SEC Filing - First Hawaiian, Inc.

View:

Download DOC

Download PDF

Download XLS

Form 10-Q, Bancwest Corporation

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


(Mark One)




x		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

		For the quarterly period ended September 30, 2002

OR

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

		For the transition period from ____________ to ____________

Commission file number 0-7949

BANCWEST CORPORATION

(Exact name of registrant as specified in its charter)


Delaware	99-0156159
(State of incorporation)	(I.R.S. Employer Identification No.)


999 Bishop Street, Honolulu, Hawaii	96813
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (808) 525-7000

Securities registered pursuant to Section 12(b) of the Act:

None

Securities registered pursuant to Section 12(g) of the Act:

None

(Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or l5(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.
Yes [ ] No [ ]

As of October 31, 2002, the number of outstanding shares of each of the issuer’s classes of
common stock (all of which were beneficially owned by BNP Paribas) was:


Class Class A Common Stock, $0.01 Par Value		Outstanding 85,759,123 Shares

TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION
	Item 1. Financial Statements
		CONSOLIDATED BALANCE SHEETS
		CONSOLIDATED STATEMENTS OF INCOME
		CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER’S EQUITY
		CONSOLIDATED STATEMENTS OF CASH FLOWS
		NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
		CONSOLIDATED FINANCIAL HIGHLIGHTS
	Item 3. Quantitative and Qualitative Disclosures About Market Risk
	Item 4. Controls and Procedures
PART II. OTHER INFORMATION
	Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
CERTIFICATION
EXHIBIT INDEX
Exhibit 12 to Form 10-Q, 9/30/02


		Page

PART I.	FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)




	Consolidated Balance Sheets at September 30, 2002, December 31, 2001 and September 30, 2001	2 - 3




	Consolidated Statements of Income for the three and nine months ended September 30, 2002 and 2001	4




	Consolidated Statements of Changes in Stockholder’s Equity for the nine months ended September 30, 2002 and 2001	5




	Consolidated Statements of Cash Flows for the nine months ended September 30, 2002 and 2001	6




	Notes to Consolidated Financial Statements	7 - 11

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	12 - 30

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	31 - 32

Item 4.	Controls and Procedures	32

PART II.	OTHER INFORMATION

Item 6.	Exhibits and Reports on Form 8-K	33

SIGNATURES		34

CERTIFICATIONS		35 - 36

EXHIBIT INDEX		37

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements
BancWest Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEETS (Unaudited)


			September 30,		December 31,		September 30,
			2002		2001		2001

					(in thousands)




Assets
Cash and due from banks			$	1,308,653	$	737,262	$	851,996
Interest-bearing deposits in other banks				272,082		109,935		102,518
Federal funds sold and securities purchased under agreements to resell				351,925		233,000		65,000
Investment securities:
	Held-to-maturity			—		—		92,535
	Available-for-sale			3,748,472		2,542,173		2,299,659
Loans and leases:
	Loans and leases			24,141,513		15,223,732		14,912,144
	Less allowance for credit losses			385,190		194,654		188,717

Net loans and leases				23,756,323		15,029,078		14,723,427

Premises and equipment, net				394,800		273,035		286,034
Customers’ acceptance liability				28,200		1,498		1,301
Core deposit intangible, net				216,174		110,239		70,783
Goodwill, net				3,383,877		2,061,805		665,952
Other real estate owned and repossessed personal property				15,523		22,321		22,610
Other assets				780,471		526,168		572,398

Total assets			$	34,256,500	$	21,646,514	$	19,754,213

Liabilities and Stockholder’s Equity
Deposits:
	Domestic:
		Interest-bearing	$	16,930,452	$	11,453,882	$	11,149,942
		Noninterest-bearing		6,779,247		3,407,209		3,255,521
	Foreign			647,163		472,960		263,267

Total deposits				24,356,862		15,334,051		14,668,730

Federal funds purchased and securities sold under agreements to repurchase				617,470		713,384		881,526
Other short-term borrowings				1,549,713		240,936		146,370
Acceptances outstanding				28,200		1,498		1,301
Other liabilities				1,187,070		891,641		886,292
Long-term debt				2,325,513		2,197,954		780,067
Guaranteed preferred beneficial interests in Company’s junior subordinated debentures				259,893		265,130		250,000

Total liabilities			$	30,324,721	$	19,644,594	$	17,614,286

The accompanying notes are an integral part of these consolidated financial statements.

BancWest Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEETS, Continued (Unaudited)


			September 30,		December 31,		September 30,
			2002		2001		2001

			(in thousands, except per share data)




Stockholder’s equity:
	Class A common stock, par value $.01 per share at September 30, 2002 and December 31, 2001 and $1 per share at September 30, 2001
		Authorized — 150,000,000 shares at September 30, 2002, December 31, 2001 and September 30, 2001
		Issued — 85,759,123 shares at September 30, 2002 and 56,074,874 shares at December 31, 2001 and September 30, 2001	$	858	$	561	$	56,075
	Common stock, par value $1 per share
		Authorized — 400,000,000 shares at September 30, 2001
		Issued — 71,105,402 shares at September 30, 2001		—		—		71,105
	Surplus			3,587,403		1,985,275		1,127,633
	Retained earnings			267,355		8,302		890,577
	Accumulated other comprehensive income, net			76,163		7,782		32,282
	Treasury stock, at cost — 2,347,943 shares at September 30, 2001			—		—		(37,745	)

Total stockholder’s equity				3,931,779		2,001,920		2,139,927

Total liabilities and stockholder’s equity			$	34,256,500	$	21,646,514	$	19,754,213

The accompanying notes are an integral part of these consolidated financial statements.

BancWest Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)


		Three Months Ended				Nine Months Ended
		September 30,				September 30,

		2002		2001		2002		2001

				(in thousands)




Interest income
Interest and fees on loans		$	365,970	$	255,318	$	992,207	$	775,160
Lease financing income			34,894		37,623		107,860		109,591
Interest on investment securities:
	Taxable interest income		41,012		35,087		114,973		101,838
	Exempt from Federal income taxes		126		118		360		355
Other interest income			2,546		3,184		6,122		16,797

	Total interest income		444,548		331,330		1,221,522		1,003,741

Interest expense
Deposits			76,477		92,405		218,884		318,687
Short-term borrowings			10,430		8,571		26,486		28,683
Long-term debt			36,907		18,953		109,044		56,909

	Total interest expense		123,814		119,929		354,414		404,279

	Net interest income		320,734		211,401		867,108		599,462
Provision for credit losses			26,300		15,950		69,209		74,300

	Net interest income after provision for credit losses		294,434		195,451		797,899		525,162

Noninterest income
Service charges on deposit accounts			39,183		22,575		101,718		65,584
Trust and investment services income			9,883		7,780		28,275		24,990
Other service charges and fees			34,032		19,983		89,442		58,555
Securities gains, net			282		1		966		61,237
Other			8,259		10,822		22,291		29,090

	Total noninterest income		91,639		61,161		242,692		239,456

Noninterest expense
Salaries and wages			89,486		52,283		236,043		153,050
Employee benefits			28,340		18,086		87,497		54,903
Occupancy expense			24,008		16,676		63,117		49,917
Outside services			17,472		11,878		48,532		35,380
Intangible amortization			5,763		11,129		14,283		32,549
Equipment expense			14,043		7,638		36,252		22,728
Restructuring and integration costs			6,213		—		14,966		3,935
Other			39,039		30,994		111,592		94,026

	Total noninterest expense		224,364		148,684		612,282		446,488

Income before income taxes			161,709		107,928		428,309		318,130
Provision for income taxes			64,651		44,279		169,256		126,793

Net income		$	97,058	$	63,649	$	259,053	$	191,337


The accompanying notes are an integral part of these consolidated financial statements.

BancWest Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER’S EQUITY (Unaudited)


												Accumulated
		Class A										Other
		Common		Common					Retained			Comprehensive		Treasury
		Stock		Stock		Surplus			Earnings			Income, net		Stock			Total

						(in thousands, except per share data)




Balance, December 31, 2001		$	561	$	—	$	1,985,275		$	8,302		$	7,782	$	—		$	2,001,920
Comprehensive income:
	Net income		—		—		—			259,053			—		—			259,053
	Unrealized valuation adjustment, net of tax and reclassification adjustment		—		—		—			—			38,384		—			38,384
	Change in fair value of cashflow type-hedge derivative instruments, net of tax and reclassification adjustment		—		—		—			—			29,997		—			29,997

	Comprehensive income		—		—		—			—			68,381		—			68,381

Issuance of Class A common stock			297		—		1,599,703			—			—		—			1,600,000
Discounted Share Purchase Plan			—		—		2,425			—			—		—			2,425

Balance, September 30, 2002		$	858	$	—	$	3,587,403		$	267,355		$	76,163	$	—		$	3,931,779

Balance, December 31, 2000		$	56,075	$	71,041	$	1,125,652		$	770,350		$	7,601	$	(41,226	)	$	1,989,493
Comprehensive income:
	Net income		—		—		—			191,337			—		—			191,337
	Unrealized valuation adjustment, net of tax and reclassification adjustment		—		—		—			—			24,681		—			24,681

	Comprehensive income		—		—		—			191,337			24,681		—			216,018

Issuance of common stock			—		64		(95	)		—			—		—			(31	)
Incentive Plan for Key Executives			—		—		30			—			—		—			30
Issuance of treasury stock under Stock Incentive Plan			—		—		2,046			—			—		3,481			5,527
Cash dividends ($.57 per share)			—		—		—			(71,110	)		—		—			(71,110	)

Balance, September 30, 2001		$	56,075	$	71,105	$	1,127,633		$	890,577		$	32,282	$	(37,745	)	$	2,139,927

The accompanying notes are an integral part of these consolidated financial statements.

BancWest Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)


				Nine Months Ended September 30,

				2002			2001

				(in thousands)




Cash flows from operating activities:
	Net income			$	259,053		$	191,337
	Adjustments to reconcile net income to net cash provided by operating activities:
			Provision for credit losses		69,209			74,300
			Depreciation and amortization		46,837			58,618
			Income taxes		156,843			89,153
			Decrease (increase) in interest receivable		(45,483	)		7,645
			Increase (decrease) in interest payable		28,658			(42,857	)
			Increase in prepaid expenses		(30,712	)		(6,595	)
			Restructuring and integration costs		14,966			3,935
			Other		(17,326	)		(2,688	)

Net cash provided by operating activities					482,045			372,848

Cash flows from investing activities:
		Net increase in interest-bearing deposits in other banks			(162,147	)		(96,546	)
		Net decrease (increase) in Federal funds sold and securities purchased under agreements to resell			(82,925	)		467,100
		Proceeds from maturity of held-to-maturity investment securities			—			33,321
		Purchase of held-to-maturity investment securities			—			(32,916	)
		Proceeds from sale of available-for-sale investment securities			24,908			—
		Proceeds from maturity of available-for-sale investment securities			674,941			1,175,871
		Purchase of available-for-sale investment securities			(1,319,598	)		(1,475,902	)
		Proceeds from sale of Concord stock			—			45,359
		Purchase of bank owned life insurance			—			(107,459	)
		Net increase in loans and leases to customers			(277,088	)		(774,030	)
		Net cash provided by (paid for) acquisitions			(1,793,000	)		632,965
		Purchase of premises and equipment			(23,349	)		(15,898	)
		Other			(345	)		(1,256	)

Net cash provided by (used) in investing activities					(2,958,603	)		(149,391	)

Cash flows from financing activities:
		Net increase (decrease) in deposits			674,764			(685,948	)
		Net increase (decrease) in Federal funds purchased and securities sold under agreements to repurchase			(404,914	)		303,906
		Net increase in other short-term borrowings			1,155,777			54,922
		(Payments on) proceeds from long-term debt, net			22,322			147,644
		Cash dividends paid			—			(71,110	)
		Proceeds from issuance of Class A common stock			1,600,000			—
		Payments on exercise of common stock options			—			(31	)
		Proceeds from issuance of treasury stock			—			5,557

Net cash provided by (used in) financing activities					3,047,949			(245,060	)

Net increase (decrease) in cash and due from banks					571,391			(21,603	)
Cash and due from banks at beginning of period					737,262			873,599

Cash and due from banks at end of period				$	1,308,653		$	851,996

Supplemental disclosures:
		Interest paid		$	325,756		$	440,600

		Income taxes paid		$	12,413		$	37,640

Supplemental schedule of noncash investing and financing activities:
		Loans converted into other real estate owned and repossessed personal property		$	13,131		$	7,467

		Loans made to facilitate the sale of other real estate owned		$	7,765		$	3,838

In connection with acquisitions, the following liabilities were assumed:
		Fair value of assets acquired		$	10,959,000		$	14,682
		Cash (paid) received			(1,793,000	)		632,965

Liabilities assumed				$	9,166,000		$	647,647

The accompanying notes are an integral part of these consolidated financial statements.

BancWest Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. Summary of Significant Accounting Policies

The accounting and reporting policies of BancWest Corporation and Subsidiaries (“BancWest,” the “Company” or “we/our”) conform with generally accepted accounting principles and practices within the banking industry. The following is a summary of significant accounting policies:

Consolidation

The consolidated financial statements of the Company include the accounts of BancWest Corporation (“BWE”) and its wholly-owned subsidiaries: Bank of the West and its wholly-owned subsidiaries (“Bank of the West”); First Hawaiian Bank and its wholly-owned subsidiaries (“First Hawaiian”); FHL Lease Holding Company, Inc. and its wholly-owned subsidiary; First Hawaiian Capital I; BancWest Capital I; and FHI International, Inc. All significant intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, all adjustments (which included only normal recurring adjustments) necessary for a fair presentation are reflected in the Consolidated Financial Statements.

Reclassifications

The 2001 Consolidated Financial Statements were reclassified in certain respects to conform to the 2002 presentation. Such reclassifications did not have a material effect on the Consolidated Financial Statements.

2. New Pronouncements

In September 2001, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 141, “Business Combinations.” SFAS No. 141, which supersedes Accounting Principles Board (“APB”) Opinion No. 16, “Business Combinations,” addresses financial accounting and reporting for business combinations. All business combinations in the scope of SFAS No. 141 are to be accounted for using the purchase method of accounting. Also included in the provisions of SFAS No. 141 are new criteria for identifying and recognizing intangible assets apart from goodwill and additional disclosure requirements concerning the primary reasons for a business combination and the allocation of the purchase price for the assets acquired and liabilities assumed. The provisions of SFAS No. 141 apply to all business combinations initiated after June 30, 2001, as well as to all business combinations accounted for using the purchase method of accounting for which the date of acquisition is July 1, 2001 or later. The Company adopted the provisions of SFAS No. 141 concurrent with the acquisition of BancWest by BNP Paribas (the “BNP Paribas Merger”). See further discussion in Note 3.

In July 2001, the FASB also issued SFAS No. 142, “Goodwill and Other Intangible Assets.” SFAS No. 142, which supersedes APB Opinion No. 17, “Intangible Assets,” addresses the accounting and reporting for goodwill and other intangible assets acquired individually or with a group of other assets (but not those acquired in a business combination) at and subsequent to acquisition. Under the provisions of SFAS No. 142, goodwill and certain other intangible assets which do not possess finite lives will no longer be amortized into net income over an estimated life but rather will be tested at least annually for impairment based on specific guidance provided in the new standard. Intangible assets determined to have finite lives will continue to be amortized over their estimated useful lives and also continue to be subject to impairment testing. Application of the non-amortization provisions of this statement was effective with the BNP Paribas Merger. The remaining provisions of SFAS No. 142 were adopted by the Company effective January 1, 2002. Goodwill and other indefinite lived intangible assets were subjected to a transitional impairment test during the quarter ended March 31, 2002. As of March 31, 2002, we had no impairment of our goodwill. Had we amortized the goodwill arising from the BNP Paribas Merger, pre-tax amortization of goodwill of approximately $77.3 million (assuming an amortization period of 20 years) would have been recorded on the Company’s consolidated financial statements in the first nine months of 2002. In addition, the year-to-date pre-tax amortization of goodwill related to the acquisition of United California Bank (“UCB”) from March 15, 2002, which would have amounted to $35.8 million, was not recorded.

The following table reflects consolidated net income adjusted as though the adoption of SFAS Nos. 141 and 142 occurred as of the beginning of the three and nine months periods ended September 30, 2002 and 2001:


Three months ended September 30,		2002		2001

		(in thousands)




Net Income:
	As reported	$	97,058	$	63,649
	Goodwill amortization		—		7,354

	As adjusted	$	97,058	$	71,003


Nine months ended September 30,		2002		2001

		(in thousands)




Net Income:
	As reported	$	259,053	$	191,337
	Goodwill amortization		—		22,060

	As adjusted	$	259,053	$	213,397

BancWest Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

The estimated annual amortization expense for finite life intangible assets, primarily core deposit intangibles arising from the BNP Paribas Merger and the acquisition of UCB, is approximately $23 million (pre-tax) for each of the years from 2003 to 2007.

Goodwill increased due to the acquisition of UCB on March 15, 2002. The additional $1.3 billion of goodwill is reported in the Bank of the West operating segment.

In October 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.” SFAS No. 144 supersedes SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of.” However, SFAS No. 144 retains the fundamental provisions of SFAS No. 121 for the recognition and measurement of the impairment of long-lived assets to be held and used and the measurement of long-lived assets to be disposed of by sale. The scope of SFAS No. 144 excludes goodwill and other non-amortizable intangible assets to be held and used as well as goodwill associated with a reporting unit to be disposed of. The provisions of SFAS No. 144 are effective for fiscal years beginning after December 15, 2001. The adoption of SFAS No. 144 did not have a material effect on the Company’s Consolidated Financial Statements.

In September 2002, the FASB issued SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities.” This Statement addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force (“EITF”) Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring).” The principal difference between SFAS No. 146 and EITF Issue No. 94-3 relates to its requirements for recognition of a liability for a cost associated with an exit or disposal activity. SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity be recognized when the liability is incurred. Under EITF Issue No. 94-3, a liability for an exit cost as defined in EITF Issue No. 94-3 was recognized at the date of an entity’s commitment to an exit plan. The provisions of SFAS No. 146 are effective for exit or disposal activities that are initiated after December 31, 2002, with early application encouraged. The adoption of SFAS No. 146 is not expected to have a material effect on the Company’s Consolidated Financial Statements.

On July 1, 2002, the FASB issued an Exposure Draft (“ED”) of a proposed interpretation entitled “Consolidation of Certain Special-Purpose Entities, an Interpretation of ARB 51.” If issued in a final interpretation, the provisions of the ED would establish new guidance on the accounting and reporting for the consolidation of Special-Purpose Entities (“SPEs”). The primary objective of the ED is to require that an entity that has a controlling financial interest in an SPE consolidate the SPE’s assets, liabilities and results of operations in the entity’s own financial statements. If issued as is, the provisions of the ED may apply to the REFIRST, Inc. SPE that was created by a non-related third party to construct, finance and hold title to our administrative headquarters building (see our 2001 Annual Report on Form 10-K, page 35 “Special Purpose Entities” for additional information). The provisions of the final interpretation would apply beginning April 1, 2003. We are in the process of determining the financial impact of the adoption of this ED. However, if the proposal is adopted in substantially the same form, we would expect to record approximately $160 million of additional premises and equipment and $190 million in debt on the Consolidated Balance Sheets. In addition, we would record approximately $4 million in additional depreciation expense annually.

In October 2002, the FASB issued SFAS No. 147, “Acquisitions of Certain Financial Institutions, an Amendment of FASB Statements No. 72 and 144 and FASB Interpretation No. 9.” SFAS No. 147 requires that entities account for the acquisition of all or part of a financial institution in accordance with SFAS No. 141, “Business Combinations.” As a result, these acquisitions are removed from the scope of SFAS No. 72, “Accounting for Certain Acquisitions of Banking or Thrift Institutions” and FASB Interpretation No. 9, “Applying APB Opinions No. 16 and 17 When a Savings and Loan Association or a Similar Institution is Acquired in a Business Combination Accounted for by the Purchase Method.” SFAS No. 147 also amends SFAS No. 144, “Accounting for the Impaired or Disposal of Long-Lived Assets,” to include in its scope certain customer-relationship intangible assets of financial institutions. SFAS No. 147’s provisions relating to the method of accounting to be used for acquisitions of financial institutions are effective for acquisitions for which the date of the acquisition is on or after October 1, 2002. SFAS No. 147’s provisions relating to the impairment or disposal of long-term customer relationship intangible assets of financial institutions is effective on October 1, 2002. The adoption of SFAS No. 147 is not expected to have a material effect on the Company’s Consolidated Financial Statements.

3. Mergers and Acquisitions

United California Bank Acquisition

On March 15, 2002, BancWest, a wholly-owned subsidiary of BNP Paribas, completed its acquisition of all of the outstanding stock of UCB from UFJ Bank Ltd. of Japan. On March 15, 2002, UCB had total assets of $10.1 billion, net loans of $8.5 billion, total deposits of $8.3 billion and a total of 115 branches. The preceding amounts do not include final purchase price adjustments. The purchase price of approximately $2.4 billion was paid in cash and the transaction was accounted for as a purchase. BNP Paribas funded BancWest’s acquisition of UCB by providing $1.6 billion of additional capital to BancWest and by lending it $800 million. UCB was merged with and into Bank of the West on April 1, 2002. UCB had a strong presence in Southern California, complementing Bank of the West’s existing network in Northern California, the Pacific Northwest,

BancWest Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

New Mexico and Nevada. We expect to achieve cost savings for the combined company of approximately $75-$80 million per year beginning in 2003. These anticipated cost savings primarily involve compensation and occupancy related expenses. Branches of UCB were fully integrated into the Bank of the West branch network system in the third quarter of 2002. Results of operations of UCB are included in our Consolidated Financial Statements beginning on March 15, 2002.

BancWest estimates it will incur expenses associated with exiting certain branches, operational centers and technology platforms of pre-merged Bank of the West, as well as certain other conversion and restructuring expenses, totaling approximately $15 million incurred during the first nine months of 2002. Exit costs associated with UCB were considered as part of the purchase accounting for the acquisition. BancWest has established a severance reserve of approximately $40.5 million to cover approximately 600 employees throughout the organization whose positions will be eliminated as a result of the acquisition. In addition to the severance reserve, we recorded the following restructuring reserves: $34.5 million for losses on subleases, $8.0 million for contract cancellations, $1.3 million for relocation and other. In the nine months ended September 30, 2002, we made the following adjustments to the reserves: $1.2 million increase for severance, $7.0 million decrease for losses on subleases and $5.4 million increase for contract cancellations. In addition, the reserves were reduced in the first nine months of 2002 as follows: $11.1 million for severance payments, $1.3 million for sublease loss amortization, $6.0 million for contract cancellation payments and $.8 million for relocation payments. These amounts are estimates and are subject to change as more information becomes available.

The following unaudited pro forma financial information for the three and nine months ended September 30, 2002 and 2001 assumes that the UCB acquisition occurred as of January 1, 2001, after giving effect to certain adjustments. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results of operations which may occur in the future or that would have occurred had the UCB acquisition been consummated on the date indicated.


	Pro Forma Financial Information for the three months ended September 30,

	2002		2001

	(in thousands)




Net Interest Income	$	307,004	$	317,277
Noninterest Income		91,639		75,939
Noninterest Expense		221,385		257,766
Net Income		90,758		73,207

	Pro Forma Financial Information for the nine months ended September 30,

	2002		2001

	(in thousands)




Net Interest Income	$	921,703	$	918,501
Noninterest Income		262,618		346,211
Noninterest Expense		680,649		737,973
Net Income		254,966		264,629

BancWest Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

4. Impaired Loans

The following table summarizes impaired loan information as of and for the nine months ended September 30, 2002 and 2001 and as of and for the year ended December 31, 2001:


	September 30,		December 31,		September 30,
	2002		2001		2001

			(in thousands)
Impaired loans with related allowance for credit losses calculated under SFAS No. 114	$	193,540	$	89,273	$	101,049
Impaired loans with no related allowance for credit losses calculated under SFAS No. 114		45,320		8,253		11,133

Impaired loans	$	238,860	$	97,526	$	112,182

Total allowance for credit losses on impaired loans	$	52,866	$	24,745	$	25,772
Average impaired loans		143,794		118,497		123,718
Interest income recognized on impaired loans		2,058		2,462		1,535

We consider loans to be impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement, including scheduled interest payments. For a loan that has been restructured, the contractual terms of the loan agreement refer to the terms of the original loan agreement. Not all impaired loans are necessarily placed on nonaccrual status; for example, restructured loans performing under restructured terms beyond a specific period may be classified as accruing, but may still be deemed impaired. Impaired loans without a related allowance for credit losses are generally collateralized by assets with fair values in excess of the recorded investment in the loans. We generally apply interest payments on impaired loans to reduce the outstanding principal amount of such loans.

5. Derivative Financial Instruments

At September 30, 2002, we carried $600 million of interest rate swaps, categorized as cash flow hedges, with a fair market value of $62.0 million. We pay 3-month LIBOR on $600 million of these cash flow hedges and receive fixed rates ranging from 5.64% to 5.87%. These interest rate swaps hedge LIBOR-based commercial loans and were initiated to help offset a reduction in commercial loan interest income resulting from a decrease in interest rates. The $600 million of interest rate swaps was entered into in 2001 and will mature in 2006. The net settlement on the $600 million of interest rate swaps has increased commercial loan interest income by $12.0 million from March 16, 2002 through September 30, 2002. We estimate net settlement gains, recorded as commercial loan interest income, of $22.8 million over the next twelve months resulting from these cash flow hedges.

In addition to the cash flow hedges described above, we have various derivative instruments that hedge the fair value of a recognized asset or liability or of an unrecognized firm commitment (“fair value” hedge). Any portion of the changes in the fair value of derivatives designated as a hedge that is deemed ineffective is recorded in current period earnings; this amount was not material in 2002.

BancWest Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

6. Operating Segments

As of September 30, 2002, we had two reportable operating segments: Bank of the West and First Hawaiian. The Bank of the West segment includes UCB from March 15, 2002 and operates primarily in the continental United States. The First Hawaiian segment operates primarily in the State of Hawaii.

The financial results of our operating segments are presented on an accrual basis. There are no significant differences between the accounting policies of the segments as compared to the Company’s Consolidated Financial Statements. We evaluate the performance of these segments and allocate resources to them based on net interest income and net income. There are no material intersegment revenues.

The tables below present information about our operating segments as of and for the three and nine months ended September 30, 2002 and 2001, respectively:


	Three Months Ended September 30,

	Bank of		First					Reconciling			Consolidated
	the West		Hawaiian		Other			Items			Totals

					(in millions)




2002
Net interest income	$	272	$	81	$	(32	)	$	—		$	321
Net income		85		31		(19	)		—			97
Segment assets		25,769		8,934		7,572			(8,018	)		34,257
Goodwill		2,217		994		173			—			3,384

2001
Net interest income	$	130	$	85	$	(4	)	$	—		$	211
Net income		35		30		(1	)		—			64
Segment assets		12,839		7,462		3,455			(4,002	)		19,754
Goodwill		598		68		—			—			666

	Nine Months Ended September 30,

	Bank of		First					Reconciling			Consolidated
	the West		Hawaiian		Other			Items			Totals

					(in millions)




2002
Net interest income	$	712	$	246	$	(91	)	$	—		$	867
Net income		222		93		(56	)		—			259
Segment assets		25,769		8,934		7,572			(8,018	)		34,257
Goodwill		2,217		994		173			—			3,384

2001
Net interest income	$	362	$	248	$	(11	)	$	—		$	599
Net income		104		94		(7	)		—			191
Segment assets		12,839		7,462		3,455			(4,002	)		19,754
Goodwill		598		68		—			—			666

The reconciling items in the tables above are primarily intercompany eliminations.

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

FORWARD-LOOKING STATEMENTS

Certain matters contained in this filing are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Our forward-looking statements (such as those concerning our plans, expectations, estimates, strategies, projections and goals) involve risks and uncertainties that could cause actual results to differ materially from those discussed in the statements. Readers should carefully consider those risks and uncertainties in reading this report. Factors that could cause or contribute to such differences include, but are not limited to: (1) global, national and local economic and market conditions, specifically with respect to changes in the United States economy; (2) the level and volatility of interest rates and currency values; (3) government fiscal and monetary policies; (4) credit risks inherent in the lending process; (5) loan and deposit demand in the geographic regions where we conduct business; (6) the impact of intense competition in the rapidly evolving banking and financial services business; (7) extensive federal and state regulation of our business, including the effect of current and pending legislation and regulations; (8) whether expected revenue enhancements and cost savings are realized within expected time frames; (9) risks and uncertainties regarding the UCB acquisition, such as the possibility of customer or employee attrition and lower than expected revenues; (10) matters relating to the integration of our business with that of past and future merger partners, including the impact of combining these businesses on revenues, expenses, deposit attrition, customer retention and financial performance; (11) our reliance on third parties to provide certain critical services, including data processing; (12) the proposal or adoption of changes in accounting standards by the Financial Accounting Standards Board (“FASB”), the Securities and Exchange Commission (“SEC”) or other standard setting bodies; (13) technological changes; (14) other risks and uncertainties discussed in this document or detailed from time to time in other SEC filings that we make; and (15) management’s ability to manage risks that result from these and other factors. Our forward-looking statements are based on management’s current views about future events. Those statements speak only as of the date on which they are made. We do not intend to update forward-looking statements, and, except as required by law, we disclaim any obligation or undertaking to update or revise any such statements to reflect any change in our expectations or any change in events, conditions, circumstances or assumptions on which forward-looking statements are based.

GAAP, OPERATING AND CASH EARNINGS

We analyze our performance on a net income basis determined in accordance with generally accepted accounting principles (“GAAP”), as well as on an operating basis before merger-related and integration costs and/or the effects of the amortization of intangible assets. We refer to the results as “operating” and “cash” earnings, respectively. Operating earnings, cash earnings and operating cash earnings (the combination of the effect of adjustments for both cash and operating results), as well as information calculated from them and related discussions, are presented as supplementary information in this analysis to enhance the readers’ understanding of, and highlight trends in, our core financial results excluding the effects of discrete business acquisitions and other transactions. We include these additional disclosures because this information is both relevant and useful in understanding the performance of the Company as management views it. Operating earnings and cash earnings should not be viewed as a substitute for net income as determined in accordance with GAAP. Merger-related and integration costs, amortization of intangible assets and other items excluded from net income to derive operating and cash earnings may be significant and may not be comparable to those of other companies.

BancWest Corporation and Subsidiaries

CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)


	Three Months Ended						Nine Months Ended
	September 30,						September 30,

(dollars in thousands)	2002			2001			2002			2001

Earnings:
Net income	$	97,058		$	63,649		$	259,053		$	191,337
Selected Financial Ratios:
Return on average total assets (ROA)		1.13	%		1.29	%		1.14	%		1.33	%
Return on average stockholder’s equity (ROE)		9.94			12.04			10.50			12.37
Net interest margin (taxable-equivalent basis)		4.52			4.83			4.58			4.69
Allowance for credit losses to total loans and leases (at September 30)								1.60			1.27
Nonperforming assets to total assets (at September 30)								.79			.64
Allowance for credit losses to nonperforming loans and leases (at September 30)								1.52	x		1.81	x

Non-GAAP Information⁽¹⁾
Operating earnings⁽²⁾	$	100,680		$	63,649		$	267,883		$	193,679
Cash earnings⁽³⁾		100,449			72,969			267,520			218,918
Operating cash earnings^(2),(3)		104,071			72,969			276,350			221,260
Selected Financial Ratios:
Operating return on average total assets (ROA)⁽²⁾		1.18	%		1.29	%		1.18	%		1.35	%
Return on average tangible assets⁽⁴⁾		1.36			1.54			1.36			1.60
Operating return on average stockholder’s equity (ROE)⁽²⁾		10.36			12.04			10.85			12.53

(1)		Information presented was not calculated under generally accepted accounting principles (“GAAP”). Information is disclosed to improve readers’ understanding of how management views the results of our operations.




(2)		Excluding after-tax restructuring and integration costs of $3,622,000 in the third quarter of 2002, $8,830,000 for the nine months ended September 30, 2002 and $2,342,000 in the first quarter of 2001.




(3)		Excluding amortization of goodwill and core deposit intangible.




(4)		Defined as operating cash earnings as a percentage of average total assets minus average goodwill and core deposit intangible.

NET INCOME

The following table compares net income, operating earnings, cash earnings and operating cash earnings for the three and nine months ended September 30, 2002 to the same periods in 2001:


			2002		2001			% Change

			(in thousands)




Three months ended September 30,
		Net income	$	97,058	$	63,649			52.5	%

	Non-GAAP income:
		Operating earnings⁽⁴⁾		100,680		63,649			58.2
		Cash earnings⁽¹⁾		100,449		72,969			37.7
		Operating cash earnings^{(1), (4)}		104,071		72,969			42.6
















Nine months ended September 30,
		Net income	$	259,053	$	191,337			35.4	%

	Non-GAAP income:
		Operating earnings^{(3), (4)}		267,883		193,679	⁽²⁾		38.3
		Cash earnings⁽¹⁾		267,520		218,918	⁽²⁾		22.2
		Operating cash earnings^{(1), (3), (4)}		276,350		221,260	⁽²⁾		24.9

(1)		Excluding after-tax amortization of goodwill and core deposit intangibles.




(2)		Includes $14.9 million after-tax net effect of the Concord security gain, additional provision for credit losses and other nonrecurring items. Excluding the after-tax net effect of the gain, additional provision and other nonrecurring items, net income and cash earnings for the nine months ended September 30, 2001 were $176.4 million and $204 million, respectively. Operating earnings and operating cash earnings, excluding the net after-tax effect of the aforementioned items, were $178.8 million and $206.3 million, respectively.




(3)		Excluding after-tax restructuring and integration costs of $2.3 million related to the Nevada and New Mexico branch acquisitions in the first quarter of 2001.




(4)		Excluding after-tax restructuring and integration costs of $3.6 million in the third quarter of 2002 and $8.8 million in the first nine months of 2002, related to the United California Bank acquisition in March 2002.

Net income and cash earnings increased for the three months ended September 30, 2002 compared to the same period in 2001, primarily due to the increased contribution from our Bank of the West operating segment, including the operations of UCB for the entire quarter.

The increases in net income, operating earnings, cash earnings and operating cash earnings for the first nine months of 2002 compared to the same period in 2001 was primarily due to the acquisition of UCB on March 15, 2002, partially offset by the after-tax net effect of $14.9 million related to the Concord security gain, additional provision for credit losses and other nonrecurring items in 2001. The fact that we ceased amortizing goodwill in 2002 due to changes to GAAP (see Note 2 to our Consolidated Financial Statements on pages 7 and 8) also contributed to the increase in net income and operating earnings.

NET INCOME, Continued

The table below shows the return on average total assets, the return on average tangible assets and the return on average stockholder’s equity for the first nine months of 2002 compared to the same period in 2001. The return on average tangible assets is defined as operating cash earnings as a percentage of average total tangible assets.


	2002			2001			% Change

Return on average total assets		1.14	%		1.33	%		(14.3	)%
Return on average stockholder’s equity		10.50			12.37			(15.1	)

Non-GAAP returns:

Operating return on average total assets⁽¹⁾		1.18			1.35			(2.2	)
Return on average tangible assets⁽¹⁾		1.36			1.60			(15.0	)
Operating return on average stockholder’s equity⁽¹⁾		10.85			12.53			(13.4	)

(1)

Ratios are computed excluding after-tax restructuring and integration costs related to the United California Bank in March 2002 and the Nevada and New Mexico branch acquisitions in the first quarter of 2001, respectively.

The ratios for the first nine months of 2002 in the table above are lower compared to the same period in 2001 due primarily to the following reasons: in 2002, higher interest expense on long-term debt and, in 2001, the $14.9 million after-tax net effect of the gain on the sale of Concord Stock, additional provision for credit losses and other nonrecurring items. The increase in interest cost relates to the $1.550 billion in additional long-term debt that resulted from the acquisition of our common stock held by the public in December 2001 and an additional $800 million in interest cost from short-term debt used to finance our acquisition of UCB in March 2002.

NET INTEREST INCOME

The following table compares net interest income on a taxable-equivalent basis for the three and nine months ended September 30, 2002 to the same periods in 2001:


		2002		2001		% Change

		(in thousands)




Three months ended September 30,
	Net interest income	$	320,881	$	211,490		51.7	%
Nine months ended September 30,
	Net interest income	$	867,622	$	599,704		44.7	%

The increase in net interest income for the three months ended September 30, 2002 over the same period in 2001 was primarily due to an increase in average earning assets of 62.3%, or $10.8 billion, primarily due to the UCB acquisition. Also, there was a 100-basis-point decrease (1% equals 100 basis points) in the rate paid on funding sources, offset by a 131-basis-point decline in the yield on average earning assets. In addition, lower cost of funds resulted from higher average noninterest-bearing deposits, which increased by $3.1 billion, or 98.3%, in the third quarter of 2002 over the same period in 2001.

The increase in net interest income for the nine months ended September 30, 2002 over the same period in 2001 was primarily due to an increase in average earning assets of 48.2%, or $8.2 billion, primarily due to the UCB acquisition. Also, there was a 129-basis-point decline in the rate paid on funding sources, offset by a 140-basis-point decline in the yield on average earning assets. The lower cost of funds is also a result of higher average noninterest-bearing deposits, which increased by $2.2 billion, or 72.4%, in the first nine months of 2002 over the same period in 2001.

NET INTEREST INCOME, Continued

The following table compares the net interest margin for the three and nine months ended September 30, 2002 to the same periods in 2001:


								Change
		2002			2001			(Basis Points)

Three months ended September 30,
	Yield on average earning assets		6.26	%		7.57	%		(131	)
	Rate paid on funding sources		1.74			2.74			(100	)

	Net interest margin		4.52			4.83			(31	)
















Nine months ended September 30,
	Yield on average earning assets		6.45	%		7.85	%		(140	)
	Rate paid on funding sources		1.87			3.16			(129	)

	Net interest margin		4.58			4.69			( 11	)

In the three-month period ended September 30, 2002, as compared to the same period in 2001, the net interest margin decreased by 31 basis points, primarily due to the decline in the rate paid on funding sources of 100 basis points and a decrease in the yield on average earning assets of 131 basis points. The effects of the reduction of key interest rates by the Federal Reserve are primarily responsible for the decline in rates.

The net interest margin for the first nine months of 2002 decreased 11 basis points compared to the first nine months of 2001. The Federal Reserve’s benchmark Federal Funds rate changed eleven times in the period from January 2001 through December 2001. For further discussions of the impact that the changing interest environment has had on the rate paid on deposits, see page 21.

Our cost of funds was lowered by an increase in average noninterest-bearing deposits in the three and nine months ended September 30, 2002 as compared to the same periods in 2001. For the three months ended September 30, 2002, the percentage of average noninterest-bearing deposits to total average deposits increased to 26.4% over 22.0% for the comparable period of 2001. For the nine months ended September 30, 2002, the percentage of average noninterest-bearing deposits to total deposits increased to 22.0% compared to 21.5% for the comparable period of 2001. In addition, our cost of funds for the three and nine months ended September 30, 2002 were affected by an increase in short- and long-term debt. The increase in short-term debt was primarily due to an additional $800 million in debt that was used to finance our acquisition of UCB on March 15, 2002. The increase in long-term debt was due to the additional $1.550 billion in debt related to the acquisition of our publicly held common stock in December 2001.

The following table compares average earning assets, average loans and leases and average interest-bearing deposits and liabilities for the three and nine months ended September 30, 2002 to the same periods in 2001:


		2002		2001		% Change

		(in thousands)




Three months ended September 30,
	Average earning assets	$	28,186,197	$	17,367,337		62.3	%
	Average loans and leases		24,071,061		14,716,138		63.6
	Average interest-bearing deposits and liabilities		22,596,024		13,334,194		69.5








Nine months ended September 30,
	Average earning assets	$	25,320,765	$	17,090,717		48.2	%
	Average loans and leases		21,740,743		14,423,028		50.7
	Average interest-bearing deposits and liabilities		20,752,312		13,206,102		57.1

The increase in average earning assets was primarily due to increases in average loans and leases in our Bank of the West operating segment’s loan and lease portfolio, especially from the UCB acquisition in the first quarter of 2002. Also contributing to the increase in average loans and leases were the branch acquisitions in Guam and Saipan in the First Hawaiian Bank operating segment in the fourth quarter of 2001.

The increase in average interest-bearing deposits and liabilities was due to increases in interest-bearing deposits, short-term borrowings and long-term debt. Expansion of our customer deposit base, primarily from our Bank of the West operating segment and the UCB acquisition, contributed to the increase.

The following table sets forth consolidated average balance sheets, an analysis of interest income/expense and average yield/rate for each major category of interest-earning assets and interest-bearing liabilities for the periods indicated on a taxable equivalent basis. The tax equivalent adjustment is made for items exempt from Federal income taxes (assuming a 35% tax rate for 2002 and 2001) to make them comparable with taxable items before any income taxes are applied.

Three Months Ended September 30,

2002

2001

Interest

Interest

Average

Income/

Yield/

Average

Income/

Yield/

ASSETS

Balance

Expense

Rate ⁽¹⁾

Balance

Expense

Rate ⁽¹⁾

(dollars in thousands)

Earning assets:

Interest-bearing deposits in other banks

173,466

822

1.88

169,667

1,725

4.04

Federal funds sold and securities purchased under agreements to resell

392,523

1,724

1.74

162,860

1,459

3.55

Investment securities ⁽²⁾

3,549,147

41,240

4.61

2,318,672

35,294

6.04

Loans and leases ⁽³⁾^,(4)

24,071,061

400,909

6.61

14,716,138

292,941

7.90

Total earning assets

28,186,197

444,695

6.26

17,367,337

331,419

7.57

Nonearning assets

5,751,262

2,133,788

Total assets

33,937,459

19,501,125

[Additional columns below]

[Continued from above table, first column(s) repeated]

Nine Months Ended September 30,

2002

2001

Interest

Interest

Average

Income/

Yield/

Average

Income/

Yield/

ASSETS

Balance

Expense

Rate ^⁽¹⁾

Balance

Expense

Rate ⁽¹⁾

(dollars in thousands)

Earning assets:

Interest-bearing deposits in other banks

142,777

2,057

1.93

229,834

8,662

5.04

Federal funds sold and securities purchased under agreements to resell

279,109

3,650

1.75

228,572

8,135

4.76

Investment securities ⁽²⁾

3,158,136

116,124

4.92

2,209,283

102,433

6.20

Loans and leases ^(3),(4)

21,740,743

1,100,205

6.77

14,423,028

884,753

8.20

Total earning assets

25,320,765

1,222,036

6.45

17,090,717

1,003,983

7.85

Nonearning assets

5,093,710

2,133,398

Total assets

30,414,475

19,224,115

(1)		Annualized.




(2)		Average debt investment securities were computed based on historical amortized cost, excluding the effects of SFAS No. 115 adjustments.




(3)		Nonaccruing loans and leases have been included in the computations of average loan and lease balances.




(4)		Interest income for loans and leases included loan fees of $13,688 and $39,380 for the three and nine months ended September 30, 2002, respectively, and $9,457 and $28,157 for the three and nine months ended September 30, 2001, respectively.


					Three Months Ended September 30,

					2002							2001

							Interest							Interest
LIABILITIES AND					Average		Income/		Yield/			Average		Income/		Yield/
STOCKHOLDER'S EQUITY					Balance		Expense		Rate ⁽¹⁾			Balance		Expense		Rate ⁽¹⁾

					(dollars in thousands)
Interest-bearing deposits and liabilities:
	Deposits:
		Domestic:
				Interest-bearing demand	$	353,668	$	267		0.30	%	$	317,809	$	501		0.63	%
				Savings		9,255,123		29,013		1.24			4,605,005		21,505		1.85
				Time		7,513,111		44,753		2.36			6,236,199		68,945		4.39
			Foreign			623,987		2,444		1.55			194,846		1,454		2.96

				Total interest-bearing deposits		17,745,889		76,477		1.71			11,353,859		92,405		3.23
	Short-term borrowings					2,356,097		10,430		1.76			951,671		8,571		3.57
	Long-term debt and capital securities					2,494,038		36,907		5.87			1,028,664		18,953		7.31

				Total interest-bearing deposits and liabilities		22,596,024		123,814		2.17			13,334,194		119,929		3.57

	Interest rate spread									4.09	%						4.00	%

Noninterest-bearing deposits						6,349,349							3,202,541
Other liabilities						1,137,526							866,530

				Total liabilities		30,082,899							17,403,265
Stockholder’s equity						3,854,560							2,097,860

				Total liabilities and stockholder’s equity	$	33,937,459						$	19,501,125

				Net interest income and margin on total earning assets				320,881		4.52	%				211,490		4.83	%

Tax equivalent adjustment								147							89

				Net interest income			$	320,734						$	211,401

[Additional columns below]

[Continued from above table, first column(s) repeated]


					Nine Months Ended September 30,

					2002							2001

							Interest							Interest
LIABILITIES AND					Average		Income/		Yield/			Average		Income/		Yield/
STOCKHOLDER'S EQUITY					Balance		Expense		Rate ⁽¹⁾			Balance		Expense		Rate ⁽¹⁾

					(dollars in thousands)
Interest-bearing deposits and liabilities:
	Deposits:
		Domestic:
				Interest-bearing demand	$	357,969	$	749		0.28	%	$	314,154	$	1,638		0.70	%
				Savings		8,108,901		73,248		1.21			4,496,959		70,392		2.09
				Time		7,280,520		137,799		2.53			6,304,724		241,409		5.12
			Foreign			568,272		7,088		1.67			197,158		5,248		3.56

				Total interest-bearing deposits		16,315,662		218,884		1.79			11,312,995		318,687		3.77
	Short-term borrowings					2,040,197		26,486		1.74			869,247		28,683		4.41
	Long-term debt and capital securities					2,396,453		109,044		6.08			1,023,860		56,909		7.43

				Total interest-bearing deposits and liabilities		20,752,312		354,414		2.28			13,206,102		404,279		4.09

	Interest rate spread									4.17	%						3.76	%

Noninterest-bearing deposits						5,348,024							3,101,415
Other liabilities						1,014,511							849,366

				Total liabilities		27,114,847							17,156,883
Stockholder’s equity						3,299,628							2,067,232

				Total liabilities and stockholder’s equity	$	30,414,475						$	19,224,115

				Net interest income and margin on total earning assets				867,622		4.58	%				599,704		4.69	%

Tax equivalent adjustment								514							242

				Net interest income			$	867,108						$	599,462

(1)

Annualized.

INVESTMENT SECURITIES

Held-to-Maturity

There were no held-to-maturity investment securities at September 30, 2002 and December 31, 2001. The following table presents the amortized cost, unrealized gains and losses, and fair values of held-to-maturity investment securities as of September 30, 2001:


	September 30,
	2001

	(in thousands)




Amortized cost	$	92,535
Unrealized gains		2,575
Unrealized losses		—

Fair value	$	95,110

Available-for-Sale

The following table presents the amortized cost, unrealized gains and losses, and fair values of available-for-sale investment securities as of the dates indicated:


	September 30,			December 31,			September 30,
	2002			2001			2001

				(in thousands)




Amortized cost	$	3,671,394		$	2,529,133		$	2,241,681
Unrealized gains		79,265			23,672			58,272
Unrealized losses		(2,187	)		(10,632	)		(294	)

Fair value	$	3,748,472		$	2,542,173		$	2,299,659

Gross realized gains and losses on available-for-sale investment securities for the nine months ended September 30, 2002 and 2001 were as follows:


	2002			2001

	(in thousands)




Realized gains	$	1,124		$	19,987
Realized losses		(158	)		(51	)

Securities gains, net	$	966		$	19,936

Gains and losses realized on the sales of available-for-sale investment securities are determined using the specific identification method. Realized gains on the sale of investment securities for the nine months ended September 30, 2001 include $18.5 million in pre-tax gain on the sale of Concord stock in the second quarter of 2001. This gain is in addition to the $41.3 million pre-tax gain recognized upon recordation of the Concord stock as an available-for-sale security. See section below, “Concord Security Gain,” for more information.

Concord Security Gain

The $41.3 million pre-tax securities gain that was recognized in the first quarter of 2001 relates to the merger between Star System, Inc. (“Star”) and Concord EFS, Inc. (“Concord”) on February 1, 2001. All of the outstanding shares of Star were exchanged for Concord shares in the merger. Prior to that merger, BancWest’s shares of Star System, Inc., were reported on our Consolidated Balance Sheet in other assets due to certain provisions of SFAS No. 115, “Accounting for Certain Investments in Debt and Equity Securities.”

LOANS AND LEASES

The following table sets forth the loan and lease portfolio by major categories and loan and lease mix at September 30, 2002, December 31, 2001 and September 30, 2001:


			September 30, 2002					December 31, 2001					September 30, 2001

			Amount		%			Amount		%			Amount		%

								(dollars in thousands)




Commercial, financial and agricultural			$	4,764,805		19.8	%	$	2,387,605		15.7	%	$	2,442,545		16.4	%
Real estate:
	Commercial			4,785,058		19.8			2,957,194		19.4			2,857,111		19.1
	Construction			1,042,011		4.3			464,462		3.1			416,368		2.8
	Residential:
		Insured, guaranteed or conventional		4,296,804		17.8			1,831,824		12.0			1,771,280		11.9
		Home equity credit lines		718,143		3.0			432,003		2.9			437,963		2.9

		Total real estate loans		10,842,016		44.9			5,685,483		37.4			5,482,722		36.7

Consumer				5,872,868		24.3			4,471,897		29.3			4,341,508		29.1
Lease financing				2,272,232		9.4			2,293,199		15.1			2,290,689		15.4
Foreign				389,592		1.6			385,548		2.5			354,680		2.4

		Total loans and leases		24,141,513		100.0	%		15,223,732		100.0	%		14,912,144		100.0	%

Less allowance for credit losses				385,190					194,654					188,717

		Total net loans and leases	$	23,756,323				$	15,029,078				$	14,723,427

Total loans and leases to:
		Total assets	$	34,256,500		70.5	%	$	21,646,514		70.3	%	$	19,754,213		75.5	%
		Total earning assets		28,128,801		85.8	%		17,914,186		85.0	%		17,283,139		86.3	%
		Total deposits		24,356,862		99.1	%		15,334,051		99.3	%		14,668,730		101.7	%

The loan and lease portfolio is the largest component of earning assets and accounts for the greatest portion of total interest income. The increase in loans and leases as of September 30, 2002, as compared to December 31, 2001, was primarily due to the acquisition of UCB on March 15, 2002 and growth in our Bank of the West operating segment. Our net loans and leases increased by 58.1% to $23.8 billion over December 31, 2001 and 61.4% over September 30, 2001.

Total commercial, financial and agricultural loans at September 30, 2002 increased by 99.6%, or $2.4 billion, over December 31, 2001 and 95.1%, or $2.3 billion, over September 30, 2001. The increase in this category was primarily due to the UCB acquisition.

Total real estate-commercial loans at September 30, 2002 increased by 61.8%, or $1.8 billion, over December 31, 2001 and 67.5%, or $1.9 billion, over September 30, 2001, primarily due to growth in our Bank of the West operating segment, including loans acquired with UCB.

Total real estate-construction loans at September 30, 2002 increased by 124.3%, or $577.5 million, over December 31, 2001 and 150.3%, or $625.6 million, over September 30, 2001, primarily due to the UCB acquisition.

LOANS AND LEASES, Continued

Total real estate-residential loans at September 30, 2002 increased by 121.5%, or $2.8 billion, over December 31, 2001 and 127.0% over September 30, 2001, primarily due to the UCB acquisition.

Total consumer loans at September 30, 2002 increased 31.3%, or $1.4 billion, over December 31, 2001 and increased 35.3%, or $1.5 billion, over September 30, 2001. Consumer loans consist primarily of direct and indirect automobile, recreational vehicle, marine, credit card and unsecured financing. The increase in consumer loans at September 30, 2002 as compared to December 31, 2001 and September 30, 2001 was primarily a result of growth in our Bank of the West operating segment and the acquisition of UCB.

The lease financing portfolio decreased by .9%, or $21.0 million, over December 31, 2001, and decreased .8%, or $18.5 million, over September 30, 2001 primarily due to maturing automobile leases and pay-offs in our Bank of the West operating segment.

Our foreign loans are principally in Guam and Saipan. Foreign loans as of September 30, 2002 increased $4.0 million, or 1.0%, over December 31, 2001 and increased $34.9 million, or 9.8%, over September 30, 2001.

Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities, which would cause them to be similarly impacted by economic or other conditions. At September 30, 2002, we did not have a concentration of loans greater than 10% of total loans which is not otherwise disclosed as a category of loans as shown in the table on page 20.

DEPOSITS

Deposits are the largest component of our total liabilities and account for the greatest portion of total interest expense. At September 30, 2002, total deposits were $24.4 billion, an increase of 66.0% over September 30, 2001. The increase was primarily due to the growth in our customer deposit base, primarily in the Bank of the West operating segment, especially the UCB acquisition, as well as various deposit product programs that we initiated. Also contributing to the increase was First Hawaiian’s acquisition of United Bank of California’s branches in Guam and Saipan.

The decrease in all of the rates paid on deposits reflects falling rates in 2001, caused primarily by actions of the Federal Reserve’s Open Market Committee. During the 12-month period from October 1, 2001 to September 30, 2002, the benchmark federal funds rate decreased three times totaling 125 basis points. The repricing characteristics of each type of deposit reflect the changing interest rate environment at different speeds. Time deposits, which generally reprice more slowly than other deposits, do not immediately reflect changes in the interest rate environment, while money market and savings deposits, which can be repriced more rapidly, are more reflective of the decrease in the interest rate environment. The deposits in the foreign category are a mixture of time, savings and other interest-bearing deposits; therefore, its rate reflects both types of repricing characteristics. Additional information on our average deposit balances and rates paid is provided in the table on page 18.

NONPERFORMING ASSETS

Nonperforming assets at September 30, 2002, December 31, 2001 and September 30, 2001 are as follows:


						September 30,			December 31,			September 30,
						2002			2001			2001

						(dollars in thousands)




Nonperforming Assets:
	Nonaccrual:
		Commercial, financial and agricultural				$	176,769		$	35,908		$	44,026
		Real estate:
			Commercial				45,572			27,568			22,602
			Residential:
				Insured, guaranteed, or conventional			8,223			9,003			10,412

					Total real estate loans		53,795			36,571			33,014

		Consumer					3,175			6,144			4,403
		Lease financing					8,937			9,570			12,955
		Foreign					9,069			4,074			4,932

					Total nonaccrual loans and leases		251,745			92,267			99,330

	Restructured:
		Commercial, financial and agricultural					1,219			1,569			1,002
		Real estate:
			Commercial				1,148			3,019			3,348
			Residential:
				Insured, guaranteed, or conventional			—			257			337

					Total real estate loans		1,148			3,276			3,685

					Total restructured loans and leases		2,367			4,845			4,687

					Total nonperforming loans and leases		254,112			97,112			104,017
	Other real estate owned and repossessed personal property						15,523			22,321			22,610

					Total nonperforming assets	$	269,635		$	119,433		$	126,627

Past due loans and leases⁽¹⁾:
	Commercial, financial and agricultural					$	9,591		$	11,134		$	3,680
	Real estate:
			Commercial				8,142			385			1,554
			Construction				—			—			3,551
			Residential:
				Insured, guaranteed, or conventional			3,263			3,303			3,215
				Home equity credit lines			685			467			230

					Total real estate loans		12,090			4,155			8,550

	Consumer						2,214			3,323			2,262
	Lease financing						113			146			201
	Foreign						3,176			2,023			1,084

					Total past due loans and leases	$	27,184		$	20,781		$	15,777

Nonperforming assets to total loans and leases and other real estate owned and repossessed personal property (end of period):
		Excluding past due loans and leases					1.12	%		.78	%		.85	%
		Including past due loans and leases					1.23	%		.92	%		.95	%
Nonperforming assets to total assets (end of period):
		Excluding past due loans and leases					.79	%		.55	%		.64	%
		Including past due loans and leases					.87	%		.65	%		.72	%

(1)

Represents loans and leases which are past due 90 days or more as to principal and/or interest, are still accruing interest and are adequately collateralized and in the process of collection.

NONPERFORMING ASSETS, Continued

Nonperforming assets at September 30, 2002 were $269.6 million, or 1.12%, of total loans and leases and other real estate owned and repossessed personal property (“OREO”), compared to .85% at September 30, 2001. Nonperforming assets at September 30, 2002 were .79% of total assets, compared to .64% at September 30, 2001.

Nonperforming assets at September 30, 2002 increased by $150.2 million, or 125.8%, from December 31, 2001. The increase in nonaccrual loans was primarily due to higher nonaccrual commercial, financial and agricultural loans and real estate-commercial loans resulting from our acquisition of UCB. In addition, approximately $40 million of performing syndicated national credits in our First Hawaiian operating segment were placed on nonaccrual status as a result of a shared national credit review.

Nonperforming assets at September 30, 2002 increased by $143.0 million, or 112.9%, from September 30, 2001. The increase was primarily attributable to increases in nonaccrual commercial, financial and agricultural loans and real estate-commercial loans, which were partially offset by decreases in nonaccrual consumer and lease financing loans. Foreign nonperforming assets increased at September 30, 2002 by $5.0 million, or 122.6%, primarily due to loans in Guam. However, our overall foreign loan portfolio, composed primarily of loans in Guam and Saipan, represents a relatively small (1.6%) of our total loan portfolio at September 30, 2002.

We generally place a loan or lease on nonaccrual status when we believe that collection of principal or interest has become doubtful or when loans and leases are 90 days past due as to principal or interest, unless they are well secured and in the process of collection. We may make an exception to the general 90-day-past-due rule when the fair value of the collateral exceeds our recorded investment in the loan or when other factors indicate that the borrower will shortly bring the loan current.

While the majority of consumer loans and leases are subject to our general policies regarding nonaccrual loans, certain past-due consumer loans and leases are not placed on nonaccrual status because they are charged off upon reaching a predetermined delinquency status varying from 120 to 180 days, depending on product type.

When we place a loan or lease on nonaccrual status, previously accrued and uncollected interest is reversed against interest income of the current period. When we receive a cash interest payment on a nonaccrual loan, we apply it as a reduction of the principal balance when we have doubts about the ultimate collection of the principal. Otherwise, we record such payments as income.

Nonaccrual loans and leases are generally returned to accrual status when they: (1) become current as to principal and interest or (2) become both well secured and in the process of collection.

Other than the loans listed, we were not aware of any significant potential problem loans where possible credit problems of the borrower caused us to seriously question the borrower’s ability to repay the loan under existing terms.

Loans past due 90 days or more and still accruing interest totaled $27.2 million at September 30, 2002, an increase of $11.4 million, or 72.3%, from September 30, 2001. Loans past due 90 days or more and still accruing interest increased by $6.4 million, or 30.8%, from December 31, 2001 to September 30, 2002. The increase at September 30, 2002 compared to September 30, 2001 was primarily due to commercial, financial and agricultural, real estate-commercial and foreign loans, partially offset by real estate-construction loans. The increase at September 30, 2002 compared to December 31, 2001 was primarily due to real estate-commercial and foreign loans, which was partially offset by commercial, financial and agricultural and consumer loans. All of the loans that are past due 90 days or more and still accruing interest are, in our judgment, adequately collateralized and in the process of collection.

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

The following table sets forth the activity in the allowance for credit losses for the periods indicated:


				Three Months Ended						Nine Months Ended
				September 30,						September 30,

				2002			2001			2002			2001

							(dollars in thousands)




Loans and leases outstanding (end of period)				$	24,141,513		$	14,912,144		$	24,141,513		$	14,912,144

Average loans and leases outstanding				$	24,071,061		$	14,716,138		$	21,740,743		$	14,423,028

Allowance for credit losses:
	Balance at beginning of period			$	387,272		$	191,698		$	194,654		$	172,443

	Allowance of subsidiaries purchased				—			—			210,000			—
	Loans and leases charged off:
		Commercial, financial and agricultural			16,512			4,964			49,956			21,789
		Real estate:
			Commercial		1,970			527			3,604			996
			Construction		—			—			—			—
			Residential		241			1,021			950			2,555
		Consumer			11,469			11,261			30,440			29,485
		Lease financing			5,017			3,940			22,294			11,127
		Foreign			647			252			1,515			1,127

			Total loans and leases charged off		35,856			21,965			108,759			67,079

	Recoveries on loans and leases previously charged off:
		Commercial, financial and agricultural			2,912			211			6,413			558
		Real estate:
			Commercial		82			13			328			79
			Construction		17			88			271			285
			Residential		122			53			538			439
		Consumer			2,749			1,783			6,890			5,330
		Lease financing			1,457			773			5,244			1,768
		Foreign			135			113			402			594

			Total recoveries on loans and leases previously charged off		7,474			3,034			20,086			9,053

			Net charge-offs		(28,382	)		(18,931	)		(88,673	)		(58,026	)

	Provision for credit losses				26,300			15,950			69,209			74,300

	Balance at end of period			$	385,190		$	188,717		$	385,190		$	188,717

Net loans and leases charged off to average loans and leases					.47	%⁽¹⁾		.51	%⁽¹⁾		.55	%⁽¹⁾		.54	%⁽¹⁾
Net loans and leases charged off to allowance for credit losses					29.23	%⁽¹⁾		39.80	%⁽¹⁾		30.78	%⁽¹⁾		41.11	%⁽¹⁾
Allowance for credit losses to total loans and leases (end of period)					1.60	%		1.27	%		1.60	%		1.27	%
Allowance for credit losses to nonperforming loans and leases (end of period):
		Excluding 90 days past due accruing loans and leases			1.52	x		1.81	x		1.52	x		1.81	x
		Including 90 days past due accruing loans and leases			1.37	x		1.58	x		1.37	x		1.58	x

(1)

Annualized.

PROVISION AND ALLOWANCE FOR CREDIT LOSSES, Continued

The provision for credit losses for the first nine months of 2002 was $69.2 million, a decrease of $5.1 million, or 6.9%, compared to the same period in 2001. The decrease in the provision for credit losses for the first nine months of 2002 compared to the same period in 2001 primarily reflects the $32.8 million in additional provision for credit losses that we recorded in the first nine months of 2001 in response to macroeconomic events, partially offset by the higher provision in our Bank of the West operating segment due to its larger loan portfolio, resulting primarily from its acquisition of UCB.

The provision for credit losses is based upon our judgment as to the adequacy of the allowance for credit losses (the “Allowance”) to absorb probable losses inherent in the portfolio as of the balance sheet date. The Company uses a systematic methodology to determine the adequacy of the Allowance and related provision for credit losses to be reported for financial statement purposes. The determination of the adequacy of the Allowance is ultimately one of judgment, which includes consideration of many factors, including, among other things, the amount of problem and potential problem loans and leases, net charge-off experience, changes in the composition of the loan and lease portfolio by type and location of loans and leases and in overall loan and lease risk profile and quality, general economic factors and the fair value of collateral.

Our approach to managing exposure to credit risk involves an integrated program of setting appropriate standards for credit underwriting and diversification, monitoring trends that may affect the risk profile of the credit portfolio and making appropriate adjustments to reflect changes in economic and financial conditions that could affect the quality of the portfolio and loss probability. The components of this integrated program include:

	•		Setting Underwriting and Grading Standards. Our loan grading system utilizes ten different principal risk categories where “1” is “no risk” and “10” is “loss.” Risk parameters are established so that the cost of credit risk is an integral part of the pricing and evaluation of credit decisions and the setting of portfolio targets.

	•		Diversification. We actively manage our credit portfolio to avoid excessive concentration by obligor, risk grade, industry, product and geographic location. As part of this process, we also monitor changes in risk correlation among concentration categories. In addition, we seek to reduce our exposure to concentrations by actively participating portions of our commercial and commercial real estate loans to other banks.

	•		Risk Mitigation. Over the past few years, we have reduced our exposure to higher-risk areas such as real estate-construction (which accounted for only 4.3% of total loans and leases at September 30, 2002), as well as Hawaiian commercial real estate and agricultural loans.

	•		Restricted Participation in Syndicated National Credits. In addition to providing backup commercial paper facilities primarily to investment-grade companies, we participate in media finance credits in the national market, one of our traditional niches where we have experienced personnel and have developed a special expertise over a long period of time. Recently, we began a program to reduce our outstanding commitments and balances in these types of credits. At September 30, 2002, the ratio of nonperforming shared national credits and media finance loans to total shared national credits and media finance loans outstanding was 10.6%.

	•		Emphasis on Consumer Lending. Consumer loans represent our single largest category of loans and leases. We focus our consumer lending activities on loan grades with what we believe are predictable loss rates. As a result, we are able to use formula-based approaches to calculate appropriate reserve levels that reflect historical experience. We generally do not participate in subprime lending activities. We also seek to reduce our exposures where feasible by obtaining third-party insurance or similar protections. For example, in our vehicle lease portfolio (which represents approximately 64.1% of our lease financing portfolio and 17.9% of our combined lease financing and consumer loans at September 30, 2002), we obtain third-party insurance for the estimated residual value of the leased vehicle. To the extent that these policies include deductible values, we set aside reserves to cover the uninsured portion.

PROVISION AND ALLOWANCE FOR CREDIT LOSSES, Continued

Charge-offs were $35.9 million for the three months ended September 30, 2002, an increase of $13.9 million, or 63.2%, over the same period in 2001. The increase was primarily due to charge-offs in commercial, financial and agricultural loans, real estate-commercial and lease financing. Charge-offs were $108.8 million for the first nine months of 2002, an increase of $41.7 million, or 62.1%, over the same period in 2001. The increase was primarily due to charge-offs in commercial, financial and agricultural loans, real estate commercial and lease financing in the first nine months of 2002. The higher charge-offs resulted from the larger loan portfolio of our Bank of the West operating segment, including the UCB acquisition for both periods.

For the three months ended September 30, 2002, recoveries increased by $4.4 million, or 146.3%, compared to the same period in 2001. The increase in recoveries was primarily in commercial, financial and agricultural loans, consumer and lease financing. For the first nine months of 2002, recoveries increased by $11.0 million, or 121.9%, compared to the same period in 2001. The increase in recoveries was primarily in commercial, financial and agricultural loans and lease financing.

Net charge-offs for the three months ended September 30, 2002 were 0.47% (annualized) compared to 0.51% (annualized) for the same period in 2001. Net charge-offs for the first nine months of 2002 were 0.55% (annualized) compared to 0.54% (annualized) for the same period in 2001.

The Allowance decreased to 1.52 times nonperforming loans and leases (excluding 90 days or more past due accruing loans and leases) at September 30, 2002 from 1.81 times at September 30, 2001. The decrease in the ratio is principally due to an increase in nonperforming loans and leases, primarily in our Bank of the West operating segment following the acquisition of UCB.

In our judgment, the Allowance was adequate to absorb losses inherent in the loan and lease portfolio at September 30, 2002. However, changes in prevailing economic conditions in our markets could result in changes in the level of nonperforming assets and charge-offs in the future and, accordingly, changes in the Allowance. We will continue to closely monitor economic developments and make necessary adjustments to the Allowance accordingly.

NONINTEREST INCOME

The following table reflects the key components of the change in noninterest income for the three and nine months ended September 30, 2002, as compared to the same periods in 2001:


			2002		2001		% Change

			(in thousands)
Three months ended September 30,
	Service charges on deposit accounts		$	39,183	$	22,575		73.6	%
	Trust and investment services income			9,883		7,780		27.0
	Other service charges and fees			34,032		19,983		70.3
	Securities gains, net			282		1		N/M
	Other			8,259		10,822		(23.7	)

		Total noninterest income	$	91,639	$	61,161		49.8	%

Nine months ended September 30,
	Service charges on deposit accounts		$	101,718	$	65,584		55.1	%
	Trust and investment services income			28,275		24,990		13.1
	Other service charges and fees			89,442		58,555		52.7
	Securities gains, net			966		61,237		N/M
	Other			22,291		29,090		(23.4	)

		Total noninterest income	$	242,692	$	239,456		1.4	%

N/M — Not Meaningful.

As the table above shows in detail, noninterest income increased by 49.8% for the three months ended September 30, 2002 and increased 1.4% for the nine months ended September 30, 2002 compared to the same periods in 2001. Significant items include the following:

	•		The Concord stock securities gain in 2001 of $59.8 million was primarily responsible for the decrease in securities gains for the nine months ended September 30, 2002 as compared to the same period in 2001.

	•		The increases in service charges on deposit accounts for the three and nine months ended September 30, 2002, compared to the same periods in 2001, were primarily due to higher levels of deposits resulting from the expansion of our customer deposit base predominantly in our Bank of the West operating segment, especially the deposits from UCB.

	•		The increase in trust and investment services income for the three and nine months ended September 30, 2002, compared to the same periods in 2001, resulted primarily from our Bank of the West operating segment.

	•		The increases in other service charges and fees for the three and nine months ended September 30, 2002, compared to the same periods in 2001, were primarily due to: (1) higher merchant services fees, due to higher fee charges, increased volume and more merchant outlets; (2) higher bank card and ATM convenience fee income; and (3) higher miscellaneous service fees.

	•		The decrease in other noninterest income for the nine months ended September 30, 2002, as compared to the same period in 2001, was primarily due to lower gains on the sale of OREO property in 2002 and gains on the sale of securitized loans and a leveraged lease in 2001.

NONINTEREST EXPENSE

The following table reflects the key components of the change in noninterest expense for the three and nine months ended September 30, 2002 as compared to the same periods in 2001:


			2002		2001		% Change

			(in thousands)




Three months ended September 30,
	Salaries and wages		$	89,486	$	52,283		71.2	%
	Employee benefits			28,340		18,086		56.7
	Occupancy expense			24,008		16,676		44.0
	Outside services			17,472		11,878		47.1
	Intangible amortization			5,763		11,129		(48.2	)
	Equipment expense			14,043		7,638		83.9
	Stationery and supplies			6,990		5,188		34.7
	Advertising and promotion			12,301		4,400		179.6
	Restructuring and integration costs			6,213		—		—
	Other			19,748		21,406		(7.7	)

		Total noninterest expense	$	224,364	$	148,684		50.9	%

Nine months ended September 30,
	Salaries and wages		$	236,043	$	153,050		54.2	%
	Employee benefits			87,497		54,903		59.4
	Occupancy expense			63,117		49,917		26.4
	Outside services			48,532		35,380		37.2
	Intangible amortization			14,283		32,549		(56.1	)
	Equipment expense			36,252		22,728		59.5
	Stationery and supplies			20,017		14,881		34.5
	Advertising and promotion			24,978		12,690		96.8
	Restructuring and integration costs			14,966		3,935		280.3
	Other			66,597		66,455		.2

		Total noninterest expense	$	612,282	$	446,488		37.1	%

As the table above shows in detail, noninterest expense increased by 50.9% and 37.1% for the three and nine months ended September 30, 2002, respectively, compared to the same periods in 2001. In addition to the factors noted below, the increase in noninterest expense for the three and nine months ended September 30, 2002, compared to the same periods in 2001, was primarily due to the UCB acquisition. Factors causing the increase include the following:

	•		The increases in salaries and wages and employee benefits reflect an increased number of employees, primarily due to the UCB acquisition. Also, the increase for the three and nine months ended September 30, 2002 included $4.4 million in costs related to participation in the BNPP Discounted Share Purchase Plan in June 2002. Another factor that caused the increase in total salaries and wages for the three and nine months ended September 30, 2002 was lower net periodic pension benefit credits in 2002.

	•		The decrease in intangible amortization reflects the adoption of a new accounting standard in 2002 that ceased the amortization of goodwill.

	•		Restructuring and integration costs relate to our acquisition of UCB in 2002 and the Nevada and New Mexico branches in 2001.

INCOME TAXES

Our effective income tax rates (exclusive of the tax equivalent adjustment) for the three and nine months ended September 30, 2002 were 40.0% and 39.5%, as compared to 41.0% and 39.9%, respectively, for the same periods in 2001.

LIQUIDITY MANAGEMENT

Liquidity refers to our ability to provide sufficient short- and long-term cash flows to fund operations and to meet obligations and commitments, including depositor withdrawals and debt service, on a timely basis at reasonable costs. We achieve our liquidity objectives with both assets and liabilities.

We obtain short-term asset-based liquidity through our investment securities portfolio and short-term investments which can be readily converted to cash. These liquid assets consist of cash and due from banks, interest-bearing deposits in other banks, federal funds sold, securities purchased under agreements to resell and investment securities. Such assets represented 16.6% of total assets at September 30, 2002 compared to 16.7% at December 31, 2001.

Intermediate- and longer-term asset liquidity is primarily provided by regularly scheduled maturities and cash flows from our loans and investment securities. Additional liquidity is available from certain assets that can be sold or securitized, such as consumer and mortgage loans.

We obtain short-term liability-based liquidity primarily from deposits. Average total deposits for the nine months ended September 30, 2002 increased 48.9% to $21.7 billion, over the year ended December 31, 2001, primarily due to continued expansion of our customer base in the Western United States. Average total deposits funded 71.2% of average total assets for the nine months ended September 30, 2002 and 75% for the year ended December 31, 2001.

We also obtain short-term liquidity from ready access to regional and national wholesale funding sources, including issuing our own commercial paper, purchasing federal funds, selling securities under agreements to repurchase, arranging lines of credit from other banks and obtaining credit facilities from the Federal Home Loan Banks. Additional information on short-term borrowings is provided in Note 10 to the Consolidated Financial Statements on pages 57 and 58 of our 2001 Annual Report on Form 10-K. Offshore deposits in the international market provide another available source of funds.

Funds taken in the intermediate- and longer-term markets are structured to avoid concentration of maturities and to reduce refinancing risk. We also attempt to diversify the types of instruments issued to avoid undue reliance on any one market.

Liquidity for the parent company is primarily provided by dividend and interest income from its subsidiaries. Short-term cash requirements are met through liquidation of short-term investments. Longer-term liquidity is provided by access to the capital markets and the ability to obtain resources from BNP Paribas.

NONAUDIT SERVICES PROVIDED BY AUDITORS

In the period from January 1 to November 8, 2002, our audit committee has approved up to $2.3 million in fees related to non-audit services provided by our independent public accountants, PricewaterhouseCoopers. These fees relate primarily to the integration efforts of UCB with Bank of the West.

CAPITAL

Stockholder’s equity increased to $3.932 billion at September 30, 2002 from $2.002 billion at December 31, 2001, an increase of $1.929 billion, or 96.4%. Stockholder’s equity at September 30, 2002 increased as compared to September 30, 2001 by $1.792 billion, or 83.7%. The increases were primarily due to the issuance of additional Class A common shares in connection with the UCB acquisition.

Capital adequacy regulations require the Company’s depository institution subsidiaries to maintain minimum amounts of Tier 1 Capital and Total Capital and minimum ratios of Tier 1 Capital and Total Capital to risk-weighted assets, respectively, and of Tier 1 Capital to average assets (leverage). These amounts and ratios as of September 30, 2002 are set forth below:


												To Be Well Capitalized
												Under Prompt
							For Capital					Corrective Action
		Actual					Adequacy Purposes					Provisions

		Amount		Ratio			Amount		Ratio			Amount		Ratio

(dollars in thousands)




Tier 1 Capital to Risk-Weighted Assets:
	Bank of the West	$	2,072,200		9.84	%	$	842,589		4.00	%	$	1,263,883		6.00	%
	First Hawaiian		705,546		11.06			255,173		4.00			382,759		6.00
Total Capital to Risk-Weighted Assets:
	Bank of the West	$	2,561,040		12.16	%	$	1,685,178		8.00	%	$	2,106,472		10.00	%
	First Hawaiian		859,294		13.47			510,346		8.00			637,932		10.00
Tier 1 Capital to Average Assets:
	Bank of the West	$	2,072,200		8.94	%	$	926,897		4.00	%	$	1,158,622		5.00	%
	First Hawaiian		705,546		9.08			310,697		4.00			388,372		5.00

We elected to become a financial holding company concurrent with the BNP Paribas Merger. Because of this election only our depository institution subsidiaries are subject to various regulatory capital requirements administered by the Federal banking agencies. If these subsidiaries fail to meet minimum capital requirements, the Federal agencies can initiate certain mandatory actions. Such regulatory actions could have a material effect on the Company’s financial statements.

Under capital adequacy guidelines and the regulatory framework for prompt corrective action, our depository institution subsidiaries must each meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. These capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

INTEREST RATE RISK MEASUREMENT AND MANAGEMENT

The Company’s net interest income is subject to interest rate risk to the extent our interest-bearing liabilities (primarily deposits and borrowings) mature or reprice on a different basis than our interest-earning assets (primarily loans and leases and investment securities). When interest-bearing liabilities mature or reprice more quickly than interest-earning assets during a given period, an increase in interest rates could reduce net interest income. Similarly, when interest-earning assets mature or reprice more quickly than interest-bearing liabilities, a decrease in interest rates could have a negative impact on net interest income. In addition, the impact of interest rate swings may be exacerbated by factors such as our customers’ propensity to manage their demand deposit balances more or less aggressively or to refinance mortgage and other consumer loans depending on the interest rate environment.

The Asset/Liability Committees of the Company and its major subsidiaries are responsible for managing interest rate risk. The Asset/Liability Committees generally meet monthly or quarterly. The committees may recommend changes to a particular subsidiary’s interest rate profile to their respective Board of Directors, should changes be necessary and depart significantly from established policies. Other than commitments to purchase and sell foreign currencies and mortgage-backed securities and certain interest rates swaps and options, interest rate derivatives are not entered into for trading purposes.

We also enter into customer accommodation interest rate swaps and foreign exchange spot and forward contracts to offset either the customer’s counter-position or our foreign currency denominated deposits. These contracts basically offset each other and they do not expose us to material losses resulting from interest rate or foreign currency fluctuations.

INTEREST RATE RISK MEASUREMENT AND MANAGEMENT, Continued

The Company models its net interest income in order to quantify its exposure to changes in interest rates. Generally, the size of the balance sheet is held relatively constant and then subjected to interest rate shocks up and down in 100 basis-point increments. Each account-level item is repriced according to its respective contractual characteristics, including any imbedded options which might exist (e.g. periodic interest rate caps or floors or loans and leases which permit the borrower to prepay the principal balance of the loan or lease prior to maturity without penalty). Derivative financial instruments such as interest rate swaps, swaptions, caps or floors are included as part of the modeling process. For each interest rate shock scenario, net interest income over a 12-month horizon is compared against the results of a scenario in which no interest rate change occurs (“flat rate scenario”) to determine the level of interest rate risk at that time.

The projected impact of 100 basis-point incremental increases and decreases in interest rates on the Company’s consolidated net interest income over the 12 months beginning October 1 and January 1, 2002 is shown below:


(dollars in millions)	+ 3%			+2%			+1%			Flat			-1%

October 1, 2002
Net Interest Income	$	1,331.4		$	1,318.9		$	1,300.9		$	1,279.1		$	1,251.3
Difference from flat	$	51.7		$	39.2		$	21.1		$	—		$	(28.4	)
% variance		4.0	%		3.1	%		1.7	%		—	%		(2.2	)%

January 1, 2002
Net Interest Income	$	850.5		$	855.5		$	859.0		$	857.9		$	855.4
Difference from flat	$	(7.4	)	$	(2.4	)	$	1.1		$	—		$	(2.5	)
% variance		(0.9	)%		0.3	%		0.1	%		—	%		(0.3	)%

The changes in the models are due to differences in interest rate environments which include the absolute level of interest rates, the shape of the yield curve and spreads between benchmark rates.

SIGNIFICANT ASSUMPTIONS UTILIZED AND INHERENT LIMITATIONS

The net interest income changes for each interest rate scenario presented above include assumptions based on accelerating or decelerating mortgage and installment loan prepayments in declining or rising scenarios, respectively, and adjusting deposit levels and mix in the different interest rate scenarios. The magnitude of changes to both areas in turn are based upon analyses of customers’ historic behavior in differing rate environments. However, these analyses may differ from actual future customer behavior. For example, actual prepayments may differ from current assumptions as prepayments are affected by many variables which cannot be predicted with certainty (e.g. prepayments of mortgages may differ on fixed and adjustable loans depending upon current interest rates, expectations of future interest rates, availability of refinancing, economic benefit to borrower, financial viability of borrower, etc.).

As with any model for analyzing interest rate risk, certain limitations are inherent in the method of analysis presented above. For example, the actual impact on net interest income due to certain interest rate shocks may differ from those projections presented should market conditions vary from assumptions used in the analysis. Furthermore, the analysis does not consider the effects of a changed level of overall economic activity that could exist in certain interest rate environments. Moreover, the method of analysis used does not take into account the actions that management might take to respond to changes in interest rates because of inherent difficulties in determining the likelihood or impact of any such response.

Item 4. Controls and Procedures

Within the 90 days prior to the date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s chairman and chief executive officer and its chief financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, its chairman and chief executive officer and its chief financial officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company’s periodic SEC filings.

There were no significant changes in the Company’s internal controls or in other factors that could significantly affect these controls subsequent to the date of their most recent evaluation.

PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K


Exhibits

(a)	Exhibit 12	Statement regarding computation of ratios.

(b)	Reports on Form 8-K	None.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


		BANCWEST CORPORATION (Registrant)

Date: November 14, 2002	By	/s/ Douglas C. Grigsby Douglas C. Grigsby Executive Vice President and Chief Financial Officer (principal financial officer)

CERTIFICATION

I, Walter A. Dods, Jr., certify that:

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

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:


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


	b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and


	c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):


	a) All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and


	b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6. The registrant’s other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


/s/ Walter A. Dods, Jr. Name: Walter A. Dods, Jr. Title: Chairman and Chief Executive Officer

Date: November 14, 2002

I, Douglas C. Grigsby, certify that:

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


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


	b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and


	c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;


	a) All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and


	b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and


/s/ Douglas C. Grigsby Name: Douglas C. Grigsby Title: Executive Vice President and Chief Financial Officer

Date: November 14, 2002

EXHIBIT INDEX


Exhibit
Number		Description

12		Statement regarding computation of ratios.

Exhibit 12, Bancwest Form 10-Q

Exhibit 12. Statement re: Computation of Ratios

BancWest Corporation and Subsidiaries
Computation of Consolidated Ratios of Earnings to Fixed Charges


		Three Months Ended				Nine Months Ended
		September 30,				September 30,

		2002		2001		2002		2001

				(dollars in thousands)




Income before income taxes		$	161,710	$	107,928	$	428,310	$	318,130

Fixed charges⁽¹⁾:
	Interest expense		123,814		119,929		354,414		404,279
	Rental expense		5,775		3,830		16,245		11,481

			129,589		123,759		370,659		415,760
Less interest on deposits			76,477		92,405		218,884		318,687

	Net fixed charges		53,112		31,354		151,775		97,073

	Earnings, excluding interest on deposits	$	214,822	$	139,282	$	580,085	$	415,203

	Earnings, including interest on deposits	$	291,299	$	231,687	$	798,969	$	733,890

Ratio of earnings to fixed charges:
	Excluding interest on deposits		4.04x		4.44x		3.82x		4.28x
	Including interest on deposits		2.25x		1.87x		2.16x		1.77x


(1)		For purposes of computing the consolidated ratios of earnings to fixed charges, earnings represent income before income taxes plus fixed charges. Fixed charges, excluding interest on deposits, include interest (other than on deposits), whether expensed or capitalized, and that portion of rental expense (generally one third) deemed representative of the interest factor. Fixed charges, including interest on deposits, consists of the foregoing items plus interest on deposits.

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents