IR Menu

    Central Pacific Financial Corp. Reports Continued Strong Earnings With $12.4 Million Net Income

    Company Release - 1/31/2013 7:00 AM ET

    HONOLULU, Jan. 31, 2013 /PRNewswire/ -- Central Pacific Financial Corp. (NYSE: CPF), parent company of Central Pacific Bank (the "Bank"), today reported net income for the fourth quarter of 2012 of $12.4 million, or $0.29 per diluted share, compared to net income in the fourth quarter of 2011 of $12.1 million, or $0.29 per diluted share, and net income in the third quarter of 2012 of $10.7 million, or $0.26 per diluted share.  For the year ended December 31, 2012, the Company's net income was $47.4 million, a 30% increase over net income of $36.6 million in the previous year. On a diluted per share basis, net income was $1.13 and $3.31 for 2012 and 2011, respectively.  Net income per diluted share in 2011 included the impact of a one-time accounting adjustment from the previously reported exchange of the Company's preferred stock issued to the U.S. Department of Treasury for common stock as part of its recapitalization. 

    "We are pleased at the progress our Company continued to make in 2012," said John C. Dean, President and Chief Executive Officer.  "The 30% increase in net income, year over year, is a reflection of significant improvements in our credit risk profile.  In addition, we were also encouraged by the fact that we enjoyed strong growth in both loans and core deposits during the quarter."

    Significant Highlights and Fourth Quarter Results

    • Reported eighth consecutive profitable quarter since the company's recapitalization with net income of $12.4 million, compared to net income of $10.7 million in the third quarter of 2012.
    • For the seventh 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 $2.3 million, compared to a credit of $5.0 million for the third quarter of 2012.
    • Reduced nonperforming assets by $50.3 million to $90.0 million at December 31, 2012 from $140.3 million at September 30, 2012.
    • The ALLL, as a percentage of total loans and leases, decreased to 4.37% at December 31, 2012, compared to 4.59% at September 30, 2012.  In addition, the Company's ALLL, as a percentage of nonperforming assets, increased significantly to 107.10% at December 31, 2012 from 69.08% at September 30, 2012 and the Company's ALLL, as a percentage of nonaccrual loans, increased to 121.53% at December 31, 2012 from 104.30% at September 30, 2012.
    • Increased the loans and leases portfolio by $93.8 million to $2.20 billion at December 31, 2012, compared to $2.11 billion at September 30, 2012.
    • Increased total deposits by $59.2 million to $3.68 billion at December 31, 2012, compared to $3.62 billion at September 30, 2012.
    • Maintained a strong capital position with Tier 1 risk-based capital, total risk-based capital, and leverage capital ratios of 22.54%, 23.83%, and 14.32%, respectively, as of December 31, 2012, compared to 23.34%, 24.63%, and 14.06%, respectively, as of September 30, 2012.  The Company's capital ratios continue to be well in excess of the minimum levels required for a "well-capitalized" regulatory designation.

    Earnings Highlights
    Net interest income for the fourth quarter of 2012 was $29.4 million, compared to $30.8 million in the year-ago quarter and $29.6 million in the third quarter of 2012.  Net interest margin was 3.00%, compared to 3.25% in the year-ago quarter and 3.02% in the third quarter of 2012. The decrease in both net interest income and the net interest margin from both the year-ago and sequential quarters was primarily due to lower yields on the Company's interest-earning assets resulting from the continuing lower interest rate environment.

    The provision for loan and lease losses for the fourth quarter of 2012 was a credit of $2.3 million, compared to a credit of $11.2 million in the year-ago quarter and a credit of $5.0 million in the third quarter of 2012.  The credit to the provision for loan and lease losses was the result of continued improvement in the Company's credit risk profile, as evidenced by the previously mentioned decrease in nonperforming assets and further reductions in the historical quarterly charge-off data used to calculate the ALLL.

    Other operating income for the fourth quarter of 2012 totaled $13.0 million, compared to $15.2 million in the year-ago quarter and $15.9 million in the third quarter of 2012. The decrease from the year-ago quarter was primarily due to lower rental income from foreclosed properties of $1.9 million, lower unrealized gains on interest rate locks of $1.1 million, lower investment securities gains of $1.0 million, lower service charges on deposit accounts of $0.8 million and lower income from bank-owned life insurance of $0.5 million, partially offset by higher gains on sales of residential mortgage loans of $2.3 million. The sequential quarter decrease was primarily due to lower unrealized gains on interest rate locks of $2.1 million, lower investment securities gains of $0.8 million, lower rental income from foreclosed properties of $0.6 million and lower service charges on deposit accounts of $0.5 million, partially offset by higher gains on sales of residential mortgage loans of $1.3 million.

    Other operating expense for the fourth quarter of 2012 totaled $32.3 million, compared to $45.2 million in the year-ago quarter and $39.8 million in the third quarter of 2012.  The decrease from the year-ago quarter was primarily due to 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 $9.2 million, lower charitable contributions of $3.1 million and a lower provision for repurchased residential mortgage loans of $1.5 million. The sequential quarter decrease was primarily attributable to lower net credit-related charges of $9.9 million, partially offset by a lower credit to the provision for repurchased residential mortgage loans of $0.7 million and higher salaries and employee benefits of $0.6 million.

    The efficiency ratio for the fourth quarter of 2012 was 81.7% (excluding foreclosed asset income of $3.5 million, and amortization expense related to certain intangible assets totaling $0.7 million), compared to 92.0% in the year-ago quarter (excluding foreclosed asset expense of $3.0 million and amortization expense related to certain intangible assets totaling $0.7 million) and 78.51% (excluding foreclosed asset expense of $2.9 million, loss on sale of loans held for sale of $0.8 million and amortization expense related to certain intangible assets totaling $0.7 million) in the third quarter of 2012.

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

    Balance Sheet Highlights
    Total assets at December 31, 2012 of $4.37 billion increased by $237.5 million and $60.8 million from December 31, 2011 and September 30, 2012, respectively.

    Total loans and leases at December 31, 2012 of $2.20 billion increased by $139.5 million and $93.8 million from December 31, 2011 and September 30, 2012, respectively.  The increase in total loans and leases from the third quarter of 2012 was due to an increase in the residential mortgage, commercial and consumer loan portfolios of $50.0 million, $34.8 million and $20.0 million, respectively, partially offset by a decrease in the construction and development, leases and commercial mortgage loan portfolios of $8.1 million, $1.6 million and $1.3 million, respectively.

    Total deposits at December 31, 2012 were $3.68 billion, compared to $3.44 billion and $3.62 billion at December 31, 2011 and September 30, 2012, respectively.  Core deposits, which include demand deposits, savings and money market deposits, and time deposits less than $100,000, totaled $3.01 billion at December 31, 2012.  This represents an increase of $220.4 million from a year ago and an increase of $63.3 million from September 30, 2012.  Changes in total deposits during the quarter included an increase in non-interest bearing demand deposits, interest-bearing demand deposits and savings and money market deposits of $39.5 million, $24.5 million and $8.8 million, respectively, offset by a decrease in time deposits of $13.7 million.

    Total shareholders' equity was $504.8 million at December 31, 2012, compared to $456.4 million and $501.0 million at December 31, 2011 and September 30, 2012, respectively.

    Asset Quality
    Nonperforming assets at December 31, 2012 totaled $90.0 million, or 2.06% of total assets, compared to $140.3 million, or 3.26% of total assets at September 30, 2012.  The sequential-quarter change reflects net decreases in Hawaii construction and development assets of $33.9 million, Mainland construction and development assets of $9.0 million, Hawaii residential mortgage assets of $6.5 million, Mainland commercial mortgage assets of $0.4 million, Hawaii commercial mortgage assets totaling $0.3 million, Hawaii lease assets of $0.2 million and Hawaii commercial assets of $0.1 million.

    Loans delinquent for 90 days or more still accruing interest totaled $0.5 million at both December 31, 2012 and September 30, 2012.  In addition, loans delinquent for 30 days or more still accruing interest totaled $10.4 million at December 31, 2012, compared to $5.7 million at September 30, 2012.

    Net recoveries in the fourth quarter of 2012 totaled $1.8 million, compared to net charge-offs of $10.1 million and $1.9 million in the year-ago quarter and third quarter of 2012, respectively.

    The ALLL, as a percentage of total loans and leases, was 4.37% at December 31, 2012, compared to 4.59% at September 30, 2012.  The ALLL, as a percentage of nonperforming assets, was 107.10% at December 31, 2012, compared to 69.08% at September 30, 2012.  The ALLL, as a percentage of nonaccrual loans, was 121.53% at December 31, 2012, compared to 104.30% at September 30, 2012. 

    Capital Levels
    At December 31, 2012, the Company's Tier 1 risk-based capital, total risk-based capital, and leverage capital ratios were 22.54%, 23.83%, and 14.32%, respectively, compared to 23.34%, 24.63%, and 14.06%, respectively, at September 30, 2012.  The Company's capital ratios continue to exceed 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. 

    Conference Call
    The Company's management will host a conference call today at 12:00 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 1-888-317-6016.  A playback of the call will be available through February 28, 2013 by dialing 1-877-344-7529 (passcode: 10023257) and on the Company's website.

    About Central Pacific Financial Corp.
    Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $4.37 billion in assets.  Central Pacific Bank, its primary subsidiary, operates 34 branches and 116 ATMs in the state of Hawaii, as of December 31, 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 - December 31, 2012

    (Unaudited)

















    Three Months Ended




    Year Ended






    December 31,




    December 31,




    (in thousands, except per share data)

    2012


    2011




    2012


    2011


















    INCOME STATEMENT













    Net income

    $      12,410


    $      12,095




    $      47,421


    $      36,571




    Per common share data:














    Basic earnings per share (after preferred stock dividends, accretion

    of discount, and conversion of preferred stock to common stock)

    0.30


    0.29




    1.14


    3.36





    Diluted earnings per share (after preferred stock dividends, accretion

    of discount, and conversion of preferred stock to common stock)

    0.29


    0.29




    1.13


    3.31


















    PERFORMANCE RATIOS













    Return on average assets (1)

    1.16

    %

    1.19

    %



    1.13

    %

    0.90

    %



    Return on average shareholders' equity (1)

    9.81


    10.78




    9.81


    9.83




    Net income to average tangible shareholders' equity (1) 

    10.13


    11.27




    10.17


    10.41




    Efficiency ratio (2)

    81.70


    91.99




    78.89


    92.06




    Net interest margin (1)

    3.00


    3.25




    3.10


    3.09


























    December 31,




    REGULATORY CAPITAL RATIOS







    2012


    2011




    Central Pacific Financial Corp.














    Tier 1 risk-based capital 







    22.54

    %

    22.94

    %




    Total risk-based capital







    23.83


    24.24





    Leverage capital







    14.32


    13.78


















    Central Pacific Bank 














    Tier 1 risk-based capital 







    21.47

    %

    21.63

    %




    Total risk-based capital







    22.75


    22.93





    Leverage capital







    13.65


    13.00
























    December 31,


    %










    2012


    2011


    Change


    BALANCE SHEET













    Total assets







    $  4,370,368


    $  4,132,865


    5.7

    %

    Loans and leases







    2,203,944


    2,064,447


    6.8


    Net loans and leases







    2,107,531


    1,942,354


    8.5


    Deposits







    3,680,772


    3,443,528


    6.9


    Total shareholders' equity







    504,822


    456,440


    10.6


    Book value per common share







    12.06


    10.93


    10.3


    Tangible book value per common share







    11.69


    10.48


    11.5


    Market value per common share







    15.59


    12.92


    20.7


    Tangible common equity ratio (3)







    11.24

    %

    10.63

    %

    5.7



    CENTRAL PACIFIC FINANCIAL CORP.  AND SUBSIDIARIES

    Financial Highlights - December 31, 2012

    (Unaudited)

















    Three Months Ended




    Year Ended






    December 31,


    %


    December 31,


    %




    2012


    2011


    Change


    2012


    2011


    Change


    SELECTED AVERAGE BALANCES













    Total assets

    $  4,293,042


    $  4,064,411


    5.6

    %

    $  4,207,655


    $  4,054,628


    3.8

    %

    Interest-earning assets

    3,983,983


    3,787,703


    5.2


    3,898,677


    3,822,410


    2.0


    Loans and leases, including loans held for sale

    2,172,818


    2,114,686


    2.7


    2,130,758


    2,121,544


    0.4


    Other real estate

    28,692


    62,685


    (54.2)


    46,913


    53,033


    (11.5)


    Deposits

    3,596,155


    3,348,719


    7.4


    3,532,318


    3,212,540


    10.0


    Interest-bearing liabilities

    2,879,056


    2,846,075


    1.2


    2,868,352


    2,925,423


    (2.0)


    Total shareholders' equity

    505,805


    448,759


    12.7


    483,435


    371,922


    30.0


























    (in thousands, except per share data)



















    December 31,


    %










    2012


    2011


    Change


    NONPERFORMING ASSETS













    Nonaccrual loans (including loans held for sale)







    $      79,332


    $     133,913


    (40.8)

    %

    Other real estate







    10,686


    61,681


    (82.7)



    Total nonperforming assets







    90,018


    195,594


    (54.0)


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







    503


    28


    1696.4


    Restructured loans (still accruing interest)







    31,760


    8,263


    284.4



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











     and restructured loans (still accruing interest)







    $     122,281


    $     203,885


    (40.0)














































    Three Months Ended




    Year Ended






    December 31,


    %


    December 31,


    %




    2012


    2011


    Change


    2012


    2011


    Change


    Loan charge-offs

    $        4,098


    $      11,275


    (63.7)

    %

    $      17,429


    $      41,543


    (58.0)

    %

    Recoveries

    5,866


    1,153


    408.8


    10,634


    11,472


    (7.3)



    Net loan charge-offs

    $       (1,768)


    $      10,122


    (117.5)


    $        6,795


    $      30,071


    (77.4)


    Net loan charge-offs to average loans (1)

    (0.33)

    %

    1.91

    %



    0.32

    %

    1.42

    %

















    CENTRAL PACIFIC FINANCIAL CORP.  AND SUBSIDIARIES

    Financial Highlights - December 31, 2012

    (Unaudited)





















    December 31,












    2012


    2011




    ASSET QUALITY RATIOS













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


    3.54

    %

    6.33

    %



    Nonperforming assets to total assets


    2.06


    4.73




    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


    5.43


    9.37




    Allowance for loan and lease losses to total loans and leases


    4.37


    5.91




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


    121.53


    91.17




    Allowance for loan and lease losses to nonperforming assets



    107.10


    62.42


















    (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, except per share data)

    December 31, 2012


    September 30, 2012


    December 31, 2011









    Efficiency Ratio







    Total operating expenses as a percentage of net operating revenue

    75.17

    %

    88.17

    %

    100.14

    %

    Amortization of other intangible assets

    (1.56)


    (1.48)


    (1.59)


    Foreclosed asset expense

    8.09


    (6.35)


    (6.56)


    Write down of assets

    -


    (1.83)


    -


    Loss on early extinguishment of debt

    -


    -


    -


    Efficiency ratio

    81.70

    %

    78.51

    %

    91.99

    %









    Year Ended


    Year Ended





    December 31, 2012


    December 31, 2011











    Total operating expenses as a percentage of net operating revenue

    83.52

    %

    103.01

    %



    Amortization of other intangible assets

    (2.09)


    (1.72)




    Foreclosed asset expense

    (1.07)


    (2.73)




    Write down of assets

    (1.47)


    (2.77)




    Loss on early extinguishment of debt

    -


    (3.73)




    Efficiency ratio

    78.89

    %

    92.06

    %










    Tangible Common Equity Ratio

    December 31, 2012


    December 31, 2011




    Total shareholders' equity

    $         504,822


    $         456,440




    Less: Other intangible assets

    (15,378)


    (19,053)




    Tangible common equity

    489,444


    437,387











    Total assets

    4,370,368


    4,132,865




    Less: Other intangible assets

    (15,378)


    (19,053)




    Tangible assets

    4,354,990


    4,113,812




    Tangible common equity / Tangible assets

    11.24

    %

    10.63

    %










     

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (Unaudited)




















     December 31, 


     September 30, 


     December 31, 

    (In thousands, except share data)







    2012


    2012


    2011













    ASSETS












    Cash and due from banks






    $

    56,473

    $

    61,078

    $

    76,233

    Interest-bearing deposits in other banks







    120,902


    159,595


    180,839

    Investment securities:












      Available for sale







    1,536,745


    1,499,546


    1,492,994

      Held to maturity (fair value of $162,528 at December 31, 2012,









           $165,012 at September 30, 2012 and $976 at December 31, 2011)


    161,848


    163,733


    931

          Total investment securities







    1,698,593


    1,663,279


    1,493,925













    Loans held for sale







    38,283


    24,080


    50,290

    Loans and leases







    2,203,944


    2,110,163


    2,064,447

      Less allowance for loan and lease losses







    96,413


    96,928


    122,093

          Net loans and leases







    2,107,531


    2,013,235


    1,942,354













    Premises and equipment, net







    48,759


    49,424


    51,414

    Accrued interest receivable







    13,896


    13,198


    11,674

    Investment in unconsolidated subsidiaries







    10,975


    11,244


    12,697

    Other real estate







    10,686


    47,378


    61,681

    Mortgage servicing rights







    22,121


    22,726


    22,933

    Other intangible assets







    15,378


    16,047


    19,053

    Bank-owned life insurance







    147,411


    146,680


    144,474

    Federal Home Loan Bank stock







    47,928


    48,363


    48,797

    Other assets







    31,432


    33,291


    16,501

          Total assets






    $

    4,370,368

    $

    4,309,618

    $

    4,132,865













    LIABILITIES AND EQUITY












    Deposits:












      Noninterest-bearing demand






    $

    843,292

    $

    803,796

    $

    729,149

      Interest-bearing demand







    672,838


    648,331


    569,371

      Savings and money market







    1,186,011


    1,177,164


    1,136,180

      Time







    978,631


    992,299


    1,008,828

          Total deposits







    3,680,772


    3,621,590


    3,443,528













    Short-term borrowings







    -


    -


    34

    Long-tem debt







    108,281


    108,285


    158,298

    Other liabilities







    66,536


    68,738


    64,585

          Total liabilities







    3,855,589


    3,798,613


    3,666,445













    Equity:












      Preferred stock, no par value, authorized 1,000,000 shares;











            issued and outstanding none at December 31, 2012, September 30, 2012,





            and December 31, 2011







    -


    -


    -

      Common stock, no par value, authorized 185,000,000 shares;










            issued and outstanding 41,867,046 shares at December 31, 2012, 41,859,566





            shares at September 30, 2012 and 41,749,116 shares at December 31, 2011

    784,512


    784,512


    784,539

      Surplus







    70,567


    69,094


    66,585

      Accumulated deficit







    (349,427)


    (361,837)


    (396,848)

      Accumulated other comprehensive income (loss)






    (830)


    9,273


    2,164

          Total shareholders' equity







    504,822


    501,042


    456,440

    Non-controlling interest







    9,957


    9,963


    9,980

          Total equity







    514,779


    511,005


    466,420













          Total liabilities and equity






    $

    4,370,368

    $

    4,309,618

    $

    4,132,865

     

     

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF INCOME

    (Unaudited)
















    Three Months Ended


    Year Ended




    December 31,


    September 30,


    December 31,


    December 31,

    (In thousands, except per share data)


    2012


    2012


    2011


    2012


    2011













    Interest income:











      Interest and fees on loans and leases

    $

    23,387

    $

    24,241

    $

    26,097

    $

    97,029

    $

    107,089

      Interest and dividends on investment











         securities:











            Taxable interest


    6,959


    6,641


    7,179


    28,803


    27,559

            Tax-exempt interest


    965


    704


    189


    2,312


    738

            Dividends


    5


    4


    4


    16


    12

      Interest on deposits in other banks


    73


    84


    104


    285


    1,052













          Total interest income


    31,389


    31,674


    33,573


    128,445


    136,450













    Interest expense:











      Interest on deposits:











        Demand



    81


    83


    94


    339


    500

        Savings and money market


    223


    232


    353


    1,006


    2,044

        Time



    784


    869


    1,288


    3,688


    7,066

      Interest on short-term borrowings


    -


    -


    -


    -


    204

      Interest on long-term debt


    911


    930


    1,026


    3,701


    8,815













          Total interest expense


    1,999


    2,114


    2,761


    8,734


    18,629













          Net interest income


    29,390


    29,560


    30,812


    119,711


    117,821

    Provision (credit) for loan and lease losses


    (2,283)


    (4,982)


    (11,215)


    (18,885)


    (40,690)













          Net interest income after provision











               for loan and lease losses


    31,673


    34,542


    42,027


    138,596


    158,511













    Other operating income:











      Service charges on deposit accounts


    1,648


    2,130


    2,460


    8,367


    10,024

      Other service charges and fees


    4,454


    4,538


    4,286


    17,569


    17,239

      Income from fiduciary activities


    669


    662


    658


    2,599


    2,794

      Equity in earnings of unconsolidated subsidiaries


    188


    171


    157


    574


    458

      Fees on foreign exchange


    104


    165


    180


    551


    664

      Investment securities gains


    -


    789


    1,045


    789


    1,306

      Income from bank-owned life insurance


    625


    741


    1,103


    2,899


    4,139

      Loan placement fees


    143


    114


    193


    690


    541

      Net gains on sales of residential loans


    6,011


    4,713


    3,670


    17,095


    8,050

      Other



    (873)


    1,906


    1,483


    4,611


    4,966













          Total other operating income


    12,969


    15,929


    15,235


    55,744


    50,181













    Other operating expense:











      Salaries and employee benefits


    17,833


    17,256


    17,344


    69,344


    63,675

      Net occupancy 


    3,761


    3,629


    3,559


    13,920


    13,793

      Equipment



    958


    1,030


    1,070


    3,966


    4,702

      Amortization of other intangible assets


    2,689


    2,698


    2,148


    10,179


    7,033

      Communication expense


    886


    872


    886


    3,428


    3,517

      Legal and professional services


    3,189


    2,772


    3,536


    13,824


    13,506

      Computer software expense


    1,109


    959


    923


    3,961


    3,629

      Advertising expense


    884


    906


    453


    3,516


    2,961

      Foreclosed asset expense


    (3,470)


    2,863


    2,959


    1,888


    4,557

      Write down of assets


    -


    827


    -


    2,586


    4,624

      Loss on early extinguishment of debt


    -


    -


    -


    -


    6,234

      Other



    4,393


    5,938


    12,289


    20,307


    43,890













          Total other operating expense


    32,232


    39,750


    45,167


    146,919


    172,121













      Income before income taxes


    12,410


    10,721


    12,095


    47,421


    36,571

    Income tax expense


    -


    -


    -


    -


    -

          Net income

    $

    12,410

    $

    10,721

    $

    12,095

    $

    47,421

    $

    36,571













    Per common share data:











      Basic earnings per share

    $

    0.30

    $

    0.26

    $

    0.29

    $

    1.14

    $

    3.36

      Diluted earnings per share 


    0.29


    0.26


    0.29


    1.13


    3.31













    Basic weighted average shares outstanding


    41,766


    41,764


    41,628


    41,720


    35,891

    Diluted weighted average shares outstanding


    42,183


    42,016


    41,709


    42,084


    36,342

     

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

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




















































    Three Months Ended


    Three Months Ended


    Year Ended


    Year Ended

    (Dollars in thousands)

    December 31, 2012


    December 31, 2011


    December 31, 2012


    December 31, 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

    $    115,841

    0.25

    %

    $           73


    $    162,592

    0.25

    %

    $         104


    $    114,438

    0.25

    %

    $         285


    $    412,351

    0.26

    %

    $      1,052


    Taxable investment securities, excluding

     valuation allowance

    1,489,529

    1.87


    6,964


    1,449,324

    1.98


    7,183


    1,521,164

    1.89


    28,819


    1,227,181

    2.25


    27,571


    Tax-exempt investment securities, 





















       excluding valuation allowance

    157,536

    3.77


    1,485


    12,304

    9.47


    291


    83,663

    4.25


    3,557


    12,537

    9.05


    1,135


    Loans and leases, including loans held for sale

    2,172,818

    4.29


    23,387


    2,114,686

    4.91


    26,097


    2,130,758

    4.55


    97,029


    2,121,544

    5.05


    107,089


    Federal Home Loan Bank stock

    48,259

    -


    -


    48,797

    -


    -


    48,654

    -


    -


    48,797

    -


    -



    Total interest earning assets 

    3,983,983

    3.20


    31,909


    3,787,703

    3.54


    33,675


    3,898,677

    3.33


    129,690


    3,822,410

    3.58


    136,847

    Nonearning assets

    309,059





    276,708





    308,978





    232,218





    Total assets

    $ 4,293,042





    $ 4,064,411





    $ 4,207,655





    $ 4,054,628



























    Liabilities & Equity:




















    Interest-bearing liabilities:





















    Interest-bearing demand deposits

    $    648,630

    0.05

    %

    $           81


    $    555,624

    0.07

    %

    $           94


    $    615,960

    0.05

    %

    $         339


    $    539,519

    0.09

    %

    $         500


    Savings and money market deposits

    1,178,745

    0.08


    223


    1,130,165

    0.12


    353


    1,163,963

    0.09


    1,006


    1,117,183

    0.18


    2,044


    Time deposits under $100,000

    308,619

    0.52


    405


    359,076

    0.76


    688


    326,288

    0.59


    1,937


    395,500

    0.99


    3,900


    Time deposits $100,000 and over

    634,748

    0.24


    379


    611,662

    0.39


    600


    652,339

    0.27


    1,751


    484,734

    0.65


    3,166


    Short-term borrowings

    32

    0.63


    -


    1,878

    0.01


    -


    11

    0.67


    -


    35,810

    0.57


    204


    Long-term debt

    108,282

    3.34


    911


    187,670

    2.17


    1,026


    109,791

    3.37


    3,701


    352,677

    2.50


    8,815



    Total interest-bearing liabilities

    2,879,056

    0.28


    1,999


    2,846,075

    0.38


    2,761


    2,868,352

    0.30


    8,734


    2,925,423

    0.64


    18,629

    Noninterest-bearing deposits

    825,413





    692,192





    773,768





    675,604




    Other liabilities

    72,807





    67,402





    72,131





    71,687





    Total liabilities

    3,777,276





    3,605,669





    3,714,251





    3,672,714




    Shareholders' equity

    505,805





    448,759





    483,435





    371,922




    Non-controlling interest

    9,961





    9,983





    9,969





    9,992





    Total equity

    515,766





    458,742





    493,404





    381,914





    Total liabilities & equity

    $ 4,293,042





    $ 4,064,411





    $ 4,207,655





    $ 4,054,628



























    Net interest income 




    $    29,910





    $    30,914





    $  120,956





    $  118,218















































    Net interest margin


    3.00

    %




    3.25

    %




    3.10

    %




    3.09

    %


     

    SOURCE Central Pacific Financial Corp.