22:05:56 EDT Wed 24 Apr 2024
Enter Symbol
or Name
USA
CA



First Hawaiian, Inc. Reports Third Quarter 2022 Financial Results and Declares Dividend

2022-10-28 08:00 ET - News Release

HONOLULU, Oct. 28, 2022 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), ("First Hawaiian" or the "Company") today reported financial results for its quarter ended September 30, 2022.

"I'm pleased to report that we had a very strong third quarter, as net income increased by over 16% from the prior quarter," said Bob Harrison, Chairman, President and CEO. "We had robust loan growth and credit quality remained excellent."

On October 26, 2022, the Company's Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on December 2, 2022, to stockholders of record at the close of business on November 21, 2022.

Third Quarter 2022 Highlights:

  • Net income of $69.0 million, or $0.54 per diluted share
  • Total loans and leases increased $437.6 million versus prior quarter
  • Total deposits decreased $509.7 million versus prior quarter
  • Net interest margin increased 33 basis points to 2.93%
  • Recorded a $3.2 million provision for credit losses
  • Board of Directors declared a quarterly dividend of $0.26 per share

Balance Sheet
Total assets were $24.9 billion as of September 30, 2022, compared to $25.4 billion as of June 30, 2022.

Gross loans and leases were $13.7 billion as of September 30, 2022, an increase of $437.6 million, or 3.3%, from $13.3 billion as of June 30, 2022.

Total deposits were $22.1 billion as of September 30, 2022, a decrease of $509.7 million, or 2.3%, from $22.6 billion as of June 30, 2022.

Net Interest Income
Net interest income for the third quarter of 2022 was $162.7 million, an increase of $17.6 million, or 12.1%, compared to $145.1 million for the prior quarter.

The net interest margin was 2.93% in the third quarter of 2022, an increase of 33 basis points compared to 2.60% in the prior quarter.

Provision Expense
During the quarter ended September 30, 2022, we recorded a $3.2 million provision for credit losses. In the quarter ended June 30, 2022, we recorded a $1.0 million provision for credit losses.

Noninterest Income
Noninterest income was $45.9 million in the third quarter of 2022, an increase of $1.7 million compared to noninterest income of $44.1 million in the prior quarter.

Noninterest Expense
Noninterest expense was $113.3 million in the third quarter of 2022, an increase of $4.2 million compared to noninterest expense of $109.2 million in the prior quarter.

The efficiency ratio was 54.0% and 57.3% for the quarters ended September 30, 2022 and June 30, 2022, respectively.

Taxes
The effective tax rate was 25.0% for the quarters ended September 30, 2022 and June 30, 2022.

Asset Quality
The allowance for credit losses was $148.2 million, or 1.08% of total loans and leases, as of September 30, 2022, compared to $148.9 million, or 1.12% of total loans and leases, as of June 30, 2022. The reserve for unfunded commitments was $30.1 million as of September 30, 2022, compared to $29.0 million as of June 30, 2022. Net charge-offs were $2.8 million, or 0.08% of average loans and leases on an annualized basis, for the quarter ended September 30, 2022, compared to net charge-offs of $2.3 million, or 0.07% of average loans and leases on an annualized basis, for the quarter ended June 30, 2022. Total non-performing assets were $8.4 million, or 0.06% of total loans and leases and other real estate owned, on September 30, 2022, compared to total non-performing assets of $7.9 million, or 0.06% of total loans and leases and other real estate owned, on June 30, 2022.

Capital
Total stockholders' equity was $2.2 billion on September 30, 2022 compared to $2.3 billion on June 30, 2022.

The tier 1 leverage, common equity tier 1 and total capital ratios were 7.78%, 11.79%, and 12.92%, respectively, on September 30, 2022, compared with 7.54%, 11.98%, and 13.14%, respectively, on June 30, 2022.

The Company repurchased 0.1 million shares of common stock at a total cost of $2.5 million under the stock repurchase program in the third quarter. The average cost was $23.24 per share repurchased. Remaining buyback authority under the stock repurchase program was $65.5 million on September 30, 2022.

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

Conference Call Information

First Hawaiian will host a conference call to discuss the Company's results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time.

Please note that the process for accessing the conference call has changed. Participants will need to click on the registration link provided below, register for the conference call, and then you will receive the dial-in number and a personalized PIN code.

To access the call by phone, please register via the following link: https://register.vevent.com/register/BIefa7fae07c09405291195a9acfdb68b6, and you will be provided with dial in details. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time.

A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as "may", "might", "should", "could", "predict", "potential", "believe", "expect", "continue", "will", "anticipate", "seek", "estimate", "intend", "plan", "projection", "would", "annualized" and "outlook", or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Further, statements about the potential effects of the COVID-19 pandemic on our businesses and financial results and conditions may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, there can be no assurance that actual results will not prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results or performance to differ materially from the forward-looking statements, including (without limitation) the risks and uncertainties associated with the ongoing impacts of COVID-19, the domestic and global economic environment and capital market conditions and other risk factors. For a discussion of some of these risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission ("SEC") filings, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2021 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022 and June 30, 2022.

Use of Non-GAAP Financial Measures
Return on average tangible assets, return on average tangible stockholders' equity, tangible book value per share and tangible stockholders' equity to tangible assets are non-GAAP financial measures. We believe that these measurements are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP. Investors should consider our performance and capital adequacy as reported under GAAP and all other relevant information when assessing our performance and capital adequacy.

Table 14 at the end of this document provides a reconciliation of these non-GAAP financial measures with their most directly comparable GAAP measures.

Investor Relations Contact:
Kevin Haseyama, CFA
(808) 525-6268
khaseyama@fhb.com

Media Contact:
Lindsay Chambers
(808) 525-6254
lchambers@fhb.com


Financial HighlightsTable 1
For the Three Months EndedFor the Nine Months Ended
September 30, June 30, September 30, September 30,
(dollars in thousands, except per share data)202220222021
2022
2021
Operating Results:
Net interest income$ 162,736$145,147$132,593$ 441,755$393,232
Provision for credit losses 3,1831,000(4,000) (1,564)(39,000)
Noninterest income 45,85744,13750,104 131,374143,343
Noninterest expense 113,332109,175101,036 326,549296,730
Net income 69,01859,36064,279 186,097208,713
Basic earnings per share 0.540.460.50 1.461.61
Diluted earnings per share 0.540.460.50 1.451.61
Dividends declared per share 0.260.260.26 0.780.78
Dividend payout ratio 48.15%56.52%52.00% 53.79%48.45%
Performance Ratios(1):
Net interest margin 2.93%2.60%2.36%2.65%2.45%
Efficiency ratio 53.98%57.33%55.07%56.63%55.10%
Return on average total assets 1.10%0.94%1.02%0.99%1.16%
Return on average tangible assets (non-GAAP)(2) 1.14%0.98%1.06%1.03%1.21%
Return on average total stockholders' equity 12.08%10.52%9.31%10.55%10.26%
Return on average tangible stockholders' equity (non-GAAP)(2) 21.53%18.79%14.63%18.26%16.19%
Average Balances:
Average loans and leases$ 13,491,428$13,058,558$12,881,885$ 13,125,660$13,108,427
Average earning assets 22,258,06622,520,60522,533,174 22,413,20921,523,731
Average assets 24,957,04225,250,17625,058,085 25,095,43824,013,691
Average deposits 22,148,03922,401,55821,621,836 22,170,82420,595,400
Average stockholders' equity 2,267,1522,262,6542,738,540 2,358,1952,719,442
Market Value Per Share:
Closing 24.6322.7129.35 24.6329.35
High 28.1428.4430.06 31.1630.80
Low 21.2121.4925.75 21.2123.14


As ofAs ofAs ofAs of
September 30, June 30, December 31, September 30,
(dollars in thousands, except per share data)2022202220212021
Balance Sheet Data:
Loans and leases$ 13,700,374$13,262,781$12,961,999$12,834,339
Total assets 24,870,27225,377,53324,992,41025,548,322
Total deposits 22,091,73822,601,45421,816,14622,120,003
Long-term borrowings ---200,000
Total stockholders' equity 2,200,6512,252,6112,656,9122,711,734
Per Share of Common Stock:
Book value$ 17.28$17.67$20.84$21.14
Tangible book value (non-GAAP)(2) 9.469.8613.0313.38
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases0.06%0.06%0.05%0.07%
Allowance for credit losses for loans and leases / total loans and leases1.08%1.12%1.21%1.26%
Capital Ratios:
Common Equity Tier 1 Capital Ratio11.79%11.98%12.24%12.63%
Tier 1 Capital Ratio11.79%11.98%12.24%12.63%
Total Capital Ratio12.92%13.14%13.49%13.88%
Tier 1 Leverage Ratio7.78%7.54%7.24%7.39%
Total stockholders' equity to total assets8.85%8.88%10.63%10.61%
Tangible stockholders' equity to tangible assets (non-GAAP)(2)5.05%5.16%6.92%6.99%
Non-Financial Data:
Number of branches51515454
Number of ATMs303297299298
Number of Full-Time Equivalent Employees2,0422,0212,0362,025

(1) Except for the efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2022 and 2021 and the three months ended June 30, 2022.

(2) Return on average tangible assets, return on average tangible stockholders' equity, tangible book value per share and tangible stockholders' equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our return on average tangible stockholders' equity as the ratio of net income to average tangible stockholders' equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders' equity. We compute our tangible book value per share as the ratio of tangible stockholders' equity to outstanding shares. Tangible stockholders' equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders' equity. We compute our tangible stockholders' equity to tangible assets as the ratio of tangible stockholders' equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. For a reconciliation to the most directly comparable GAAP financial measure, see Table 14, GAAP to Non-GAAP Reconciliation.


Consolidated Statements of IncomeTable 2
For the Three Months EndedFor the Nine Months Ended
September 30, June 30, September 30, September 30,
(dollars in thousands, except per share amounts)2022
2022
2021
2022
2021
Interest income
Loans and lease financing$ 134,646$111,916$110,765$ 350,294$332,623
Available-for-sale investment securities 19,64416,64325,234 68,39473,017
Held-to-maturity investment securities 17,95018,289- 36,239-
Other 4,1502,8961,205 7,8282,362
Total interest income 176,390149,744137,204 462,755408,002
Interest expense
Deposits 13,6534,5973,218 20,99910,637
Short-term and long-term borrowings 1-1,393 14,133
Total interest expense 13,6544,5974,611 21,00014,770
Net interest income 162,736145,147132,593 441,755393,232
Provision for credit losses 3,1831,000(4,000) (1,564)(39,000)
Net interest income after provision for credit losses 159,553144,147136,593 443,319432,232
Noninterest income
Service charges on deposit accounts 7,0896,8436,989 21,43320,339
Credit and debit card fees 17,74617,05616,017 49,65247,314
Other service charges and fees 9,1799,01810,233 27,85129,382
Trust and investment services income 9,8008,7598,625 27,44225,824
Bank-owned life insurance (341)(859)4,841 (1,617)10,334
Investment securities gains, net --- -102
Other 2,3843,3203,399 6,61310,048
Total noninterest income 45,85744,13750,104 131,374143,343
Noninterest expense
Salaries and employee benefits 51,37249,90246,484 149,500136,402
Contracted services and professional fees 16,62518,61715,042 52,38948,746
Occupancy 8,1157,3346,790 22,85921,274
Equipment 10,7917,7546,549 24,52218,402
Regulatory assessment and fees 2,4872,3011,828 7,0125,688
Advertising and marketing 1,9021,9941,469 5,9244,529
Card rewards program 8,1417,2856,676 22,30917,773
Other 13,89913,98816,198 42,03443,916
Total noninterest expense 113,332109,175101,036 326,549296,730
Income before provision for income taxes 92,07879,10985,661 248,144278,845
Provision for income taxes 23,06019,74921,382 62,04770,132
Net income$ 69,018$59,360$64,279$ 186,097$208,713
Basic earnings per share$ 0.54$0.46$0.50$ 1.46$1.61
Diluted earnings per share$ 0.54$0.46$0.50$ 1.45$1.61
Basic weighted-average outstanding shares 127,377,713127,672,244128,660,038 127,534,746129,323,973
Diluted weighted-average outstanding shares 127,796,617128,014,777129,210,448 127,996,672129,895,311


Consolidated Balance SheetsTable 3
September 30, June 30, December 31, September 30,
(dollars in thousands)2022
2022
2021
2021
Assets
Cash and due from banks$ 291,360$279,629$246,716$268,467
Interest-bearing deposits in other banks 657,5741,254,0471,011,7532,130,615
Investment securities:
Available-for-sale, at fair value (amortized cost: $3,673,396 as of September 30, 2022, $4,267,809 as of June 30, 2022, $8,560,733 as of December 31, 2021 and $7,994,266 as of September 30, 2021) 3,289,1603,967,7468,428,0327,953,727
Held-to-maturity, at amortized cost (fair value: $3,960,713 as of September 30, 2022, $3,910,780 as of June 30, 2022 and nil as of December 31, 2021 and September 30, 2021) 4,406,1434,093,215--
Loans held for sale 3611805382,052
Loans and leases 13,700,37413,262,78112,961,99912,834,339
Less: allowance for credit losses 148,163148,942157,262161,246
Net loans and leases 13,552,21113,113,83912,804,73712,673,093
Premises and equipment, net 299,179310,047318,448317,272
Other real estate owned and repossessed personal property 139-175-
Accrued interest receivable 68,54563,24063,15864,855
Bank-owned life insurance 470,202470,542471,819468,968
Goodwill 995,492995,492995,492995,492
Mortgage servicing rights 6,8667,1528,3029,107
Other assets 833,040822,404643,240664,674
Total assets$ 24,870,272$25,377,533$24,992,410$25,548,322
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing$ 12,774,645$12,990,571$12,422,283$13,246,579
Noninterest-bearing 9,317,0939,610,8839,393,8638,873,424
Total deposits 22,091,73822,601,45421,816,14622,120,003
Long-term borrowings ---200,000
Retirement benefits payable 133,981134,151134,491144,400
Other liabilities 443,902389,317384,861372,185
Total liabilities 22,669,62123,124,92222,335,49822,836,588
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,958,520 / 127,357,680 shares as of September 30, 2022, issued/outstanding: 140,943,908 / 127,451,087 shares as of June 30, 2022, issued/outstanding: 140,581,715 / 127,502,472 shares as of December 31, 2021 and issued/outstanding: 140,563,799 / 128,255,570 shares as of September 30, 2021) 1,4101,4091,4061,406
Additional paid-in capital 2,535,6012,533,4072,527,6632,524,168
Retained earnings 690,433654,777604,534581,094
Accumulated other comprehensive loss, net (658,756)(571,457)(121,693)(61,463)
Treasury stock (13,600,840 shares as of September 30, 2022, 13,492,821 shares as of June 30, 2022, 13,079,243 shares as of December 31, 2021 and 12,308,229 shares as of September 30, 2021) (368,037)(365,525)(354,998)(333,471)
Total stockholders' equity 2,200,6512,252,6112,656,9122,711,734
Total liabilities and stockholders' equity$ 24,870,272$25,377,533$24,992,410$25,548,322


Average Balances and Interest RatesTable 4
Three Months Ended Three Months Ended Three Months Ended
September 30, 2022June 30, 2022September 30, 2021
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$ 724.0$ 4.0 2.20%$1,297.3$2.80.85%$2,356.4$0.90.16%
Available-for-Sale Investment Securities
Taxable 3,733.8 19.2 2.053,946.416.61.686,654.622.91.37
Non-Taxable 45.1 0.6 5.168.40.15.26561.12.92.11
Held-to-Maturity Investment Securities
Taxable 3,573.6 14.6 1.643,533.615.01.70---
Non-Taxable 613.6 4.2 2.72607.04.12.71---
Total Investment Securities 7,966.1 38.6 1.938,095.435.81.777,215.725.81.43
Loans Held for Sale 0.7 - 3.620.3-5.062.2-2.39
Loans and Leases(1)
Commercial and industrial 2,025.5 20.7 4.051,951.315.03.092,367.219.73.29
Commercial real estate 4,016.7 42.3 4.183,808.930.73.233,447.025.42.92
Construction 737.4 8.6 4.63711.36.33.57862.47.03.24
Residential:
Residential mortgage 4,224.0 36.4 3.454,183.036.73.513,866.134.63.58
Home equity line 991.1 7.2 2.87945.75.92.49837.75.52.62
Consumer 1,218.0 17.1 5.571,218.015.55.091,260.216.85.28
Lease financing 278.7 2.7 3.81240.42.13.53241.32.03.23
Total Loans and Leases 13,491.4 135.0 3.9813,058.6112.23.4412,881.9111.03.43
Other Earning Assets 75.9 0.1 0.6969.00.10.7977.00.31.34
Total Earning Assets(2) 22,258.1 177.7 3.1822,520.6150.92.6822,533.2138.02.44
Cash and Due from Banks 277.0300.8290.5
Other Assets 2,421.92,428.82,234.4
Total Assets$ 24,957.0$25,250.2$25,058.1
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$ 6,871.5$ 6.7 0.39%$6,971.3$1.70.10%6,886.0$0.60.03%
Money Market 4,086.1 4.8 0.474,127.41.40.143,957.10.50.05
Time 1,720.5 2.1 0.481,671.41.50.361,884.42.10.45
Total Interest-Bearing Deposits 12,678.1 13.6 0.4312,770.14.60.1412,727.53.20.10
Federal Funds Purchased 0.2 - 1.67------
Long-Term Borrowings - - ----200.01.42.76
Total Interest-Bearing Liabilities 12,678.3 13.6 0.4312,770.14.60.1412,927.54.60.14
Net Interest Income$ 164.1$146.3$133.4
Interest Rate Spread 2.75%2.54%2.30%
Net Interest Margin 2.93%2.60%2.36%
Noninterest-Bearing Demand Deposits 9,469.99,631.48,894.3
Other Liabilities 541.6586.0497.7
Stockholders' Equity 2,267.22,262.72,738.6
Total Liabilities and Stockholders' Equity$ 24,957.0$25,250.2$25,058.1

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2) Interest income includes taxable-equivalent basis adjustments of $1.3 million, $1.2 million and $0.8 million for the three months ended September 30, 2022, June 30, 2022, and September 30, 2021, respectively.


Average Balances and Interest RatesTable 5
Nine Months Ended Nine Months Ended
September 30, 2022September 30, 2021
AverageIncome/Yield/AverageIncome/Yield/
(dollars in millions)BalanceExpenseRateBalanceExpenseRate
Earning Assets
Interest-Bearing Deposits in Other Banks$ 1,051.7$ 7.3 0.93%$1,604.6$1.50.13%
Available-for-Sale Investment Securities
Taxable 5,145.3 64.9 1.686,303.567.51.43
Non-Taxable 227.9 4.4 2.59436.96.92.11
Held-to-Maturity Investment Securities
Taxable 2,382.2 29.7 1.66---
Non-Taxable 409.1 8.3 2.71---
Total Investment Securities 8,164.5 107.3 1.756,740.474.41.47
Loans Held for Sale 0.7 - 2.924.40.12.31
Loans and Leases(1)
Commercial and industrial 1,983.5 50.3 3.392,756.261.22.97
Commercial real estate 3,820.6 98.8 3.463,417.575.62.96
Construction 738.4 20.7 3.74803.819.23.19
Residential:
Residential mortgage 4,173.1 108.0 3.453,776.5103.33.65
Home equity line 943.2 18.5 2.62824.116.72.71
Consumer 1,218.2 48.1 5.291,287.151.45.34
Lease financing 248.7 6.7 3.60243.25.73.10
Total Loans and Leases 13,125.7 351.1 3.5713,108.4333.13.39
Other Earning Assets 70.6 0.5 0.9265.90.81.65
Total Earning Assets(2) 22,413.2 466.2 2.7821,523.7409.92.54
Cash and Due from Banks 289.9291.7
Other Assets 2,392.32,198.3
Total Assets$ 25,095.4$24,013.7
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings$ 6,837.8$ 8.9 0.17%$6,410.9$1.70.04%
Money Market 4,087.6 6.8 0.223,758.31.50.05
Time 1,713.4 5.3 0.412,067.77.40.48
Total Interest-Bearing Deposits 12,638.8 21.0 0.2212,236.910.60.12
Federal Funds Purchased 0.1 - 1.67---
Long-Term Borrowings - - -200.04.22.76
Total Interest-Bearing Liabilities 12,638.9 21.0 0.2212,436.914.80.16
Net Interest Income$ 445.2$395.1
Interest Rate Spread 2.56%2.38%
Net Interest Margin 2.65%2.45%
Noninterest-Bearing Demand Deposits 9,532.08,358.5
Other Liabilities 566.3498.9
Stockholders' Equity 2,358.22,719.4
Total Liabilities and Stockholders' Equity$ 25,095.4$24,013.7

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2) Interest income includes taxable-equivalent basis adjustments of $3.5 million and $1.9 million for the nine months ended September 30, 2022 and 2021, respectively.


Analysis of Change in Net Interest IncomeTable 6
Three Months Ended September 30, 2022
Compared to June 30, 2022
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$ (1.7)$ 2.9$ 1.2
Available-for-Sale Investment Securities
Taxable (0.9) 3.5 2.6
Non-Taxable 0.5 - 0.5
Held-to-Maturity Investment Securities
Taxable 0.2 (0.6) (0.4)
Non-Taxable 0.1 - 0.1
Total Investment Securities (0.1) 2.9 2.8
Loans and Leases
Commercial and industrial 0.6 5.1 5.7
Commercial real estate 1.8 9.8 11.6
Construction 0.3 2.0 2.3
Residential:
Residential mortgage 0.3 (0.6) (0.3)
Home equity line 0.3 1.0 1.3
Consumer - 1.6 1.6
Lease financing 0.4 0.2 0.6
Total Loans and Leases 3.7 19.1 22.8
Total Change in Interest Income 1.9 24.9 26.8
Change in Interest Expense:
Interest-Bearing Deposits
Savings - 5.0 5.0
Money Market - 3.4 3.4
Time - 0.6 0.6
Total Interest-Bearing Deposits - 9.0 9.0
Total Change in Interest Expense - 9.0 9.0
Change in Net Interest Income$ 1.9$ 15.9$ 17.8


Analysis of Change in Net Interest IncomeTable 7
Three Months Ended September 30, 2022
Compared to September 30, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$ (1.1)$ 4.2$ 3.1
Available-for-Sale Investment Securities
Taxable (12.4) 8.7 (3.7)
Non-Taxable (4.2) 1.9 (2.3)
Held-to-Maturity Investment Securities
Taxable 14.6 - 14.6
Non-Taxable 4.2 - 4.2
Total Investment Securities 2.2 10.6 12.8
Loans and Leases
Commercial and industrial (3.0) 4.1 1.1
Commercial real estate 4.7 12.2 16.9
Construction (1.1) 2.6 1.5
Residential:
Residential mortgage 3.1 (1.3) 1.8
Home equity line 1.1 0.6 1.7
Consumer (0.6) 0.9 0.3
Lease financing 0.3 0.4 0.7
Total Loans and Leases 4.5 19.5 24.0
Other Earning Assets - (0.2) (0.2)
Total Change in Interest Income 5.6 34.1 39.7
Change in Interest Expense:
Interest-Bearing Deposits
Savings - 6.1 6.1
Money Market - 4.3 4.3
Time (0.2) 0.2 -
Total Interest-Bearing Deposits (0.2) 10.6 10.4
Long-Term Borrowings (0.7) (0.7) (1.4)
Total Change in Interest Expense (0.9) 9.9 9.0
Change in Net Interest Income$ 6.5$ 24.2$ 30.7


Analysis of Change in Net Interest IncomeTable 8
Nine Months Ended September 30, 2022
Compared to September 30, 2021
(dollars in millions)VolumeRateTotal
Change in Interest Income:
Interest-Bearing Deposits in Other Banks$ (0.7)$ 6.5$ 5.8
Available-for-Sale Investment Securities
Taxable (13.4) 10.8 (2.6)
Non-Taxable (3.8) 1.3 (2.5)
Held-to-Maturity Investment Securities
Taxable 29.7 - 29.7
Non-Taxable 8.3 - 8.3
Total Investment Securities 20.8 12.1 32.9
Loans Held for Sale (0.1) - (0.1)
Loans and Leases
Commercial and industrial (18.8) 7.9 (10.9)
Commercial real estate 9.5 13.7 23.2
Construction (1.6) 3.1 1.5
Residential:
Residential mortgage 10.5 (5.8) 4.7
Home equity line 2.3 (0.5) 1.8
Consumer (2.8) (0.5) (3.3)
Lease financing 0.1 0.9 1.0
Total Loans and Leases (0.8) 18.8 18.0
Other Earning Assets 0.1 (0.4) (0.3)
Total Change in Interest Income 19.3 37.0 56.3
Change in Interest Expense:
Interest-Bearing Deposits
Savings 0.1 7.1 7.2
Money Market 0.1 5.2 5.3
Time (1.1) (1.0) (2.1)
Total Interest-Bearing Deposits (0.9) 11.3 10.4
Long-Term Borrowings (2.1) (2.1) (4.2)
Total Change in Interest Expense (3.0) 9.2 6.2
Change in Net Interest Income$ 22.3$ 27.8$ 50.1


Loans and LeasesTable 9
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Commercial and industrial:
Commercial and industrial excluding Paycheck Protection Program loans$2,017,095$1,898,899$1,870,657$1,692,315
Paycheck Protection Program loans26,71243,233216,442503,069
Total commercial and industrial2,043,8071,942,1322,087,0992,195,384
Commercial real estate4,103,3103,956,8283,639,6233,569,768
Construction765,862727,771813,969826,078
Residential:
Residential mortgage4,252,0414,212,7684,083,3673,914,632
Home equity line1,010,631971,569876,608852,074
Total residential5,262,6725,184,3374,959,9754,766,706
Consumer1,218,8851,207,0511,229,9391,238,714
Lease financing305,838244,662231,394237,689
Total loans and leases$13,700,374$13,262,781$12,961,999$12,834,339


DepositsTable 10
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Demand$9,317,093$9,610,883$9,393,863$8,873,424
Savings6,724,7837,243,1856,612,7757,347,079
Money Market4,150,9404,079,7064,033,0704,019,250
Time1,898,9221,667,6801,776,4381,880,250
Total Deposits$22,091,738$22,601,454$21,816,146$22,120,003


Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or MoreTable 11
September 30,June 30,December 31,September 30,
(dollars in thousands)2022202220212021
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial$1,528$682$718$746
Commercial real estate727727727745
Total Commercial Loans2,2551,4091,4451,491
Residential Loans:
Residential mortgage6,0286,4505,6377,137
Total Residential Loans6,0286,4505,6377,137
Total Non-Accrual Loans and Leases8,2837,8597,0828,628
Other Real Estate Owned139-175-
Total Non-Performing Assets$8,422$7,859$7,257$8,628
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial$1,445$2,230$740$439
Commercial real estate-176--
Construction390352--
Total Commercial Loans1,8352,758740439
Residential Loans:
Residential mortgage-750987100
Home equity line1,8321,0393,6813,871
Total Residential Loans1,8321,7894,6683,971
Consumer1,9761,2181,8001,376
Total Accruing Loans and Leases Past Due 90 Days or More$5,643$5,765$7,208$5,786
Restructured Loans on Accrual Status and Not Past Due 90 Days or More$27,342$29,440$34,893$36,234
Total Loans and Leases$13,700,374$13,262,781$12,961,999$12,834,339


Allowance for Credit Losses and Reserve for Unfunded Commitments
Table 12
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,September 30,
(dollars in thousands)2022
2022
2021
2022
2021
Balance at Beginning of Period$ 177,900$179,238$198,370187,584239,057
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial (328)(243)(224)(1,277)(1,517)
Commercial real estate (750)--(750)(66)
Total Commercial Loans (1,078)(243)(224)(2,027)(1,583)
Residential Loans:
Residential mortgage (1)--(1)(98)
Home equity line -(1,120)(235)(1,163)(235)
Total Residential Loans (1)(1,120)(235)(1,164)(333)
Consumer (3,986)(3,659)(2,926)(11,754)(13,384)
Total Loans and Leases Charged-Off (5,065)(5,022)(3,385)(14,945)(15,300)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial 240301121594623
Commercial real estate --151430
Construction ----166
Lease financing -60-60-
Total Commercial Loans 240361136668819
Residential Loans:
Residential mortgage 37192215245246
Home equity line 3561912757589
Total Residential Loans 393383242820335
Consumer 1,6531,9402,4055,7417,857
Total Recoveries on Loans and Leases Previously Charged-Off 2,2862,6842,7837,2299,011
Net Loans and Leases Charged-Off (2,779)(2,338)(602)(7,716)(6,289)
Provision for Credit Losses 3,1831,000(4,000)(1,564)(39,000)
Balance at End of Period$ 178,304$177,900$193,768$178,304$193,768
Components:
Allowance for Credit Losses$ 148,163$148,942$161,246$148,163$161,246
Reserve for Unfunded Commitments 30,14128,95832,52230,14132,522
Total Allowance for Credit Losses and Reserve for Unfunded Commitments$ 178,304$177,900$193,768$178,304$193,768
Average Loans and Leases Outstanding$ 13,491,428$13,058,558$12,881,885$13,125,660$13,108,427
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1) 0.08%0.07%0.02%0.08%0.06%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding 1.08%1.12%1.26%1.08%1.26%
Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases17.89x18.95x18.69x17.89x18.69x

(1) Annualized for the three and nine months ended September 30, 2022 and 2021, and three months ended June 30, 2022.


Loans and Leases by Year of Origination and Credit Quality IndicatorTable 13
Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
AmortizedAmortized
(dollars in thousands)20222021202020192018PriorCost BasisCost BasisTotal
Commercial Lending
Commercial and Industrial
Risk rating:
Pass$ 310,400$ 425,853$ 55,272$ 177,670$ 55,923$ 151,156$ 709,823$ 15,997$ 1,902,094
Special Mention 2,179 274 1,492 2,562 209 1,776 31,747 467 40,706
Substandard 655 719 872 1,383 956 1,196 14,728 89 20,598
Other (1) 12,817 8,707 10,095 4,664 2,355 1,358 40,413 - 80,409
Total Commercial and Industrial 326,051 435,553 67,731 186,279 59,443 155,486 796,711 16,553 2,043,807
Commercial Real Estate
Risk rating:
Pass 700,785 696,763 355,992 548,364 449,754 1,242,315 66,075 - 4,060,048
Special Mention 183 - 559 14,965 515 9,549 687 - 26,458
Substandard - - 176 - 1,724 14,749 2 - 16,651
Other (1) - - - - - 153 - - 153
Total Commercial Real Estate 700,968 696,763 356,727 563,329 451,993 1,266,766 66,764 - 4,103,310
Construction
Risk rating:
Pass 83,233 225,116 84,312 92,856 116,344 86,722 13,443 - 702,026
Special Mention - - - 229 - - - - 229
Substandard - - - - 346 494 - - 840
Other (1) 22,424 25,610 4,258 2,247 3,908 3,367 953 - 62,767
Total Construction 105,657 250,726 88,570 95,332 120,598 90,583 14,396 - 765,862
Lease Financing
Risk rating:
Pass 110,563 25,450 46,635 42,307 6,904 68,028 - - 299,887
Special Mention - 434 2,591 1,342 9 - - - 4,376
Substandard - - 196 14 13 1,352 - - 1,575
Total Lease Financing 110,563 25,884 49,422 43,663 6,926 69,380 - - 305,838
Total Commercial Lending$ 1,243,239$ 1,408,926$ 562,450$ 888,603$ 638,960$ 1,582,215$ 877,871$ 16,553$ 7,218,817


Revolving
Loans
Converted
Term LoansRevolvingto Term
Amortized Cost Basis by Origination YearLoansLoans
(continued)AmortizedAmortized
(dollars in thousands)20222021202020192018PriorCost
Basis
Cost
Basis
Total
Residential Lending
Residential Mortgage
FICO:
740 and greater$474,234$1,056,814$577,378$244,169$169,100$941,705$-$-$3,463,400
680 - 73954,037122,42077,66044,51921,581137,573--457,790
620 - 6797,74919,02113,7764,8013,86835,926--85,141
550 - 6191681,9302922252,0607,225--11,900
Less than 5502,0531,23659-3394,621--8,308
No Score (3)16,02914,7716,87413,00416,02350,871--117,572
Other (2)19,15518,82715,4369,3989,22929,4685,861556107,930
Total Residential Mortgage573,4251,235,019691,475316,116222,2001,207,3895,8615564,252,041
Home Equity Line
FICO:
740 and greater------781,3071,961783,268
680 - 739------164,1662,650166,816
620 - 679------42,0432,12444,167
550 - 619------8,7191,37510,094
Less than 550------1,1574871,644
No Score (3)------4,642-4,642
Total Home Equity Line------1,002,0348,5971,010,631
Total Residential Lending573,4251,235,019691,475316,116222,2001,207,3891,007,8959,1535,262,672
Consumer Lending
FICO:
740 and greater167,566120,72559,62050,90730,75012,114116,628195558,505
680 - 73980,92072,86141,17736,23619,24210,31168,968569330,284
620 - 67919,67332,21615,77919,37911,6228,58430,4411,033138,727
550 - 6192,1595,9755,8599,2666,4765,1889,80398345,709
Less than 5505201,5572,6314,3112,1061,9912,92337916,418
No Score (3)2,122337150283538,83123741,641
Other (2)1,6454,1973581,393-2,15377,855-87,601
Total Consumer Lending274,605237,868125,425121,54270,22440,376345,4493,3961,218,885
Total Loans and Leases$2,091,269$2,881,813$1,379,350$1,326,261$931,384$2,829,980$2,231,215$29,102$13,700,374

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.

(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a "Pass" rating.

(3) No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.


GAAP to Non-GAAP ReconciliationTable 14
For the Three Months EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,
(dollars in thousands, except per share amounts)20222022202120222021
Income Statement Data:
Net income$ 69,018$59,360$64,279$ 186,097$208,713
Average total stockholders' equity$ 2,267,152$2,262,654$2,738,540$ 2,358,195$2,719,442
Less: average goodwill 995,492995,492995,492 995,492995,492
Average tangible stockholders' equity$ 1,271,660$1,267,162$1,743,048$ 1,362,703$1,723,950
Average total assets$ 24,957,042$25,250,176$25,058,085$ 25,095,438$24,013,691
Less: average goodwill 995,492995,492995,492 995,492995,492
Average tangible assets$ 23,961,550$24,254,684$24,062,593$ 24,099,946$23,018,199
Return on average total stockholders' equity(1) 12.08%10.52%9.31% 10.55%10.26%
Return on average tangible stockholders' equity (non-GAAP)(1) 21.53%18.79%14.63% 18.26%16.19%
Return on average total assets(1) 1.10%0.94%1.02% 0.99%1.16%
Return on average tangible assets (non-GAAP)(1) 1.14%0.98%1.06% 1.03%1.21%


As ofAs ofAs ofAs of
September 30,June 30,December 31,September 30,
(dollars in thousands, except per share amounts)2022202220212021
Balance Sheet Data:
Total stockholders' equity$ 2,200,651$2,252,611$2,656,912$2,711,734
Less: goodwill 995,492995,492995,492995,492
Tangible stockholders' equity$ 1,205,159$1,257,119$1,661,420$1,716,242
Total assets$ 24,870,272$25,377,533$24,992,410$25,548,322
Less: goodwill 995,492995,492995,492995,492
Tangible assets$ 23,874,780$24,382,041$23,996,918$24,552,830
Shares outstanding 127,357,680127,451,087127,502,472128,255,570
Total stockholders' equity to total assets 8.85%8.88%10.63%10.61%
Tangible stockholders' equity to tangible assets (non-GAAP) 5.05%5.16%6.92%6.99%
Book value per share$ 17.28$17.67$20.84$21.14
Tangible book value per share (non-GAAP)$ 9.46$9.86$13.03$13.38

(1) Annualized for the three and nine months ended September 30, 2022 and 2021, and three months ended June 30, 2022.


Primary Logo

© 2024 Canjex Publishing Ltd. All rights reserved.