Attached files

file filename
8-K - 8-K - CENTRAL PACIFIC FINANCIAL CORPa12-16897_18k.htm

Exhibit 99

 

 

 

 

 

Investor Contact:

David Morimoto

Media Contact: Wayne Kirihara

 

SVP & Treasurer

SVP - Corporate Communications

 

(808) 544-3627

(808) 544-3687

 

david.morimoto@centralpacificbank.com

wayne.kirihara@centralpacificbank.com

 

 

NEWS RELEASE

 

 

CENTRAL PACIFIC FINANCIAL CORP. REPORTS

$10.8 MILLION NET INCOME

 

HONOLULU, HI, July 26, 2012 – Central Pacific Financial Corp. (NYSE: CPF), parent company of Central Pacific Bank (the “Bank”), today reported net income for the second quarter of 2012 of $10.8 million, or $0.26 per diluted share, compared to net income in the second quarter of 2011 of $8.2 million, or $0.20 per diluted share, and net income in the first quarter of 2012 of $13.5 million, or $0.32 per diluted share.

 

“We are pleased to report another profitable quarter and remain on track with our continued efforts to improve our asset quality,” said John C. Dean, President and Chief Executive Officer.  “With a meaningful reduction in our nonperforming assets, the improvement in our credit risk profile allowed us to once again reduce our allowance for loan and lease losses, which contributed significantly to our profitable quarter.”

 

Significant Highlights and Second Quarter Results

 

§                  Reported sixth consecutive profitable quarter since the company’s recapitalization with net income of $10.8 million, compared to net income of $13.5 million in the first quarter of 2012.

 

§                  For the fifth consecutive quarter, the Company did not incur credit costs as it reduced its allowance for loan and lease losses (ALLL) by an amount greater than net foreclosed asset expense, write-downs of loans held for sale and changes to the reserve for unfunded commitments.  The reduction in the ALLL resulted in a credit to the provision for loan and lease losses of $6.6 million, compared to a credit of $5.0 million for the first quarter of 2012.

 

§                  Reduced nonperforming assets by $35.3 million to $170.3 million at June 30, 2012 from $205.6 million at March 31, 2012.

 

§                  The ALLL, as a percentage of total loans and leases, decreased to 4.94% at June 30, 2012, compared to 5.49% at March 31, 2012.  In addition, the Company had an ALLL, as a percentage of nonperforming assets, of 60.95% at June 30, 2012, compared to 55.61% at March 31, 2012.

 

§                  Increased the loans and leases portfolio by $18.4 million to $2.10 billion at June 30, 2012, compared to $2.08 billion at March 31, 2012.

 



 

Central Pacific Financial Corp. Reports $10.8 Million Net Income

July 26, 2012

Page 2 of 5

 

§                  Increased total deposits by $54.5 million to $3.56 billion at June 30, 2012, compared to $3.51 billion at March 31, 2012.

 

§                  Maintained a strong capital position with Tier 1 risk-based capital, total risk-based capital, and leverage capital ratios of 23.04%, 24.32%, and 14.12%, respectively, as of June 30, 2012, compared to 22.83%, 24.13%, and 14.03%, respectively, as of March 31, 2012.  The Company’s capital ratios continue to exceed the minimum levels required for a “well-capitalized” regulatory designation.

 

Earnings Highlights

Net interest income for the second quarter of 2012 was $30.3 million, compared to $29.0 million in the year-ago quarter and $30.5 million in the first quarter of 2012.  Net interest margin was 3.17%, compared to 3.04% in the year-ago quarter and 3.23% in the first quarter of 2012. The improvement in both net interest income and the net interest margin from the year-ago quarter reflects the deployment of the Company’s excess liquidity into higher yielding investment securities.  The sequential quarter decrease was primarily due to lower yields on the Company’s interest-earning assets compared to the first quarter of 2012.

 

The provision for loan and lease losses for the second quarter of 2012 was a credit of $6.6 million, compared to a credit of $8.8 million in the year-ago quarter and a credit of $5.0 million in the first quarter of 2012.  The credit to the provision for loan and lease losses was the result of an overall improvement in the Company’s credit risk profile, as evidenced by the previously mentioned decrease in nonperforming assets, and continued improvement in the historical quarterly charge-off data used to calculate the ALLL.

 

Other operating income for the second quarter of 2012 totaled $13.6 million, compared to $10.9 million in the year-ago quarter and $13.2 million in the first quarter of 2012. The increase from the year-ago quarter was primarily due to higher gains on sales of residential mortgage loans of $2.4 million, higher unrealized gains on outstanding interest rate locks of $0.7 million and higher rental income from foreclosed properties of $0.6 million, partially offset by the recognition of a $0.3 million gain on the sale of investment securities in the second quarter of 2011. The sequential quarter increase was primarily due to higher unrealized gains on outstanding interest rate locks of $0.4 million, higher gains on sales of residential mortgage loans of $0.4 million and higher income from bank-owned life insurance of $0.4 million, partially offset by lower rental income from foreclosed properties of $0.6 million.

 

Other operating expense for the second quarter of 2012 totaled $39.7 million, compared to $40.5 million in the year-ago quarter and $35.2 million in the first quarter of 2012.  The decrease from the year-ago quarter was primarily due to a lower provision for repurchased residential mortgage loans of $3.1 million, lower net credit-related charges (which includes changes in the reserve for unfunded commitments, write-downs of loans held for sale and foreclosed asset expense) of $0.9 million and lower FDIC insurance expense of $0.6 million, partially offset by higher salaries and employee benefits of $2.2 million, an accrual totaling $1.8 million related to a legal proceeding against the Company and higher amortization expense of $1.4 million.  The sequential quarter increase was primarily attributable to the aforementioned legal accrual of $1.8 million, higher amortization expense of $1.3 million, higher net credit-related charges of $1.1 million and higher salaries and employee benefits of $1.0 million, partially offset by a lower provision for repurchased residential mortgage loans of $1.4 million.

 

The efficiency ratio for the second quarter of 2012 was 80.41% (excluding foreclosed asset expense of $2.6 million and amortization expense related to certain intangible assets totaling $1.6 million), compared to 95.35% in the year-ago quarter (excluding foreclosed asset income of $1.2 million, write-downs of loans held for sale of $3.1 million, and amortization expense related to certain intangible assets totaling $0.7 million) and 74.99% (excluding write-downs of loans held for sale of $1.8 million, foreclosed asset income of $0.1 million, and amortization expense related to certain intangible assets totaling $0.7 million) in the first quarter of 2012.

 

The Company continues to recognize a full valuation allowance against its net deferred tax assets and did not record any income tax benefit or expense during the second quarter of 2012.

 



 

Central Pacific Financial Corp. Reports $10.8 Million Net Income

July 26, 2012

Page 3 of 5

 

Balance Sheet Highlights

Total assets at June 30, 2012 of $4.23 billion increased by $95.3 million and $68.8 million from June 30, 2011 and March 31, 2012, respectively.

 

Total loans and leases at June 30, 2012 of $2.10 billion increased by $54.4 million and $18.4 million from June 30, 2011 and March 31, 2012, respectively.  The increase in total loans and leases from the first quarter of 2012 was primarily due to an increase in the residential mortgage and commercial loan portfolios of $65.7 million and $10.7 million, respectively, partially offset by a decrease in the construction and development and commercial mortgage loan portfolios of $41.1 million and $16.3 million, respectively.

 

Total deposits at June 30, 2012 were $3.56 billion, compared to $3.23 billion and $3.51 billion at June 30, 2011 and March 31, 2012, respectively.  Core deposits, which include demand deposits, savings and money market deposits, and time deposits less than $100,000, totaled $2.88 billion at June 30, 2012.  This represents an increase of $168.4 million from a year ago and an increase of $5.8 million from March 31, 2012.  Changes in total deposits during the quarter included an increase in time deposits, interest-bearing demand deposits, non-interest bearing demand deposits, savings and money market deposits of $35.6 million, $15.9 million, $2.4 million and $0.7 million, respectively.

 

Total shareholders’ equity was $480.5 million at June 30, 2012, compared to $423.8 million and $467.5 million at June 30, 2011 and March 31, 2012, respectively.

 

Asset Quality

Nonperforming assets at June 30, 2012 totaled $170.3 million, or 4.03% of total assets, compared to $205.6 million, or 4.94% of total assets at March 31, 2012.  The sequential-quarter decrease reflects net decreases in Hawaii construction and development assets totaling $16.1 million, Mainland construction and development assets totaling $8.6 million, Hawaii residential mortgage assets totaling $5.7 million, Hawaii commercial mortgage assets totaling $3.5 million, Hawaii commercial assets totaling $0.9 million and Mainland commercial mortgage assets totaling $0.4 million.

 

Loans delinquent for 90 days or more still accruing interest totaled $0.5 million at June 30, 2012, compared to $0.2 million at March 31, 2012.  In addition, loans delinquent for 30 days or more still accruing interest totaled $3.8 million at June 30, 2012, compared to $6.2 million at March 31, 2012.

 

Net charge-offs in the second quarter of 2012 totaled $3.9 million, compared to $2.3 million in the year-ago quarter and $2.8 million in the first quarter of 2012.

 

The ALLL, as a percentage of total loans and leases, was 4.94% at June 30, 2012, compared to 5.49% at March 31, 2012.  The ALLL, as a percentage of nonperforming assets, was 60.95% at June 30, 2012, compared to 55.61% at March 31, 2012.

 

Capital Levels

At June 30, 2012, the Company’s Tier 1 risk-based capital, total risk-based capital, and leverage capital ratios were 23.04%, 24.32%, and 14.12%, respectively, compared to 22.83%, 24.13%, and 14.03%, respectively, at March 31, 2012.  The Company’s capital ratios continue to exceed the minimum levels required by both the Memorandum of Understanding between the bank and its regulators and the levels required to be considered a “well-capitalized” institution for regulatory purposes.

 

Non-GAAP Financial Measures

This press release contains certain references to financial measures that have been adjusted to exclude certain expenses and other specified items.  These financial measures differ from comparable measures calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) in that they exclude unusual or non-recurring charges, losses, credits or gains.  This press release identifies the specific items excluded from the comparable GAAP financial measure in the calculation of each non-GAAP financial measure.  Management believes that financial presentations excluding the impact of these items provide useful supplemental information that is important to a proper understanding of the Company’s core business results by investors.  These presentations should not be viewed as a substitute for results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP financial measures presented by other companies.

 



 

Central Pacific Financial Corp. Reports $10.8 Million Net Income

July 26, 2012

Page 4 of 5

 

Conference Call

The Company’s management will host a conference call today at 1:00 p.m. Eastern Time (7:00 a.m. Hawaii Time) to discuss the quarterly results.  Individuals are encouraged to listen to the live webcast of the presentation by visiting the investor relations page of the Company’s website at http://investor.centralpacificbank.com.  Alternatively, investors may participate in the live call by dialing 1-877-317-6789.  A playback of the call will be available through August 27, 2012 by dialing 1-877-344-7529 (passcode: 10015868) and on the Company’s website.

 

About Central Pacific Financial Corp.

Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $4.2 billion in assets.  Central Pacific Bank, its primary subsidiary, operates 34 branches and 117 ATMs in the state of Hawaii, as of June 30, 2012.  For additional information, please visit the Company’s website at http://www.centralpacificbank.com.

 

 

 

 

**********

 

Forward-Looking Statements

This document may contain forward-looking statements concerning projections of revenues, income/loss, earnings/loss per share, capital expenditures, dividends, capital structure, or other financial items, plans and objectives of management for future operations, future economic performance, or any of the assumptions underlying or relating to any of the foregoing.  Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts, and may include the words “believes”, “plans”, “expects”, “anticipates”, “forecasts”, “intends”, “hopes”, “should”, “estimates” or words of similar meaning.  While the Company believes that our forward-looking statements and the assumptions underlying them are reasonably based, such statements and assumptions are by their nature subject to risks and uncertainties, and thus could later prove to be inaccurate or incorrect.  Accordingly, actual results could materially differ from projections for a variety of reasons, to include, but not limited to:  the effect of, and our failure to comply with all of the requirements of, the Memorandum of Understanding with the Federal Deposit Insurance Corporation (“FDIC”) and the Hawaii Division of Financial Institutions (“DFI”), effective May 5, 2011, the Written Agreement with the Federal Reserve Bank of San Francisco and DFI, dated July 2, 2010, and any further regulatory orders we are or may become subject to; our ability to continue making progress on our recovery plan; oversupply of inventory and adverse conditions in the Hawaii and California real estate markets and recurring weakness in the construction industry;  adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates, further deterioration in asset quality and further losses in our loan portfolio; the impact of local, national, and international economies and events (including political events, acts of war or terrorism, natural disasters such as wildfires, tsunamis and earthquakes) on the Company’s business and operations and on tourism, the military and other major industries operating within the Hawaii market and any other markets in which the Company does business; deterioration or malaise in economic conditions, including the continued destabilizing factors in the financial industry and deterioration of the real estate market, as well as the impact of declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular;  the impact of regulatory action on the Company and Central Pacific Bank and legislation affecting the banking industry; changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, other regulatory reform, and any related rules and regulations on our business operations and competitiveness; the costs and effects of legal and regulatory developments, including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews;  the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, securities market and monetary fluctuations;  negative trends in our market capitalization and adverse changes in the price of the Company’s common shares; changes in consumer spending, borrowings and savings habits; technological changes; changes in the competitive environment among financial holding companies and other financial service providers; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; our ability to attract and retain skilled executives and employees; changes in our organization, compensation and benefit plans; and our success at managing the risks involved in the foregoing items.

 

 

#####

 



 

CENTRAL PACIFIC FINANCIAL CORP.  AND SUBSIDIARIES

Financial Highlights - June 30, 2012

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

June 30,

 

June 30,

 

 

 

(in thousands, except per share data)

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,812

 

$

8,211

 

$

24,290

 

$

12,850

 

 

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (after preferred stock dividends, accretion of discount, and conversion of preferred stock to common stock)

 

0.26

 

0.20

 

0.58

 

3.22

 

 

 

Diluted earnings per share (after preferred stock dividends, accretion of discount, and conversion of preferred stock to common stock)

 

0.26

 

0.20

 

0.58

 

3.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

1.04

  %

0.81

  %

1.18

  %

0.64

  %

 

 

Return on average shareholders’ equity (1)

 

9.12

 

8.08

 

10.37

 

8.48

 

 

 

Net income to average tangible shareholders’ equity (1) 

 

9.48

 

8.52

 

10.80

 

9.12

 

 

 

Efficiency ratio (2)

 

80.41

 

95.35

 

77.71

 

88.47

 

 

 

Net interest margin (1)

 

3.17

 

3.04

 

3.20

 

3.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

REGULATORY CAPITAL RATIOS

 

 

 

 

 

2012

 

2011

 

 

 

Central Pacific Financial Corp.

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

23.04

  %

22.48

  %

 

 

Total risk-based capital

 

 

 

 

 

24.32

 

23.80

 

 

 

Leverage capital

 

 

 

 

 

14.12

 

13.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Pacific Bank

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

21.89

  %

21.12

 

 

 

Total risk-based capital

 

 

 

 

 

23.18

 

22.44

 

 

 

Leverage capital

 

 

 

 

 

13.43

 

12.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

%

 

 

 

 

 

 

 

2012

 

2011

 

Change

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

$

4,227,070

 

$

4,131,733

 

2.3

  %

Loans and leases

 

 

 

 

 

2,101,163

 

2,046,747

 

2.7

 

Net loans and leases

 

 

 

 

 

1,997,349

 

1,879,813

 

6.3

 

Deposits

 

 

 

 

 

3,562,317

 

3,230,320

 

10.3

 

Total shareholders’ equity

 

 

 

 

 

480,513

 

423,782

 

13.4

 

Book value per common share

 

 

 

 

 

11.48

 

10.15

 

13.1

 

Tangible book value per common share

 

 

 

 

 

11.08

 

9.66

 

14.7

 

Market value per common share

 

 

 

 

 

14.12

 

14.00

 

0.9

 

Tangible common equity ratio (3)

 

 

 

 

 

11.02

  %

9.81

  %

12.3

 

 



 

CENTRAL PACIFIC FINANCIAL CORP.  AND SUBSIDIARIES

Financial Highlights - June 30, 2012

(Unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

   %

 

 

June 30,

 

 

 

%

 

 

 

(in thousands, except per share data)

 

 

 

2012

 

 

 

2011

 

 

 

   Change

 

 

2012

 

 

 

2011

 

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELECTED AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

$

4,163,033

 

 

 

$

4,047,121

 

 

 

2.9

 

%

 

$

4,132,725

 

 

 

$

4,008,923

 

 

 

3.1

 

 

%

Interest-earning assets

 

 

 

3,858,276

 

 

 

3,832,767

 

 

 

0.7

 

 

 

3,829,764

 

 

 

3,796,625

 

 

 

0.9

 

 

 

Loans and leases, including loans held for sale

 

 

 

2,121,045

 

 

 

2,094,555

 

 

 

1.3

 

 

 

2,108,477

 

 

 

2,141,816

 

 

 

(1.6

)

 

 

Other real estate

 

 

 

51,378

 

 

 

49,122

 

 

 

4.6

 

 

 

54,829

 

 

 

53,728

 

 

 

2.0

 

 

 

Deposits

 

 

 

3,500,162

 

 

 

3,153,668

 

 

 

11.0

 

 

 

3,469,797

 

 

 

3,122,730

 

 

 

11.1

 

 

 

Interest-bearing liabilities

 

 

 

2,855,941

 

 

 

2,901,431

 

 

 

(1.6)

 

 

 

2,841,025

 

 

 

2,946,656

 

 

 

(3.6

)

 

 

Total shareholders’ equity

 

 

 

474,041

 

 

 

406,381

 

 

 

16.6

 

 

 

468,297

 

 

 

303,078

 

 

 

54.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

 

 

2011

 

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans (including loans held for sale)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

120,949

 

 

 

$

206,485

 

 

 

(41.4

)

 

%

Other real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,379

 

 

 

42,863

 

 

 

15.2

 

 

 

Total nonperforming assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170,328

 

 

 

249,348

 

 

 

(31.7

)

 

 

Loans delinquent for 90 days or more (still accruing interest)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

505

 

 

 

4

 

 

 

12525.0

 

 

 

Restructured loans (still accruing interest)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,193

 

 

 

1,813

 

 

 

407.1

 

 

 

Total nonperforming assets, loans delinquent for 90 days or more (still accruing interest) and restructured loans (still accruing interest)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

180,026

 

 

 

$

251,165

 

 

 

(28.3

)

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

    %

 

 

Six Months Ended

 

 

 

%

 

 

 

 

 

 

 

June 30,

 

 

 

    Change

 

 

June 30,

 

 

 

Change

 

 

 

 

 

 

 

2012

 

 

 

2011

 

 

 

 

 

 

 

2012

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan charge-offs

 

 

 

$

5,925

 

 

 

$

6,194

 

 

 

(4.3

)

  %

 

$

9,887

 

 

 

$

24,325

 

 

 

(59.4

)

 

%

Recoveries

 

 

 

2,047

 

 

 

3,902

 

 

 

(47.5

)

 

 

3,228

 

 

 

8,764

 

 

 

(63.2

)

 

 

Net loan charge-offs

 

 

 

$

3,878

 

 

 

$

2,292

 

 

 

69.2

 

 

 

$

6,659

 

 

 

$

15,561

 

 

 

(57.2

)

 

 

Net loan charge-offs to average loans (1)

 

 

 

0.73

 

%

 

0.44

 

%

 

 

 

 

 

0.63

 

%

 

1.45

 

%

 

 

 

 

 

 


 


 

CENTRAL PACIFIC FINANCIAL CORP.  AND SUBSIDIARIES

Financial Highlights - June 30, 2012

(Unaudited)

 

 

 

June 30,

 

 

 

2012

 

2011

 

ASSET QUALITY RATIOS

 

 

 

 

 

Nonaccrual loans (including loans held for sale) to total loans and leases and loans held for sale

 

5.67

  %

9.98

  %

Nonperforming assets to total assets

 

4.03

 

6.03

 

Nonperforming assets, loans delinquent for 90 days or more (still accruing interest) and restructured loans (still accruing interest) to total loans and leases, loans held for sale & other real estate

 

8.25

 

11.89

 

Allowance for loan and lease losses to total loans and leases

 

4.94

 

8.16

 

Allowance for loan and lease losses to nonaccrual loans (including loans held for sale)

 

85.83

 

80.85

 

 

 

(1)   Annualized

 

(2)   The efficiency ratio is a non-GAAP financial measure which should be read and used in conjunction with the Company’s GAAP financial information. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate the efficiency ratio differently. Our efficiency ratio is derived by dividing other operating expense (excluding amortization, impairment and write-down of intangible assets, goodwill, loans held for sale and foreclosed property, loss on early extinguishment of debt, loss on investment transaction and loss on sale of commercial real estate loans) by net operating revenue (net interest income on a taxable equivalent basis plus other operating income before securities transactions).  See Reconciliation of Non-GAAP Financial Measures.

 

 

(3)   The tangible common equity ratio is a non-GAAP financial measure which should be read and used in conjunction with the Company’s  GAAP financial information. Comparison of our tangible common equity ratio with those of other companies may not be possible because other companies may calculate the tangible common equity ratio differently. Our tangible common equity ratio is derived by dividing common shareholders’ equity, less intangible assets (excluding mortgage servicing rights (MSRs)) by total assets, less intangible assets (excluding MSRs).

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

 

 

 

Quarter Ended

 

 

 

Quarter Ended

 

 

 

Quarter Ended

 

 

(Dollars in thousands)

 

June 30, 2012

 

 

 

March 31, 2012

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses as a percentage of net operating revenue

 

89.98

 

%

 

80.40

 

%

 

101.86

 

%

Amortization of other intangible assets

 

(3.67

)

 

 

(1.64

)

 

 

(1.81

)

 

Foreclosed asset expense

 

(5.90

)

 

 

0.24

 

 

 

3.07

 

 

Write down of assets

 

-    

 

 

 

(4.01

)

 

 

(7.77

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

80.41

 

%

 

74.99

 

%

 

95.35

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

June 30, 2012

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses as a percentage of net operating revenue

 

85.21

 

%

 

96.98

 

%

 

 

 

 

Amortization of other intangible assets

 

(2.66

)

 

 

(1.78

)

 

 

 

 

 

Foreclosed asset expense

 

(2.84

)

 

 

(0.95

)

 

 

 

 

 

Write down of assets

 

(2.00

)

 

 

(5.78

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

77.71

 

%

 

88.47

 

%

 

 

 

 

 

Tangible Common Equity Ratio

 

June 30, 2012

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

480,513

 

 

 

$

423,782

 

 

 

 

 

 

Less: Other intangible assets

 

(16,715

)

 

 

(20,490

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

463,798

 

 

 

403,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

4,227,070

 

 

 

4,131,733

 

 

 

 

 

 

Less: Other intangible assets

 

(16,715

)

 

 

(20,490

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible assets

 

4,210,355

 

 

 

4,111,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity / Tangible assets

 

11.02

 

%

 

9.81

 

%

 

 

 

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

June 30,

 

 

 

March 31,

 

 

 

June 30,

 

(In thousands, except share data)

 

 

2012

 

 

 

2012

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

 

72,967

 

$

 

69,873

 

$

 

68,986

 

Interest-bearing deposits in other banks

 

 

100,544

 

 

 

57,661

 

 

 

384,477

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

1,632,524

 

 

 

1,645,952

 

 

 

1,400,380

 

Held to maturity (fair value of $495 at June 30, 2012, $718 at March 31, 2012 and $1,631 at June 30, 2011)

 

 

487

 

 

 

704

 

 

 

1,578

 

Total investment securities

 

 

1,633,011

 

 

 

1,646,656

 

 

 

1,401,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

30,831

 

 

 

20,459

 

 

 

22,290

 

Loans and leases

 

 

2,101,163

 

 

 

2,082,752

 

 

 

2,046,747

 

Less allowance for loan and lease losses

 

 

103,814

 

 

 

114,322

 

 

 

166,934

 

Net loans and leases

 

 

1,997,349

 

 

 

1,968,430

 

 

 

1,879,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

50,195

 

 

 

50,389

 

 

 

54,702

 

Accrued interest receivable

 

 

12,596

 

 

 

12,217

 

 

 

11,711

 

Investment in unconsolidated subsidiaries

 

 

11,538

 

 

 

11,839

 

 

 

13,477

 

Other real estate

 

 

49,379

 

 

 

52,725

 

 

 

42,863

 

Mortgage servicing rights

 

 

22,985

 

 

 

23,110

 

 

 

23,036

 

Other intangible assets

 

 

16,715

 

 

 

18,334

 

 

 

20,490

 

Bank-owned life insurance

 

 

145,940

 

 

 

145,060

 

 

 

142,980

 

Federal Home Loan Bank stock

 

 

48,797

 

 

 

48,797

 

 

 

48,797

 

Other assets

 

 

34,223

 

 

 

32,738

 

 

 

16,153

 

Total assets

$

 

4,227,070

 

$

 

4,158,288

 

$

 

4,131,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

 

769,010

 

$

 

766,595

 

$

 

687,468

 

Interest-bearing demand

 

 

626,613

 

 

 

610,743

 

 

 

521,047

 

Savings and money market

 

 

1,161,066

 

 

 

1,160,415

 

 

 

1,115,339

 

Time

 

 

1,005,628

 

 

 

970,050

 

 

 

906,466

 

Total deposits

 

 

3,562,317

 

 

 

3,507,803

 

 

 

3,230,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

-   

 

 

 

-   

 

 

 

1,385

 

Long-tem debt

 

 

108,289

 

 

 

108,294

 

 

 

409,076

 

Other liabilities

 

 

65,982

 

 

 

64,751

 

 

 

57,178

 

Total liabilities

 

 

3,736,588

 

 

 

3,680,848

 

 

 

3,697,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding none at June 30, 2012, March 31, 2012 and June 30, 2011

 

 

-   

 

 

 

-   

 

 

 

-   

 

Common stock, no par value, authorized 185,000,000 shares; issued and outstanding 41,867,892 shares at June 30, 2012, 41,747,020 shares at March 31, 2012 and 41,738,830 shares at June 30, 2011

 

 

784,512

 

 

 

784,574

 

 

 

784,207

 

Surplus

 

 

67,933

 

 

 

67,561

 

 

 

64,350

 

Accumulated deficit

 

 

(372,558

)

 

 

(383,370

)

 

 

(420,569

)

Accumulated other comprehensive income (loss)

 

 

626

 

 

 

(1,299

)

 

 

(4,206

)

Total shareholders’ equity

 

 

480,513

 

 

 

467,466

 

 

 

423,782

 

Non-controlling interest

 

 

9,969

 

 

 

9,974

 

 

 

9,992

 

Total equity

 

 

490,482

 

 

 

477,440

 

 

 

433,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

 

4,227,070

 

$

 

4,158,288

 

$

 

4,131,733

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

 

Three Months Ended

 

 

 

 

Six Months Ended

 

 

 

 

June 30,

 

 

 

 

March 31,

 

 

 

 

June 30,

 

 

 

 

June 30,

 

(In thousands, except per share data)

 

 

2012

 

 

 

 

2012

 

 

 

 

2011

 

 

 

 

2012

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

$

 

24,393

 

 

$

 

25,008

 

 

$

 

26,464

 

 

$

 

49,401

 

 

$

 

55,030

 

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable interest

 

 

7,589

 

 

 

 

7,614

 

 

 

 

7,241

 

 

 

 

15,203

 

 

 

 

12,462

 

Tax-exempt interest

 

 

446

 

 

 

 

197

 

 

 

 

179

 

 

 

 

643

 

 

 

 

363

 

Dividends

 

 

4

 

 

 

 

3

 

 

 

 

-    

 

 

 

 

7

 

 

 

 

3

 

Interest on deposits in other banks

 

 

47

 

 

 

 

81

 

 

 

 

300

 

 

 

 

128

 

 

 

 

689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

 

32,479

 

 

 

 

32,903

 

 

 

 

34,184

 

 

 

 

65,382

 

 

 

 

68,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

 

89

 

 

 

 

86

 

 

 

 

161

 

 

 

 

175

 

 

 

 

293

 

Savings and money market

 

 

252

 

 

 

 

299

 

 

 

 

500

 

 

 

 

551

 

 

 

 

1,232

 

Time

 

 

962

 

 

 

 

1,073

 

 

 

 

1,902

 

 

 

 

2,035

 

 

 

 

4,279

 

Interest on short-term borrowings

 

 

-    

 

 

 

 

-    

 

 

 

 

-    

 

 

 

 

-    

 

 

 

 

204

 

Interest on long-term debt

 

 

917

 

 

 

 

943

 

 

 

 

2,642

 

 

 

 

1,860

 

 

 

 

5,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

2,220

 

 

 

 

2,401

 

 

 

 

5,205

 

 

 

 

4,621

 

 

 

 

11,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

30,259

 

 

 

 

30,502

 

 

 

 

28,979

 

 

 

 

60,761

 

 

 

 

57,180

 

Provision (credit) for loan and lease losses

 

 

(6,630

)

 

 

 

(4,990

)

 

 

 

(8,784

)

 

 

 

(11,620

)

 

 

 

(10,359

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan and lease losses

 

 

36,889

 

 

 

 

35,492

 

 

 

 

37,763

 

 

 

 

72,381

 

 

 

 

67,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

2,273

 

 

 

 

2,316

 

 

 

 

2,449

 

 

 

 

4,589

 

 

 

 

5,063

 

Other service charges and fees

 

 

4,156

 

 

 

 

4,421

 

 

 

 

4,444

 

 

 

 

8,577

 

 

 

 

8,502

 

Income from fiduciary activities

 

 

642

 

 

 

 

626

 

 

 

 

739

 

 

 

 

1,268

 

 

 

 

1,500

 

Equity in earnings of unconsolidated subsidiaries

 

 

169

 

 

 

 

46

 

 

 

 

38

 

 

 

 

215

 

 

 

 

165

 

Fees on foreign exchange

 

 

192

 

 

 

 

90

 

 

 

 

149

 

 

 

 

282

 

 

 

 

286

 

Investment securities gains

 

 

-    

 

 

 

 

-    

 

 

 

 

261

 

 

 

 

-    

 

 

 

 

261

 

Income from bank-owned life insurance

 

 

942

 

 

 

 

591

 

 

 

 

980

 

 

 

 

1,533

 

 

 

 

2,170

 

Loan placement fees

 

 

193

 

 

 

 

240

 

 

 

 

82

 

 

 

 

433

 

 

 

 

184

 

Net gains on sales of residential loans

 

 

3,394

 

 

 

 

2,977

 

 

 

 

1,005

 

 

 

 

6,371

 

 

 

 

3,203

 

Other

 

 

1,653

 

 

 

 

1,925

 

 

 

 

790

 

 

 

 

3,578

 

 

 

 

2,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other operating income

 

 

13,614

 

 

 

 

13,232

 

 

 

 

10,937

 

 

 

 

26,846

 

 

 

 

23,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

17,629

 

 

 

 

16,626

 

 

 

 

15,442

 

 

 

 

34,255

 

 

 

 

30,475

 

Net occupancy

 

 

3,264

 

 

 

 

3,266

 

 

 

 

3,410

 

 

 

 

6,530

 

 

 

 

6,768

 

Equipment

 

 

1,021

 

 

 

 

957

 

 

 

 

1,154

 

 

 

 

1,978

 

 

 

 

2,284

 

Amortization of other intangible assets

 

 

3,031

 

 

 

 

1,761

 

 

 

 

1,629

 

 

 

 

4,792

 

 

 

 

3,176

 

Communication expense

 

 

816

 

 

 

 

854

 

 

 

 

922

 

 

 

 

1,670

 

 

 

 

1,803

 

Legal and professional services

 

 

3,806

 

 

 

 

4,057

 

 

 

 

4,023

 

 

 

 

7,863

 

 

 

 

6,740

 

Computer software expense

 

 

958

 

 

 

 

935

 

 

 

 

929

 

 

 

 

1,893

 

 

 

 

1,812

 

Advertising expense

 

 

857

 

 

 

 

869

 

 

 

 

830

 

 

 

 

1,726

 

 

 

 

1,666

 

Foreclosed asset expense

 

 

2,602

 

 

 

 

(107

)

 

 

 

(1,222

)

 

 

 

2,495

 

 

 

 

763

 

Write down of assets

 

 

-    

 

 

 

 

1,759

 

 

 

 

3,090

 

 

 

 

1,759

 

 

 

 

4,655

 

Other

 

 

5,707

 

 

 

 

4,269

 

 

 

 

10,282

 

 

 

 

9,976

 

 

 

 

17,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other operating expense

 

 

39,691

 

 

 

 

35,246

 

 

 

 

40,489

 

 

 

 

74,937

 

 

 

 

78,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

10,812

 

 

 

 

13,478

 

 

 

 

8,211

 

 

 

 

24,290

 

 

 

 

12,850

 

Income tax expense

 

 

-    

 

 

 

 

-    

 

 

 

 

-    

 

 

 

 

-    

 

 

 

 

-    

 

Net income

$

 

10,812

 

 

$

 

13,478

 

 

$

 

8,211

 

 

$

 

24,290

 

 

$

 

12,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

 

0.26

 

 

$

 

0.32

 

 

$

 

0.20

 

 

$

 

0.58

 

 

$

 

3.22

 

Diluted earnings per share

 

 

0.26

 

 

 

 

0.32

 

 

 

 

0.20

 

 

 

 

0.58

 

 

 

 

3.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

41,717

 

 

 

 

41,631

 

 

 

 

40,700

 

 

 

 

41,674

 

 

 

 

30,059

 

Diluted weighted average shares outstanding

 

 

41,959

 

 

 

 

41,839

 

 

 

 

41,078

 

 

 

 

41,959

 

 

 

 

30,733

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

Six Months Ended

(Dollars in thousands)

 

June 30, 2012

 

June 30, 2011

 

June 30, 2012

 

June 30, 2011

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

 

Balance

 

 

Yield/Rate

 

 

 

Interest

 

 

 

Balance

 

 

Yield/Rate

 

 

 

Interest

 

 

 

Balance

 

 

Yield/Rate

 

 

 

Interest

 

 

 

Balance

 

 

Yield/Rate

 

 

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other banks

 

 

$

77,385

 

 

0.25

 

%

 

$

47

 

 

 

$

471,173

 

 

0.26

 

%

 

$

300

 

 

 

$

103,860

 

 

0.25

 

%

 

$

128

 

 

 

$

544,153

 

 

0.26

 

%

 

$

689

 

Taxable investment securities, excluding valuation allowance

 

 

1,555,361

 

 

1.95

 

 

 

7,593

 

 

 

1,205,762

 

 

2.40

 

 

 

7,241

 

 

 

1,533,916

 

 

1.98

 

 

 

15,210

 

 

 

1,049,131

 

 

2.38

 

 

 

12,465

 

Tax-exempt investment securities, excluding valuation allowance

 

 

55,688

 

 

4.93

 

 

 

686

 

 

 

12,480

 

 

8.92

 

 

 

276

 

 

 

34,714

 

 

5.70

 

 

 

989

 

 

 

12,728

 

 

8.79

 

 

 

559

 

Loans and leases, including loans held for sale

 

 

2,121,045

 

 

4.62

 

 

 

24,393

 

 

 

2,094,555

 

 

5.06

 

 

 

26,464

 

 

 

2,108,477

 

 

4.70

 

 

 

49,401

 

 

 

2,141,816

 

 

5.17

 

 

 

55,030

 

Federal Home Loan Bank stock

 

 

48,797

 

 

-    

 

 

 

-

 

 

 

48,797

 

 

-    

 

 

 

-

 

 

 

48,797

 

 

-    

 

 

 

-

 

 

 

48,797

 

 

-    

 

 

 

-

 

Total interest earning assets

 

 

3,858,276

 

 

3.40

 

 

 

32,719

 

 

 

3,832,767

 

 

3.58

 

 

 

34,281

 

 

 

3,829,764

 

 

3.44

 

 

 

65,728

 

 

 

3,796,625

 

 

3.64

 

 

 

68,743

 

Nonearning assets

 

 

304,757

 

 

 

 

 

 

 

 

 

 

214,354

 

 

 

 

 

 

 

 

 

 

302,961

 

 

 

 

 

 

 

 

 

 

212,298

 

 

 

 

 

 

 

 

Total assets

 

 

$

4,163,033

 

 

 

 

 

 

 

 

 

 

$

4,047,121

 

 

 

 

 

 

 

 

 

 

$

4,132,725

 

 

 

 

 

 

 

 

 

 

$

4,008,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

$

614,480

 

 

0.06

 

%

 

$

89

 

 

 

$

535,057

 

 

0.12

 

%

 

$

161

 

 

 

$

592,242

 

 

0.06

 

%

 

$

175

 

 

 

$

532,246

 

 

0.11

 

%

 

$

293

 

Savings and money market deposits

 

 

1,158,955

 

 

0.09

 

 

 

252

 

 

 

1,113,800

 

 

0.18

 

 

 

500

 

 

 

1,152,396

 

 

0.10

 

 

 

551

 

 

 

1,110,691

 

 

0.22

 

 

 

1,232

 

Time deposits under $100,000

 

 

331,866

 

 

0.62

 

 

 

509

 

 

 

402,721

 

 

1.03

 

 

 

1,037

 

 

 

338,137

 

 

0.65

 

 

 

1,086

 

 

 

421,984

 

 

1.15

 

 

 

2,403

 

Time deposits $100,000 and over

 

 

642,349

 

 

0.28

 

 

 

453

 

 

 

438,971

 

 

0.79

 

 

 

865

 

 

 

646,929

 

 

0.30

 

 

 

949

 

 

 

386,860

 

 

0.98

 

 

 

1,876

 

Short-term borrowings

 

 

-

 

 

-    

 

 

 

-

 

 

 

1,730

 

 

-    

 

 

 

-

 

 

 

6

 

 

0.76

 

 

 

0

 

 

 

70,338

 

 

0.59

 

 

 

204

 

Long-term debt

 

 

108,291

 

 

3.41

 

 

 

917

 

 

 

409,152

 

 

2.59

 

 

 

2,642

 

 

 

111,315

 

 

3.36

 

 

 

1,860

 

 

 

424,537

 

 

2.55

 

 

 

5,359

 

Total interest-bearing liabilities

 

 

2,855,941

 

 

0.31

 

 

 

2,220

 

 

 

2,901,431

 

 

0.72

 

 

 

5,205

 

 

 

2,841,025

 

 

0.33

 

 

 

4,621

 

 

 

2,946,656

 

 

0.78

 

 

 

11,367

 

Noninterest-bearing deposits

 

 

752,512

 

 

 

 

 

 

 

 

 

 

663,119

 

 

 

 

 

 

 

 

 

 

740,093

 

 

 

 

 

 

 

 

 

 

670,949

 

 

 

 

 

 

 

 

Other liabilities

 

 

70,567

 

 

 

 

 

 

 

 

 

 

66,195

 

 

 

 

 

 

 

 

 

 

73,335

 

 

 

 

 

 

 

 

 

 

78,242

 

 

 

 

 

 

 

 

Total liabilities

 

 

3,679,020

 

 

 

 

 

 

 

 

 

 

3,630,745

 

 

 

 

 

 

 

 

 

 

3,654,453

 

 

 

 

 

 

 

 

 

 

3,695,847

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

474,041

 

 

 

 

 

 

 

 

 

 

406,381

 

 

 

 

 

 

 

 

 

 

468,297

 

 

 

 

 

 

 

 

 

 

303,078

 

 

 

 

 

 

 

 

Non-controlling interest

 

 

9,972

 

 

 

 

 

 

 

 

 

 

9,995

 

 

 

 

 

 

 

 

 

 

9,975

 

 

 

 

 

 

 

 

 

 

9,998

 

 

 

 

 

 

 

 

Total equity

 

 

484,013

 

 

 

 

 

 

 

 

 

 

416,376

 

 

 

 

 

 

 

 

 

 

478,272

 

 

 

 

 

 

 

 

 

 

313,076

 

 

 

 

 

 

 

 

Total liabilities & equity

 

 

$

4,163,033

 

 

 

 

 

 

 

 

 

 

$

4,047,121

 

 

 

 

 

 

 

 

 

 

$

4,132,725

 

 

 

 

 

 

 

 

 

 

$

4,008,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

 

 

 

$

30,499

 

 

 

 

 

 

 

 

 

 

$

29,076

 

 

 

 

 

 

 

 

 

 

$

61,107

 

 

 

 

 

 

 

 

 

 

$

57,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

3.17

 

%

 

 

 

 

 

 

 

 

3.04

 

%

 

 

 

 

 

 

 

 

3.20

 

%

 

 

 

 

 

 

 

 

3.04

 

%