T
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
£
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Hawaii
|
99-0212597
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer £
|
Accelerated filer T
|
Non-accelerated filer £
|
Smaller reporting company £
|
Part I.
|
Financial Information
|
Item I.
|
Financial Statements (Unaudited)
|
Consolidated Balance Sheets
March 31, 2010 and December 31, 2009
|
|
Consolidated Statements of Operations
Three months ended March 31, 2010 and 2009
|
|
Consolidated Statements of Cash Flows
Three months ended March 31, 2010 and 2009
|
|
Notes to Consolidated Financial Statements
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Item 4.
|
Controls and Procedures
|
Part II.
|
Other Information
|
Item 1A.
|
Risk Factors
|
Item 6.
|
Exhibits
|
Signatures
|
|
Exhibit Index
|
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED BALANCE SHEETS
|
|||||||
(Unaudited)
|
|||||||
March 31,
|
December 31,
|
||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Assets
|
|||||||
Cash and due from banks
|
$ | 207,015 | $ | 87,897 | |||
Interest-bearing deposits in other banks
|
658,337 | 400,470 | |||||
Investment securities:
|
|||||||
Trading, at fair value
|
49,491 | - | |||||
Available for sale, at fair value
|
395,073 | 919,655 | |||||
Held to maturity (fair value of $4,355 at March 31, 2010 and $4,804 at December 31, 2009)
|
4,234 | 4,704 | |||||
Total investment securities
|
448,798 | 924,359 | |||||
Loans held for sale
|
57,659 | 83,830 | |||||
Loans and leases
|
2,844,189 | 3,041,980 | |||||
Less allowance for loan and lease losses
|
211,646 | 205,279 | |||||
Net loans and leases
|
2,632,543 | 2,836,701 | |||||
Premises and equipment, net
|
73,349 | 75,189 | |||||
Accrued interest receivable
|
12,063 | 14,588 | |||||
Investment in unconsolidated subsidiaries
|
16,450 | 17,395 | |||||
Other real estate
|
31,571 | 26,954 | |||||
Goodwill
|
- | 102,689 | |||||
Other intangible assets
|
45,610 | 45,390 | |||||
Bank-owned life insurance
|
140,841 | 139,811 | |||||
Federal Home Loan Bank stock
|
48,797 | 48,797 | |||||
Income tax receivable
|
38,977 | 39,839 | |||||
Other assets
|
22,167 | 25,613 | |||||
Total assets
|
$ | 4,434,177 | $ | 4,869,522 | |||
Liabilities and Equity
|
|||||||
Deposits:
|
|||||||
Noninterest-bearing demand
|
$ | 611,840 | $ | 638,328 | |||
Interest-bearing demand
|
630,942 | 588,396 | |||||
Savings and money market
|
1,090,159 | 1,195,815 | |||||
Time
|
1,002,097 | 1,146,377 | |||||
Total deposits
|
3,335,038 | 3,568,916 | |||||
Short-term borrowings
|
202,074 | 242,429 | |||||
Long-term debt
|
657,537 | 657,874 | |||||
Other liabilities
|
57,403 | 54,314 | |||||
Total liabilities
|
4,252,052 | 4,523,533 | |||||
Equity:
|
|||||||
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding
|
|||||||
135,000 shares at March 31, 2010 and December 31, 2009
|
129,344 | 128,975 | |||||
Common stock, no par value, authorized 185,000,000 shares, issued and outstanding
|
|||||||
30,370,421 shares at March 31, 2010 and 30,328,764 shares at December 31, 2009
|
406,580 | 405,355 | |||||
Surplus
|
63,359 | 63,075 | |||||
Accumulated deficit
|
(420,224 | ) | (257,931 | ) | |||
Accumulated other comprehensive loss
|
(6,954 | ) | (3,511 | ) | |||
Total shareholders' equity
|
172,105 | 335,963 | |||||
Non-controlling interest
|
10,020 | 10,026 | |||||
Total equity
|
182,125 | 345,989 | |||||
Total liabilities and equity
|
$ | 4,434,177 | $ | 4,869,522 | |||
See accompanying notes to consolidated financial statements.
|
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
March 30,
|
||||||||
(Amounts in thousands, except per share data)
|
2010
|
2009
|
||||||
Interest income:
|
||||||||
Interest and fees on loans and leases
|
$ | 37,312 | $ | 56,505 | ||||
Interest and dividends on investment securities:
|
||||||||
Taxable interest
|
8,101 | 8,729 | ||||||
Tax-exempt interest
|
515 | 1,171 | ||||||
Dividends
|
3 | 3 | ||||||
Interest on deposits in other banks
|
330 | - | ||||||
Total interest income
|
46,261 | 66,408 | ||||||
Interest expense:
|
||||||||
Interest on deposits:
|
||||||||
Demand
|
258 | 321 | ||||||
Savings and money market
|
1,649 | 2,863 | ||||||
Time
|
3,981 | 9,894 | ||||||
Interest on short-term borrowings
|
189 | 238 | ||||||
Interest on long-term debt
|
5,115 | 6,619 | ||||||
Total interest expense
|
11,192 | 19,935 | ||||||
Net interest income
|
35,069 | 46,473 | ||||||
Provision for loan and lease losses
|
58,837 | 26,750 | ||||||
Net interest income (loss) after provision for loan and lease losses
|
(23,768 | ) | 19,723 | |||||
Other operating income:
|
||||||||
Service charges on deposit accounts
|
3,207 | 3,537 | ||||||
Other service charges and fees
|
3,485 | 3,320 | ||||||
Income from fiduciary activities
|
811 | 970 | ||||||
Equity in earnings of unconsolidated subsidiaries
|
29 | 274 | ||||||
Fees on foreign exchange
|
156 | 116 | ||||||
Investment securities gains (losses)
|
831 | (150 | ) | |||||
Loan placement fees
|
85 | 248 | ||||||
Net gain on sales of residential loans
|
1,945 | 4,009 | ||||||
Income from bank-owned life insurance
|
1,184 | 1,070 | ||||||
Other
|
1,031 | 2,290 | ||||||
Total other operating income
|
12,764 | 15,684 | ||||||
Other operating expense:
|
||||||||
Salaries and employee benefits
|
14,836 | 16,260 | ||||||
Net occupancy
|
3,297 | 3,279 | ||||||
Equipment
|
1,477 | 1,512 | ||||||
Amortization of other intangible assets
|
1,408 | 1,421 | ||||||
Communication expense
|
1,212 | 1,139 | ||||||
Legal and professional services
|
5,650 | 2,716 | ||||||
Computer software expense
|
903 | 912 | ||||||
Advertising expense
|
839 | 755 | ||||||
Goodwill impairment
|
102,689 | - | ||||||
Foreclosed asset expense
|
5,532 | 135 | ||||||
Write down of assets
|
774 | 435 | ||||||
Other
|
10,598 | 9,134 | ||||||
Total other operating expense
|
149,215 | 37,698 | ||||||
Loss before income taxes
|
(160,219 | ) | (2,291 | ) | ||||
Income tax benefit
|
- | (4,920 | ) | |||||
Net income (loss)
|
(160,219 | ) | 2,629 | |||||
Preferred stock dividends and accretion
|
2,074 | 1,867 | ||||||
Net income (loss) available to common shareholders
|
$ | (162,293 | ) | $ | 762 | |||
Per common share data:
|
||||||||
Basic and diluted earnings (loss) per share
|
$ | (5.36 | ) | $ | 0.03 | |||
Shares used in computation:
|
||||||||
Basic shares
|
30,270 | 28,681 | ||||||
Diluted shares
|
30,270 | 28,692 | ||||||
See accompanying notes to consolidated financial statements.
|
CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
(Dollars in thousands)
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$ | (160,219 | ) | $ | 2,629 | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Provision for loan and lease losses
|
58,837 | 26,750 | ||||||
Depreciation and amortization
|
2,062 | 2,090 | ||||||
Gain on sale of premises and equipment
|
- | (3,612 | ) | |||||
Goodwill impairment
|
102,689 | - | ||||||
Write down of assets
|
774 | 435 | ||||||
Foreclosed asset expense
|
5,532 | 135 | ||||||
Amortization of other intangible assets
|
1,408 | 1,421 | ||||||
Net amortization of investment securities
|
812 | 674 | ||||||
Share-based compensation
|
284 | (437 | ) | |||||
Net loss (gain) on investment securities
|
(831 | ) | 150 | |||||
Deferred income tax expense
|
2,439 | 3,412 | ||||||
Net gain on sales of residential loans
|
(1,945 | ) | (4,009 | ) | ||||
Ineffective portion of derivatives
|
- | 184 | ||||||
Proceeds from sales of loans held for sale
|
262,534 | 542,074 | ||||||
Originations of loans held for sale
|
(216,694 | ) | (561,013 | ) | ||||
Equity in earnings of unconsolidated subsidiaries
|
(29 | ) | (274 | ) | ||||
Increase in cash surrender value of bank-owned life insurance
|
(1,030 | ) | (1,066 | ) | ||||
Decrease (increase) in income tax receivable
|
862 | (5,328 | ) | |||||
Net change in other assets and liabilities
|
3,441 | (7,105 | ) | |||||
Net cash provided by (used in) operating activities
|
60,926 | (2,890 | ) | |||||
Cash flows from investing activities:
|
||||||||
Proceeds from maturities of and calls on investment securities available for sale
|
131,753 | 59,080 | ||||||
Proceeds from sales of investment securities available for sale
|
439,436 | 2,135 | ||||||
Purchases of investment securities available for sale
|
(98,068 | ) | (245,902 | ) | ||||
Proceeds from maturities of and calls on investment securities held to maturity
|
461 | 1,162 | ||||||
Net loan principal repayments
|
71,082 | 66,693 | ||||||
Proceeds from sales of loans originated for investment
|
37,950 | 98,444 | ||||||
Proceeds from sale of other real estate
|
7,664 | 201 | ||||||
Proceeds from sale of premises and equipment
|
- | 7,207 | ||||||
Purchases of premises and equipment
|
(222 | ) | (2,454 | ) | ||||
Distributions from unconsolidated subsidiaries
|
710 | 553 | ||||||
Contributions to unconsolidated subsidiaries
|
(227 | ) | - | |||||
Net cash provided by (used in) investing activities
|
590,539 | (12,881 | ) | |||||
Cash flows from financing activities:
|
||||||||
Net increase (decrease) in deposits
|
(233,878 | ) | 91,007 | |||||
Proceeds from long-term debt
|
50,000 | - | ||||||
Repayments of long-term debt
|
(50,284 | ) | (25,268 | ) | ||||
Net decrease in short-term borrowings
|
(40,355 | ) | (195,976 | ) | ||||
Cash dividends paid on preferred stock
|
- | (675 | ) | |||||
Net proceeds from issuance of common stock and stock option exercises
|
- | 50 | ||||||
Net proceeds from issuance of preferred stock and warrants
|
- | 134,221 | ||||||
Other, net
|
37 | 36 | ||||||
Net cash provided by (used in) financing activities
|
(274,480 | ) | 3,395 | |||||
Net increase (decrease) in cash and cash equivalents
|
376,985 | (12,376 | ) | |||||
Cash and cash equivalents at beginning of period
|
488,367 | 107,745 | ||||||
Cash and cash equivalents at end of period
|
$ | 865,352 | $ | 95,369 | ||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$ | 11,276 | $ | 20,681 | ||||
Income taxes
|
- | 1,531 | ||||||
Cash received during the period for:
|
||||||||
Income taxes
|
1,068 | 192 | ||||||
Supplemental disclosure of noncash investing and financing activities:
|
||||||||
Net change in common stock held by directors' deferred compensation plan
|
$ | 6 | $ | 23 | ||||
Net reclassification of loans to other real estate
|
17,364 | 5,539 | ||||||
Net transfer of loans to loans held for sale
|
17,724 | - | ||||||
Securitization of residential mortgage loans into available for sale mortgage backed securities
|
- | 15,823 | ||||||
Dividends accrued on preferred stock
|
1,742 | 863 | ||||||
Accretion of preferred stock discount
|
332 | 329 | ||||||
See accompanying notes to consolidated financial statements.
|
·
|
Aggressively managing the bank’s existing loan portfolios to minimize further credit losses and to maximize recoveries,
|
·
|
Shrinking the bank’s balance sheet, including the sale of pledged securities and reducing public deposits and repurchase positions,
|
·
|
Reducing the bank’s loan portfolio through paydowns, restructuring, and significantly reducing lending activity, and
|
·
|
Significantly lowering operating costs to align with the restructured business model.
|
·
|
Sold investment securities totaling $439.4 million at a net gain of $0.8 million, which reduced our total investment securities as a percentage of total assets from 19.0% at December 31, 2009 to 10.1% at March 31, 2010.
|
·
|
Reduced our credit risk exposure in the non-agency MBS and municipal securities portfolios by $52.7 million and $37.3 million, respectively. Our remaining exposure in the non-agency MBS and municipal securities portfolios as of March 31, 2010 were $18 thousand and $0.8 million, respectively.
|
·
|
Reduced our total loan and lease portfolio to $2.8 billion at March 31, 2010 from $3.0 billion at December 31, 2009.
|
·
|
Improved our liquidity position with cash and cash equivalents totaling $865.4 million at March 31, 2010, compared to $488.4 million at December 31, 2009.
|
·
|
Continued to support home ownership in Hawaii by originating $234.2 million in residential mortgage loans. Substantially all of these loans were sold in the secondary market.
|
·
|
Made progress with our previously announced plans to exit the Mainland market by closing two California loan production offices.
|
·
|
Initiated steps to reduce operating costs through personnel reductions and completed the previously announced consolidation of two retail branch locations in Honolulu within close proximity of each other.
|
Gross
|
Gross
|
Estimated
|
|||||||||||||
Amortized
|
unrealized
|
unrealized
|
fair
|
||||||||||||
cost
|
gains
|
losses
|
value
|
||||||||||||
(Dollars in thousands)
|
|||||||||||||||
March 31, 2010
|
|||||||||||||||
Available for Sale
|
|||||||||||||||
U.S. Government sponsored entities debt securities
|
$ | 212,418 | $ | 714 | $ | (314 | ) | $ | 212,818 | ||||||
States and political subdivisions
|
14,018 | 6 | - | 14,024 | |||||||||||
U.S. Government sponsored entities mortgage-backed securities
|
162,903 | 4,459 | (148 | ) | 167,214 | ||||||||||
Non-agency collateralized mortgage obligations
|
18 | - | - | 18 | |||||||||||
Other
|
982 | 17 | - | 999 | |||||||||||
Total
|
$ | 390,339 | $ | 5,196 | $ | (462 | ) | $ | 395,073 | ||||||
Held to Maturity
|
|||||||||||||||
States and political subdivisions
|
$ | 500 | $ | 6 | $ | - | $ | 506 | |||||||
U.S. Government sponsored entities mortgage-backed securities
|
3,734 | 115 | - | 3,849 | |||||||||||
Total
|
$ | 4,234 | $ | 121 | $ | - | $ | 4,355 | |||||||
December 31, 2009
|
|||||||||||||||
Available for Sale
|
|||||||||||||||
U.S. Government sponsored entities debt securities
|
$ | 207,292 | $ | 1,010 | $ | (659 | ) | $ | 207,643 | ||||||
States and political subdivisions
|
51,449 | 375 | (339 | ) | 51,485 | ||||||||||
U.S. Government sponsored entities mortgage-backed securities
|
600,507 | 14,088 | (1,507 | ) | 613,088 | ||||||||||
Non-agency collateralized mortgage obligations
|
52,691 | - | (6,222 | ) | 46,469 | ||||||||||
Other
|
984 | - | (14 | ) | 970 | ||||||||||
Total
|
$ | 912,923 | $ | 15,473 | $ | (8,741 | ) | $ | 919,655 | ||||||
Held to Maturity
|
|||||||||||||||
States and political subdivisions
|
$ | 500 | $ | 2 | $ | - | $ | 502 | |||||||
U.S. Government sponsored entities mortgage-backed securities
|
4,204 | 98 | - | 4,302 | |||||||||||
Total
|
$ | 4,704 | $ | 100 | $ | - | $ | 4,804 |
March 31, 2010
|
||||||
Amortized Cost
|
Estimated Fair Value
|
|||||
(Dollars in thousands)
|
||||||
Available for Sale
|
||||||
Due in one year or less
|
$ | 22,656 | $ | 22,753 | ||
Due after one year through five years
|
150,112 | 150,559 | ||||
Due after five years through ten years
|
47,520 | 47,382 | ||||
Due after ten years
|
6,148 | 6,148 | ||||
Mortage-backed securities
|
162,921 | 167,232 | ||||
Other
|
982 | 999 | ||||
Total
|
$ | 390,339 | $ | 395,073 | ||
Held to Maturity
|
||||||
Due after one year through five years
|
$ | 500 | $ | 506 | ||
Mortage-backed securities
|
3,734 | 3,849 | ||||
Total
|
$ | 4,234 | $ | 4,355 |
Less than 12 months
|
12 months or longer
|
Total
|
|||||||||||||||||||||
Fair |
Unrealized
|
Fair |
Unrealized
|
Fair |
Unrealized
|
||||||||||||||||||
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||||||
At March 31, 2010:
|
|||||||||||||||||||||||
U.S. Government sponsored entities
|
|||||||||||||||||||||||
debt securities
|
$ | 77,259 | $ | (314 | ) | $ | - | $ | - | $ | 77,259 | $ | (314 | ) | |||||||||
U.S. Government sponsored entities
|
|||||||||||||||||||||||
mortgage-backed securities
|
5,051 | (147 | ) | 74 | (1 | ) | 5,125 | (148 | ) | ||||||||||||||
Total temporarily impaired securities
|
$ | 82,310 | $ | (461 | ) | $ | 74 | $ | (1 | ) | $ | 82,384 | $ | (462 | ) | ||||||||
At December 31, 2009:
|
|||||||||||||||||||||||
U.S. Government sponsored entities
|
|||||||||||||||||||||||
debt securities
|
$ | 89,172 | $ | (659 | ) | $ | - | $ | - | $ | 89,172 | $ | (659 | ) | |||||||||
States and political subdivisions
|
6,956 | (197 | ) | 3,696 | (142 | ) | 10,652 | (339 | ) | ||||||||||||||
U.S. Government sponsored entities
|
|||||||||||||||||||||||
mortgage-backed securities
|
70,213 | (1,504 | ) | 55 | (3 | ) | 70,268 | (1,507 | ) | ||||||||||||||
Non-agency collateralized mortgage obligations
|
7,624 | (162 | ) | 38,845 | (6,060 | ) | 46,469 | (6,222 | ) | ||||||||||||||
Other
|
- | - | 970 | (14 | ) | 970 | (14 | ) | |||||||||||||||
Total temporarily impaired securities
|
$ | 173,965 | $ | (2,522 | ) | $ | 43,566 | $ | (6,219 | ) | $ | 217,531 | $ | (8,741 | ) |
·
|
The length of time and the extent to which fair value has been less than the amortized cost basis;
|
·
|
Adverse conditions specifically related to the security, an industry, or a geographic area;
|
·
|
The historical and implied volatility of the fair value of the security;
|
·
|
The payment structure of the debt security and the likelihood of the issuer being able to make payments;
|
·
|
Failure of the issuer to make scheduled interest or principal payments;
|
·
|
Any rating changes by a rating agency; and
|
·
|
Recoveries or additional decline in fair value subsequent to the balance sheet date.
|
March 31,
|
December 31,
|
||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Commercial, financial and agricultural
|
$ | 253,349 | $ | 260,784 | |||
Real estate:
|
|||||||
Construction
|
752,001 | 813,333 | |||||
Mortgage - residential
|
772,022 | 823,274 | |||||
Mortgage - commercial
|
910,053 | 972,537 | |||||
Consumer
|
123,488 | 136,090 | |||||
Leases
|
38,853 | 41,803 | |||||
2,849,766 | 3,047,821 | ||||||
Unearned income
|
(5,577 | ) | (5,841 | ) | |||
Total loans and leases
|
$ | 2,844,189 | $ | 3,041,980 |
Three Months Ended
|
|||||||
March 31,
|
|||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Balance, beginning of period
|
$ | 205,279 | $ | 119,878 | |||
Provision for loan and lease losses
|
58,837 | 26,750 | |||||
264,116 | 146,628 | ||||||
Charge-offs
|
(59,968 | ) | (24,815 | ) | |||
Recoveries
|
7,498 | 473 | |||||
Net charge-offs
|
(52,470 | ) | (24,342 | ) | |||
Balance, end of period
|
$ | 211,646 | $ | 122,286 |
Core
|
Mortgage
|
||||||||||||||||||
Deposit
|
Servicing
|
Customer
|
Non-Compete
|
||||||||||||||||
Premium
|
Rights
|
Relationships
|
Agreements
|
Total
|
|||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||
Balance, beginning of period
|
$ | 23,401 | $ | 20,589 | $ | 1,190 | $ | 210 | $ | 45,390 | |||||||||
Additions
|
- | 1,628 | - | - | 1,628 | ||||||||||||||
Amortization
|
(668 | ) | (690 | ) | (35 | ) | (15 | ) | (1,408 | ) | |||||||||
Balance, end of period
|
$ | 22,733 | $ | 21,527 | $ | 1,155 | $ | 195 | $ | 45,610 |
Three Months Ended March 31,
|
|||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Fair market value, beginning of period
|
$ | 23,019 | $ | 12,107 | |||
Fair market value, end of period
|
22,897 | 17,122 | |||||
Weighted average discount rate
|
8.5 | % | 8.6 | % | |||
Weighted average prepayment speed assumption
|
13.2 | 14.4 |
March 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||
Gross
|
Gross
|
|||||||||||||||||||||
Carrying
|
Accumulated
|
Carrying
|
Accumulated
|
|||||||||||||||||||
Value
|
Amortization
|
Net
|
Value
|
Amortization
|
Net
|
|||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||
Core deposit premium
|
$ | 44,642 | $ | (21,909 | ) | $ | 22,733 | $ | 44,642 | $ | (21,241 | ) | $ | 23,401 | ||||||||
Mortgage servicing rights
|
36,985 | (15,458 | ) | 21,527 | 35,357 | (14,768 | ) | 20,589 | ||||||||||||||
Customer relationships
|
1,400 | (245 | ) | 1,155 | 1,400 | (210 | ) | 1,190 | ||||||||||||||
Non-compete agreements
|
300 | (105 | ) | 195 | 300 | (90 | ) | 210 | ||||||||||||||
$ | 83,327 | $ | (37,717 | ) | $ | 45,610 | $ | 81,699 | $ | (36,309 | ) | $ | 45,390 |
Estimated Amortization Expense
|
||||||||||||||||||
Core |
Mortgage
|
|||||||||||||||||
Deposit
|
Servicing
|
Customer
|
Non-Compete
|
|||||||||||||||
Premium
|
Rights
|
Relationships
|
Agreements
|
Total
|
||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||
2010 (remainder)
|
$ | 2,006 | $ | 1,860 | $ | 105 | $ | 45 | $ | 4,016 | ||||||||
2011
|
2,674 | 2,672 | 140 | 60 | 5,546 | |||||||||||||
2012
|
2,674 | 2,321 | 140 | 60 | 5,195 | |||||||||||||
2013
|
2,674 | 2,016 | 140 | 30 | 4,860 | |||||||||||||
2014
|
2,674 | 1,753 | 140 | - | 4,567 | |||||||||||||
2015
|
2,674 | 1,507 | 140 | - | 4,321 | |||||||||||||
Thereafter
|
7,357 | 9,398 | 350 | - | 17,105 | |||||||||||||
$ | 22,733 | $ | 21,527 | $ | 1,155 | $ | 195 | $ | 45,610 |
Asset Derivatives
|
Liability Derivatives
|
||||||||||||||||
Derivatives not Designated
as Hedging Instruments
|
Balance Sheet
Location
|
Fair Value at
March 31, 2010
|
Fair Value at
December 31, 2009
|
Fair Value at
March 31, 2010
|
Fair Value at
December 31, 2009
|
||||||||||||
(Dollars in thousands)
|
|||||||||||||||||
Interest rate contracts
|
Other assets /
|
$ | 332 | $ | 1,035 | $ | 650 | $ | 1,217 | ||||||||
other liabilities
|
|||||||||||||||||
Total derivatives
|
$ | 332 | $ | 1,035 | $ | 650 | $ | 1,217 |
Derivatives in Cash Flow
Hedging Relationship
|
Amount of Gain (Loss)
Recognized in AOCI
on Derivative
(Effective Portion)
|
Amount of Gain (Loss)
Reclassified from AOCI
into Earnings
(Effective Portion)
|
Amount of Gain (Loss)
Recognized in Earnings
on Derivative
(Ineffective Portion)
|
|||||||||
(Dollars in thousands)
|
||||||||||||
Three Months Ended March 31, 2010
|
||||||||||||
Interest rate contracts
|
$ | - | $ | 1,890 | $ | - | ||||||
Three Months Ended March 31, 2009
|
||||||||||||
Interest rate contracts
|
$ | 16,093 | $ | 2,000 | $ | (184 | ) |
Derivatives not in Cash Flow
Hedging Relationship
|
Location of Gain (Loss) Recognized
in Earnings on Derivatives
|
Amount of Gain (Loss) Recognized
in Earnings on Derivatives
|
||||
(Dollars in thousands)
|
||||||
Three Months Ended March 31, 2010
|
||||||
Interest rate contracts
|
Other operating income
|
$ | 219 | |||
Three Months Ended March 31, 2009
|
||||||
Interest rate contracts
|
Other operating income
|
$ | (1,694 | ) |
Weighted Average
|
|||||
Shares
|
Exercise Price
|
||||
Outstanding at January 1, 2010
|
1,014,100 | $ | 21.12 | ||
Changes during the period:
|
|||||
Expired
|
(25,693 | ) | 10.90 | ||
Forfeited
|
(6,500 | ) | 15.82 | ||
Outstanding at March 31, 2010
|
981,907 | 21.42 |
Weighted Average
|
|||||
Grant Date
|
|||||
Shares
|
Fair Value
|
||||
Nonvested at January 1, 2010
|
21,020 | $ | 34.60 | ||
Changes during the period:
|
|||||
Vested
|
(6,520 | ) | 35.83 | ||
Nonvested at March 31, 2010
|
14,500 | 34.04 |
Weighted Average
|
|||||
Shares
|
Exercise Price
|
||||
Outstanding at January 1, 2010
|
179,512 | $ | 19.24 | ||
Changes during the period:
|
|||||
Vested
|
(3,799 | ) | 35.90 | ||
Outstanding at March 31, 2010
|
175,713 | 18.88 |
March 31,
|
December 31,
|
||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Available for sale securities:
|
|||||||
Unrealized losses due to other-than-temporary impairment related to factors other than credit
|
$ | - | $ | (5,158 | ) | ||
All other unrealized gains | 3,954 | 11,109 | |||||
Unrealized holding gains on derivatives
|
(1,837 | ) | 53 | ||||
Pension adjustments
|
(9,071 | ) | (9,515 | ) | |||
Accumulated other comprehensive loss, net of tax
|
$ | (6,954 | ) | $ | (3,511 | ) |
Three Months Ended
|
|||||||
March 31,
|
|||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Net income (loss)
|
$ | (160,219 | ) | $ | 2,629 | ||
Unrealized loss on investment securities
|
(1,997 | ) | (5,443 | ) | |||
Unrealized gain (loss) on derivatives
|
(1,890 | ) | 1,230 | ||||
Pension adjustments
|
444 | 323 | |||||
Comprehensive loss
|
$ | (163,662 | ) | $ | (1,261 | ) |
Three Months Ended
|
|||||||
March 31,
|
|||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Interest cost
|
$ | 437 | $ | 450 | |||
Expected return on assets
|
(428 | ) | (350 | ) | |||
Amortization of unrecognized loss
|
514 | 525 | |||||
Net periodic cost
|
$ | 523 | $ | 625 |
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||
(Dollars in thousands)
|
||||||||||||||
March 31, 2010
|
||||||||||||||
Money market accounts
|
$ | 717 | $ | - | $ | - | $ | 717 | ||||||
Mutual funds
|
7,382 | - | - | 7,382 | ||||||||||
Government obligations
|
3,334 | - | - | 3,334 | ||||||||||
Common stocks
|
5,521 | - | - | 5,521 | ||||||||||
Preferred stocks
|
254 | - | - | 254 | ||||||||||
Corporate bonds and debentures
|
2,750 | - | - | 2,750 | ||||||||||
Limited partnerships
|
- | - | 2,400 | 2,400 | ||||||||||
$ | 19,958 | $ | - | $ | 2,400 | $ | 22,358 | |||||||
December 31, 2009
|
||||||||||||||
Money market accounts
|
$ | 720 | $ | - | $ | - | $ | 720 | ||||||
Mutual funds
|
7,850 | - | - | 7,850 | ||||||||||
Government obligations
|
3,327 | - | - | 3,327 | ||||||||||
Common stocks
|
5,180 | - | - | 5,180 | ||||||||||
Preferred stocks
|
223 | - | - | 223 | ||||||||||
Corporate bonds and debentures
|
2,538 | - | - | 2,538 | ||||||||||
Limited partnerships
|
- | - | 2,315 | 2,315 | ||||||||||
$ | 19,838 | $ | - | $ | 2,315 | $ | 22,153 |
Limited partnerships
|
||
(Dollars in thousands)
|
||
Balance at December 31, 2009
|
$ | 2,315 |
Unrealized net gains
|
85 | |
Balance at March 31, 2010
|
$ | 2,400 |
Three Months Ended
|
||||||
March 31,
|
||||||
2010
|
2009
|
|||||
(Dollars in thousands)
|
||||||
Service cost
|
$ | 11 | $ | 26 | ||
Interest cost
|
108 | 116 | ||||
Amortization of unrecognized transition obligation
|
4 | 9 | ||||
Amortization of prior service cost
|
(7 | ) | 5 | |||
Amortization of unrecognized loss
|
5 | 1 | ||||
Net periodic cost
|
$ | 121 | $ | 157 |
Three Months Ended
|
||||||
March 31,
|
||||||
(In thousands, except per share data)
|
2010
|
2009
|
||||
Net income (loss)
|
$ | (160,219 | ) | $ | 2,629 | |
Preferred stock dividends and accretion
|
2,074 | 1,867 | ||||
Net income (loss) available to common shareholders
|
$ | (162,293 | ) | $ | 762 | |
Weighted average shares outstanding - basic
|
30,270 | 28,681 | ||||
Dilutive effect of employee stock options and awards
|
- | 11 | ||||
Weighted average shares outstanding - diluted
|
30,270 | 28,692 | ||||
Basic and diluted earnings (loss) per share
|
$ | (5.36 | ) | $ | 0.03 |
March 31, 2010
|
December 31, 2009
|
||||||||||||||
Carrying/
|
Carrying/
|
||||||||||||||
notional
|
Estimated
|
notional
|
Estimated
|
||||||||||||
amount
|
fair value
|
amount
|
fair value
|
||||||||||||
(Dollars in thousands)
|
|||||||||||||||
Financial assets
|
|||||||||||||||
Cash and due from banks
|
$ | 207,015 | $ | 207,015 | $ | 87,897 | $ | 87,897 | |||||||
Interest-bearing deposits in other banks
|
658,337 | 658,337 | 400,470 | 400,470 | |||||||||||
Investment securities
|
448,798 | 448,919 | 924,359 | 924,459 | |||||||||||
Net loans and leases, including loans held for sale
|
2,690,202 | 2,696,576 | 2,920,531 | 2,928,475 | |||||||||||
Accrued interest receivable
|
12,063 | 12,063 | 14,588 | 14,588 | |||||||||||
Financial liabilities
|
|||||||||||||||
Deposits:
|
|||||||||||||||
Noninterest-bearing deposits
|
611,840 | 611,840 | 638,328 | 638,328 | |||||||||||
Interest-bearing demand and savings deposits
|
1,721,101 | 1,721,101 | 1,784,211 | 1,784,211 | |||||||||||
Time deposits
|
1,002,097 | 1,002,784 | 1,146,377 | 1,147,629 | |||||||||||
Total deposits
|
3,335,038 | 3,335,725 | 3,568,916 | 3,570,168 | |||||||||||
Short-term borrowings
|
202,074 | 200,776 | 242,429 | 242,476 | |||||||||||
Long-term debt
|
657,537 | 584,118 | 657,874 | 608,696 | |||||||||||
Accrued interest payable (included in other liabilities)
|
8,896 | 8,896 | 8,980 | 8,980 | |||||||||||
Off-balance sheet financial instruments
|
|||||||||||||||
Commitments to extend credit
|
490,521 | 2,453 | 541,825 | 2,709 | |||||||||||
Standby letters of credit and financial guarantees written
|
37,611 | 282 | 39,650 | 297 | |||||||||||
Interest rate options
|
84,328 | (548 | ) | 89,943 | (1,161 | ) | |||||||||
Forward interest rate contracts
|
29,722 | 230 | 75,162 | 979 | |||||||||||
Forward foreign exchange contracts
|
328 | 328 | 2,184 | 2,187 |
·
|
Level 1 – Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
|
·
|
Level 2 – Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
·
|
Level 3 – Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques that requires the use of significant judgment or estimation.
|
Fair Value at Reporting Date Using
|
||||||||||||||
Quoted Prices in Active Markets for Identical Assets
|
Significant Other Observable Inputs
|
Significant Unobservable Inputs
|
||||||||||||
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||
(Dollars in thousands)
|
||||||||||||||
March 31, 2010
|
||||||||||||||
Trading securities:
|
||||||||||||||
U.S. Government sponsored entities mortgage-backed securities
|
$ | 49,491 | $ | - | $ | 49,491 | $ | - | ||||||
Available for sale securities:
|
||||||||||||||
U.S. Government sponsored entities debt securities
|
212,818 | - | 212,818 | - | ||||||||||
States and political subdivisions
|
14,024 | - | 341 | 13,683 | ||||||||||
U.S. Government sponsored entities mortgage-backed securities
|
167,214 | - | 167,214 | - | ||||||||||
Non-agency collateralized mortgage obligations
|
18 | - | - | 18 | ||||||||||
Other
|
999 | 999 | - | - | ||||||||||
Derivatives:
|
||||||||||||||
Interest rate contracts
|
(318 | ) | - | (318 | ) | - | ||||||||
Total
|
$ | 444,246 | $ | 999 | $ | 429,546 | $ | 13,701 | ||||||
December 31, 2009
|
||||||||||||||
Available for sale securities:
|
||||||||||||||
U.S. Government sponsored entities debt securities
|
$ | 207,643 | $ | - | $ | 207,643 | $ | - | ||||||
States and political subdivisions
|
51,485 | - | 37,707 | 13,778 | ||||||||||
U.S. Government sponsored entities mortgage-backed securities
|
613,088 | - | 613,088 | - | ||||||||||
Non-agency collateralized mortgage obligations
|
46,469 | - | - | 46,469 | ||||||||||
Other
|
970 | 970 | - | - | ||||||||||
Derivatives:
|
||||||||||||||
Interest rate contracts
|
(182 | ) | - | (182 | ) | - | ||||||||
Total
|
$ | 919,473 | $ | 970 | $ | 858,256 | $ | 60,247 |
Available for sale securities
|
Available for sale non-agency collateralized mortgage obligations (1)
|
||||||
(Dollars in thousands)
|
|||||||
Balance at January 1, 2010
|
$ | 13,778 | $ | 46,469 | |||
Principal payments received
|
(95 | ) | (1,051 | ) | |||
Realized net losses included in net loss
|
- | (7,275 | ) | ||||
Unrealized net gains included in other comprehensive income
|
- | 6,222 | |||||
Sales
|
- | (44,347 | ) | ||||
Balance at March 31, 2010
|
$ | 13,683 | $ | 18 | |||
Balance at January 1, 2009
|
$ | 14,244 | $ | 106,091 | |||
Principal payments received
|
(138 | ) | (4,188 | ) | |||
Unrealized net losses included in other comprehensive income
|
- | (11,423 | ) | ||||
Balance at March 31, 2009
|
$ | 14,106 | $ | 90,480 | |||
(1) Represents available for sale non-agency collateralized mortgage obligations previously classified as
|
|||||||
Level 2 for which the market became inactive during 2008; therefore the fair value measurement was
|
|||||||
derived from discounted cash flow models using unobservable inputs and assumptions.
|
Fair Value Measurements Using
|
||||||||||||||
Quoted Prices in
Active Markets for
Identical Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||
(Dollars in thousands) | ||||||||||||||
March 31, 2010
|
||||||||||||||
Loans held for sale (1)
|
$ | 27,822 | $ | - | $ | 27,822 | $ | - | ||||||
Impaired loans (1)
|
374,968 | - | 374,968 | - | ||||||||||
Other real estate (2)
|
31,571 | - | 31,571 | - | ||||||||||
December 31, 2009
|
||||||||||||||
Loans held for sale (1)
|
$ | 18,161 | $ | - | $ | 18,161 | $ | - | ||||||
Impaired loans (1)
|
440,538 | - | 440,538 | - | ||||||||||
Goodwill (3)
|
102,689 | - | - | 102,689 | ||||||||||
Other real estate (2)
|
26,954 | - | 26,954 | - | ||||||||||
(1) Represents carrying value and related write-downs of loans for which adjustments are based on agreed upon
|
||||||||||||||
purchase prices for the loans or the appraised value of the collateral.
|
||||||||||||||
(2) Represents other real estate that is carried at the lower of carrying value or fair value less costs to sell.
|
||||||||||||||
Fair value is generally based upon independent market prices or appraised values of the collateral.
|
||||||||||||||
(3) Represents carrying value subsequent of write-downs for impairment.
|
Commercial
|
Hawaii
|
||||||||||||||||||
Real Estate
|
Market
|
Treasury
|
All Others
|
Total
|
|||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||
Three months ended March 31, 2010:
|
|||||||||||||||||||
Net interest income
|
$ | 13,332 | $ | 16,569 | $ | 5,168 | $ | - | $ | 35,069 | |||||||||
Intersegment net interest income (expense)
|
(9,941 | ) | 9,670 | (1,716 | ) | 1,987 | - | ||||||||||||
Provision for loan and lease losses
|
(40,300 | ) | (18,537 | ) | - | - | (58,837 | ) | |||||||||||
Other operating income
|
215 | 9,812 | 2,858 | (121 | ) | 12,764 | |||||||||||||
Goodwill impairment
|
- | (102,689 | ) | - | - | (102,689 | ) | ||||||||||||
Other operating expense (excluding goodwill impairment)
|
(10,613 | ) | (21,910 | ) | (665 | ) | (13,338 | ) | (46,526 | ) | |||||||||
Administrative and overhead expense allocation
|
(1,215 | ) | (10,079 | ) | (102 | ) | 11,396 | - | |||||||||||
Income taxes
|
- | - | - | - | - | ||||||||||||||
Net income (loss)
|
$ | (48,522 | ) | $ | (117,164 | ) | $ | 5,543 | $ | (76 | ) | $ | (160,219 | ) | |||||
Three months ended March 31, 2009:
|
|||||||||||||||||||
Net interest income
|
$ | 24,932 | $ | 17,455 | $ | 4,086 | $ | - | $ | 46,473 | |||||||||
Intersegment net interest income (expense)
|
(13,797 | ) | 12,850 | (1,553 | ) | 2,500 | - | ||||||||||||
Provision for loan and lease losses
|
(24,000 | ) | (2,750 | ) | - | - | (26,750 | ) | |||||||||||
Other operating income
|
181 | 10,408 | 1,277 | 3,818 | 15,684 | ||||||||||||||
Other operating expense
|
(5,222 | ) | (20,222 | ) | (803 | ) | (11,451 | ) | (37,698 | ) | |||||||||
Administrative and overhead expense allocation
|
(1,197 | ) | (8,589 | ) | (92 | ) | 9,878 | - | |||||||||||
Income taxes
|
6,747 | 134 | (681 | ) | (1,280 | ) | 4,920 | ||||||||||||
Net income (loss)
|
$ | (12,356 | ) | $ | 9,286 | $ | 2,234 | $ | 3,465 | $ | 2,629 | ||||||||
At March 31, 2010:
|
|||||||||||||||||||
Investment securities
|
$ | - | $ | - | $ | 448,798 | $ | - | $ | 448,798 | |||||||||
Loans and leases (including loans held for sale)
|
1,338,237 | 1,563,611 | - | - | 2,901,848 | ||||||||||||||
Other
|
(78,624 | ) | 31,952 | 969,004 | 161,199 | 1,083,531 | |||||||||||||
Total assets
|
$ | 1,259,613 | $ | 1,595,563 | $ | 1,417,802 | $ | 161,199 | $ | 4,434,177 | |||||||||
At December 31, 2009:
|
|||||||||||||||||||
Investment securities
|
$ | - | $ | - | $ | 924,359 | $ | - | $ | 924,359 | |||||||||
Loans and leases (including loans held for sale)
|
1,475,760 | 1,650,050 | - | - | 3,125,810 | ||||||||||||||
Other
|
(113,918 | ) | 173,935 | 645,397 | 113,939 | 819,353 | |||||||||||||
Total assets
|
$ | 1,361,842 | $ | 1,823,985 | $ | 1,569,756 | $ | 113,939 | $ | 4,869,522 |
Three Months Ended
|
|||||||
March 31,
|
|||||||
2010
|
2009
|
||||||
Return (loss) on average assets
|
(13.25 | ) % | 0.19 | % | |||
Return (loss) on average shareholders' equity
|
(196.41 | ) % | 1.70 | % | |||
Return (loss) on average tangible equity
|
(320.04 | ) % | 2.40 | % | |||
Basic and diluted earnings (loss) per common share
|
$ | (5.36 | ) | $ | 0.03 |
Three Months Ended
|
Three Months Ended
|
||||||||||||||||
March 31, 2010
|
March 31, 2009
|
||||||||||||||||
Average
|
Average
|
Amount
|
Average
|
Average
|
Amount
|
||||||||||||
Balance
|
Yield/Rate
|
of Interest
|
Balance
|
Yield/Rate
|
of Interest
|
||||||||||||
(Dollars in thousands)
|
|||||||||||||||||
Assets
|
|||||||||||||||||
Interest earning assets:
|
|||||||||||||||||
Interest-bearing deposits in other banks
|
$ | 503,806 | 0.27 | % |
|
$ | 330 | $ | 4,097 | 0.01 | % |
|
$ | - | |||
Federal funds sold & securities purchased
|
|||||||||||||||||
under agreements to resell
|
- | - | - | 379 | 0.27 | - | |||||||||||
Taxable investment securities (1)
|
808,077 | 4.01 | 8,104 | 771,287 | 4.53 | 8,732 | |||||||||||
Tax-exempt investment securities (1)
|
46,226 | 6.87 | 793 | 123,213 | 5.85 | 1,801 | |||||||||||
Loans and leases, net of unearned income (2)
|
3,047,239 | 4.95 | 37,312 | 4,015,766 | 5.69 | 56,505 | |||||||||||
Federal Home Loan Bank stock
|
48,797 | - | - | 48,797 | - | - | |||||||||||
Total interest earning assets
|
4,454,145 | 4.22 | 46,539 | 4,963,539 | 5.45 | 67,038 | |||||||||||
Nonearning assets
|
383,862 | 514,892 | |||||||||||||||
Total assets
|
$ | 4,838,007 | $ | 5,478,431 | |||||||||||||
Liabilities and Shareholders' Equity
|
|||||||||||||||||
Interest-bearing liabilities:
|
|||||||||||||||||
Interest-bearing demand deposits
|
$ | 611,195 | 0.17 | % |
|
$ | 258 | $ | 498,548 | 0.26 | % |
|
$ | 321 | |||
Savings and money market deposits
|
1,146,801 | 0.58 | 1,649 | 1,186,909 | 0.98 | 2,863 | |||||||||||
Time deposits under $100,000
|
531,603 | 1.67 | 2,185 | 710,933 | 2.84 | 4,980 | |||||||||||
Time deposits $100,000 and over
|
626,523 | 1.16 | 1,796 | 937,563 | 2.13 | 4,914 | |||||||||||
Short-term borrowings
|
274,157 | 0.28 | 189 | 198,558 | 0.49 | 238 | |||||||||||
Long-term debt
|
657,667 | 3.15 | 5,115 | 632,933 | 4.24 | 6,619 | |||||||||||
Total interest-bearing liabilities
|
3,847,946 | 1.18 | 11,192 | 4,165,444 | 1.94 | 19,935 | |||||||||||
Noninterest-bearing deposits
|
592,118 | 585,731 | |||||||||||||||
Other liabilities
|
61,617 | 99,221 | |||||||||||||||
Total liabilities
|
4,501,681 | 4,850,396 | |||||||||||||||
Shareholders' equity
|
326,302 | 617,989 | |||||||||||||||
Non-controlling interests
|
10,024 | 10,046 | |||||||||||||||
Total equity
|
336,326 | 628,035 | |||||||||||||||
Total liabilities and equity
|
$ | 4,838,007 | $ | 5,478,431 | |||||||||||||
Net interest income
|
$ | 35,347 | $ | 47,103 | |||||||||||||
Net interest margin
|
3.20 | % | 3.82 | % | |||||||||||||
(1) At amortized cost.
|
|||||||||||||||||
(2) Includes nonaccrual loans.
|
March 31,
|
December 31,
|
||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Nonperforming Assets
|
|||||||
Nonaccrual loans (including loans held for sale):
|
|||||||
Commercial, financial and agricultural
|
$ | 5,479 | $ | 8,377 | |||
Real estate:
|
|||||||
Construction
|
370,715 | 362,557 | |||||
Mortgage-residential
|
47,501 | 55,603 | |||||
Mortgage-commercial
|
38,185 | 45,847 | |||||
Leases
|
398 | 466 | |||||
Total nonaccrual loans
|
462,278 | 472,850 | |||||
Other real estate
|
31,571 | 26,954 | |||||
Total nonperforming assets
|
493,849 | 499,804 | |||||
Accruing loans delinquent for 90 days or more:
|
|||||||
Real estate:
|
|||||||
Construction
|
- | 228 | |||||
Mortgage-residential
|
90 | 2,680 | |||||
Mortgage-commercial
|
6,509 | - | |||||
Consumer
|
237 | 232 | |||||
Leases
|
143 | 152 | |||||
Total accruing loans delinquent for 90 days or more
|
6,979 | 3,292 | |||||
Restructured loans still accruing interest:
|
|||||||
Real estate:
|
|||||||
Construction
|
- | 2,745 | |||||
Mortgage-residential
|
4,641 | 3,565 | |||||
Total restructured loans still accruing interest
|
4,641 | 6,310 | |||||
Total nonperforming assets, accruing loans delinquent for 90
|
|||||||
days or more and restructured loans still accruing interest
|
$ | 505,469 | $ | 509,406 | |||
Total nonperforming assets as a percentage of loans and leases,
|
|||||||
loans held for sale and other real estate
|
16.84 | % | 15.85 | % | |||
Total nonperforming assets and accruing loans delinquent for 90
|
|||||||
days or more as a percentage of loans and leases, loans held for sale
|
|||||||
and other real estate
|
17.07 | % | 15.96 | % | |||
Total nonperforming assets, accruing loans delinquent for 90 days or more
|
|||||||
and restructured loans still accruing interest as a percentage of loans
|
|||||||
and leases, loans held for sale and other real estate
|
17.23 | % | 16.16 | % |
Hawaii
|
Mainland
|
|||||||||||
Number of Loans
|
Amount
|
Number of Loans
|
Amount
|
|||||||||
(Dollars in thousands)
|
||||||||||||
Portfolio:
|
||||||||||||
Commercial construction
|
6 | $ | 60,035 | 3 | $ | 17,437 | ||||||
Commercial mortgage
|
8 | 13,074 | 5 | 6,481 | ||||||||
Residential mortgage
|
15 | 4,160 | - | - | ||||||||
Residential construction
|
2 | 3,440 | 2 | 6,716 |
Three Months Ended
March 31, 2009
|
||||||
Hawaii
|
Mainland
|
|||||
(Dollars in thousands)
|
||||||
Charge-offs:
|
||||||
Residential construction & other real estate
|
$ | 14,013 | $ | 4,338 | ||
Commercial mortgage loans & other real estate
|
7,799 | 6,364 | ||||
Commercial construction & other real estate
|
2,985 | 4,527 | ||||
Residential mortgage & other real estate
|
2,442 | - | ||||
Commercial, financial and agricultural
|
1,930 | - | ||||
|
||||||
Sales:
|
||||||
Residential construction & other real estate
|
$ | 4,979 | $ | 2,424 | ||
Commercial mortgage loans & other real estate
|
6,753 | 8,200 | ||||
Commercial construction & other real estate
|
8,640 | 4,957 | ||||
Residential mortgage & other real estate
|
262 | - |
Three Months Ended
|
|||||||
March 31,
|
|||||||
2010
|
2009
|
||||||
(Dollars in thousands)
|
|||||||
Allowance for loan and lease losses:
|
|||||||
Balance at beginning of period
|
$ | 205,279 | $ | 119,878 | |||
Provision for loan and lease losses
|
58,837 | 26,750 | |||||
Charge-offs:
|
|||||||
Commercial, financial and agricultural
|
2,158 | 825 | |||||
Real estate:
|
|||||||
Construction
|
27,974 | 22,614 | |||||
Mortgage-residential
|
11,164 | 362 | |||||
Mortgage-commercial
|
17,730 | - | |||||
Consumer
|
941 | 1,014 | |||||
Leases
|
1 | - | |||||
Total charge-offs
|
59,968 | 24,815 | |||||
Recoveries:
|
|||||||
Commercial, financial and agricultural
|
1,561 | 87 | |||||
Real estate:
|
|||||||
Construction
|
5,501 | 52 | |||||
Mortgage-residential
|
27 | 19 | |||||
Mortgage-commercial
|
2 | 3 | |||||
Consumer
|
366 | 312 | |||||
Leases
|
41 | - | |||||
Total recoveries
|
7,498 | 473 | |||||
Net charge-offs
|
52,470 | 24,342 | |||||
Balance at end of period
|
$ | 211,646 | $ | 122,286 | |||
Annualized ratio of net charge-offs to average loans
|
6.89 | % | 2.42 | % |
·
|
Aggressively managing the bank’s existing loan portfolios to minimize further credit losses and to maximize recoveries,
|
·
|
Shrinking the bank’s balance sheet, including the sale of pledged securities and reducing public deposits and repurchase positions,
|
·
|
Reducing the bank’s loan portfolio through paydowns, restructuring, and significantly reducing lending activity, and
|
·
|
Significantly lowering operating costs to align with the restructured business model.
|
·
|
Sold investment securities totaling $439.4 million at a net gain of $0.8 million, which reduced our total investment securities as a percentage of total assets from 19.0% at December 31, 2009 to 10.1% at March 31, 2010.
|
·
|
Reduced our credit risk exposure in the non-agency MBS and municipal securities portfolios by $52.7 million and $37.3 million, respectively. Our remaining exposure in the non-agency MBS and municipal securities portfolios as of March 31, 2010 were $18 thousand and $0.8 million, respectively.
|
·
|
Reduced our total loan and lease portfolio to $2.8 billion at March 31, 2010 from $3.0 billion at December 31, 2009.
|
·
|
Improved our liquidity position with cash and cash equivalents totaling $865.4 million at March 31, 2010, compared to $488.4 million at December 31, 2009.
|
·
|
Continued to support home ownership in Hawaii by originating $234.2 million in residential mortgage loans. Substantially all of these loans were sold in the secondary market.
|
·
|
Made progress with our previously announced plans to exit the Mainland market by closing two California loan production offices.
|
·
|
Initiated steps to reduce operating costs through personnel reductions and completed the previously announced consolidation of two retail branch locations in Honolulu within close proximity of each other.
|
Minimum Required
|
Minimum Required
|
|||||||||||||||||||||
for Capital
|
to be
|
|||||||||||||||||||||
Actual
|
Adequacy Purposes
|
Well Capitalized *
|
||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
Company
|
||||||||||||||||||||||
At March 31, 2010:
|
||||||||||||||||||||||
Leverage capital
|
$ | 278,187 | 5.8 | % |
|
$ | 192,449 | 4.0 | % |
|
$ | 240,561 | 5.0 | % | ||||||||
Tier 1 risk-based capital
|
278,187 | 9.0 | 123,709 | 4.0 | 185,564 | 6.0 | ||||||||||||||||
Total risk-based capital
|
319,087 | 10.3 | 247,418 | 8.0 | 309,273 | 10.0 | ||||||||||||||||
At December 31, 2009:
|
||||||||||||||||||||||
Leverage capital
|
$ | 334,309 | 6.8 | % |
|
$ | 196,478 | 4.0 | % |
|
$ | 245,597 | 5.0 | % | ||||||||
Tier 1 risk-based capital
|
334,309 | 9.6 | 139,064 | 4.0 | 208,596 | 6.0 | ||||||||||||||||
Total risk-based capital
|
379,848 | 10.9 | 278,128 | 8.0 | 347,660 | 10.0 | ||||||||||||||||
Central Pacific Bank
|
||||||||||||||||||||||
At March 31, 2010:
|
||||||||||||||||||||||
Leverage capital
|
$ | 282,095 | 5.9 | % |
|
$ | 192,412 | 4.0 | % |
|
$ | 240,515 | 5.0 | % | ||||||||
Tier 1 risk-based capital
|
282,095 | 9.1 | 123,634 | 4.0 | 185,451 | 6.0 | ||||||||||||||||
Total risk-based capital
|
322,968 | 10.5 | 247,268 | 8.0 | 309,085 | 10.0 | ||||||||||||||||
At December 31, 2009:
|
||||||||||||||||||||||
Leverage capital
|
$ | 449,845 | 8.5 | % |
|
$ | 210,707 | 4.0 | % |
|
$ | 263,384 | 5.0 | % | ||||||||
Tier 1 risk-based capital
|
449,845 | 10.1 | 178,323 | 4.0 | 267,485 | 6.0 | ||||||||||||||||
Total risk-based capital
|
506,427 | 11.4 | 356,646 | 8.0 | 445,808 | 10.0 | ||||||||||||||||
* Because the Company did not meet the minimum ratio requirement in the MOU and the bank was subject to the capital directive in the Consent Order, the Company and the bank were not considered to be "well-capitalized."
|
Exhibit No.
|
Document
|
|
31.1
|
Rule 13a-14(a) Certification of Chief Executive Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 *
|
|
31.2
|
Rule 13a-14(a) Certification of Chief Financial Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 *
|
|
32.1
|
Section 1350 Certification of Chief Executive Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002 **
|
|
32.2
|
Section 1350 Certification of Chief Financial Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002 **
|
CENTRAL PACIFIC FINANCIAL CORP.
|
|
(Registrant)
|
|
Date: May 7, 2010
|
/s/ John C. Dean
|
John C. Dean
|
|
Acting Executive Chairman
|
|
Date: May 7, 2010
|
/s/ Dean K. Hirata
|
Dean K. Hirata
|
|
Vice Chairman and Chief Financial Officer
|
Exhibit No.
|
Description
|
|
31.1
|
Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of the Principal Financial and Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of the Principal Financial and Accounting Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|