||||||||||||||||||
Commercial, financial and agricultural | 731 | 742 | 498 | 438 | 429 | 1,971 | 1,266 | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
Residential mortgage | — | — | — | 73 | — | — | — | |||||||||||||||||||||
Consumer | 1,762 | 1,729 | 1,933 | 1,618 | 1,709 | 5,424 | 4,676 | |||||||||||||||||||||
Total charge-offs | 2,493 | 2,471 | 2,431 | 2,129 | 2,138 | 7,395 | 5,942 | |||||||||||||||||||||
Recoveries: | ||||||||||||||||||||||||||||
Commercial, financial and agricultural | 578 | 295 | 144 | 690 | 165 | 1,017 | 676 | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
Construction | 6 | 6 | 1,193 | 52 | 40 | 1,205 | 117 | |||||||||||||||||||||
Residential mortgage | 51 | 21 | 26 | 22 | 124 | 98 | 857 | |||||||||||||||||||||
Home equity | 6 | 9 | 3 | 9 | 6 | 18 | 35 | |||||||||||||||||||||
Commercial mortgage | 8 | 29 | 15 | 11 | 7 | 52 | 146 | |||||||||||||||||||||
Consumer | 548 | 543 | 477 | 315 | 311 | 1,568 | 1,185 | |||||||||||||||||||||
Total recoveries | 1,197 | 903 | 1,858 | 1,099 | 653 | 3,958 | 3,016 | |||||||||||||||||||||
Net charge-offs | 1,296 | 1,568 | 573 | 1,030 | 1,485 | 3,437 | 2,926 | |||||||||||||||||||||
Balance at end of period | $ | 46,826 | $ | 48,181 | $ | 49,217 | $ | 50,001 | $ | 51,217 | $ | 46,826 | $ | 51,217 | ||||||||||||||
Average loans and leases, net of deferred costs | $ | 3,941,511 | $ | 3,836,739 | $ | 3,789,338 | $ | 3,719,684 | $ | 3,625,455 | $ | 3,856,420 | $ | 3,589,124 | ||||||||||||||
Annualized ratio of net charge-offs to average loans and leases | 0.13 | % | 0.16 | % | 0.06 | % | 0.11 | % | 0.16 | % | 0.12 | % | 0.11 | % | ||||||||||||||
Ratio of allowance for loan and lease losses to loans and leases | 1.18 | % | 1.24 | % | 1.29 | % | 1.33 | % | 1.41 | % | 1.18 | % | 1.41 | % |
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