Press Release

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

October 22, 2021 at 8:00 AM EDT

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

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

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

Third Quarter 2021 Highlights:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

The Company repurchased 0.8 million shares of common stock at a total cost of $21.6 million under the stock repurchase program in the third quarter. The average cost was $27.76 per share repurchased. Remaining buyback authority under the stock repurchase program was $21.5 million at September 30, 2021.

First Hawaiian, Inc.
First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii. Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan. The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services. Customers may also access their accounts through ATMs, online and mobile banking channels. For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.

Conference Call Information
First Hawaiian will host a conference call to discuss the Company’s results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time. To access the call, participants should dial (844) 452-2942 (US/Canada), or (574) 990-9846 (International) ten minutes prior to the start of the call and enter the conference ID: 2438538. A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location. A telephonic replay of the conference call will be available two hours after the conclusion of the call until 4:30 p.m. (Eastern Time) on October 29, 2021. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 2438538.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Further, statements about the potential effects of the COVID-19 pandemic on our businesses and financial results and conditions may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, there can be no assurance that actual results will not prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results or performance to differ materially from the forward-looking statements, including (without limitation) the risks and uncertainties associated with the ongoing impacts of COVID-19, the domestic and global economic environment and capital market conditions and other risk factors. For a discussion of some of these risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2020 and our Quarterly Report on Form 10-Q for the quarters ended March 31, 2021 and June 30, 2021.

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

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

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

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

Investor Relations Contact:
Kevin Haseyama, CFA
(808) 525-6268
khaseyama@fhb.com
Media Contact:
Susan Kam
(808) 525-6254
skam@fhb.com


 

Financial Highlights                           Table 1
    For the Three Months Ended   For the Nine Months Ended  
    September 30,   June 30,   September 30,   September 30,  
(dollars in thousands, except per share data)   2021   2021   2020   2021   2020  
Operating Results:                                    
Net interest income   $ 132,593     $ 131,481     $ 134,002     $ 393,232     $ 400,507    
Provision for credit losses     (4,000 )     (35,000 )     5,072       (39,000 )     101,718    
Noninterest income     50,104       49,371       48,898       143,343       143,782    
Noninterest expense     101,036       99,388       91,629       296,730       279,545    
Net income     64,279       86,741       65,101       208,713       124,015    
Basic earnings per share     0.50       0.67       0.50       1.61       0.95    
Diluted earnings per share     0.50       0.67       0.50       1.61       0.95    
Dividends declared per share     0.26       0.26       0.26       0.78       0.78    
Dividend payout ratio     52.00   %   38.81   %   52.00   %   48.45   %   82.11   %
Supplemental Income Statement Data (non-GAAP):                                    
Core net interest income   $ 132,593     $ 131,481     $ 134,002     $ 393,232     $ 400,507    
Core noninterest income     50,104       49,269       48,874       143,241       143,884    
Core noninterest expense     98,936       98,228       91,629       293,470       279,545    
Core net income     65,819       87,704       65,083       211,216       124,090    
Core basic earnings per share     0.51       0.68       0.50       1.63       0.96    
Core diluted earnings per share     0.51       0.68       0.50       1.63       0.95    
Performance Ratios(1):                                    
Net interest margin     2.36   %   2.46   %   2.70   %   2.45   %   2.79   %
Core net interest margin (non-GAAP)     2.36   %   2.46   %   2.70   %   2.45   %   2.79   %
Efficiency ratio     55.07   %   54.74   %   50.01   %   55.10   %   51.32   %
Core efficiency ratio (non-GAAP)     53.92   %   54.13   %   50.02   %   54.51   %   51.31   %
Return on average total assets     1.02   %   1.45   %   1.16   %   1.16   %   0.76   %
Core return on average total assets (non-GAAP)     1.04   %   1.46   %   1.16   %   1.18   %   0.76   %
Return on average tangible assets (non-GAAP)     1.06   %   1.51   %   1.21   %   1.21   %   0.80   %
Core return on average tangible assets (non-GAAP)(2)     1.09   %   1.53   %   1.21   %   1.23   %   0.80   %
Return on average total stockholders' equity     9.31   %   12.92   %   9.58   %   10.26   %   6.16   %
Core return on average total stockholders' equity (non-GAAP)     9.54   %   13.07   %   9.57   %   10.38   %   6.17   %
Return on average tangible stockholders' equity (non-GAAP)     14.63   %   20.51   %   15.16   %   16.19   %   9.79   %
Core return on average tangible stockholders’ equity (non-GAAP)(3)     14.98   %   20.74   %   15.15   %   16.38   %   9.80   %
Average Balances:                                    
Average loans and leases   $ 12,881,885     $ 13,205,086     $ 13,559,367     $ 13,108,427     $ 13,569,119    
Average earning assets     22,533,174       21,539,264       19,846,674       21,523,731       19,174,349    
Average assets     25,058,085       24,015,065       22,341,485       24,013,691       21,667,948    
Average deposits     21,621,836       20,638,015       18,892,033       20,595,400       17,995,196    
Average stockholders' equity     2,738,540       2,691,966       2,704,129       2,719,442       2,687,632    
Market Value Per Share:                                    
Closing     29.35       28.34       14.47       29.35       14.47    
High     30.06       29.85       18.96       30.80       31.25    
Low     25.75       24.75       14.32       23.14       13.56    
                                           

 

    As of   As of   As of   As of  
    September 30,   June 30,   December 31,   September 30,  
(dollars in thousands, except per share data)   2021   2021   2020   2020  
Balance Sheet Data:                          
Loans and leases   $ 12,834,339   $ 13,103,785   $ 13,279,097   $ 13,499,969  
Total assets     25,548,322     24,246,328     22,662,831     22,310,701  
Total deposits     22,120,003     20,835,115     19,227,723     18,897,762  
Long-term borrowings     200,000     200,000     200,010     200,010  
Total stockholders' equity     2,711,734     2,731,341     2,744,104     2,733,934  
                           
Per Share of Common Stock:                          
Book value   $ 21.14   $ 21.17   $ 21.12   $ 21.04  
Tangible book value (non-GAAP)(4)     13.38     13.45     13.46     13.38  
                           
Asset Quality Ratios:                          
Non-accrual loans and leases / total loans and leases     0.07 %   0.07 %   0.07 %   0.13 %
Allowance for credit losses for loans and leases / total loans and leases     1.26 %   1.29 %   1.57 %   1.45 %
                           
Capital Ratios:                          
Common Equity Tier 1 Capital Ratio     12.63 %   12.76 %   12.47 %   12.22 %
Tier 1 Capital Ratio     12.63 %   12.76 %   12.47 %   12.22 %
Total Capital Ratio     13.88 %   14.01 %   13.73 %   13.47 %
Tier 1 Leverage Ratio     7.39 %   7.68 %   8.00 %   7.91 %
Total stockholders' equity to total assets     10.61 %   11.26 %   12.11 %   12.25 %
Tangible stockholders' equity to tangible assets (non-GAAP)     6.99 %   7.47 %   8.07 %   8.16 %
                           
Non-Financial Data:                          
Number of branches     54     54     54     58  
Number of ATMs     298     294     297     302  
Number of Full-Time Equivalent Employees     2,025     2,087     2,103     2,099  

 

________________________

(1) Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2021 and 2020 and the three months ended June 30, 2021.
 
(2) Core return on average tangible assets is a non-GAAP financial measure. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.
 
(3) Core return on average tangible stockholders’ equity is a non-GAAP financial measure. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.
 
(4) Tangible book value is a non-GAAP financial measure. We compute our tangible book value as the ratio of tangible stockholders’ equity to shares outstanding. Tangible stockholders’ equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 14, GAAP to Non-GAAP Reconciliation.
 

 

Consolidated Statements of Income   Table 2
    For the Three Months Ended   For the Nine Months Ended
    September 30,   June 30,   September 30,   September 30,
(dollars in thousands, except per share amounts)   2021   2021   2020   2021   2020
Interest income                                
Loans and lease financing   $ 110,765     $ 110,919     $ 120,940     $ 332,623     $ 378,209  
Available-for-sale securities     25,234       24,637       20,317       73,017       59,056  
Other     1,205       666       670       2,362       3,813  
Total interest income     137,204       136,222       141,927       408,002       441,078  
Interest expense                                
Deposits     3,218       3,363       6,227       10,637       30,410  
Short-term and long-term borrowings     1,393       1,378       1,698       4,133       10,161  
Total interest expense     4,611       4,741       7,925       14,770       40,571  
Net interest income     132,593       131,481       134,002       393,232       400,507  
Provision for credit losses     (4,000 )     (35,000 )     5,072       (39,000 )     101,718  
Net interest income after provision for credit losses     136,593       166,481       128,930       432,232       298,789  
Noninterest income                                
Service charges on deposit accounts     6,989       6,632       6,523       20,339       21,400  
Credit and debit card fees     16,017       16,746       14,049       47,314       39,868  
Other service charges and fees     10,233       10,303       9,021       29,382       25,472  
Trust and investment services income     8,625       8,707       8,664       25,824       26,919  
Bank-owned life insurance     4,841       3,104       4,903       10,334       11,595  
Investment securities gains (losses), net           102       24       102       (102 )
Other     3,399       3,777       5,714       10,048       18,630  
Total noninterest income     50,104       49,371       48,898       143,343       143,782  
Noninterest expense                                
Salaries and employee benefits     46,484       45,982       44,291       136,402       131,534  
Contracted services and professional fees     15,042       16,516       15,073       48,746       46,606  
Occupancy     6,790       7,314       6,921       21,274       21,466  
Equipment     6,549       6,362       5,137       18,402       15,052  
Regulatory assessment and fees     1,828       1,826       2,445       5,688       6,491  
Advertising and marketing     1,469       1,469       1,374       4,529       4,599  
Card rewards program     6,676       6,262       5,046       17,773       17,224  
Other     16,198       13,657       11,342       43,916       36,573  
Total noninterest expense     101,036       99,388       91,629       296,730       279,545  
Income before provision for income taxes     85,661       116,464       86,199       278,845       163,026  
Provision for income taxes     21,382       29,723       21,098       70,132       39,011  
Net income   $ 64,279     $ 86,741     $ 65,101     $ 208,713     $ 124,015  
Basic earnings per share   $ 0.50     $ 0.67     $ 0.50     $ 1.61     $ 0.95  
Diluted earnings per share   $ 0.50     $ 0.67     $ 0.50     $ 1.61     $ 0.95  
Basic weighted-average outstanding shares     128,660,038       129,392,339       129,896,054       129,323,973       129,882,878  
Diluted weighted-average outstanding shares     129,210,448       129,828,847       130,085,534       129,895,311       130,129,690  
                                         

 

Consolidated Balance Sheets   Table 3
    September 30,   June 30,   December 31,   September 30,
(dollars in thousands)   2021   2021   2020   2020
Assets                        
Cash and due from banks   $ 268,467     $ 347,861     $ 303,373     $ 333,744  
Interest-bearing deposits in other banks     2,130,615       1,558,437       737,571       482,585  
Investment securities, at fair value (amortized cost: $7,994,266 as of September 30, 2021, $6,951,153 as of June 30, 2021, $5,985,031 as of December 31, 2020 and $5,584,556 as of September 30, 2020)     7,953,727       6,953,930       6,071,415       5,692,883  
Loans held for sale     2,052       1,241       11,579       34,669  
Loans and leases     12,834,339       13,103,785       13,279,097       13,499,969  
Less: allowance for credit losses     161,246       169,148       208,454       195,876  
Net loans and leases     12,673,093       12,934,637       13,070,643       13,304,093  
                         
Premises and equipment, net     317,272       319,452       322,401       321,229  
Accrued interest receivable     64,855       66,734       69,626       66,005  
Bank-owned life insurance     468,968       466,402       466,537       462,422  
Goodwill     995,492       995,492       995,492       995,492  
Mortgage servicing rights     9,107       10,007       10,731       10,922  
Other assets     664,674       592,135       603,463       606,657  
Total assets   $ 25,548,322     $ 24,246,328     $ 22,662,831     $ 22,310,701  
Liabilities and Stockholders' Equity                        
Deposits:                        
Interest-bearing   $ 13,246,579     $ 12,245,193     $ 11,705,609     $ 11,989,492  
Noninterest-bearing     8,873,424       8,589,922       7,522,114       6,908,270  
Total deposits     22,120,003       20,835,115       19,227,723       18,897,762  
Long-term borrowings     200,000       200,000       200,010       200,010  
Retirement benefits payable     144,400       144,101       143,373       138,806  
Other liabilities     372,185       335,771       347,621       340,189  
Total liabilities     22,836,588       21,514,987       19,918,727       19,576,767  
                         
Stockholders' equity                        
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,563,799 / 128,255,570 shares as of September 30, 2021, issued/outstanding: 140,542,398 / 129,019,871 shares as of June 30, 2021, issued/outstanding: 140,191,133 / 129,912,272 shares as of December 31, 2020 and issued/outstanding: 140,190,428 / 129,911,789 shares as of September 30, 2020)     1,406       1,405       1,402       1,402  
Additional paid-in capital     2,524,168       2,520,790       2,514,014       2,511,849  
Retained earnings     581,094       550,511       473,974       446,315  
Accumulated other comprehensive (loss) income, net     (61,463 )     (29,702 )     31,604       51,254  
Treasury stock (12,308,229 shares as of September 30, 2021, 11,522,527 shares as of June 30, 2021, 10,278,861 shares as of December 31, 2020 and 10,278,639 shares as of September 30, 2020)     (333,471 )     (311,663 )     (276,890 )     (276,886 )
Total stockholders' equity     2,711,734       2,731,341       2,744,104       2,733,934  
Total liabilities and stockholders' equity   $ 25,548,322     $ 24,246,328     $ 22,662,831     $ 22,310,701  
                                 

 

Average Balances and Interest Rates                                               Table 4
    Three Months Ended   Three Months Ended   Three Months Ended  
    September 30, 2021   June 30, 2021   September 30, 2020  
    Average   Income/   Yield/   Average   Income/   Yield/   Average   Income/   Yield/  
(dollars in millions)   Balance   Expense   Rate   Balance   Expense   Rate   Balance   Expense   Rate  
Earning Assets                                                  
Interest-Bearing Deposits in Other Banks   $ 2,356.4   $ 0.9   0.16 % $ 1,503.0   $ 0.4   0.10 % $ 889.6   $ 0.2   0.10 %
Available-for-Sale Investment Securities                                                  
Taxable     6,654.6     22.9   1.37     6,298.3     22.5   1.43     5,308.5     20.2   1.52  
Non-Taxable     561.1     2.9   2.11     468.4     2.7   2.30     25.7     0.1   2.11  
Total Available-for-Sale Investment Securities     7,215.7     25.8   1.43     6,766.7     25.2   1.49     5,334.2     20.3   1.53  
Loans Held for Sale     2.2       2.39     2.0       1.44     10.2     0.1   2.67  
Loans and Leases(1)                                                  
Commercial and industrial     2,367.2     19.7   3.29     2,882.1     21.1   2.94     3,230.4     21.6   2.67  
Commercial real estate     3,447.0     25.4   2.92     3,419.7     25.3   2.97     3,418.0     27.8   3.23  
Construction     862.4     7.0   3.24     800.9     6.3   3.15     637.6     5.2   3.22  
Residential:                                                  
Residential mortgage     3,866.1     34.6   3.58     3,765.4     34.0   3.62     3,680.5     37.9   4.12  
Home equity line     837.7     5.5   2.62     812.6     5.5   2.72     871.1     6.6   3.02  
Consumer     1,260.2     16.8   5.28     1,277.9     16.9   5.32     1,474.4     20.2   5.46  
Lease financing     241.3     2.0   3.23     246.5     1.9   3.06     247.4     1.8   2.90  
Total Loans and Leases     12,881.9     111.0   3.43     13,205.1     111.0   3.37     13,559.4     121.1   3.56  
Other Earning Assets     77.0     0.3   1.34     62.5     0.3   1.91     53.3     0.5   3.32  
Total Earning Assets(2)     22,533.2     138.0   2.44     21,539.3     136.9   2.55     19,846.7     142.2   2.86  
Cash and Due from Banks     290.5               290.7               307.9            
Other Assets     2,234.4               2,185.1               2,186.9            
Total Assets   $ 25,058.1             $ 24,015.1             $ 22,341.5            
                                                   
Interest-Bearing Liabilities                                                  
Interest-Bearing Deposits                                                  
Savings   $ 6,886.0   $ 0.6   0.03 % $ 6,361.8   $ 0.5   0.03 %   5,768.3   $ 0.6   0.04 %
Money Market     3,957.1     0.5   0.05     3,783.1     0.5   0.06     3,288.2     0.4   0.05  
Time     1,884.4     2.1   0.45     2,034.5     2.3   0.45     3,029.8     5.2   0.69  
Total Interest-Bearing Deposits     12,727.5     3.2   0.10     12,179.4     3.3   0.11     12,086.3     6.2   0.20  
Short-Term Borrowings                         45.1     0.3   2.69  
Long-Term Borrowings     200.0     1.4   2.76     200.0     1.4   2.76     200.0     1.4   2.77  
Total Interest-Bearing Liabilities     12,927.5     4.6   0.14     12,379.4     4.7   0.15     12,331.4     7.9   0.26  
Net Interest Income         $ 133.4             $ 132.2             $ 134.3      
Interest Rate Spread               2.30 %             2.40 %             2.60 %
Net Interest Margin               2.36 %             2.46 %             2.70 %
Noninterest-Bearing Demand Deposits     8,894.3               8,458.6               6,805.7            
Other Liabilities     497.7               485.1               500.3            
Stockholders' Equity     2,738.6               2,692.0               2,704.1            
Total Liabilities and Stockholders' Equity   $ 25,058.1             $ 24,015.1             $ 22,341.5            

 

________________________

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.
 
(2) Interest income includes taxable-equivalent basis adjustments of $0.8 million, $0.7 million and $0.3 million for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020, respectively.
 

 

Average Balances and Interest Rates                               Table 5
    Nine Months Ended   Nine Months Ended  
    September 30, 2021   September 30, 2020  
    Average   Income/   Yield/   Average   Income/   Yield/  
(dollars in millions)   Balance   Expense   Rate   Balance   Expense   Rate  
Earning Assets                                  
Interest-Bearing Deposits in Other Banks   $ 1,604.6   $ 1.5   0.13 % $ 947.3   $ 2.2   0.31 %
Available-for-Sale Investment Securities                                  
Taxable     6,303.5     67.5   1.43     4,579.8     59.0   1.72  
Non-Taxable     436.9     6.9   2.11     8.9     0.1   2.11  
Total Available-for-Sale Investment Securities     6,740.4     74.4   1.47     4,588.7     59.1   1.72  
Loans Held for Sale     4.4     0.1   2.31     11.9     0.2   2.31  
Loans and Leases(1)                                  
Commercial and industrial     2,756.2     61.2   2.97     3,202.4     70.5   2.94  
Commercial real estate     3,417.5     75.6   2.96     3,423.9     90.7   3.54  
Construction     803.8     19.2   3.19     586.9     15.8   3.59  
Residential:                                  
Residential mortgage     3,776.5     103.3   3.65     3,700.8     111.3   4.01  
Home equity line     824.1     16.7   2.71     881.2     21.1   3.20  
Consumer     1,287.1     51.4   5.34     1,537.5     63.9   5.55  
Lease financing     243.2     5.7   3.10     236.4     5.1   2.90  
Total Loans and Leases     13,108.4     333.1   3.39     13,569.1     378.4   3.72  
Other Earning Assets     65.9     0.8   1.65     57.3     1.6   3.78  
Total Earning Assets(2)     21,523.7     409.9   2.54     19,174.3     441.5   3.07  
Cash and Due from Banks     291.7               310.1            
Other Assets     2,198.3               2,183.5            
Total Assets   $ 24,013.7             $ 21,667.9            
                                   
Interest-Bearing Liabilities                                  
Interest-Bearing Deposits                                  
Savings   $ 6,410.9   $ 1.7   0.04 % $ 5,454.7   $ 4.7   0.12 %
Money Market     3,758.3     1.5   0.05     3,208.1     6.1   0.25  
Time     2,067.7     7.4   0.48     2,966.9     19.6   0.88  
Total Interest-Bearing Deposits     12,236.9     10.6   0.12     11,629.7     30.4   0.35  
Short-Term Borrowings               279.9     6.0   2.87  
Long-Term Borrowings     200.0     4.2   2.76     200.0     4.2   2.77  
Total Interest-Bearing Liabilities     12,436.9     14.8   0.16     12,109.6     40.6   0.45  
Net Interest Income         $ 395.1             $ 400.9      
Interest Rate Spread               2.38 %             2.62 %
Net Interest Margin               2.45 %             2.79 %
Noninterest-Bearing Demand Deposits     8,358.5               6,365.5            
Other Liabilities     498.9               505.2            
Stockholders' Equity     2,719.4               2,687.6            
Total Liabilities and Stockholders' Equity   $ 24,013.7             $ 21,667.9            

 

________________________

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.
 
(2) Interest income includes taxable-equivalent basis adjustments of $1.9 million and $0.4 million for the nine months ended September 30, 2021 and 2020, respectively.
 

 

Analysis of Change in Net Interest Income                 Table 6
    Three Months Ended September 30, 2021
    Compared to June 30, 2021
(dollars in millions)   Volume   Rate   Total
Change in Interest Income:                  
Interest-Bearing Deposits in Other Banks   $ 0.2     $ 0.3     $ 0.5  
Available-for-Sale Investment Securities                  
Taxable     1.3       (0.9 )     0.4  
Non-Taxable     0.5       (0.3 )     0.2  
Total Available-for-Sale Investment Securities     1.8       (1.2 )     0.6  
Loans and Leases                  
Commercial and industrial     (3.9 )     2.5       (1.4 )
Commercial real estate     0.3       (0.2 )     0.1  
Construction     0.5       0.2       0.7  
Residential:                  
Residential mortgage     1.0       (0.4 )     0.6  
Home equity line     0.2       (0.2 )      
Consumer     (0.1 )           (0.1 )
Lease financing           0.1       0.1  
Total Loans and Leases     (2.0 )     2.0        
Other Earning Assets     0.1       (0.1 )      
Total Change in Interest Income     0.1       1.0       1.1  
                   
Change in Interest Expense:                  
Interest-Bearing Deposits                  
Savings     0.1             0.1  
Time     (0.2 )           (0.2 )
Total Interest-Bearing Deposits     (0.1 )           (0.1 )
Total Change in Interest Expense     (0.1 )           (0.1 )
Change in Net Interest Income   $ 0.2     $ 1.0     $ 1.2  
                         

 

Analysis of Change in Net Interest Income                 Table 7
    Three Months Ended September 30, 2021
    Compared to September 30, 2020
(dollars in millions)   Volume   Rate   Total
Change in Interest Income:                  
Interest-Bearing Deposits in Other Banks   $ 0.5     $ 0.2     $ 0.7  
Available-for-Sale Investment Securities                  
Taxable     4.8       (2.1 )     2.7  
Non-Taxable     2.8             2.8  
Total Available-for-Sale Investment Securities     7.6       (2.1 )     5.5  
Loans Held for Sale     (0.1 )           (0.1 )
Loans and Leases                  
Commercial and industrial     (6.3 )     4.4       (1.9 )
Commercial real estate     0.2       (2.6 )     (2.4 )
Construction     1.8             1.8  
Residential:                  
Residential mortgage     1.8       (5.1 )     (3.3 )
Home equity line     (0.2 )     (0.9 )     (1.1 )
Consumer     (2.8 )     (0.6 )     (3.4 )
Lease financing           0.2       0.2  
Total Loans and Leases     (5.5 )     (4.6 )     (10.1 )
Other Earning Assets     0.1       (0.3 )     (0.2 )
Total Change in Interest Income     2.6       (6.8 )     (4.2 )
                   
Change in Interest Expense:                  
Interest-Bearing Deposits                  
Savings     0.1       (0.1 )      
Money Market     0.1             0.1  
Time     (1.6 )     (1.5 )     (3.1 )
Total Interest-Bearing Deposits     (1.4 )     (1.6 )     (3.0 )
Short-Term Borrowings     (0.2 )     (0.1 )     (0.3 )
Total Change in Interest Expense     (1.6 )     (1.7 )     (3.3 )
Change in Net Interest Income   $ 4.2     $ (5.1 )   $ (0.9 )
                         

 

Analysis of Change in Net Interest Income                 Table 8
    Nine Months Ended September 30, 2021
    Compared to September 30, 2020
(dollars in millions)   Volume   Rate   Total
Change in Interest Income:                  
Interest-Bearing Deposits in Other Banks   $ 1.0     $ (1.7 )   $ (0.7 )
Available-for-Sale Investment Securities                  
Taxable     19.6       (11.1 )     8.5  
Non-Taxable     6.8             6.8  
Total Available-for-Sale Investment Securities     26.4       (11.1 )     15.3  
Loans Held for Sale     (0.1 )           (0.1 )
Loans and Leases                  
Commercial and industrial     (10.0 )     0.7       (9.3 )
Commercial real estate     (0.2 )     (14.9 )     (15.1 )
Construction     5.3       (1.9 )     3.4  
Residential:                  
Residential mortgage     2.2       (10.2 )     (8.0 )
Home equity line     (1.3 )     (3.1 )     (4.4 )
Consumer     (10.1 )     (2.4 )     (12.5 )
Lease financing     0.2       0.4       0.6  
Total Loans and Leases     (13.9 )     (31.4 )     (45.3 )
Other Earning Assets     0.2       (1.0 )     (0.8 )
Total Change in Interest Income     13.6       (45.2 )     (31.6 )
                   
Change in Interest Expense:                  
Interest-Bearing Deposits                  
Savings     0.7       (3.7 )     (3.0 )
Money Market     0.9       (5.5 )     (4.6 )
Time     (4.9 )     (7.3 )     (12.2 )
Total Interest-Bearing Deposits     (3.3 )     (16.5 )     (19.8 )
Short-Term Borrowings     (3.0 )     (3.0 )     (6.0 )
Total Change in Interest Expense     (6.3 )     (19.5 )     (25.8 )
Change in Net Interest Income   $ 19.9     $ (25.7 )   $ (5.8 )
                         

 

Loans and Leases                       Table 9
    September 30,   June 30,   December 31,   September 30,
(dollars in thousands)   2021   2021   2020   2020
Commercial and industrial:                        
Commercial and industrial excluding Paycheck Protection Program loans   $ 1,692,315   $ 1,753,444   $ 2,218,266   $ 2,250,094
Paycheck Protection Program loans     503,069     811,103     801,241     920,168
Total commercial and industrial     2,195,384     2,564,547     3,019,507     3,170,262
Commercial real estate     3,569,768     3,528,068     3,392,676     3,461,085
Construction     826,078     853,865     735,819     662,871
Residential:                        
Residential mortgage     3,914,632     3,821,407     3,690,218     3,669,051
Home equity line     852,074     825,368     841,624     864,789
Total residential     4,766,706     4,646,775     4,531,842     4,533,840
Consumer     1,238,714     1,267,559     1,353,842     1,425,934
Lease financing     237,689     242,971     245,411     245,977
Total loans and leases   $ 12,834,339   $ 13,103,785   $ 13,279,097   $ 13,499,969
                         

 

Deposits                       Table 10
    September 30,   June 30,   December 31,   September 30,
(dollars in thousands)   2021   2021   2020   2020
Demand   $ 8,873,424   $ 8,589,922   $ 7,522,114   $ 6,908,270
Savings     7,347,079     6,421,053     6,020,075     5,994,687
Money Market     4,019,250     3,920,477     3,337,236     3,379,985
Time     1,880,250     1,903,663     2,348,298     2,614,820
Total Deposits   $ 22,120,003   $ 20,835,115   $ 19,227,723   $ 18,897,762
                         

 

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More                       Table 11
    September 30,   June 30,   December 31,   September 30,
(dollars in thousands)   2021   2021   2020   2020
Non-Performing Assets                        
Non-Accrual Loans and Leases                        
Commercial Loans:                        
Commercial and industrial   $ 746   $ 828   $ 518   $ 725
Commercial real estate     745     937     80     7,067
Construction             2,043     2,043
Total Commercial Loans     1,491     1,765     2,641     9,835
Residential Loans:                        
Residential mortgage     7,137     7,140     6,441     7,798
Total Residential Loans     7,137     7,140     6,441     7,798
Total Non-Accrual Loans and Leases     8,628     8,905     9,082     17,633
Total Non-Performing Assets   $ 8,628   $ 8,905   $ 9,082   $ 17,633
                         
Accruing Loans and Leases Past Due 90 Days or More                        
Commercial Loans:                        
Commercial and industrial   $ 439   $ 494   $ 2,108   $ 1,938
Commercial real estate             882     1,307
Construction         60     93     100
Total Commercial Loans     439     554     3,083     3,345
Residential Loans:                        
Residential mortgage     100            
Home equity line     3,871     4,680     4,818     4,503
Total Residential Loans     3,971     4,680     4,818     4,503
Consumer     1,376     1,134     3,266     2,897
Total Accruing Loans and Leases Past Due 90 Days or More   $ 5,786   $ 6,368   $ 11,167   $ 10,745
                         
Restructured Loans on Accrual Status and Not Past Due 90 Days or More   $ 36,234   $ 36,668   $ 16,684   $ 9,726
Total Loans and Leases   $ 12,834,339   $ 13,103,785   $ 13,279,097   $ 13,499,969
                         

 

Allowance for Credit Losses                           Table 12
    For the Three Months Ended   For the Nine Months Ended  
    September 30,   June 30,   September 30,   September 30,   September 30,  
(dollars in thousands)   2021   2021   2020   2021   2020  
Balance at Beginning of Period   $ 169,148     $ 200,366     $ 192,120     $ 208,454     $ 130,530    
Adjustment to Adopt ASC Topic 326                             770    
After Adoption of ASC Topic 326     169,148       200,366       192,120       208,454       131,300    
Loans and Leases Charged-Off                                
Commercial Loans:                                
Commercial and industrial     (224 )     (330 )     (598 )     (1,517 )     (14,773 )  
Commercial real estate                       (66 )     (2,723 )  
Construction                             (379 )  
Total Commercial Loans     (224 )     (330 )     (598 )     (1,583 )     (17,875 )  
Residential Loans:                                
Residential mortgage                       (98 )     (14 )  
Home equity line     (235 )                 (235 )     (8 )  
Total Residential Loans     (235 )                 (333 )     (22 )  
Consumer     (2,926 )     (3,917 )     (4,238 )     (13,384 )     (21,742 )  
Total Loans and Leases Charged-Off     (3,385 )     (4,247 )     (4,836 )     (15,300 )     (39,639 )  
Recoveries on Loans and Leases Previously Charged-Off                                
Commercial Loans:                                
Commercial and industrial     121       287       1,699       623       2,019    
Commercial real estate     15       12             30          
Construction                 30       166       170    
Total Commercial Loans     136       299       1,729       819       2,189    
Residential Loans:                                
Residential mortgage     215       14       27       246       179    
Home equity line     27       38       16       89       146    
Total Residential Loans     242       52       43       335       325    
Consumer     2,405       2,797       3,148       7,857       7,687    
Total Recoveries on Loans and Leases Previously Charged-Off     2,783       3,148       4,920       9,011       10,201    
Net Loans and Leases (Charged-Off) Recovered     (602 )     (1,099 )     84       (6,289 )     (29,438 )  
Provision for Credit Losses - Loans and Leases     (7,300 )     (30,119 )     3,672       (40,919 )     94,014    
Balance at End of Period   $ 161,246     $ 169,148     $ 195,876     $ 161,246     $ 195,876    
Average Loans and Leases Outstanding   $ 12,881,885     $ 13,205,086     $ 13,559,367     $ 13,108,427     $ 13,569,119    
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)     0.02   %   0.03   %     %   0.06   %   0.29   %
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding     1.26   %   1.29   %   1.45   %   1.26   %   1.45   %

 

________________________ 

(1) Annualized for the three and nine months ended September 30, 2021 and 2020 and three months ended June 30, 2021.
 

 

Loans and Leases by Year of Origination and Credit Quality Indicator     Table 13
                                              Revolving      
                                              Loans      
                                              Converted      
    Term Loans   Revolving   to Term      
    Amortized Cost Basis by Origination Year   Loans   Loans      
                                        Amortized   Amortized      
(dollars in thousands)   2021   2020   2019   2018   2017   Prior   Cost Basis   Cost Basis   Total
Commercial Lending                                                      
Commercial and Industrial                                                      
Risk rating:                                                      
Pass   $ 633,079   $ 172,147   $ 162,921   $ 128,968   $ 31,439   $ 194,494   $ 578,257   $ 21,767   $ 1,923,072
Special Mention     5,421     4,709     104,973     4,083     1,069     4,292     23,127     289     147,963
Substandard     371     1,663     2,102     13,874     97     8,285     19,162     1,307     46,861
Other (1)     10,257     7,897     8,955     5,364     2,740     573     41,702         77,488
Total Commercial and Industrial     649,128     186,416     278,951     152,289     35,345     207,644     662,248     23,363     2,195,384
                                                       
Commercial Real Estate                                                      
Risk rating:                                                      
Pass     493,286     342,433     578,079     522,123     429,840     967,286     59,685         3,392,732
Special Mention         1,472     48,916     16,054     28,264     56,319     7,604         158,629
Substandard                 1,907     258     15,578     502         18,245
Other (1)                         162             162
Total Commercial Real Estate     493,286     343,905     626,995     540,084     458,362     1,039,345     67,791         3,569,768
                                                       
Construction                                                      
Risk rating:                                                      
Pass     57,368     94,127     285,960     151,714     63,031     67,670     58,013         777,883
Special Mention             473     708         359             1,540
Substandard                 369         850             1,219
Other (1)     19,268     10,753     4,367     4,955     2,710     2,581     802         45,436
Total Construction     76,636     104,880     290,800     157,746     65,741     71,460     58,815         826,078
                                                       
Lease Financing                                                      
Risk rating:                                                      
Pass     26,419     64,989     53,457     10,371     15,819     58,940             229,995
Special Mention     523     282     501     182     27     201             1,716
Substandard         2,720     1,506     225     1,037     490             5,978
Total Lease Financing     26,942     67,991     55,464     10,778     16,883     59,631             237,689
                                                       
Total Commercial Lending   $ 1,245,992   $ 703,192   $ 1,252,210   $ 860,897   $ 576,331   $ 1,378,080   $ 788,854   $ 23,363   $ 6,828,919
                                                       

 

                                              Revolving      
                                              Loans      
                                              Converted      
    Term Loans   Revolving   to Term      
    Amortized Cost Basis by Origination Year   Loans   Loans      
(continued)                                       Amortized   Amortized      
(dollars in thousands)   2021   2020   2019   2018   2017   Prior   Cost Basis   Cost Basis   Total
Residential Lending                                                      
Residential Mortgage                                                      
FICO:                                                      
740 and greater   $ 804,889   $ 661,402   $ 306,706   $ 209,819   $ 270,664   $ 879,063   $   $   $ 3,132,543
680 - 739     104,415     79,553     52,470     36,440     40,109     141,178             454,165
620 - 679     14,479     11,825     6,941     5,683     10,341     41,481             90,750
550 - 619     231     818     193     2,059     1,428     7,378             12,107
Less than 550                 490     2,533     3,127             6,150
No Score (3)     13,307     8,559     15,727     20,112     18,265     46,312             122,282
Other (2)     18,701     17,823     10,835     11,779     18,988     17,737     625     147     96,635
Total Residential Mortgage     956,022     779,980     392,872     286,382     362,328     1,136,276     625     147     3,914,632
                                                       
Home Equity Line                                                      
FICO:                                                      
740 and greater                             637,131     2,220     639,351
680 - 739                             150,452     3,485     153,937
620 - 679                             38,987     1,709     40,696
550 - 619                             10,433     1,473     11,906
Less than 550                             2,260     70     2,330
No Score (3)                             3,854         3,854
Total Home Equity Line                             843,117     8,957     852,074
Total Residential Lending     956,022     779,980     392,872     286,382     362,328     1,136,276     843,742     9,104     4,766,706
                                                       
Consumer Lending                                                      
FICO:                                                      
740 and greater     130,773     88,770     88,797     65,818     30,908     11,516     107,938     245     524,765
680 - 739     72,447     63,996     65,105     41,209     21,461     8,912     68,887     717     342,734
620 - 679     27,131     28,491     33,219     22,225     15,042     6,825     30,956     1,398     165,287
550 - 619     3,181     8,735     15,408     12,262     9,546     4,829     10,150     1,177     65,288
Less than 550     341     3,200     6,116     4,665     3,196     1,757     2,983     578     22,836
No Score (3)     1,155     60     81     46     77     3     34,234     420     36,076
Other (2)     709     368     1,735     30     2,183     38     76,665         81,728
Total Consumer Lending     235,737     193,620     210,461     146,255     82,413     33,880     331,813     4,535     1,238,714
                                                       
Total Loans and Leases   $ 2,437,751   $ 1,676,792   $ 1,855,543   $ 1,293,534   $ 1,021,072   $ 2,548,236   $ 1,964,409   $ 37,002   $ 12,834,339

 

________________________

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.
 
(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating.
 
(3) No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.
 

 

GAAP to Non-GAAP Reconciliation                             Table 14
    For the Three Months Ended   For the Nine Months Ended  
    September 30,   June 30,   September 30,   September 30,  
(dollars in thousands, except per share amounts)   2021   2021   2020   2021   2020  
Income Statement Data:                                
Net income   $ 64,279   $ 86,741   $ 65,101   $ 208,713   $ 124,015  
Core net income   $ 65,819   $ 87,704   $ 65,083   $ 211,216   $ 124,090  
                                 
Average total stockholders' equity   $ 2,738,540   $ 2,691,966   $ 2,704,129   $ 2,719,442   $ 2,687,632  
Less: average goodwill     995,492     995,492     995,492     995,492     995,492  
Average tangible stockholders' equity   $ 1,743,048   $ 1,696,474   $ 1,708,637   $ 1,723,950   $ 1,692,140  
                                 
Average total assets   $ 25,058,085   $ 24,015,065   $ 22,341,485   $ 24,013,691   $ 21,667,948  
Less: average goodwill     995,492     995,492     995,492     995,492     995,492  
Average tangible assets   $ 24,062,593   $ 23,019,573   $ 21,345,993   $ 23,018,199   $ 20,672,456  
                                 
Return on average total stockholders' equity(1)     9.31 %   12.92 %   9.58 %   10.26 %   6.16 %
Core return on average total stockholders' equity (non-GAAP)(1)     9.54 %   13.07 %   9.57 %   10.38 %   6.17 %
Return on average tangible stockholders' equity (non-GAAP)(1)     14.63 %   20.51 %   15.16 %   16.19 %   9.79 %
Core return on average tangible stockholders' equity (non-GAAP)(1)     14.98 %   20.74 %   15.15 %   16.38 %   9.80 %
                                 
Return on average total assets(1)     1.02 %   1.45 %   1.16 %   1.16 %   0.76 %
Core return on average total assets (non-GAAP)(1)     1.04 %   1.46 %   1.16 %   1.18 %   0.76 %
Return on average tangible assets (non-GAAP)(1)     1.06 %   1.51 %   1.21 %   1.21 %   0.80 %
Core return on average tangible assets (non-GAAP)(1)     1.09 %   1.53 %   1.21 %   1.23 %   0.80 %
                                 

 

    As of   As of   As of   As of  
    September 30,   June 30,   December 31,   September 30,  
    2021   2021   2020   2020  
Balance Sheet Data:                          
Total stockholders' equity   $ 2,711,734   $ 2,731,341   $ 2,744,104   $ 2,733,934  
Less: goodwill     995,492     995,492     995,492     995,492  
Tangible stockholders' equity   $ 1,716,242   $ 1,735,849   $ 1,748,612   $ 1,738,442  
                           
Total assets   $ 25,548,322   $ 24,246,328   $ 22,662,831   $ 22,310,701  
Less: goodwill     995,492     995,492     995,492     995,492  
Tangible assets   $ 24,552,830   $ 23,250,836   $ 21,667,339   $ 21,315,209  
                           
Shares outstanding     128,255,570     129,019,871     129,912,272     129,911,789  
                           
Total stockholders' equity to total assets     10.61 %   11.26 %   12.11 %   12.25 %
Tangible stockholders' equity to tangible assets (non-GAAP)     6.99 %   7.47 %   8.07 %   8.16 %
                           
Book value per share   $ 21.14   $ 21.17   $ 21.12   $ 21.04  
Tangible book value per share (non-GAAP)   $ 13.38   $ 13.45   $ 13.46   $ 13.38  

________________________

(1) Annualized for the three and nine months ended September 30, 2021 and 2020 and three months ended June 30, 2021.
 

 

GAAP to Non-GAAP Reconciliation                             Table 15
    For the Three Months Ended   For the Nine Months Ended  
    September 30,   June 30,   September 30,   September 30,  
(dollars in thousands, except per share amounts)   2021   2021   2020   2021   2020  
Net interest income   $ 132,593     $ 131,481     $ 134,002     $ 393,232     $ 400,507    
Core net interest income (non-GAAP)   $ 132,593     $ 131,481     $ 134,002     $ 393,232     $ 400,507    
                                 
Noninterest income   $ 50,104     $ 49,371     $ 48,898     $ 143,343     $ 143,782    
(Gains) losses on sale of securities           (102 )     (24 )     (102 )     102    
Core noninterest income (non-GAAP)   $ 50,104     $ 49,269     $ 48,874     $ 143,241     $ 143,884    
                                 
Noninterest expense   $ 101,036     $ 99,388     $ 91,629     $ 296,730     $ 279,545    
Loss on litigation     (2,100 )                 (2,100 )        
One-time items(1)           (1,160 )           (1,160 )        
Core noninterest expense (non-GAAP)   $ 98,936     $ 98,228     $ 91,629     $ 293,470     $ 279,545    
                                 
Net income   $ 64,279     $ 86,741     $ 65,101     $ 208,713     $ 124,015    
(Gains) losses on sale of securities           (102 )     (24 )     (102 )     102    
Loss on litigation     2,100                   2,100          
One-time noninterest expense items(1)           1,160             1,160          
Tax adjustments(2)     (560 )     (95 )     6       (655 )     (27 )  
Total core adjustments     1,540       963       (18 )     2,503       75    
Core net income (non-GAAP)   $ 65,819     $ 87,704     $ 65,083     $ 211,216     $ 124,090    
                                 
Basic earnings per share   $ 0.50     $ 0.67     $ 0.50     $ 1.61     $ 0.95    
Diluted earnings per share   $ 0.50     $ 0.67     $ 0.50     $ 1.61     $ 0.95    
Efficiency ratio     55.07   %   54.74   %   50.01   %   55.10   %   51.32   %
                                 
Core basic earnings per share (non-GAAP)   $ 0.51     $ 0.68     $ 0.50     $ 1.63     $ 0.96    
Core diluted earnings per share (non-GAAP)   $ 0.51     $ 0.68     $ 0.50     $ 1.63     $ 0.95    
Core efficiency ratio (non-GAAP)     53.92   %   54.13   %   50.02   %   54.51   %   51.31   %

 

________________________

(1) One-time items consisted of severance costs.
 
(2) Represents the adjustments to net income, tax effected at the Company’s effective tax rate for the respective period.

 


Primary Logo

Source: First Hawaiian, Inc.