IR Menu

    Central Pacific Financial Reports Fourth Quarter Earnings of $20.2 Million and Full Year 2022 Earnings of $73.9 Million

    Company Release - 1/25/2023 5:30 AM ET
    • Net income of $20.2 million, or $0.74 per diluted share for the fourth quarter. Net income of $73.9 million, or $2.68 per diluted share for the 2022 year.
    • ROA of 1.09% and ROE of 18.30% for the fourth quarter. ROA of 1.01% and ROE of 15.47% for the 2022 year.
    • Total loans of $5.56 billion increased by $133.3 million, or 2.5% (10.0% annualized) in the fourth quarter. Total loans increased by $453.8 million, or 8.9% for the 2022 year.
    • Total deposits of $6.74 billion increased by $179.8 million, or 2.7% (10.8% annualized) in the fourth quarter. Total deposits increased by $97.1 million, or 1.5% for the 2022 year.
    • Net interest income increased by $0.9 million, or 1.7% from the previous quarter. Net interest margin of 3.17% was consistent with the previous quarter. Net interest margin, excluding PPP loans, of 3.16% increased by 3 bps from the previous quarter.
    • Board of Directors approved quarterly cash dividend of $0.26 per share and new $25 million share repurchase program.

    HONOLULU--(BUSINESS WIRE)-- Central Pacific Financial Corp. (NYSE: CPF) (the "Company"), parent company of Central Pacific Bank (the "Bank" or "CPB"), today reported net income for the fourth quarter of 2022 of $20.2 million, compared to $16.7 million in the previous quarter and $22.3 million in the year-ago quarter. Fully diluted earnings per share ("EPS") of $0.74 for the fourth quarter of 2022 reflected a 21% increase from $0.61 in the previous quarter and a 8% decrease from $0.80 in the year-ago quarter. For the 2022 year, net income was $73.9 million, or EPS of $2.68, compared to net income of $79.9 million, or EPS of $2.83 last year.

    "We ended the 2022 year successfully with strong loan, deposit and net interest income growth," said Arnold Martines, President and Chief Executive Officer. "At the same time, we continued to have solid asset quality, liquidity and capital positions. We believe the Hawaii economy will be resilient and fare better than the rest of the country because of our strong housing and tourism markets, as well as the large military presence in our State. I would like to thank our hard-working and committed team of employees, as well as our customers for their ongoing support of our bank."

    Earnings Highlights

    Net interest income for the fourth quarter of 2022 was $56.3 million, an increase of $0.9 million, or 1.7% from the previous quarter, and an increase of $3.2 million, or 6.0% from the year-ago quarter. The sequential quarter increase in net interest income is primarily due to higher asset yields and continued strong loan growth which outpaced the increase in rates paid on deposits. Net interest income in the fourth quarter of 2022 included $0.1 million in net PPP interest income and fees, compared to $0.7 million and $4.7 million, in the previous and year-ago quarters, respectively. Net interest income for the 2022 year included $3.6 million in net PPP interest income and fees, compared to $26.4 million for the 2021 year.

    Net interest margin ("NIM") for the fourth quarter of 2022 was 3.17%, which remained unchanged from the previous quarter and increased by 9 basis points ("bps") from the year-ago quarter. NIM, excluding PPP loans, of 3.16% increased by 3 bps from the previous quarter. The increase in NIM, excluding PPP loans, was primarily attributable to higher yields earned during the quarter on investment securities and core loans, or total loans excluding PPP loans, partially offset by increases in rates paid on deposits and borrowings. Additional information on average balances, interest income and expenses and yields and rates is presented in Tables 4, 5 and 10.

    In the fourth quarter of 2022, the Company recorded a provision for credit losses of $0.6 million, compared to a provision of $0.4 million in the previous quarter and a release of the credit loss reserves of $7.7 million in the year-ago quarter.

    Other operating income for the fourth quarter of 2022 totaled $11.6 million, compared to $9.6 million in the previous quarter and $11.6 million in the year-ago quarter. The increase from the previous quarter was primarily due to higher income from bank-owned life insurance. Additional information on other operating income is presented in Table 3.

    Other operating expense for the fourth quarter of 2022 totaled $40.4 million, compared to $42.0 million in the previous quarter and $42.4 million in the year-ago quarter. The decrease in other operating expense from the previous quarter was primarily due to lower net occupancy and advertising expenses. Additional information on other operating expense is presented in Table 3.

    The efficiency ratio for the fourth quarter of 2022 was 59.56%, compared to 64.62% in the previous quarter and 65.61% in the year-ago quarter.

    The effective tax rate for the fourth quarter of 2022 was 24.9%, compared to 26.2% in the previous quarter and 25.4% in the year-ago quarter.

    Balance Sheet Highlights

    Total assets at December 31, 2022 of $7.43 billion increased by $95.1 million, or 1.3% from $7.34 billion at September 30, 2022, and increased by $13.7 million, or 0.2% from $7.42 billion at December 31, 2021.

    Total loans, net of deferred fees and costs, at December 31, 2022 of $5.56 billion increased by $133.3 million, or 2.5%from $5.42 billion at September 30, 2022, and increased by $453.8 million, or 8.9%, from $5.10 billion at December 31, 2021. Loans by type and geographic distribution are summarized in Table 6.

    Total deposits at December 31, 2022 of $6.74 billion increased by $179.8 million or 2.7% from $6.56 billion at September 30, 2022, and increased by $97.1 million, or 1.5%, from $6.64 billion at December 31, 2021. Core deposits, which include demand deposits, savings and money market deposits and time deposits up to $250,000, totaled $6.08 billion at December 31, 2022, and increased by $38.8 million from September 30, 2022. Core deposit and total deposit balances are summarized in Table 7.

    Asset Quality

    Nonperforming assets at December 31, 2022 totaled $5.3 million, or 0.07% of total assets, compared to $4.2 million, or 0.06% of total assets at September 30, 2022, and $5.9 million, or 0.08% of total assets at December 31, 2021. Additional information on nonperforming assets, past due and restructured loans is presented in Table 8.

    Net charge-offs in the fourth quarter of 2022 totaled $1.7 million, compared to net charge-offs of $1.6 million in the previous quarter, and net recoveries of $0.9 million in the year-ago quarter.

    The allowance for credit losses, as a percentage of total loans at December 31, 2022 was 1.15%, compared to 1.19% at September 30, 2022, and 1.33% at December 31, 2021. Additional information on net charge-offs and recoveries and the allowance for credit losses is presented in Table 9.

    Capital

    Total shareholders' equity was $452.9 million at December 31, 2022, compared to $438.5 million and $558.2 million at September 30, 2022 and December 31, 2021, respectively. The decline in shareholders' equity from a year ago was primarily due to an increase in unrealized losses on our available-for-sale investment securities portfolio which is included in accumulated other comprehensive income, and were driven by the rising interest rate environment.

    At December 31, 2022, the Company's leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios were 8.5%, 11.3%, 13.5%, and 10.5%, respectively, compared to 8.7%, 11.5%, 13.7%, and 10.6%, respectively, at September 30, 2022.

    On January 24, 2023, the Company's Board of Directors declared a quarterly cash dividend of $0.26 per share on its outstanding common shares. The dividend will be payable on March 15, 2023 to shareholders of record at the close of business on February 28, 2023.

    On January 24, 2023, the Company's Board of Directors also authorized the repurchase of up to $25 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the "Repurchase Plan"). The Repurchase Plan replaces and supersedes in its entirety the share repurchase program previously approved by the Company's Board of Directors, which had $10.3 million in remaining repurchase authority as of December 31, 2022. During the fourth quarter of 2022, the Company repurchased 241,203 shares of common stock, at a total cost of $4.9 million, or an average cost per share of $20.41. During the year ended December 31, 2022, the Company returned $49.2 million in capital to its shareholders through cash dividends and share repurchases.

    Key Business Highlights during the fourth quarter included the following:

    • Arnold Martines, a veteran of the local banking industry and Central Pacific Bank, was promoted to President & CEO of Central Pacific Bank and Central Pacific Financial.
    • Newsweek named Central Pacific Bank one of the Best Banks in Hawaii.
    • Jason Fujimoto, President & CEO of HPM Building Supply on the island of Hawaii, was named to the boards of CPB and CPF.
    • The Central Pacific Bank Foundation again contributed generously to the local community with total donations in 2022 of $1.3 million.
    • In the community, the Bank launched a major small business marketing campaign aimed at a key customer segment and area of strategic focus for the Bank.

    Conference Call

    The Company's management will host a conference call today at 1:00 p.m. Eastern Time (8:00 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.cpb.bank. Alternatively, investors may participate in the live call by dialing 1-844-200-6205 (access code: 274117). A playback of the call will be available through February 24, 2023 by dialing 1-866-813-9403 (access code: 649427) and on the Company's website. Information which may be discussed in the conference call is provided in an earnings supplement presentation on the Company's website at http://ir.cpb.bank.

    About Central Pacific Financial Corp.

    Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $7.43 billion in assets as of December 31, 2022. Central Pacific Bank, its primary subsidiary, operates 27 branches and 64 ATMs in the state of Hawaii. For additional information, please visit the Company's website at http://www.cpb.bank.

    Equal Housing Lender
    Member FDIC
    CPF Listed NYSE

    Forward-Looking Statements ("FLS")

    This document may contain FLS concerning: projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, the payment or nonpayment of dividends, capital position, credit losses, net interest margin or other financial items; statements of plans, objectives and expectations of Central Pacific Financial Corp. or its management or Board of Directors, including those relating to business plans, use of capital resources, products or services and regulatory developments and regulatory actions; statements of future economic performance including anticipated performance results from our business initiatives; or any statements of the assumptions underlying or relating to any of the foregoing. Words such as "believes," "plans," "anticipates," "expects," "intends," "forecasts," "hopes," "targeting," "continue," "remain," "will," "should," "estimates," "may" and other similar expressions are intended to identify FLS but are not the exclusive means of identifying such statements.

    While we believe that our FLS 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 differ materially from those statements or projections for a variety of reasons, including, but not limited to: the effects of inflation and rising interest rates; the adverse effects of the COVID-19 pandemic virus (and ongoing pandemic variants) on local, national and international economies, including, but not limited to, the adverse impact on tourism and construction in the State of Hawaii, our borrowers, customers, third-party contractors, vendors and employees as well as the effects of government programs and initiatives in response to COVID-19; the impact of our participation in the Paycheck Protection Program ("PPP") and fulfillment of government guarantees on our PPP loans; the increase in inventory or adverse conditions in the real estate market and deterioration 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; our ability to achieve the objectives of our RISE2020 initiative; our ability to successfully implement and achieve the objectives of our Banking-as-a-Service ("BaaS") initiatives, including adoption of the initiatives by customers and risks faced by any of our bank collaborations including reputational and regulatory risk; the impact of local, national, and international economies and events (including natural disasters such as wildfires, volcanic eruptions, hurricanes, tsunamis, storms, earthquakes and pandemic viruses and diseases) 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 domestic economic conditions, including any destabilization 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; 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 (the "Dodd-Frank Act"), changes in capital standards, other regulatory reform and federal and state legislation, including but not limited to regulations promulgated by the Consumer Financial Protection Bureau (the "CFPB"), government-sponsored enterprise reform, and any related rules and regulations which affect 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, the results of regulatory examinations or reviews and the effect of, and our ability to comply with, any regulations or regulatory orders or actions we are or may become subject to; ability to successfully implement our initiatives to lower our efficiency ratio; 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 (the "FRB" or the "Federal Reserve"); securities market and monetary fluctuations, including the anticipated replacement of the London Interbank Offered Rate ("LIBOR") Index and the impact on our loans and debt which are tied to that index and uncertainties regarding potential alternative reference rates, including the Secured Overnight Financing Rate ("SOFR"); negative trends in our market capitalization and adverse changes in the price of the Company's common stock; political instability; acts of war or terrorism; changes in consumer spending, borrowings and savings habits; failure to maintain effective internal control over financial reporting or disclosure controls and procedures; cybersecurity and data privacy breaches and the consequence therefrom; the ability to address deficiencies in our internal controls over financial reporting or disclosure controls and procedures; 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 ("PCAOB"), the Financial Accounting Standards Board ("FASB") and other accounting standard setters and the cost and resources required to implement such changes; our ability to attract and retain key personnel; changes in our personnel, organization, compensation and benefit plans; and our success at managing the risks involved in the foregoing items.

    For further information with respect to factors that could cause actual results to materially differ from the expectations or projections stated in the FLS, 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. We urge investors to consider all of these factors carefully in evaluating the FLS contained in this document. FLS speak only as of the date on which such statements are made. We undertake no obligation to update any FLS to reflect events or circumstances after the date on which such statements are made, or to reflect the occurrence of unanticipated events except as required by law.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Financial Highlights

    (Unaudited)

    TABLE 1

     

     

     

    Three Months Ended

     

    Year Ended

    (Dollars in thousands,

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

    Dec 31,

    except for per share amounts)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

     

    2022

     

    2021

    CONDENSED INCOME STATEMENT

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

    $

    56,285

     

     

    $

    55,365

     

     

    $

    52,978

     

     

    $

    50,935

     

     

    $

    53,096

     

     

    $

    215,563

     

     

    $

    211,047

     

    Provision (credit) for credit losses

     

     

    571

     

     

     

    362

     

     

     

    989

     

     

     

    (3,195

    )

     

     

    (7,692

    )

     

     

    (1,273

    )

     

     

    (14,591

    )

    Total other operating income

     

     

    11,601

     

     

     

    9,629

     

     

     

    17,138

     

     

     

    9,551

     

     

     

    11,566

     

     

     

    47,919

     

     

     

    43,060

     

    Total other operating expense

     

     

    40,434

     

     

     

    41,998

     

     

     

    45,349

     

     

     

    38,205

     

     

     

    42,422

     

     

     

    165,986

     

     

     

    163,046

     

    Income tax expense

     

     

    6,700

     

     

     

    5,919

     

     

     

    6,184

     

     

     

    6,038

     

     

     

    7,605

     

     

     

    24,841

     

     

     

    25,758

     

    Net income

     

     

    20,181

     

     

     

    16,715

     

     

     

    17,594

     

     

     

    19,438

     

     

     

    22,327

     

     

     

    73,928

     

     

     

    79,894

     

    Basic earnings per common share

     

    $

    0.74

     

     

    $

    0.61

     

     

    $

    0.64

     

     

    $

    0.70

     

     

    $

    0.80

     

     

    $

    2.70

     

     

    $

    2.85

     

    Diluted earnings per common share

     

     

    0.74

     

     

     

    0.61

     

     

     

    0.64

     

     

     

    0.70

     

     

     

    0.80

     

     

     

    2.68

     

     

     

    2.83

     

    Dividends declared per common share

     

     

    0.26

     

     

     

    0.26

     

     

     

    0.26

     

     

     

    0.26

     

     

     

    0.25

     

     

     

    1.04

     

     

     

    0.96

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    PERFORMANCE RATIOS

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Return on average assets (ROA) [1]

     

     

    1.09

    %

     

     

    0.91

    %

     

     

    0.96

    %

     

     

    1.06

    %

     

     

    1.22

    %

     

     

    1.01

    %

     

     

    1.13

    %

    Return on average shareholders’ equity (ROE) [1]

     

     

    18.30

     

     

     

    14.49

     

     

     

    14.93

     

     

     

    14.44

     

     

     

    16.05

     

     

     

    15.47

     

     

     

    14.38

     

    Average shareholders’ equity to average assets

     

     

    5.97

     

     

     

    6.30

     

     

     

    6.45

     

     

     

    7.34

     

     

     

    7.61

     

     

     

    6.51

     

     

     

    7.85

     

    Efficiency ratio [2]

     

     

    59.56

     

     

     

    64.62

     

     

     

    64.68

     

     

     

    63.16

     

     

     

    65.61

     

     

     

    63.00

     

     

     

    64.16

     

    Net interest margin (NIM) [1]

     

     

    3.17

     

     

     

    3.17

     

     

     

    3.05

     

     

     

    2.97

     

     

     

    3.08

     

     

     

    3.09

     

     

     

    3.18

     

    Dividend payout ratio [3]

     

     

    35.14

     

     

     

    42.62

     

     

     

    40.63

     

     

     

    37.14

     

     

     

    31.25

     

     

     

    38.81

     

     

     

    33.92

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    SELECTED AVERAGE BALANCES

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average loans, including loans held for sale

     

    $

    5,498,800

     

     

    $

    5,355,088

     

     

    $

    5,221,300

     

     

    $

    5,114,260

     

     

    $

    5,073,069

     

     

    $

    5,298,573

     

     

    $

    5,071,516

     

    Average interest-earning assets

     

     

    7,103,841

     

     

     

    6,991,773

     

     

     

    6,982,556

     

     

     

    6,932,649

     

     

     

    6,890,829

     

     

     

    7,003,232

     

     

     

    6,643,193

     

    Average assets

     

     

    7,389,712

     

     

     

    7,320,751

     

     

     

    7,309,939

     

     

     

    7,341,850

     

     

     

    7,315,325

     

     

     

    7,340,261

     

     

     

    7,078,025

     

    Average deposits

     

     

    6,673,922

     

     

     

    6,535,321

     

     

     

    6,626,462

     

     

     

    6,581,593

     

     

     

    6,536,826

     

     

     

    6,604,049

     

     

     

    6,299,369

     

    Average interest-bearing liabilities

     

     

    4,708,045

     

     

     

    4,538,893

     

     

     

    4,442,172

     

     

     

    4,429,114

     

     

     

    4,407,612

     

     

     

    4,530,347

     

     

     

    4,288,041

     

    Average shareholders’ equity

     

     

    441,084

     

     

     

    461,328

     

     

     

    471,420

     

     

     

    538,601

     

     

     

    556,462

     

     

     

    477,775

     

     

     

    555,600

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    [1] ROA and ROE are annualized based on a 30/360 day convention. Annualized net interest income and expense in the NIM calculation are based on the day count interest payment conventions at the interest-earning asset or interest-bearing liability level (i.e. 30/360, actual/actual).

    [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.

     
    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES
    Financial Highlights
    (Unaudited)

    TABLE 1 (CONTINUED)

     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    REGULATORY CAPITAL RATIOS

     

     

     

     

     

     

     

     

     

     

    Central Pacific Financial Corp. (consolidated)

     

     

     

     

     

     

     

     

     

     

    Leverage capital ratio

     

     

    8.5

    %

     

     

    8.7

    %

     

     

    8.6

    %

     

     

    8.5

    %

     

     

    8.5

    %

    Tier 1 risk-based capital ratio

     

     

    11.3

     

     

     

    11.5

     

     

     

    11.6

     

     

     

    11.9

     

     

     

    12.2

     

    Total risk-based capital ratio

     

     

    13.5

     

     

     

    13.7

     

     

     

    13.9

     

     

     

    14.2

     

     

     

    14.5

     

    Common equity tier 1 capital ratio

     

     

    10.5

     

     

     

    10.6

     

     

     

    10.7

     

     

     

    10.9

     

     

     

    11.2

     

    Central Pacific Bank

     

     

     

     

     

     

     

     

     

     

    Leverage capital ratio

     

     

    9.0

     

     

     

    9.1

     

     

     

    9.0

     

     

     

    9.0

     

     

     

    8.9

     

    Tier 1 risk-based capital ratio

     

     

    11.9

     

     

     

    12.2

     

     

     

    12.2

     

     

     

    12.6

     

     

     

    12.8

     

    Total risk-based capital ratio

     

     

    13.1

     

     

     

    13.4

     

     

     

    13.5

     

     

     

    13.8

     

     

     

    14.0

     

    Common equity tier 1 capital ratio

     

     

    11.9

     

     

     

    12.2

     

     

     

    12.2

     

     

     

    12.6

     

     

     

    12.8

     

     
     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

    (dollars in thousands, except for per share amounts)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    BALANCE SHEET

     

     

     

     

     

     

     

     

     

     

    Total loans, net of deferred fees and costs

     

    $

    5,555,466

     

     

    $

    5,422,212

     

     

    $

    5,301,633

     

     

    $

    5,174,837

     

     

    $

    5,101,649

     

    Total assets

     

     

    7,432,763

     

     

     

    7,337,631

     

     

     

    7,299,178

     

     

     

    7,298,819

     

     

     

    7,419,089

     

    Total deposits

     

     

    6,736,223

     

     

     

    6,556,434

     

     

     

    6,622,061

     

     

     

    6,599,031

     

     

     

    6,639,158

     

    Long-term debt

     

     

    105,859

     

     

     

    105,799

     

     

     

    105,738

     

     

     

    105,677

     

     

     

    105,616

     

    Total shareholders’ equity

     

     

    452,871

     

     

     

    438,468

     

     

     

    455,100

     

     

     

    486,328

     

     

     

    558,219

     

    Total shareholders’ equity to total assets

     

     

    6.09

    %

     

     

    5.98

    %

     

     

    6.23

    %

     

     

    6.66

    %

     

     

    7.52

    %

     

     

     

     

     

     

     

     

     

     

     

    ASSET QUALITY

     

     

     

     

     

     

     

     

     

     

    Allowance for credit losses (ACL)

     

    $

    63,738

     

     

    $

    64,382

     

     

    $

    65,211

     

     

    $

    64,754

     

     

    $

    68,097

     

    Nonaccrual loans

     

     

    5,251

     

     

     

    4,220

     

     

     

    4,983

     

     

     

    5,336

     

     

     

    5,881

     

    Non-performing assets (NPA)

     

     

    5,251

     

     

     

    4,220

     

     

     

    4,983

     

     

     

    5,336

     

     

     

    5,881

     

    ACL to total loans

     

     

    1.15

    %

     

     

    1.19

    %

     

     

    1.23

    %

     

     

    1.25

    %

     

     

    1.33

    %

    ACL to nonaccrual loans

     

     

    1,213.83

    %

     

     

    1,525.64

    %

     

     

    1,308.67

    %

     

     

    1,213.53

    %

     

     

    1,157.92

    %

    NPA to total assets

     

     

    0.07

    %

     

     

    0.06

    %

     

     

    0.07

    %

     

     

    0.07

    %

     

     

    0.08

    %

     

     

     

     

     

     

     

     

     

     

     

    PER SHARE OF COMMON STOCK OUTSTANDING

     

     

     

     

     

     

     

     

     

     

    Book value per common share

     

    $

    16.76

     

     

    $

    16.08

     

     

    $

    16.57

     

     

    $

    17.63

     

     

    $

    20.14

     

    Closing market price per common share

     

     

    20.28

     

     

     

    20.69

     

     

     

    21.45

     

     

     

    27.90

     

     

     

    28.17

     

     
    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Consolidated Balance Sheets

    (Unaudited)

    TABLE 2

     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

    (Dollars in thousands, except share data)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    ASSETS

     

     

     

     

     

     

     

     

     

     

    Cash and due from financial institutions

     

    $

    97,150

     

     

    $

    116,365

     

     

    $

    108,389

     

     

    $

    83,947

     

     

    $

    81,506

     

    Interest-bearing deposits in other financial institutions

     

     

    14,894

     

     

     

    22,332

     

     

     

    22,741

     

     

     

    118,183

     

     

     

    247,401

     

    Investment securities:

     

     

     

     

     

     

     

     

     

     

    Available-for-sale debt securities, at fair value

     

     

    671,794

     

     

     

    686,681

     

     

     

    787,373

     

     

     

    1,199,482

     

     

     

    1,631,699

     

    Held-to-maturity debt securities, at amortized cost; fair value of: $596,781 at December 31, 2022, $590,880 at September 30, 2022, $635,565 at June 30, 2022, $329,503 at March 31, 2022, and none at December 31, 2021

     

     

    664,883

     

     

     

    662,827

     

     

     

    663,365

     

     

     

    329,507

     

     

     

     

    Equity securities, at fair value

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total investment securities

     

     

    1,336,677

     

     

     

    1,349,508

     

     

     

    1,450,738

     

     

     

    1,528,989

     

     

     

    1,631,699

     

    Loans held for sale

     

     

    1,105

     

     

     

    1,701

     

     

     

    535

     

     

     

    4,677

     

     

     

    3,531

     

    Loans, net of deferred fees and costs

     

     

    5,555,466

     

     

     

    5,422,212

     

     

     

    5,301,633

     

     

     

    5,174,837

     

     

     

    5,101,649

     

    Less: allowance for credit losses

     

     

    63,738

     

     

     

    64,382

     

     

     

    65,211

     

     

     

    64,754

     

     

     

    68,097

     

    Loans, net of allowance for credit losses

     

     

    5,491,728

     

     

     

    5,357,830

     

     

     

    5,236,422

     

     

     

    5,110,083

     

     

     

    5,033,552

     

    Premises and equipment, net

     

     

    91,634

     

     

     

    89,979

     

     

     

    88,664

     

     

     

    79,455

     

     

     

    80,354

     

    Accrued interest receivable

     

     

    20,345

     

     

     

    18,134

     

     

     

    17,146

     

     

     

    16,423

     

     

     

    16,709

     

    Investment in unconsolidated entities

     

     

    46,641

     

     

     

    36,769

     

     

     

    37,341

     

     

     

    31,092

     

     

     

    29,679

     

    Mortgage servicing rights

     

     

    9,074

     

     

     

    9,216

     

     

     

    9,369

     

     

     

    9,480

     

     

     

    9,738

     

    Bank-owned life insurance

     

     

    167,967

     

     

     

    167,761

     

     

     

    167,202

     

     

     

    167,407

     

     

     

    169,148

     

    Federal Home Loan Bank ("FHLB") stock

     

     

    9,146

     

     

     

    13,546

     

     

     

    8,943

     

     

     

    8,943

     

     

     

    7,964

     

    Right of use lease asset

     

     

    34,985

     

     

     

    35,978

     

     

     

    36,978

     

     

     

    38,435

     

     

     

    39,441

     

    Other assets

     

     

    111,417

     

     

     

    118,512

     

     

     

    114,710

     

     

     

    101,705

     

     

     

    68,367

    Total assets

     

    $

    7,432,763

     

     

    $

    7,337,631

     

    $

    7,299,178

     

    $

    7,298,819

     

     

    $

    7,419,089

     

    LIABILITIES

     

     

     

     

     

     

     

     

     

     

    Deposits:

     

     

     

     

     

     

     

     

     

     

    Noninterest-bearing demand

     

    $

    2,092,823

     

     

    $

    2,138,083

     

     

    $

    2,282,967

     

     

    $

    2,269,562

     

     

    $

    2,291,246

     

    Interest-bearing demand

     

     

    1,453,167

     

     

     

    1,441,302

     

     

     

    1,444,566

     

     

     

    1,433,284

     

     

     

    1,415,277

     

    Savings and money market

     

     

    2,199,028

     

     

     

    2,194,991

     

     

     

    2,214,146

     

     

     

    2,197,647

     

     

     

    2,225,903

     

    Time

     

     

    991,205

     

     

     

    782,058

     

     

     

    680,382

     

     

     

    698,538

     

     

     

    706,732

     

    Total deposits

     

     

    6,736,223

     

     

     

    6,556,434

     

     

     

    6,622,061

     

     

     

    6,599,031

     

     

     

    6,639,158

     

    FHLB advances and other short-term borrowings

     

     

    5,000

     

     

     

    115,000

     

     

     

     

     

     

     

     

     

     

    Long-term debt

     

     

    105,859

     

     

     

    105,799

     

     

     

    105,738

     

     

     

    105,677

     

     

     

    105,616

     

    Lease liability

     

     

    35,889

     

     

     

    36,941

     

     

     

    38,037

     

     

     

    39,610

     

     

     

    40,731

     

    Other liabilities

     

     

    96,921

     

     

     

    84,989

     

     

     

    78,242

     

     

     

    68,123

     

     

     

    75,317

     

    Total liabilities

     

     

    6,979,892

     

     

     

    6,899,163

     

     

     

    6,844,078

     

     

     

    6,812,441

     

     

     

    6,860,822

     

    EQUITY

     

     

     

     

     

     

     

     

     

     

    Shareholders' equity:

     

     

     

     

     

     

     

     

     

     

    Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding: none at December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022, and December 31, 2021

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 27,025,070 at December 31, 2022, 27,262,879 at September 30, 2022, 27,463,562 at June 30, 2022, 27,584,929 at March 31, 2022, and 27,714,071 at December 31, 2021

     

     

    408,071

     

     

     

    412,994

     

     

     

    417,862

     

     

     

    421,153

     

     

     

    426,091

     

    Additional paid-in capital

     

     

    101,346

     

     

     

    100,426

     

     

     

    98,977

     

     

     

    98,270

     

     

     

    98,073

     

    Retained earnings

     

     

    87,438

     

     

     

    74,301

     

     

     

    64,693

     

     

     

    54,252

     

     

     

    42,015

     

    Accumulated other comprehensive loss

     

     

    (143,984

    )

     

     

    (149,253

    )

     

     

    (126,432

    )

     

     

    (87,347

    )

     

     

    (7,960

    )

    Total shareholders' equity

     

     

    452,871

     

     

     

    438,468

     

     

     

    455,100

     

     

     

    486,328

     

     

     

    558,219

     

    Non-controlling interest

     

     

     

     

     

     

     

     

     

     

     

    50

     

     

     

    48

     

    Total equity

     

     

    452,871

     

     

     

    438,468

     

     

     

    455,100

     

     

     

    486,378

     

     

     

    558,267

    Total liabilities and equity

     

    $

    7,432,763

     

     

    $

    7,337,631

     

     

    $

    7,299,178

     

     

    $

    7,298,819

     

     

    $

    7,419,089

     

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Consolidated Statements of Income

    (Unaudited)

    TABLE 3

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

    December 31,

    (Dollars in thousands, except per share data)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

     

    2022

     

    2021

    Interest income:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest and fees on loans

     

    $

    56,682

     

    $

    51,686

     

    $

    46,963

     

     

    $

    44,949

     

     

    $

    47,576

     

     

    $

    200,280

     

     

    $

    193,778

     

    Interest and dividends on investment securities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Taxable investment securities

     

     

    7,104

     

     

    6,933

     

     

    7,035

     

     

     

    6,969

     

     

     

    6,667

     

     

     

    28,041

     

     

     

    22,430

     

    Tax-exempt investment securities

     

     

    776

     

     

    805

     

     

    807

     

     

     

    816

     

     

     

    642

     

     

     

    3,204

     

     

     

    1,972

     

    Dividend income on investment securities

     

     

     

     

     

     

     

     

     

    21

     

     

     

    21

     

     

     

    21

     

     

     

    75

     

    Interest on deposits in other financial institutions

     

     

    370

     

     

    107

     

     

    191

     

     

     

    72

     

     

     

    86

     

     

     

    740

     

     

     

    262

     

    Dividend income on FHLB stock

     

     

    105

     

     

    138

     

     

    68

     

     

     

    59

     

     

     

    61

     

     

     

    370

     

     

     

    245

     

    Total interest income

     

     

    65,037

     

     

    59,669

     

     

    55,064

     

     

     

    52,886

     

     

     

    55,053

     

     

     

    232,656

     

     

     

    218,762

     

    Interest expense:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest on deposits:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Demand

     

     

    333

     

     

    217

     

     

    144

     

     

     

    112

     

     

     

    104

     

     

     

    806

     

     

     

    384

     

    Savings and money market

     

     

    2,488

     

     

    1,054

     

     

    317

     

     

     

    329

     

     

     

    352

     

     

     

    4,188

     

     

     

    1,240

     

    Time

     

     

    4,063

     

     

    1,092

     

     

    490

     

     

     

    469

     

     

     

    478

     

     

     

    6,114

     

     

     

    1,992

     

    Interest on short-term borrowings

     

     

    393

     

     

    660

     

     

    2

     

     

     

     

     

     

     

     

     

    1,055

     

     

     

    2

     

    Interest on long-term debt

     

     

    1,475

     

     

    1,281

     

     

    1,133

     

     

     

    1,041

     

     

     

    1,023

     

     

     

    4,930

     

     

     

    4,097

     

    Total interest expense

     

     

    8,752

     

     

    4,304

     

     

    2,086

     

     

     

    1,951

     

     

     

    1,957

     

     

     

    17,093

     

     

     

    7,715

     

    Net interest income

     

     

    56,285

     

     

    55,365

     

     

    52,978

     

     

     

    50,935

     

     

     

    53,096

     

     

     

    215,563

     

     

     

    211,047

     

    Provision (credit) for credit losses

     

     

    571

     

     

    362

     

     

    989

     

     

     

    (3,195

    )

     

     

    (7,692

    )

     

     

    (1,273

    )

     

     

    (14,591

    )

    Net interest income after provision (credit) for credit losses

     

     

    55,714

     

     

    55,003

     

     

    51,989

     

     

     

    54,130

     

     

     

    60,788

     

     

     

    216,836

     

     

     

    225,638

     

    Other operating income:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Mortgage banking income

     

     

    667

     

     

    831

     

     

    1,140

     

     

     

    1,172

     

     

     

    1,902

     

     

     

    3,810

     

     

     

    7,732

     

    Service charges on deposit accounts

     

     

    2,172

     

     

    2,138

     

     

    2,026

     

     

     

    1,861

     

     

     

    1,800

     

     

     

    8,197

     

     

     

    6,358

     

    Other service charges and fees

     

     

    4,972

     

     

    4,955

     

     

    4,610

     

     

     

    4,488

     

     

     

    5,016

     

     

     

    19,025

     

     

     

    18,367

     

    Income from fiduciary activities

     

     

    1,058

     

     

    1,165

     

     

    1,188

     

     

     

    1,154

     

     

     

    1,283

     

     

     

    4,565

     

     

     

    5,075

     

    Net gain on sales of investment securities

     

     

     

     

     

     

    8,506

     

     

     

     

     

     

     

     

     

    8,506

     

     

     

    150

     

    Income from bank-owned life insurance

     

     

    2,187

     

     

    167

     

     

    (1,028

    )

     

     

    539

     

     

     

    946

     

     

     

    1,865

     

     

     

    3,493

     

    Other

     

     

    545

     

     

    373

     

     

    696

     

     

     

    337

     

     

     

    619

     

     

     

    1,951

     

     

     

    1,885

     

    Total other operating income

     

     

    11,601

     

     

    9,629

     

     

    17,138

     

     

     

    9,551

     

     

     

    11,566

     

     

     

    47,919

     

     

     

    43,060

     

    Other operating expense:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Salaries and employee benefits

     

     

    22,692

     

     

    22,778

     

     

    22,369

     

     

     

    20,942

     

     

     

    23,030

     

     

     

    88,781

     

     

     

    90,213

     

    Net occupancy

     

     

    3,998

     

     

    4,743

     

     

    4,448

     

     

     

    3,774

     

     

     

    4,129

     

     

     

    16,963

     

     

     

    16,133

     

    Equipment

     

     

    996

     

     

    1,085

     

     

    1,075

     

     

     

    1,082

     

     

     

    1,207

     

     

     

    4,238

     

     

     

    4,344

     

    Communication

     

     

    696

     

     

    712

     

     

    744

     

     

     

    806

     

     

     

    922

     

     

     

    2,958

     

     

     

    3,271

     

    Legal and professional services

     

     

    2,677

     

     

    2,573

     

     

    2,916

     

     

     

    2,626

     

     

     

    2,928

     

     

     

    10,792

     

     

     

    10,452

     

    Computer software

     

     

    3,996

     

     

    4,138

     

     

    3,624

     

     

     

    3,082

     

     

     

    3,125

     

     

     

    14,840

     

     

     

    13,304

     

    Advertising

     

     

    701

     

     

    1,150

     

     

    1,150

     

     

     

    1,150

     

     

     

    1,179

     

     

     

    4,151

     

     

     

    5,495

     

    Other

     

     

    4,678

     

     

    4,819

     

     

    9,023

     

     

     

    4,743

     

     

     

    5,902

     

     

     

    23,263

     

     

     

    19,834

     

    Total other operating expense

     

     

    40,434

     

     

    41,998

     

     

    45,349

     

     

     

    38,205

     

     

     

    42,422

     

     

     

    165,986

     

     

     

    163,046

     

    Income before income taxes

     

     

    26,881

     

     

    22,634

     

     

    23,778

     

     

     

    25,476

     

     

     

    29,932

     

     

     

    98,769

     

     

     

    105,652

     

    Income tax expense

     

     

    6,700

     

     

    5,919

     

     

    6,184

     

     

     

    6,038

     

     

     

    7,605

     

     

     

    24,841

     

     

     

    25,758

     

    Net income

     

    $

    20,181

     

    $

    16,715

     

    $

    17,594

     

     

    $

    19,438

     

     

    $

    22,327

     

     

    $

    73,928

     

     

    $

    79,894

     

    Per common share data:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic earnings per share

     

    $

    0.74

     

    $

    0.61

     

    $

    0.64

     

     

    $

    0.70

     

     

    $

    0.80

     

     

    $

    2.70

     

     

    $

    2.85

     

    Diluted earnings per share

     

     

    0.74

     

     

    0.61

     

     

    0.64

     

     

     

    0.70

     

     

     

    0.80

     

     

     

    2.68

     

     

     

    2.83

     

    Cash dividends declared

     

     

    0.26

     

     

    0.26

     

     

    0.26

     

     

     

    0.26

     

     

     

    0.25

     

     

     

    1.04

     

     

     

    0.96

     

    Basic weighted average shares outstanding

     

     

    27,134,970

     

     

    27,356,614

     

     

    27,516,284

     

     

     

    27,591,390

     

     

     

    27,769,651

     

     

     

    27,398,445

     

     

     

    28,003,744

     

    Diluted weighted average shares outstanding

     

     

    27,303,249

     

     

    27,501,212

     

     

    27,676,619

     

     

     

    27,874,924

     

     

     

    28,045,826

     

     

     

    27,567,780

     

     

     

    28,257,323

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Note: Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

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

    (Unaudited)

    TABLE 4

     

     

     

    Three Months Ended

     

    Three Months Ended

     

    Three Months Ended

     

     

    December 31, 2022

     

    September 30, 2022

     

    December 31, 2021

     

     

    Average

     

    Average

     

     

     

    Average

     

    Average

     

     

     

    Average

     

    Average

     

     

    (Dollars in thousands)

     

    Balance

     

    Yield/Rate

     

    Interest

     

    Balance

     

    Yield/Rate

     

    Interest

     

    Balance

     

    Yield/Rate

     

    Interest

    ASSETS

    Interest-earning assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing deposits in other financial institutions

     

    $

    38,610

     

    3.80

    %

     

    $

    370

     

    $

    19,802

     

    2.14

    %

     

    $

    107

     

    $

    225,560

     

    0.15

    %

     

    $

    86

    Investment securities, excluding valuation allowance:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Taxable

     

     

    1,399,627

     

    2.03

     

     

     

    7,104

     

     

    1,445,781

     

    1.92

     

     

     

    6,934

     

     

    1,469,711

     

    1.82

     

     

     

    6,688

    Tax-exempt [1]

     

     

    156,079

     

    2.52

     

     

     

    982

     

     

    158,052

     

    2.57

     

     

     

    1,018

     

     

    114,529

     

    2.84

     

     

     

    813

    Total investment securities

     

     

    1,555,706

     

    2.08

     

     

     

    8,086

     

     

    1,603,833

     

    1.98

     

     

     

    7,952

     

     

    1,584,240

     

    1.89

     

     

     

    7,501

    Loans, including loans held for sale

     

     

    5,498,800

     

    4.10

     

     

     

    56,682

     

     

    5,355,088

     

    3.84

     

     

     

    51,686

     

     

    5,073,069

     

    3.73

     

     

     

    47,576

    Federal Home Loan Bank stock

     

     

    10,725

     

    3.90

     

     

     

    105

     

     

    13,050

     

    4.23

     

     

     

    138

     

     

    7,960

     

    3.05

     

     

     

    61

    Total interest-earning assets

     

     

    7,103,841

     

    3.66

     

     

     

    65,243

     

     

    6,991,773

     

    3.41

     

     

     

    59,883

     

     

    6,890,829

     

    3.19

     

     

     

    55,224

    Noninterest-earning assets

     

     

    285,871

     

     

     

     

     

     

    328,978

     

     

     

     

     

     

    424,496

     

     

     

     

    Total assets

     

    $

    7,389,712

     

     

     

    $

    7,320,751

     

     

     

    $

    7,315,325

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    LIABILITIES AND EQUITY

    Interest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing demand deposits

     

    $

    1,441,787

     

    0.09

    %

     

    $

    333

     

    $

    1,450,434

     

    0.06

    %

     

    $

    217

     

    $

    1,383,696

     

    0.03

    %

     

    $

    104

    Savings and money market deposits

     

     

    2,209,166

     

    0.45

     

     

     

    2,488

     

     

    2,208,037

     

    0.19

     

     

     

    1,054

     

     

    2,224,592

     

    0.06

     

     

     

    352

    Time deposits up to $250,000

     

     

    311,639

     

    1.50

     

     

     

    1,174

     

     

    228,707

     

    0.42

     

     

     

    245

     

     

    225,451

     

    0.31

     

     

     

    176

    Time deposits over $250,000

     

     

    595,133

     

    1.93

     

     

     

    2,889

     

     

    443,178

     

    0.76

     

     

     

    847

     

     

    468,292

     

    0.26

     

     

     

    302

    Total interest-bearing deposits

     

     

    4,557,725

     

    0.60

     

     

     

    6,884

     

     

    4,330,356

     

    0.22

     

     

     

    2,363

     

     

    4,302,031

     

    0.09

     

     

     

    934

    Federal Home Loan Bank advances and other short-term borrowings

     

     

    44,491

     

    3.51

     

     

     

    393

     

     

    102,777

     

    2.55

     

     

     

    660

     

     

     

     

     

     

    Long-term debt

     

     

    105,829

     

    5.53

     

     

     

    1,475

     

     

    105,760

     

    4.80

     

     

     

    1,281

     

     

    105,581

     

    3.85

     

     

     

    1,023

    Total interest-bearing liabilities

     

     

    4,708,045

     

    0.74

     

     

     

    8,752

     

     

    4,538,893

     

    0.38

     

     

     

    4,304

     

     

    4,407,612

     

    0.18

     

     

     

    1,957

    Noninterest-bearing deposits

     

     

    2,116,197

     

     

     

     

     

     

    2,204,965

     

     

     

     

     

     

    2,234,795

     

     

     

     

    Other liabilities

     

     

    124,386

     

     

     

     

     

     

    115,565

     

     

     

     

     

     

    116,408

     

     

     

     

    Total liabilities

     

     

    6,948,628

     

     

     

     

     

     

    6,859,423

     

     

     

     

     

     

    6,758,815

     

     

     

     

    Shareholders’ equity

     

     

    441,084

     

     

     

     

     

     

    461,328

     

     

     

     

     

     

    556,462

     

     

     

     

    Non-controlling interest

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    48

     

     

     

     

    Total equity

     

     

    441,084

     

     

     

     

     

     

    461,328

     

     

     

     

     

     

    556,510

     

     

     

     

    Total liabilities and equity

     

    $

    7,389,712

     

     

     

     

     

    $

    7,320,751

     

     

     

     

     

    $

    7,315,325

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

     

     

     

     

    $

    56,491

     

     

     

     

     

    $

    55,579

     

     

     

     

     

    $

    53,267

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest rate spread

     

     

     

    2.92

    %

     

     

     

     

     

    3.03

    %

     

     

     

     

     

    3.01

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest margin

     

     

     

    3.17

    %

     

     

     

     

     

    3.17

    %

     

     

     

     

     

    3.08

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    [1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

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

    (Unaudited)

    TABLE 5

     

     

     

    Year Ended

     

    Year Ended

     

     

    December 31, 2022

     

    December 31, 2021

     

     

    Average

     

    Average

     

     

     

    Average

     

    Average

     

     

    (Dollars in thousands)

     

    Balance

     

    Yield/Rate

     

    Interest

     

    Balance

     

    Yield/Rate

     

    Interest

    ASSETS

    Interest-earning assets:

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing deposits in other financial institutions

     

    $

    80,096

     

    0.92

    %

     

    $

    740

     

    $

    191,967

     

    0.14

    %

     

    $

    262

    Investment securities, excluding valuation allowance:

     

     

     

     

     

     

     

     

     

     

     

     

    Taxable

     

     

    1,455,246

     

    1.93

     

     

     

    28,062

     

     

    1,269,900

     

    1.77

     

     

     

    22,505

    Tax-exempt [1]

     

     

    159,120

     

    2.55

     

     

     

    4,056

     

     

    101,877

     

    2.45

     

     

     

    2,496

    Total investment securities

     

     

    1,614,366

     

    1.99

     

     

     

    32,118

     

     

    1,371,777

     

    1.82

     

     

     

    25,001

    Loans, including loans held for sale

     

     

    5,298,573

     

    3.78

     

     

     

    200,280

     

     

    5,071,516

     

    3.82

     

     

     

    193,778

    Federal Home Loan Bank stock

     

     

    10,197

     

    3.63

     

     

     

    370

     

     

    7,933

     

    3.09

     

     

     

    245

    Total interest-earning assets

     

     

    7,003,232

     

    3.33

     

     

     

    233,508

     

     

    6,643,193

     

    3.30

     

     

     

    219,286

    Noninterest-earning assets

     

     

    337,029

     

     

     

     

     

     

    434,832

     

     

     

     

    Total assets

     

    $

    7,340,261

     

     

     

     

     

    $

    7,078,025

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    LIABILITIES AND EQUITY

    Interest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing demand deposits

     

    $

    1,438,232

     

    0.06

    %

     

    $

    806

     

    $

    1,300,022

     

    0.03

    %

     

    $

    384

    Savings and money market deposits

     

     

    2,208,630

     

    0.19

     

     

     

    4,188

     

     

    2,099,388

     

    0.06

     

     

     

    1,240

    Time deposits up to $250,000

     

     

    245,599

     

    0.70

     

     

     

    1,723

     

     

    230,705

     

    0.34

     

     

     

    795

    Time deposits over $250,000

     

     

    494,943

     

    0.89

     

     

     

    4,391

     

     

    551,831

     

    0.22

     

     

     

    1,197

    Total interest-bearing deposits

     

     

    4,387,404

     

    0.25

     

     

     

    11,108

     

     

    4,181,946

     

    0.09

     

     

     

    3,616

    Federal Home Loan Bank advances and other short-term borrowings

     

     

    37,211

     

    2.84

     

     

     

    1,055

     

     

    607

     

    0.30

     

     

     

    2

    Long-term debt

     

     

    105,732

     

    4.66

     

     

     

    4,930

     

     

    105,488

     

    3.88

     

     

     

    4,097

    Total interest-bearing liabilities

     

     

    4,530,347

     

    0.38

     

     

     

    17,093

     

     

    4,288,041

     

    0.18

     

     

     

    7,715

    Noninterest-bearing deposits

     

     

    2,216,645

     

     

     

     

     

     

    2,117,423

     

     

     

     

    Other liabilities

     

     

    115,478

     

     

     

     

     

     

    116,936

     

     

     

     

    Total liabilities

     

     

    6,862,470

     

     

     

     

     

     

    6,522,400

     

     

     

     

    Shareholders’ equity

     

     

    477,775

     

     

     

     

     

     

    555,600

     

     

     

     

    Non-controlling interest

     

     

    16

     

     

     

     

     

     

    25

     

     

     

     

    Total equity

     

     

    477,791

     

     

     

     

     

     

    555,625

     

     

     

     

    Total liabilities and equity

     

    $

    7,340,261

     

     

     

     

     

    $

    7,078,025

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

     

     

     

     

    $

    216,415

     

     

     

     

     

    $

    211,571

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest rate spread

     

     

     

    2.95

    %

     

     

     

     

     

    3.12

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest margin

     

     

     

    3.09

    %

     

     

     

     

     

    3.18

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    [1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Loans by Geographic Distribution

    (Unaudited)

    TABLE 6

     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

    (Dollars in thousands)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    HAWAII:

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural:

     

     

     

     

     

     

     

     

     

     

    SBA Paycheck Protection Program

     

    $

    2,555

     

     

    $

    5,208

     

     

    $

    19,469

     

     

    $

    43,380

     

     

    $

    87,459

     

    Other

     

     

    383,665

     

     

     

    358,805

     

     

     

    367,676

     

     

     

    407,559

     

     

     

    422,388

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Construction

     

     

    150,208

     

     

     

    138,724

     

     

     

    134,103

     

     

     

    122,329

     

     

     

    122,867

     

    Residential mortgage

     

     

    1,940,999

     

     

     

    1,923,068

     

     

     

    1,890,783

     

     

     

    1,874,048

     

     

     

    1,875,980

     

    Home equity

     

     

    739,380

     

     

     

    719,399

     

     

     

    698,209

     

     

     

    676,326

     

     

     

    637,249

     

    Commercial mortgage

     

     

    1,029,708

     

     

     

    1,002,874

     

     

     

    994,405

     

     

     

    927,241

     

     

     

    922,146

     

    Consumer

     

     

    346,789

     

     

     

    347,388

     

     

     

    341,213

     

     

     

    337,188

     

     

     

    333,843

     

    Total loans, net of deferred fees and costs

     

     

    4,593,304

     

     

     

    4,495,466

     

     

     

    4,445,858

     

     

     

    4,388,071

     

     

     

    4,401,932

     

    Allowance for credit losses

     

     

    (45,169

    )

     

     

    (47,814

    )

     

     

    (51,374

    )

     

     

    (51,521

    )

     

     

    (55,808

    )

    Loans, net of allowance for credit losses

     

    $

    4,548,135

     

     

    $

    4,447,652

     

     

    $

    4,394,484

     

     

    $

    4,336,550

     

     

    $

    4,346,124

     

     

     

     

     

     

     

     

     

     

     

     

    U.S. MAINLAND: [1]

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural:

     

     

     

     

     

     

     

     

     

     

    SBA Paycheck Protection Program

     

    $

     

     

    $

     

     

    $

    712

     

     

    $

    851

     

     

    $

    3,868

     

    Other

     

     

    160,282

     

     

     

    158,474

     

     

     

    156,567

     

     

     

    136,857

     

     

     

    107,733

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Construction

     

     

    16,515

     

     

     

    12,872

     

     

     

    10,935

     

     

     

    988

     

     

     

     

    Commercial mortgage

     

     

    333,367

     

     

     

    332,872

     

     

     

    309,230

     

     

     

    316,258

     

     

     

    298,058

     

    Consumer

     

     

    451,998

     

     

     

    422,528

     

     

     

    378,331

     

     

     

    331,812

     

     

     

    290,058

     

    Total loans, net of deferred fees and costs

     

     

    962,162

     

     

     

    926,746

     

     

     

    855,775

     

     

     

    786,766

     

     

     

    699,717

     

    Allowance for credit losses

     

     

    (18,569

    )

     

     

    (16,568

    )

     

     

    (13,837

    )

     

     

    (13,233

    )

     

     

    (12,289

    )

    Loans, net of allowance for credit losses

     

    $

    943,593

     

     

    $

    910,178

     

     

    $

    841,938

     

     

    $

    773,533

     

     

    $

    687,428

     

     

     

     

     

     

     

     

     

     

     

     

    TOTAL:

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural:

     

     

     

     

     

     

     

     

     

     

    SBA Paycheck Protection Program

     

    $

    2,555

     

     

    $

    5,208

     

     

    $

    20,181

     

     

    $

    44,231

     

     

    $

    91,327

     

    Other

     

     

    543,947

     

     

     

    517,279

     

     

     

    524,243

     

     

     

    544,416

     

     

     

    530,121

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Construction

     

     

    166,723

     

     

     

    151,596

     

     

     

    145,038

     

     

     

    123,317

     

     

     

    122,867

     

    Residential mortgage

     

     

    1,940,999

     

     

     

    1,923,068

     

     

     

    1,890,783

     

     

     

    1,874,048

     

     

     

    1,875,980

     

    Home equity

     

     

    739,380

     

     

     

    719,399

     

     

     

    698,209

     

     

     

    676,326

     

     

     

    637,249

     

    Commercial mortgage

     

     

    1,363,075

     

     

     

    1,335,746

     

     

     

    1,303,635

     

     

     

    1,243,499

     

     

     

    1,220,204

     

    Consumer

     

     

    798,787

     

     

     

    769,916

     

     

     

    719,544

     

     

     

    669,000

     

     

     

    623,901

     

    Total loans, net of deferred fees and costs

     

     

    5,555,466

     

     

     

    5,422,212

     

     

     

    5,301,633

     

     

     

    5,174,837

     

     

     

    5,101,649

     

    Allowance for credit losses

     

     

    (63,738

    )

     

     

    (64,382

    )

     

     

    (65,211

    )

     

     

    (64,754

    )

     

     

    (68,097

    )

    Loans, net of allowance for credit losses

     

    $

    5,491,728

     

     

    $

    5,357,830

     

     

    $

    5,236,422

     

     

    $

    5,110,083

     

     

    $

    5,033,552

     

     

     

     

     

     

     

     

     

     

     

     

    [1] U.S. Mainland includes territories of the United States.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Deposits

    (Unaudited)

    TABLE 7

     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

    (Dollars in thousands)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    Noninterest-bearing demand

     

    $

    2,092,823

     

    $

    2,138,083

     

    $

    2,282,967

     

    $

    2,269,562

     

    $

    2,291,246

    Interest-bearing demand

     

     

    1,453,167

     

     

    1,441,302

     

     

    1,444,566

     

     

    1,433,284

     

     

    1,415,277

    Savings and money market

     

     

    2,199,028

     

     

    2,194,991

     

     

    2,214,146

     

     

    2,197,647

     

     

    2,225,903

    Time deposits less than $100,000

     

     

    181,547

     

     

    153,238

     

     

    129,103

     

     

    132,712

     

     

    136,584

    Other time deposits $100,000 to $250,000

     

     

    148,601

     

     

    108,723

     

     

    84,840

     

     

    87,838

     

     

    88,873

    Core deposits

     

     

    6,075,166

     

     

    6,036,337

     

     

    6,155,622

     

     

    6,121,043

     

     

    6,157,883

     

     

     

     

     

     

     

     

     

     

     

    Government time deposits

     

     

    290,057

     

     

    195,057

     

     

    165,000

     

     

    188,000

     

     

    214,950

    Other time deposits greater than $250,000

     

     

    371,000

     

     

    325,040

     

     

    301,439

     

     

    289,988

     

     

    266,325

    Total time deposits greater than $250,000

     

     

    661,057

     

     

    520,097

     

     

    466,439

     

     

    477,988

     

     

    481,275

    Total deposits

     

    $

    6,736,223

     

    $

    6,556,434

     

    $

    6,622,061

     

    $

    6,599,031

     

    $

    6,639,158

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Nonperforming Assets, Past Due and Restructured Loans

    (Unaudited)

    TABLE 8

     

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

    (Dollars in thousands)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

    Nonaccrual loans: [1]

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural - Other

     

    $

    297

     

     

    $

    277

     

     

    $

    333

     

     

    $

    293

     

     

    $

    183

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Residential mortgage

     

     

    3,808

     

     

     

    2,771

     

     

     

    3,490

     

     

     

    3,804

     

     

     

    4,623

     

    Home equity

     

     

    570

     

     

     

    584

     

     

     

    592

     

     

     

    820

     

     

     

    786

     

    Consumer

     

     

    576

     

     

     

    588

     

     

     

    568

     

     

     

    419

     

     

     

    289

     

    Total nonaccrual loans

     

     

    5,251

     

     

     

    4,220

     

     

     

    4,983

     

     

     

    5,336

     

     

     

    5,881

     

    Other real estate owned ("OREO"):

     

     

     

     

     

     

     

     

     

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Residential mortgage

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total OREO

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total nonperforming assets ("NPAs")

     

     

    5,251

     

     

     

    4,220

     

     

     

    4,983

     

     

     

    5,336

     

     

     

    5,881

     

    Loans delinquent for 90 days or more still accruing interest: [1]

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural - Other

     

     

    39

     

     

     

    669

     

     

     

    309

     

     

     

    592

     

     

     

    945

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Residential mortgage

     

     

    559

     

     

     

    503

     

     

     

     

     

     

    111

     

     

     

     

    Home equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    44

     

    Consumer

     

     

    1,240

     

     

     

    623

     

     

     

    842

     

     

     

    621

     

     

     

    374

     

    Total loans delinquent for 90 days or more still accruing interest

     

     

    1,838

     

     

     

    1,795

     

     

     

    1,151

     

     

     

    1,324

     

     

     

    1,363

     

    Restructured loans still accruing interest: [1]

     

     

     

     

     

     

     

     

     

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

    Residential mortgage

     

     

    1,845

     

     

     

    2,030

     

     

     

    2,006

     

     

     

    2,751

     

     

     

    3,768

     

    Commercial mortgage

     

     

    886

     

     

     

    925

     

     

     

    965

     

     

     

    1,004

     

     

     

    1,043

     

    Consumer

     

     

    62

     

     

     

    69

     

     

     

    76

     

     

     

    83

     

     

     

    92

     

    Total restructured loans still accruing interest

     

     

    2,793

     

     

     

    3,024

     

     

     

    3,047

     

     

     

    3,838

     

     

     

    4,903

     

    Total NPAs and loans delinquent for 90 days or more and restructured loans still accruing interest

     

    $

    9,882

     

     

    $

    9,039

     

     

    $

    9,181

     

     

    $

    10,498

     

     

    $

    12,147

     

     

     

     

     

     

     

     

     

     

     

     

    Total nonaccrual loans as a percentage of total loans

     

     

    0.09

    %

     

     

    0.08

    %

     

     

    0.09

    %

     

     

    0.10

    %

     

     

    0.12

    %

    Total NPAs as a percentage of total loans and OREO

     

     

    0.09

    %

     

     

    0.08

    %

     

     

    0.09

    %

     

     

    0.10

    %

     

     

    0.12

    %

    Total NPAs and loans delinquent for 90 days or more still accruing interest as a percentage of total loans and OREO

     

     

    0.13

    %

     

     

    0.11

    %

     

     

    0.12

    %

     

     

    0.13

    %

     

     

    0.14

    %

    Total NPAs, loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of total loans and OREO

     

     

    0.18

    %

     

     

    0.17

    %

     

     

    0.17

    %

     

     

    0.20

    %

     

     

    0.24

    %

     

     

     

     

     

     

     

     

     

     

     

    Quarter-to-quarter changes in NPAs:

     

     

     

     

     

     

     

     

     

     

    Balance at beginning of quarter

     

    $

    4,220

     

     

    $

    4,983

     

     

    $

    5,336

     

     

    $

    5,881

     

     

    $

    7,237

     

    Additions

     

     

    2,162

     

     

     

    1,072

     

     

     

    1,881

     

     

     

    1,659

     

     

     

    1,375

     

    Reductions:

     

     

     

     

     

     

     

     

     

     

    Payments

     

     

    (198

    )

     

     

    (329

    )

     

     

    (285

    )

     

     

    (1,598

    )

     

     

    (933

    )

    Return to accrual status

     

     

    (44

    )

     

     

    (616

    )

     

     

    (979

    )

     

     

    (38

    )

     

     

    (1,034

    )

    Charge-offs, valuation and other adjustments

     

     

    (889

    )

     

     

    (890

    )

     

     

    (970

    )

     

     

    (568

    )

     

     

    (764

    )

    Total reductions

     

     

    (1,131

    )

     

     

    (1,835

    )

     

     

    (2,234

    )

     

     

    (2,204

    )

     

     

    (2,731

    )

    Balance at end of quarter

     

    $

    5,251

     

     

    $

    4,220

     

     

    $

    4,983

     

     

    $

    5,336

     

     

    $

    5,881

     

     

     

     

     

     

     

     

     

     

     

     

    [1] Section 4013 of the CARES Act and the revised Interagency Statement were applied to loan modifications related to the COVID-19 pandemic as eligible and applicable. This relief ended on January 1, 2022. These loan modifications were not included in the delinquent or restructured loan balances presented above.

     

    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Allowance for Credit Losses on Loans

    (Unaudited)

    TABLE 9

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

    December 31,

    (Dollars in thousands)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

     

    2022

     

    2021

    Allowance for credit losses ("ACL"):

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    ACL at beginning of period

     

    $

    64,382

     

     

    $

    65,211

     

     

    $

    64,754

     

     

    $

    68,097

     

     

    $

    74,587

     

     

    $

    68,097

     

     

    $

    83,269

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Provision (credit) for credit losses on loans [1]

     

     

    1,032

     

     

     

    731

     

     

     

    1,456

     

     

     

    (2,931

    )

     

     

    (7,417

    )

     

     

    288

     

     

     

    (14,323

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Charge-offs:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural - Other

     

     

    678

     

     

     

    550

     

     

     

    487

     

     

     

    254

     

     

     

    379

     

     

     

    1,969

     

     

     

    1,723

     

    Consumer

     

     

    1,881

     

     

     

    1,912

     

     

     

    1,390

     

     

     

    1,216

     

     

     

    952

     

     

     

    6,399

     

     

     

    4,402

     

    Total charge-offs

     

     

    2,559

     

     

     

    2,462

     

     

     

    1,877

     

     

     

    1,470

     

     

     

    1,331

     

     

     

    8,368

     

     

     

    6,125

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Recoveries:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Commercial, financial and agricultural - Other

     

     

    210

     

     

     

    220

     

     

     

    215

     

     

     

    350

     

     

     

    358

     

     

     

    995

     

     

     

    1,004

     

    Real estate:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Construction

     

     

     

     

     

    14

     

     

     

    62

     

     

     

     

     

     

    1,159

     

     

     

    76

     

     

     

    1,159

     

    Residential mortgage

     

     

    133

     

     

     

    14

     

     

     

    36

     

     

     

    112

     

     

     

    13

     

     

     

    295

     

     

     

    358

     

    Home equity

     

     

     

     

     

    36

     

     

     

     

     

     

     

     

     

     

     

     

    36

     

     

     

    9

     

    Commercial mortgage

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    73

     

    Consumer

     

     

    540

     

     

     

    618

     

     

     

    565

     

     

     

    596

     

     

     

    728

     

     

     

    2,319

     

     

     

    2,673

     

    Total recoveries

     

     

    883

     

     

     

    902

     

     

     

    878

     

     

     

    1,058

     

     

     

    2,258

     

     

     

    3,721

     

     

     

    5,276

     

    Net charge-offs (recoveries)

     

     

    1,676

     

     

     

    1,560

     

     

     

    999

     

     

     

    412

     

     

     

    (927

    )

     

     

    4,647

     

     

     

    849

     

    ACL at end of period

     

    $

    63,738

     

     

    $

    64,382

     

     

    $

    65,211

     

     

    $

    64,754

     

     

    $

    68,097

     

     

    $

    63,738

     

     

    $

    68,097

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average loans, net of deferred fees and costs

     

    $

    5,498,800

     

     

    $

    5,355,088

     

     

    $

    5,221,300

     

     

    $

    5,114,260

     

     

    $

    5,073,069

     

     

    $

    5,298,573

     

     

    $

    5,071,516

     

    Annualized ratio of net charge-offs to average loans

     

     

    0.12

    %

     

     

    0.12

    %

     

     

    0.08

    %

     

     

    0.03

    %

     

     

    (0.07

    ) %

     

     

    0.09

    %

     

     

    0.02

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    [1] As of January 1, 2021, the provision for credit losses on off-balance sheet credit exposures (previously included in other operating expense) is included in the provision for credit losses line on the consolidated statements of income. The allowance for off-balance sheet credit exposures continues to be included in other liabilities. For roll-forward purposes, in this table we exclude the provision for credit losses on off-balance sheet credit exposures.

     
    CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

    Reconciliation of Non-GAAP Financial Measures

    (Unaudited)

    TABLE 10

     

    The following table sets forth a reconciliation of net interest income and net interest margin ("NIM"), excluding the impact of SBA Paycheck Protection Program ("PPP") loans and its related net interest income and fees, for each of the periods indicated:

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

    December 31,

     

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

     

    2022

     

    2021

    Net interest income, reported

     

    $

    56,285

     

     

    $

    55,365

     

     

    $

    52,978

     

     

    $

    50,935

     

     

    $

    53,096

     

     

    $

    215,563

     

     

    $

    211,047

     

    Less: Net interest income on PPP loans

     

     

    (140

    )

     

     

    (667

    )

     

     

    (890

    )

     

     

    (1,941

    )

     

     

    (4,685

    )

     

     

    (3,638

    )

     

     

    (26,352

    )

    Net income income, excl. PPP loans

     

    $

    56,145

     

     

    $

    54,698

     

     

    $

    52,088

     

     

    $

    48,994

     

     

    $

    48,411

     

     

    $

    211,925

     

     

    $

    184,695

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average interest-earning assets, reported

     

    $

    7,103,841

     

     

    $

    6,991,773

     

     

    $

    6,982,556

     

     

    $

    6,932,649

     

     

    $

    6,890,829

     

     

    $

    7,003,232

     

     

    $

    6,643,193

     

    Less: Average PPP loans

     

     

    (3,615

    )

     

     

    (12,406

    )

     

     

    (33,022

    )

     

     

    (68,657

    )

     

     

    (153,792

    )

     

     

    (29,200

    )

     

     

    (389,795

    )

    Average interest-earning assets, excl. PPP

     

    $

    7,100,226

     

     

    $

    6,979,367

     

     

    $

    6,949,534

     

     

    $

    6,863,992

     

     

    $

    6,737,037

     

     

    $

    6,974,032

     

     

    $

    6,253,398

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest margin, reported

     

     

    3.17

    %

     

     

    3.17

    %

     

     

    3.05

    %

     

     

    2.97

    %

     

     

    3.08

    %

     

     

    3.09

    %

     

     

    3.18

    %

    Less: Impact of PPP loans on net interest margin

     

     

    (0.01

    ) %

     

     

    (0.04

    ) %

     

     

    (0.04

    ) %

     

     

    (0.08

    ) %

     

     

    (0.21

    ) %

     

     

    (0.04

    ) %

     

     

    (0.22

    ) %

    Net interest margin, excl. PPP

     

     

    3.16

    %

     

     

    3.13

    %

     

     

    3.01

    %

     

     

    2.89

    %

     

     

    2.87

    %

     

     

    3.05

    %

     

     

    2.96

    %

     

    The following table sets for a reconciliation of pre-tax pre-provision ("PTPP") earnings, excluding net interest income and fees on PPP loans, for each of the periods indicated:

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    Dec 31,

     

    Sep 30,

     

    Jun 30,

     

    Mar 31,

     

    Dec 31,

     

    December 31,

    (Dollars in thousands)

     

    2022

     

    2022

     

    2022

     

    2022

     

    2021

     

    2022

     

    2021

    Net income

     

    $

    20,181

     

     

    $

    16,715

     

     

    $

    17,594

     

     

    $

    19,438

     

     

    $

    22,327

     

     

    $

    73,928

     

     

    $

    79,894

     

    Add: Income tax expense

     

     

    6,700

     

     

     

    5,919

     

     

     

    6,184

     

     

     

    6,038

     

     

     

    7,605

     

     

     

    24,841

     

     

     

    25,758

     

    Income before taxes

     

     

    26,881

     

     

     

    22,634

     

     

     

    23,778

     

     

     

    25,476

     

     

     

    29,932

     

     

     

    98,769

     

     

     

    105,652

     

    Add: (Credit) provision for credit losses

     

     

    571

     

     

     

    362

     

     

     

    989

     

     

     

    (3,195

    )

     

     

    (7,692

    )

     

     

    (1,273

    )

     

     

    (14,591

    )

    PTPP earnings

     

     

    27,452

     

     

     

    22,996

     

     

     

    24,767

     

     

     

    22,281

     

     

     

    22,240

     

     

     

    97,496

     

     

     

    91,061

     

    Less: Net interest income on PPP loans

     

     

    (140

    )

     

     

    (667

    )

     

     

    (890

    )

     

     

    (1,941

    )

     

     

    (4,685

    )

     

     

    (3,638

    )

     

     

    (26,352

    )

    PTPP earnings, excluding net interest income on PPP loans

     

    $

    27,312

     

     

    $

    22,329

     

     

    $

    23,877

     

     

    $

    20,340

     

     

    $

    17,555

     

     

    $

    93,858

     

     

    $

    64,709

     

     

    Investor Contact:
    Ian Tanaka
    SVP, Treasurer
    (808) 544-3646
    ian.tanaka@cpb.bank

    Media Contact:
    Tim Sakahara
    AVP, Corporate Communications Manager
    (808) 544-5125
    tim.sakahara@cpb.bank

    Source: Central Pacific Financial Corp.