IR Menu

    Central Pacific Financial Corp. Reports $12.2 Million Third Quarter Earnings; Increases Quarterly Dividend And Announces Special Dividend

    Company Release - 10/29/2015 8:00 AM ET

    HONOLULU, Oct. 29, 2015 /PRNewswire/ -- Central Pacific Financial Corp. (NYSE: CPF), parent company of Central Pacific Bank (the "Bank"), today reported net income for the third quarter of 2015 of $12.2 million, or $0.38 per diluted share, compared to net income in the third quarter of 2014 of $8.2 million, or $0.23 per diluted share, and net income in the second quarter of 2015 of $12.3 million, or $0.39 per diluted share. Net income in the nine months ended September 30, 2015 was $34.9 million, or $1.06 per diluted share, compared to net income in the nine months ended September 30, 2014 of $27.2 million, or $0.71 per diluted share.

    Central Pacific Financial Corp. Logo

    "Our positive performance trend continued in the third quarter, with strong growth in loans and deposits, increase in net interest income, further strengthening in asset quality, and our continued progress in realizing operating efficiencies in our organization," said Catherine Ngo, President and Chief Executive Officer. "As a result of our strong financial performance in 2015 and our confidence in our future performance, we increased our quarterly dividend and declared a special cash dividend."

    On October 28, 2015, the Company's Board of Directors declared a quarterly cash dividend of $0.14 per share on the Company's outstanding common shares. This represents a 16.7% increase from the previous quarter. Also on October 28, 2015, the Company's Board of Directors approved an additional special cash dividend of $0.32 per share. Both dividends will be payable on December 15, 2015 to shareholders of record at the close of business on November 30, 2015.

    During the third quarter of 2015, the Company repurchased a total of 172,100 shares of common stock, at a total cost of $4.0 million under its share repurchase program. The average cost was $23.29 per share repurchased. During the nine months ended September 30, 2015, we have repurchased approximately 11.7% of our common stock outstanding as of December 31, 2014.

    Since reinstating our quarterly cash dividends in 2013, we have returned a total of $31.9 million in cash dividends to our shareholders and have repurchased 11,168,501 shares of our common stock at a total cost of $234.8 million, excluding fees and expenses.

    Significant Highlights and Third Quarter Results

    • Reported net income of $12.2 million, compared to net income in the second quarter of 2015 of $12.3 million.
    • Increased the loans and leases portfolio by $95.4 million, or 3.2%, to $3.10 billion at September 30, 2015, compared to $3.01 billion at June 30, 2015.
    • Increased total deposits by $48.2 million to $4.23 billion at September 30, 2015, compared to $4.18 billion at June 30, 2015. Increased core deposits by $24.7 million to $3.40 billion at September 30, 2015, compared to $3.38 billion at June 30, 2015.
    • Reported net interest income of $37.8 million, compared to $37.3 million in the second quarter of 2015. Reported a net interest margin of 3.31%, compared to 3.32% in the second quarter of 2015.
    • Recorded a credit to the provision for loan and lease losses of $3.6 million in the third quarter of 2015, compared to a credit to the provision for loan and lease losses of $7.3 million in the second quarter of 2015.
    • Improved our efficiency ratio from 71.47% in the second quarter of 2015 to 67.55% in the third quarter of 2015.
    • Nonperforming assets decreased by $18.1 million to $14.0 million at September 30, 2015 from $32.1 million at June 30, 2015.
    • Maintained a strong capital position with leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios of 10.87%, 15.00%, 16.27%, and 13.32%, respectively, as of September 30, 2015.  The Company's capital ratios continue to be well in excess of the minimum levels required for a "well-capitalized" regulatory designation under Basel III.

    Earnings Highlights
    Net interest income for the third quarter of 2015 was $37.8 million, compared to $35.5 million in the year-ago quarter and $37.3 million in the second quarter of 2015.  Net interest margin was 3.31%, compared to 3.30% in the year-ago quarter and 3.32% in the second quarter of 2015. The sequential quarter increase in net interest income was primarily attributable to our average loan portfolio balances increasing by $89.2 million. In addition, the taxable equivalent yield on our investment securities portfolio increased to 2.58% in the current quarter from 2.56% last quarter. These increases were partially offset by lower loan fees and prepayment income of $0.4 million. In addition, the taxable equivalent yield on the loans and leases portfolio decreased to 3.91% in the current quarter from 3.97% last quarter. Rates paid on total deposits remained unchanged from last quarter of 0.08%.

    In the third quarter of 2015, we recorded a credit to the provision for loan and lease losses of $3.6 million, compared to a credit of $1.7 million in the year-ago quarter and a credit of $7.3 million in the second quarter of 2015. The credit to the provision for loan and lease losses was primarily attributable to improving trends in credit quality, and net recoveries of $3.4 million during the quarter.

    Other operating income for the third quarter of 2015 totaled $9.8 million, compared to $11.5 million in the year-ago quarter and $8.1 million in the second quarter of 2015. The decrease from the year-ago quarter was primarily due to lower unrealized gains on loans held for sale and interest rate locks of $0.7 million (included in other), a partial recovery of a previous counterparty loss on a financing transaction of $0.2 million (included in other) recorded in the current quarter, compared to $0.6 million recorded in the year-ago quarter, and lower income received on bank-owned life insurance of $0.4 million. The sequential quarter increase was primarily due to investment securities losses of $1.9 million recorded last quarter, partially offset by lower unrealized gains on loans held for sale and interest rate locks of $0.4 million (included in other) this quarter.

    Other operating expense for the third quarter of 2015 totaled $32.2 million, compared to $35.2 million in the year-ago quarter and $32.5 million in the second quarter of 2015. The decrease from the year-ago quarter was primarily attributable to lower foreclosed asset expense of $1.4 million, costs related to the consolidation and relocation of our two Waikiki branches of $1.3 million (included in other) recorded in the year-ago quarter, a reversal of reserves for residential mortgage loan repurchase losses of $0.9 million (included in other) recorded in the current quarter, compared to an increase to the reserve of $0.2 million recorded in the year-ago quarter, and lower net occupancy expense of $0.5 million. These decreases were partially offset by higher salaries and employee benefits of $0.6 million and higher computer software expense of $0.6 million. The sequential quarter decrease was primarily due to reversal of reserves for residential mortgage loan repurchase losses of $0.9 million in the current quarter and lower foreclosed asset expense of $0.3 million, partially offset by a higher reserve for unfunded commitments of $0.5 million. The sequential quarter decrease also includes a $2.0 million contribution to the Central Pacific Bank Foundation ("CPB Foundation") (included in other) recorded last quarter, offset by higher salaries and employee benefits of $2.0 million. The higher salaries and employee benefits was primarily attributable to a one-time reversal of an accrual for a former executive officer's retirement benefits of $2.4 million recorded last quarter, partially offset by a reversal of amortization of unvested stock awards related to a former executive of $0.4 million recorded in the current quarter.

    The efficiency ratio for the third quarter of 2015 was 67.55%, compared to 75.00% in the year-ago quarter and 71.47% in the second quarter of 2015. The efficiency ratio in the third quarter of 2014 was primarily impacted by foreclosed asset expenses of $1.4 million and the costs related to the consolidation and relocation of our Waikiki branches of $1.3 million noted above. The efficiency ratio in the second quarter of 2015 was primarily impacted by the investment securities losses of $1.9 million and the CPB Foundation charitable contribution of $2.0 million, offset by the salaries and employee benefits accrual reversal of $2.4 million noted above.

    In the third quarter of 2015, the Company recorded income tax expense of $6.9 million, compared to income tax expense of $5.2 million in the year-ago quarter and $7.9 million in the second quarter of 2015. The effective tax rate for the third quarter of 2015 was 36.1%, compared to 38.9% in the year-ago quarter and 39.2% in the second quarter of 2015. Our income tax expense and effective tax rate in the third quarter of 2014 was impacted by a 2013 income tax return true-up adjustment of $0.9 million. Our income tax expense and effective tax rate in the second quarter of 2015 was impacted by $0.6 million in additional income tax expense resulting from the reduction in deferred tax liabilities related to the redemption of Federal Home Loan Bank of Des Moines ("FHLB Des Moines") membership stock during the quarter. As of September 30, 2015, the Company's net deferred tax assets totaled $84.2 million.

    Balance Sheet Highlights
    Total assets at September 30, 2015 of $5.02 billion increased by $271.6 million from September 30, 2014, and increased by $54.0 million from June 30, 2015.

    Total loans and leases at September 30, 2015 of $3.10 billion increased by $226.7 million and $95.4 million from September 30, 2014 and June 30, 2015, respectively.  The increase in total loans and leases from the second quarter of 2015 was primarily due to an increase in the commercial mortgage, residential mortgage, consumer, and commercial loan portfolios of $41.8 million, $33.3 million, $23.0 million, and $6.9 million, respectively, partially offset by a decrease in the construction loan and lease portfolios of $8.2 million and $1.5 million, respectively.

    Total deposits at September 30, 2015 of $4.23 billion increased by $182.4 million from September 30, 2014, and increased by $48.2 million from June 30, 2015.  Core deposits, which include demand deposits, savings and money market deposits, and time deposits less than $100,000, totaled $3.40 billion at September 30, 2015.  This represents an increase of $124.5 million and $24.7 million from a year ago and from June 30, 2015, respectively.  Changes in total deposits during the quarter included net increases in noninterest-bearing demand deposits, savings and money market deposits, and time deposits of $32.3 million, $22.3 million, and $15.4 million, respectively, offset by a decrease in interest-bearing demand deposits of $21.9 million.

    Total shareholders' equity was $503.3 million at September 30, 2015, compared to $569.0 million and $488.8 million at September 30, 2014 and June 30, 2015, respectively. The sequential quarter increase reflects net income of $12.2 million in the current quarter and a $7.6 million change in unrealized gains on investment securities, offset by repurchases of $4.0 million in common stock, excluding fees and expenses, under the Company's stock repurchase program, and common stock dividends paid of $3.8 million.

    Asset Quality
    Nonperforming assets at September 30, 2015 totaled $14.0 million, or 0.28% of total assets, compared to $32.1 million, or 0.65% of total assets at June 30, 2015.  The sequential-quarter change in nonperforming assets reflects net decreases in Hawaii commercial mortgage assets of $13.6 million and Hawaii residential mortgage assets of $4.3 million.

    Loans delinquent for 90 days or more still accruing interest totaled $0.1 million at September 30, 2015, compared to $45,000 at June 30, 2015.  In addition, loans delinquent for 30 days or more still accruing interest totaled $3.1 million at September 30, 2015, compared to $2.8 million at June 30, 2015.

    Net recoveries in the third quarter of 2015 totaled $3.4 million, compared to net recoveries of $1.0 million in the third quarter of 2014, and net recoveries of $2.8 million in the second quarter of 2015. Net recoveries during the third quarter of 2015 included the recovery of a Hawaii commercial mortgage loan totaling $3.1 million.

    The ALLL, as a percentage of total loans and leases, was 2.15% at September 30, 2015, compared to 2.23% at June 30, 2015.  The ALLL, as a percentage of nonperforming assets, was 475.99% at September 30, 2015, compared to 208.43% at June 30, 2015.  The ALLL, as a percentage of nonaccrual loans, was 551.32% at September 30, 2015, compared to 249.44% at June 30, 2015.

    Capital Levels
    At September 30, 2015, the Company's leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios were 10.87%, 15.00%, 16.27%, and 13.32%, respectively.  At June 30, 2015, the Company's leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios were 10.47%, 14.47%, 15.73%, and 13.08%, respectively. The Company's capital ratios continue to exceed the levels required to be considered a "well-capitalized" institution for regulatory purposes under Basel III, and expects to remain above those levels following the declaration and payment of the quarterly and special cash dividends.

    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 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://ir.centralpacificbank.com.  Alternatively, investors may participate in the live call by dialing 1-877-505-7644.  A playback of the call will be available through November 29, 2015 by dialing 1-877-344-7529 (passcode: 10075007) and on the Company's website.

    About Central Pacific Financial Corp.
    Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $5.0 billion in assets.  Central Pacific Bank, its primary subsidiary, operates 36 branches and 103 ATMs in the state of Hawaii, as of September 30, 2015.  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 any regulatory orders we are or may become subject to; oversupply of inventory and adverse conditions in the Hawaii and California real estate markets and any 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,  deterioration in asset quality, and 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 destabilizing factors in the financial industry and deterioration of the real estate market, as well as the impact from any declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular;  our ability to continue making progress on our recovery plan; 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 legal proceedings or regulatory or other governmental inquiries and proceedings and the resolution thereof, 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 and developments; 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 any of the foregoing items.For further information on factors that could cause actual results to materially differ from projections, please see the Company's publicly available Securities and Exchange Commission filings, including the Company's Form 10-K for the last fiscal year and, in particular, the discussion of "Risk Factors" set forth therein. The Company does not update any of its forward-looking statements except as required by law.

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Financial Highlights

    (Unaudited)

    TABLE 1













    Three Months Ended


    Nine Months Ended



    September 30,


    June 30,


    September 30,


    September 30,


    September 30,


    (dollars in thousands, except for per share amounts)

    2015


    2015


    2014


    2015


    2014













    INCOME STATEMENT











    Net interest income

    $          37,805


    $      37,294


    $          35,532


    $        111,334


    $        107,234


    Provision (credit) for loan and lease losses

    (3,647)


    (7,319)


    (1,722)


    (13,713)


    (1,043)


    Total other operating income

    9,829


    8,124


    11,463


    29,143


    33,611


    Total other operating expense

    32,175


    32,458


    35,246


    98,651


    100,064


    Net income

    12,206


    12,335


    8,230


    34,936


    27,188


    Basic earnings per common share

    $              0.39


    $          0.39


    $              0.23


    $              1.07


    $              0.72


    Diluted earnings per common share

    0.38


    0.39


    0.23


    1.06


    0.71


    Dividends declared per common share

    0.12


    0.12


    0.10


    0.36


    0.26













    PERFORMANCE RATIOS











    Return on average assets (1)

    0.98

    %

    1.00

    %

    0.69

    %

    0.94

    %

    0.76

    %

    Return on average shareholders' equity (1)

    9.91


    9.93


    5.78


    8.98


    6.01


    Return on average tangible shareholders' equity (1)

    10.08


    10.11


    5.90


    9.14


    6.13


    Efficiency ratio (2)

    67.55


    71.47


    75.00


    70.23


    71.05


    Net interest margin (1)

    3.31


    3.32


    3.30


    3.31


    3.32


    Dividend payout ratio (3)

    31.58


    30.77


    43.48


    33.96


    36.62


    Average shareholders' equity to average assets

    9.90


    10.04


    11.99


    10.51


    12.69













    SELECTED AVERAGE BALANCES











    Average loans and leases, including loans held for sale

    $     3,070,384


    $ 2,981,184


    $     2,848,983


    $     3,002,785


    $     2,759,928


    Average interest-earning assets

    4,611,234


    4,566,577


    4,354,108


    4,561,621


    4,374,442


    Average assets

    4,974,154


    4,947,802


    4,745,514


    4,937,535


    4,754,596


    Average deposits

    4,242,043


    4,198,758


    4,004,666


    4,188,466


    3,967,752


    Average interest-bearing liabilities

    3,346,484


    3,357,400


    3,168,016


    3,323,612


    3,184,654


    Average shareholders' equity

    492,683


    496,881


    569,118


    518,909


    603,195


















    September 30,


    June 30,


    September 30,







    2015


    2015


    2014













    REGULATORY CAPITAL RATIOS











    Central Pacific Financial Corp.











         Leverage capital ratio





    10.87

    %

    10.47

    %

    11.87

    %

         Tier 1 risk-based capital ratio





    15.00


    14.47


    17.19


         Total risk-based capital ratio





    16.27


    15.73


    18.46


         Common equity tier 1 capital ratio





    13.32


    13.08


    -













    Central Pacific Bank











         Leverage capital ratio





    10.51


    10.33


    11.26


         Tier 1 risk-based capital ratio





    14.51


    14.26


    16.30


         Total risk-based capital ratio





    15.78


    15.52


    17.57


         Common equity tier 1 capital ratio





    14.51


    14.26


    -













    BALANCE SHEET











    Loans and leases





    $     3,101,463


    $     3,006,055


    $     2,874,755


    Total assets





    5,021,833


    4,967,851


    4,750,269


    Total deposits





    4,230,503


    4,182,322


    4,048,096


    Long-term debt





    92,785


    92,785


    92,785


    Total shareholders' equity





    503,261


    488,847


    569,042


    Total shareholders' equity to total assets





    10.02

    %

    9.84

    %

    11.98

    %

    Tangible common equity to tangible assets (4)





    9.88


    9.68


    11.78













    ASSET QUALITY











    Allowance for loan and lease losses





    $          66,644


    $          66,924


    $          82,838


    Non-performing assets





    14,001


    32,108


    45,292


    Allowance to loans and leases outstanding





    2.15

    %

    2.23

    %

    2.88

    %

    Allowance to non-performing assets





    475.99


    208.43


    182.90













    PER SHARE OF COMMON STOCK











    Book value per common share





    $            16.06


    $            15.52


    $            15.85


    Tangible book value per common share





    15.81


    15.24


    15.55


    Market value per common share





    20.97


    23.75


    17.93













    (1) Annualized





    (2) Efficiency ratio is defined as total operating expense divided by total revenue (net interest income and total other operating income).


    (3) Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share.





    (4) The tangible common equity ratio is a non-GAAP measure which should be read in conjunction with the Company's GAAP financial information. Comparison of our ratio with those of other companies may not be possible because other companies may calculate the ratio differently. See Reconciliation of Non-GAAP Financial Measures.




     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Reconciliation of Non-GAAP Financial Measures

    (Unaudited)

    TABLE 2




    September 30, 


    June 30, 


    September 30, 


    (Dollars in thousands)


    2015


    2015


    2014










    Tangible Common Equity Ratio:








    Total shareholders' equity


    $         503,261


    $   488,847


    $         569,042


    Less: Other intangible assets


    (8,023)


    (8,692)


    (10,698)


    Tangible common equity


    $         495,238


    $   480,155


    $         558,344










    Total assets


    $      5,021,833


    $ 4,967,851


    $      4,750,269


    Less: Other intangible assets


    (8,023)


    (8,692)


    (10,698)


    Tangible assets


    $      5,013,810


    $ 4,959,159


    $      4,739,571


    Tangible common equity to tangible assets


    9.88

    %

    9.68

    %

    11.78

    %

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (Unaudited)

    TABLE 3



    September 30, 


    June 30, 


    September 30, 

    (Dollars in thousands, except share data)


    2015


    2015


    2014








    ASSETS







    Cash and due from banks

    $

    69,628

    $

    66,715

    $

    76,047

    Interest-bearing deposits in other banks


    14,376


    14,775


    14,074

    Investment securities:







      Available for sale


    1,272,382


    1,274,312


    1,184,564

      Held to maturity (fair value of $254,540 at September 30, 2015,







           $259,150 at June 30, 2015 and $235,929 at September 30, 2014)


    254,719


    262,778


    242,141

          Total investment securities


    1,527,101


    1,537,090


    1,426,705








    Loans held for sale


    9,786


    22,917


    5,352

    Loans and leases


    3,101,463


    3,006,055


    2,874,755

      Less allowance for loan and lease losses


    66,644


    66,924


    82,838

          Net loans and leases


    3,034,819


    2,939,131


    2,791,917








    Premises and equipment, net


    47,822


    47,681


    49,092

    Accrued interest receivable


    13,779


    14,021


    12,722

    Investment in unconsolidated subsidiaries


    6,489


    6,720


    7,548

    Other real estate


    1,913


    5,278


    3,596

    Mortgage servicing rights


    18,174


    18,586


    19,800

    Other intangible assets


    8,023


    8,692


    10,698

    Bank-owned life insurance


    153,449


    153,015


    151,524

    Federal Home Loan Bank stock


    12,048


    12,129


    44,457

    Other assets


    104,426


    121,101


    136,737

          Total assets

    $

    5,021,833

    $

    4,967,851

    $

    4,750,269








    LIABILITIES AND EQUITY







    Deposits:







      Noninterest-bearing demand

    $

    1,112,761

    $

    1,080,428

    $

    996,033

      Interest-bearing demand


    785,936


    807,851


    802,336

      Savings and money market


    1,283,517


    1,261,180


    1,229,576

      Time


    1,048,289


    1,032,863


    1,020,151

          Total deposits


    4,230,503


    4,182,322


    4,048,096








    Short-term borrowings


    155,000


    157,000


    -

    Long-term debt


    92,785


    92,785


    92,785

    Other liabilities


    40,284


    46,897


    40,346

          Total liabilities


    4,518,572


    4,479,004


    4,181,227








    Equity:







      Preferred stock, no par value, authorized 1,100,000 shares;







            issued and outstanding none at September 30, 2015, June 30, 2015







            and September 30, 2014


    -


    -


    -

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







            issued and outstanding 31,330,644 shares at September 30, 2015, 31,501,633







            shares at June 30, 2015 and 35,903,230 shares at September 30, 2014


    548,518


    552,527


    655,219

      Surplus


    81,528


    79,373


    77,598

      Accumulated deficit


    (133,821)


    (142,267)


    (166,740)

      Accumulated other comprehensive income (loss)


    7,036


    (786)


    2,965

          Total equity


    503,261


    488,847


    569,042








          Total liabilities and equity

    $

    5,021,833

    $

    4,967,851

    $

    4,750,269

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF INCOME

    (Unaudited)

    TABLE 4




    Three Months Ended


    Nine Months Ended



    September 30,


    June 30,


    September 30,


    September 30,

    (Dollars in thousands, except per share data)


    2015


    2015


    2014


    2015


    2014












    Interest income:











      Interest and fees on loans and leases

    $

    30,148

    $

    29,572

    $

    28,364

    $

    88,322

    $

    83,287

      Interest and dividends on investment











         securities:











            Taxable interest


    8,260


    8,277


    7,744


    24,687


    25,716

            Tax-exempt interest


    1,008


    1,010


    1,002


    3,016


    2,996

            Dividends


    9


    8


    8


    26


    10

      Interest on deposits in other banks


    6


    11


    9


    28


    24

      Dividends on Federal Home Loan Bank stock


    11


    18


    12


    40


    35












          Total interest income


    39,442


    38,896


    37,139


    116,119


    112,068












    Interest expense:











      Interest on deposits:











        Demand


    104


    99


    96


    298


    277

        Savings and money market


    230


    225


    225


    678


    672

        Time


    568


    549


    629


    1,665


    1,880

      Interest on short-term borrowings


    73


    79


    10


    195


    82

      Interest on long-term debt


    662


    650


    647


    1,949


    1,923












          Total interest expense


    1,637


    1,602


    1,607


    4,785


    4,834












          Net interest income


    37,805


    37,294


    35,532


    111,334


    107,234

    Provision (credit) for loan and lease losses


    (3,647)


    (7,319)


    (1,722)


    (13,713)


    (1,043)












          Net interest income after provision











               for loan and lease losses


    41,452


    44,613


    37,254


    125,047


    108,277












    Other operating income:











      Service charges on deposit accounts


    1,947


    1,915


    2,070


    5,830


    6,052

      Loan servicing fees


    1,407


    1,427


    1,446


    4,257


    4,338

      Other service charges and fees


    2,803


    2,781


    2,886


    8,689


    8,912

      Income from fiduciary activities


    854


    830


    797


    2,518


    2,687

      Equity in earnings of unconsolidated subsidiaries


    165


    229


    11


    490


    422

      Fees on foreign exchange


    126


    98


    118


    352


    351

      Investment securities gains (losses)


    -


    (1,866)


    -


    (1,866)


    240

      Income from bank-owned life insurance


    434


    461


    810


    1,569


    2,246

      Loan placement fees


    202


    225


    35


    574


    356

      Net gains on sales of residential loans


    1,551


    1,630


    1,685


    4,775


    4,151

      Net gains on sales of foreclosed assets


    252


    94


    218


    379


    962

      Other (refer to Table 5)


    88


    300


    1,387


    1,576


    2,894












          Total other operating income


    9,829


    8,124


    11,463


    29,143


    33,611












    Other operating expense:











      Salaries and employee benefits


    17,193


    15,176


    16,552


    49,534


    50,536

      Net occupancy 


    3,547


    3,403


    4,051


    10,451


    11,375

      Equipment


    775


    933


    953


    2,617


    2,694

      Amortization of other intangible assets


    1,683


    1,559


    1,328


    5,347


    3,886

      Communication expense


    895


    942


    925


    2,661


    2,693

      Legal and professional services


    1,808


    1,642


    1,786


    5,669


    5,826

      Computer software expense


    2,286


    2,382


    1,659


    6,764


    4,592

      Advertising expense


    502


    449


    673


    1,586


    2,037

      Foreclosed asset expense


    3


    257


    1,355


    332


    1,443

      Other (refer to Table 6)


    3,483


    5,715


    5,964


    13,690


    14,982












          Total other operating expense


    32,175


    32,458


    35,246


    98,651


    100,064












      Income before income taxes


    19,106


    20,279


    13,471


    55,539


    41,824

    Income tax expense


    6,900


    7,944


    5,241


    20,603


    14,636

          Net income

    $

    12,206

    $

    12,335

    $

    8,230

    $

    34,936

    $

    27,188












    Per common share data:











      Basic earnings per share

    $

    0.39

    $

    0.39

    $

    0.23

    $

    1.07

    $

    0.72

      Diluted earnings per share 


    0.38


    0.39


    0.23


    1.06


    0.71

      Cash dividends declared


    0.12


    0.12


    0.10


    0.36


    0.26












    Basic weighted average shares outstanding


    31,331


    31,525


    35,863


    32,548


    37,943

    Diluted weighted average shares outstanding


    31,750


    31,953


    36,353


    32,932


    38,440

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES


    Other Operating Income - Other


    (Unaudited)


    TABLE 5




    Three Months Ended


    Nine Months Ended


    September 30,


    June 30,


    September 30,


    September 30,


    September 30,

    (Dollars in thousands)

    2015


    2015


    2014


    2015


    2014











    Income recovered on nonaccrual loans previously charged-off

    $            262


    $   209


    $            494


    $            690


    $          1,133

    Other recoveries

    244


    15


    566


    533


    605

    Unrealized gains (losses) on loans-held-for-sale and interest rate locks

    (646)


    (198)


    66


    (378)


    419

    Commissions on sale of checks

    86


    82


    83


    246


    253

    Other

    142


    192


    178


    485


    484

    Total other operating income - Other

    $              88


    $   300


    $          1,387


    $          1,576


    $          2,894

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES


    Other Operating Expense - Other


    (Unaudited)


    TABLE 6




    Three Months Ended


    Nine Months Ended


    September 30,


    June 30,


    September 30,


    September 30,


    September 30,

    (Dollars in thousands)

    2015


    2015


    2014


    2015


    2014











    Charitable contributions

    $            179


    $ 2,138


    $            199


    $          2,456


    $            462

    FDIC insurance assessment

    685


    701


    716


    2,084


    2,118

    Miscellaneous loan expenses

    314


    434


    271


    1,023


    764

    ATM and debit card expenses

    365


    180


    286


    1,131


    1,199

    Amortization of investments in low-income housing tax credit partnerships

    258


    274


    307


    820


    1,065

    Armored car expenses

    213


    195


    209


    642


    649

    Entertainment and promotions

    191


    266


    200


    654


    632

    Stationery and supplies

    381


    219


    240


    796


    779

    Directors' fees and expenses

    156


    214


    112


    561


    682

    Provision (credit) for residential mortgage loan repurchase losses

    (883)


    (32)


    234


    (756)


    542

    Increase (decrease) to the reserve for unfunded commitments

    255


    (272)


    296


    (48)


    (373)

    Other

    1,369


    1,398


    2,894


    4,327


    6,463

    Total other operating expense - Other

    $          3,483


    $ 5,715


    $          5,964


    $        13,690


    $        14,982

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES



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



    (Unaudited)



    TABLE 7








    Three Months Ended


    Three Months Ended


    Three Months Ended

    (Dollars in thousands)


    September 30, 2015


    June 30, 2015


    September 30, 2014





    Average

    Average




    Average

    Average




    Average

    Average







    Balance

    Yield/Rate


    Interest


    Balance

    Yield/Rate


    Interest


    Balance

    Yield/Rate


    Interest



















    Assets:
















    Interest earning assets:

















    Interest-bearing deposits in other banks

    $      10,277

    0.23

    %

    $          6


    $      17,160

    0.24

    %

    $        11


    $      14,128

    0.25

    %

    $           9


    Taxable investment securities, excluding 
















       valuation allowance


    1,345,120

    2.46


    8,269


    1,360,101

    2.44


    8,285


    1,267,621

    2.45


    7,752


    Tax-exempt investment securities, 
















       excluding valuation allowance

    175,340

    3.54


    1,551


    176,086

    3.53


    1,554


    178,488

    3.45


    1,541


    Loans and leases, including loans held for sale

    3,070,384

    3.91


    30,148


    2,981,184

    3.97


    29,572


    2,848,983

    3.96


    28,364


    Federal Home Loan Bank stock

    10,113

    0.42


    11


    32,046

    0.23


    18


    44,888

    0.10


    12



    Total interest earning assets 

    4,611,234

    3.46


    39,985


    4,566,577

    3.46


    39,440


    4,354,108

    3.45


    37,678

    Nonearning assets


    362,920





    381,225





    391,406





    Total assets


    $ 4,974,154





    $ 4,947,802





    $ 4,745,514






















    Liabilities & Equity:
















    Interest-bearing liabilities:

















    Interest-bearing demand deposits

    $    803,682

    0.05

    %

    $      104


    $    812,339

    0.05

    %

    $        99


    $    786,078

    0.05

    %

    $         96


    Savings and money market deposits

    1,277,480

    0.07


    230


    1,257,940

    0.07


    225


    1,225,969

    0.07


    225


    Time deposits under $100,000

    223,550

    0.36


    203


    230,425

    0.37


    212


    252,848

    0.44


    280


    Time deposits $100,000 and over

    842,362

    0.17


    365


    846,966

    0.16


    337


    797,410

    0.17


    349


    Short-term borrowings


    106,625

    0.27


    73


    116,945

    0.28


    79


    12,924

    0.30


    10


    Long-term debt


    92,785

    2.83


    662


    92,785

    2.81


    650


    92,787

    2.77


    647



    Total interest-bearing liabilities

    3,346,484

    0.19


    1,637


    3,357,400

    0.19


    1,602


    3,168,016

    0.20


    1,607

    Noninterest-bearing deposits


    1,094,969





    1,051,088





    942,361




    Other liabilities


    40,018





    42,433





    66,019





    Total liabilities


    4,481,471





    4,450,921





    4,176,396




    Shareholders' equity


    492,683





    496,881





    569,118




    Non-controlling interest


    -





    -





    -





    Total equity


    492,683





    496,881





    569,118





    Total liabilities & equity


    $ 4,974,154





    $ 4,947,802





    $ 4,745,514






















    Net interest income 





    $ 38,348





    $ 37,838





    $  36,071





































    Net interest margin



    3.31

    %



    3.32

    %



    3.30

    %

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

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

    (Unaudited)

    TABLE 8







    Nine Months Ended


    Nine Months Ended

    (Dollars in thousands)



    September 30, 2015


    September 30, 2014






    Average

    Average




    Average

    Average








    Balance

    Yield/Rate


    Interest


    Balance

    Yield/Rate


    Interest















    Assets:












    Interest earning assets:













    Interest-bearing deposits in other banks


    $      15,133

    0.24

    %

    $          28


    $      12,832

    0.25

    %

    $          24


    Taxable investment securities, excluding 












       valuation allowance



    1,338,836

    2.46


    24,713


    1,377,840

    2.49


    25,726


    Tax-exempt investment securities, 












       excluding valuation allowance


    176,335

    3.51


    4,640


    178,369

    3.45


    4,609


    Loans and leases, including loans held for sale

    3,002,785

    3.93


    88,322


    2,759,928

    4.03


    83,287


    Federal Home Loan Bank stock


    28,532

    0.19


    40


    45,473

    0.10


    35



    Total interest earning assets 


    4,561,621

    3.45


    117,743


    4,374,442

    3.47


    113,681

    Nonearning assets



    375,914





    380,154





    Total assets



    $ 4,937,535





    $ 4,754,596


















    Liabilities & Equity:












    Interest-bearing liabilities:













    Interest-bearing demand deposits


    $    801,304

    0.05

    %

    $        298


    $    755,302

    0.05

    %

    $        277


    Savings and money market deposits


    1,261,534

    0.07


    678


    1,221,100

    0.07


    672


    Time deposits under $100,000


    230,354

    0.37


    637


    257,727

    0.42


    808


    Time deposits $100,000 and over


    841,876

    0.16


    1,028


    819,744

    0.17


    1,072


    Short-term borrowings



    95,759

    0.27


    195


    37,989

    0.29


    82


    Long-term debt



    92,785

    2.81


    1,949


    92,792

    2.77


    1,923



    Total interest-bearing liabilities


    3,323,612

    0.19


    4,785


    3,184,654

    0.20


    4,834

    Noninterest-bearing deposits



    1,053,398





    913,879




    Other liabilities



    41,616





    52,848





    Total liabilities



    4,418,626





    4,151,381




    Shareholders' equity



    518,909





    603,195




    Non-controlling interest



    -





    20





    Total equity



    518,909





    603,215





    Total liabilities & equity



    $ 4,937,535





    $ 4,754,596


















    Net interest income 






    $ 112,958





    $ 108,847





























    Net interest margin




    3.31

    %



    3.32

    %

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Loans and Leases by Geographic Distribution

    (Unaudited)

    TABLE 9



    September 30,


    June 30,

    March 31,

    December 31,

    September 30,

    (Dollars in thousands)

    2015


    2015

    2015

    2014

    2014








    Hawaii:







    Commercial, financial and agricultural

    $        335,919


    $    341,468

    $    318,228

    $       287,254

    $        276,804

    Real estate:







       Construction

    72,071


    80,168

    109,256

    111,010

    105,619

       Mortgage:







       - residential

    1,385,286


    1,351,962

    1,300,304

    1,282,324

    1,251,808

       - commercial

    616,085


    588,334

    586,281

    587,322

    579,654

    Consumer

    263,568


    254,655

    249,151

    254,259

    250,838

    Leases

    1,123


    2,589

    2,885

    3,140

    3,691

    Total loans and leases

    2,674,052


    2,619,176

    2,566,105

    2,525,309

    2,468,414

    Allowance for loan and lease losses

    (56,150)


    (57,402)

    (60,676)

    (62,685)

    (65,747)

    Net loans and leases

    $     2,617,902


    $ 2,561,774

    $ 2,505,429

    $    2,462,624

    $     2,402,667








    U.S. Mainland:







    Commercial, financial and agricultural

    $        170,624


    $    158,133

    $    182,455

    $       176,509

    $        165,527

    Real estate:







       Construction

    3,309


    3,387

    3,465

    3,544

    3,621

       Mortgage:







       - residential

    -


    -

    -

    -

    -

       - commercial

    120,900


    106,859

    114,975

    115,951

    116,920

    Consumer

    132,578


    118,500

    100,772

    110,885

    120,273

    Leases

    -


    -

    -

    -

    -

    Total loans and leases

    427,411


    386,879

    401,667

    406,889

    406,341

    Allowance for loan and lease losses

    (10,494)


    (9,522)

    (10,757)

    (11,355)

    (17,091)

    Net loans and leases

    $        416,917


    $    377,357

    $    390,910

    $       395,534

    $        389,250








    Total:







    Commercial, financial and agricultural

    $        506,543


    $    499,601

    $    500,683

    $       463,763

    $        442,331

    Real estate:







       Construction

    75,380


    83,555

    112,721

    114,554

    109,240

       Mortgage:







       - residential

    1,385,286


    1,351,962

    1,300,304

    1,282,324

    1,251,808

       - commercial

    736,985


    695,193

    701,256

    703,273

    696,574

    Consumer

    396,146


    373,155

    349,923

    365,144

    371,111

    Leases

    1,123


    2,589

    2,885

    3,140

    3,691

    Total loans and leases

    3,101,463


    3,006,055

    2,967,772

    2,932,198

    2,874,755

    Allowance for loan and lease losses

    (66,644)


    (66,924)

    (71,433)

    (74,040)

    (82,838)

    Net loans and leases

    $     3,034,819


    $ 2,939,131

    $ 2,896,339

    $    2,858,158

    $     2,791,917

     

    CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES

    Nonperforming Assets, Past Due and Restructured Loans

    (Unaudited)

    TABLE 10





    September 

    June 30,

    March 31,

    December 31,

    September 30,

    (Dollars in thousands)


    2015

    2015

    2015

    2014

    2014









    Nonaccrual loans (including loans held for sale):






       Commercial, financial and agricultural


    $       3,056

    $    3,175

    $   13,377

    $          13,007

    $           15,625

       Real estate:







          Construction 


    -

    133

    146

    310

    324

          Mortgage-residential


    6,301

    10,032

    11,430

    13,048

    12,691

          Mortgage-commercial


    2,731

    13,490

    12,468

    12,722

    13,056

       Consumer


    -

    -

    -

    -

    -

       Leases



    -

    -

    -

    -

    -

          Total nonaccrual loans


    12,088

    26,830

    37,421

    39,087

    41,696









    Other real estate:







       Commercial, financial and agricultural


    -

    -

    -

    -

    -

       Real estate:







          Construction 


    -

    -

    -

    747

    1,804

          Mortgage-residential


    1,913

    2,433

    3,349

    2,201

    1,685

          Mortgage-commercial


    -

    2,845

    -

    -

    107

       Consumer


    -

    -

    -

    -

    -

       Leases



    -

    -

    -

    -

    -

          Total other real estate


    1,913

    5,278

    3,349

    2,948

    3,596









          Total nonperforming assets


    14,001

    32,108

    40,770

    42,035

    45,292









    Loans delinquent for 90 days or more:







       Commercial, financial and agricultural


    -

    -

    -

    -

    -

       Real estate:







          Construction


    -

    -

    -

    -

    -

          Mortgage-residential


    -

    -

    -

    -

    -

          Mortgage-commercial  


    -

    -

    -

    -

    -

       Consumer


    130

    45

    5

    77

    62

       Leases



    -

    -

    -

    -

    -

          Total loans delinquent for 90 days or more

    130

    45

    5

    77

    62









    Restructured loans still accruing interest:






       Commercial, financial and agricultural


    327

    339

    350

    361

    373

       Real estate:







          Construction 


    841

    839

    866

    892

    918

          Mortgage-residential


    17,592

    16,428

    17,084

    17,845

    17,980

          Mortgage-commercial


    2,253

    1,360

    1,516

    10,405

    10,671

       Consumer


    -

    -

    -

    -

    -

       Leases



    -

    -

    -

    -

    -

          Total restructured loans still accruing interest

    21,013

    18,966

    19,816

    29,503

    29,942









          Total nonperforming assets, loans delinquent






          for 90 days or more and restructured loans






          still accruing interest


    $     35,144

    $  51,119

    $   60,591

    $          71,615

    $           75,296









    Total nonaccrual loans as a percentage of loans and leases 

    0.39%

    0.89%

    1.26%

    1.33%

    1.45%









    Total nonperforming assets as a percentage of loans and leases, and






       other real estate


    0.45%

    1.07%

    1.37%

    1.43%

    1.57%









    Total nonperforming assets and loans delinquent for 90 days or more as a






       percentage of loans and leases, and other real estate

    0.46%

    1.07%

    1.37%

    1.43%

    1.58%









    Total nonperforming assets, loans delinquent for 90 days or more and






       restructured loans still accruing interest as a percentage of loans and






       leases, and other real estate


    1.13%

    1.70%

    2.04%

    2.44%

    2.62%









    Quarter to quarter changes in nonperforming assets:






    Balance at beginning of quarter


    $     32,108

    $  40,770

    $   42,035

    $          45,292

    42,121

    Additions



    681

    6,761

    1,429

    1,986

    8,824

    Reductions







       Payments


    (4,002)

    (3,411)

    (1,712)

    (843)

    (2,209)

       Return to accrual status


    (10,799)

    (274)

    (197)

    (190)

    (1,544)

       Sales of nonperforming assets


    (4,007)

    (8,280)

    (949)

    (1,444)

    (542)

       Charge-offs/valuation adjustments


    20

    (3,458)

    164

    (2,766)

    (1,358)

    Total reductions


    (18,788)

    (15,423)

    (2,694)

    (5,243)

    (5,653)

    Balance at end of quarter


    $     14,001

    $  32,108

    $   40,770

    $          42,035

    45,292

     

    CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES

    Allowance for Loan and Lease Losses

    (Unaudited)

    TABLE 11





    Three Months Ended


    Nine Months Ended





    September 30,


    June 30,


    September 30,


    September 30,


    September 30,


    (Dollars in thousands)


    2015


    2015


    2014


    2015


    2014















    Allowance for loan and lease losses:











       Balance at beginning of period


    $          66,924


    $    71,433


    $          83,599


    $          74,040


    $          83,820















       Provision (credit) for loan and lease losses

    (3,647)


    (7,319)


    (1,722)


    (13,713)


    (1,043)















       Charge-offs:












       Commercial, financial and agricultural

    170


    4,003


    471


    5,104


    2,142


       Real estate:












          Construction


    -


    -


    -


    -


    -


          Mortgage-residential


    46


    50


    -


    110


    139


          Mortgage-commercial


    -


    -


    -


    -


    1,041


       Consumer


    874


    1,214


    928


    3,929


    2,063


       Leases



    -


    -


    -


    -


    8


          Total charge-offs


    1,090


    5,267


    1,399


    9,143


    5,393















       Recoveries:












       Commercial, financial and agricultural

    504


    3,279


    789


    4,377


    1,973


       Real estate:












          Construction


    283


    464


    1,100


    870


    1,844


          Mortgage-residential


    196


    397


    244


    2,081


    867


          Mortgage-commercial


    3,130


    3,562


    14


    6,705


    40


       Consumer


    317


    375


    212


    1,400


    724


       Leases



    27


    -


    1


    27


    6


          Total recoveries


    4,457


    8,077


    2,360


    15,460


    5,454















       Net recoveries


    (3,367)


    (2,810)


    (961)


    (6,317)


    (61)















       Balance at end of period


    $          66,644


    $    66,924


    $          82,838


    $          66,644


    $          82,838















    Average loans and leases, net of unearned

    3,070,384


    2,981,184


    2,848,983


    3,002,785


    2,759,928















    Annualized ratio of net recoveries












       to average loans and leases


    (0.44)

    %

    (0.38)

    %

    (0.13)

    %

    (0.28)

    %

    0.00

    %














    Ratio of allowance for loan and lease losses











       to loans and leases outstanding


    2.15

    %

    2.23

    %

    2.88

    %

    2.15

    %

    2.88

    %

    Logo - http://photos.prnewswire.com/prnh/20150803/254362LOGO

     

    To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/central-pacific-financial-corp-reports-122-million-third-quarter-earnings-increases-quarterly-dividend-and-announces-special-dividend-300168473.html

    SOURCE Central Pacific Financial Corp.