10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☑  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019

or

☐  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from               to               

Commission File Number  001-14585

FIRST HAWAIIAN, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware	99-0156159
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

999 Bishop Street, 29th Floor Honolulu, HI	96813
(Address of Principal Executive Offices)	(Zip Code)

(808) 525-7000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:	Trading Symbol(s)	Name of each exchange on which registered:
Common Stock, par value $0.01 per share	FHB	NASDAQ Global Select Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ⌧  No ◻.

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes ⌧  No ◻.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer ⌧	Accelerated filer ◻
Non-accelerated filer ◻	Smaller reporting company ◻ Emerging growth company ◻

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐  No ☒.

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 133,289,212 shares of Common Stock, par value $0.01 per share, were outstanding as of July 18, 2019.

TABLE OF CONTENTS

FIRST HAWAIIAN, INC.

FORM 10-Q

INDEX

Part I Financial Information			Page No.
	Item 1.	Financial Statements (unaudited)		2
		Consolidated Statements of Income for the three and six months ended June 30, 2019 and 2018		2
		Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2019 and 2018		3
		Consolidated Balance Sheets as of June 30, 2019 and December 31, 2018		4
		Consolidated Statements of Stockholders' Equity for the three and six months ended June 30, 2019 and 2018		5
		Consolidated Statements of Cash Flows for the six months ended June 30, 2019 and 2018		7
		Notes to Consolidated Financial Statements (unaudited)		8
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		49
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk		87
	Item 4.	Controls and Procedures		87
Part II Other Information				87
	Item 1.	Legal Proceedings		87
	Item 1A.	Risk Factors		87
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		88
	Item 5.	Other Information		88
	Item 6.	Exhibits		89
	Exhibit Index			89
	Signatures			90

1

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands, except per share amounts)	2019		2018		2019		2018
Interest income
Loans and lease financing	$	146,883	$	130,283	$	291,289	$	253,834
Available-for-sale securities		24,784		27,397		49,270		56,390
Other		2,151		1,339		5,820		3,731
Total interest income		173,818		159,019		346,379		313,955
Interest expense
Deposits		23,693		17,355		46,890		32,619
Short-term and long-term borrowings		4,512		261		8,787		261
Total interest expense		28,205		17,616		55,677		32,880
Net interest income		145,613		141,403		290,702		281,075
Provision for loan and lease losses		3,870		6,020		9,550		11,970
Net interest income after provision for loan and lease losses		141,743		135,383		281,152		269,105
Noninterest income
Service charges on deposit accounts		8,123		7,721		16,183		15,676
Credit and debit card fees		16,629		16,929		33,284		32,426
Other service charges and fees		9,403		9,633		18,532		18,975
Trust and investment services income		8,931		7,711		17,549		15,942
Bank-owned life insurance		3,390		2,395		7,203		4,439
Investment securities gains (losses), net		21		—		(2,592)		—
Other		2,276		5,408		5,686		11,039
Total noninterest income		48,773		49,797		95,845		98,497
Noninterest expense
Salaries and employee benefits		42,185		41,636		87,045		83,796
Contracted services and professional fees		14,303		13,005		27,948		25,292
Occupancy		7,286		6,908		14,272		13,392
Equipment		4,544		4,335		8,828		8,923
Regulatory assessment and fees		2,149		4,225		3,596		8,198
Advertising and marketing		1,980		1,115		3,946		2,066
Card rewards program		7,664		6,359		14,396		12,077
Other		13,179		14,282		25,882		28,708
Total noninterest expense		93,290		91,865		185,913		182,452
Income before provision for income taxes		97,226		93,315		191,084		185,150
Provision for income taxes		24,793		24,262		48,727		48,139
Net income	$	72,433	$	69,053	$	142,357	$	137,011
Basic earnings per share	$	0.54	$	0.50	$	1.06	$	0.99
Diluted earnings per share	$	0.54	$	0.50	$	1.06	$	0.99
Basic weighted-average outstanding shares		134,420,380		137,907,063		134,655,217		138,749,209
Diluted weighted-average outstanding shares		134,652,008		138,065,879		134,924,331		138,891,955

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

2

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2019		2018		2019		2018
Net income	$	72,433	$	69,053	$	142,357	$	137,011
Other comprehensive income (loss), net of tax:
Net change in pensions and other benefits		(594)		—		(594)		—
Net change in investment securities		47,364		(18,039)		100,805		(66,816)
Net change in cash flow derivative hedges		—		313		—		857
Other comprehensive income (loss)		46,770		(17,726)		100,211		(65,959)
Total comprehensive income	$	119,203	$	51,327	$	242,568	$	71,052

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

3

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Unaudited)

	June 30,		December 31,
(dollars in thousands, except share amount)	2019		2018
Assets
Cash and due from banks	$	423,802	$	396,836
Interest-bearing deposits in other banks		259,713		606,801
Investment securities		4,395,476		4,498,342
Loans held for sale		215		432
Loans and leases		13,264,609		13,076,191
Less: allowance for loan and lease losses		138,535		141,718
Net loans and leases		13,126,074		12,934,473
Premises and equipment, net		313,200		304,996
Other real estate owned and repossessed personal property		—		751
Accrued interest receivable		49,205		48,920
Bank-owned life insurance		450,722		446,076
Goodwill		995,492		995,492
Mortgage servicing rights		14,573		16,155
Other assets		497,895		446,404
Total assets	$	20,526,367	$	20,695,678
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing	$	11,028,921	$	11,142,127
Noninterest-bearing		5,763,157		6,007,941
Total deposits		16,792,078		17,150,068
Short-term borrowings		200,000		—
Long-term borrowings		400,028		600,026
Retirement benefits payable		128,610		127,909
Other liabilities		346,210		292,836
Total liabilities		17,866,926		18,170,839
Commitments and contingent liabilities (Note 13)
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 139,857,673 / 133,508,212 as of June 30, 2019; issued/outstanding: 139,656,674 / 134,874,302 as of December 31, 2018)		1,399		1,397
Additional paid-in capital		2,499,946		2,495,853
Retained earnings		363,748		291,919
Accumulated other comprehensive loss, net		(31,984)		(132,195)
Treasury stock (6,349,461 shares as of June 30, 2019 and 4,782,372 shares as of December 31, 2018)		(173,668)		(132,135)
Total stockholders' equity		2,659,441		2,524,839
Total liabilities and stockholders' equity	$	20,526,367	$	20,695,678

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

4

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

	Three Months Ended June 30, 2019
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Income (Loss)		Stock		Total
Balance as of March 31, 2019	135,012,015	$	1,399	$	2,497,770	$	326,451	$	(78,754)	$	(133,664)	$	2,613,202
Net income	—		—		—		72,433		—		—		72,433
Cash dividends declared ($0.26 per share)	—		—		—		(34,916)		—		—		(34,916)
Equity-based awards	6,043		—		2,176		(220)		—		(4)		1,952
Common stock repurchased	(1,509,846)		—		—		—		—		(40,000)		(40,000)
Other comprehensive income, net of tax	—		—		—		—		46,770		—		46,770
Balance as of June 30, 2019	133,508,212	$	1,399	$	2,499,946	$	363,748	$	(31,984)	$	(173,668)	$	2,659,441

	Six Months Ended June 30, 2019
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Income (Loss)		Stock		Total
Balance as of December 31, 2018	134,874,302	$	1,397	$	2,495,853	$	291,919	$	(132,195)	$	(132,135)	$	2,524,839
Net income	—		—		—		142,357		—		—		142,357
Cash dividends declared ($0.52 per share)	—		—		—		(69,984)		—		—		(69,984)
Equity-based awards	143,756		2		4,093		(544)		—		(1,533)		2,018
Common stock repurchased	(1,509,846)		—		—		—		—		(40,000)		(40,000)
Other comprehensive income, net of tax	—		—		—		—		100,211		—		100,211
Balance as of June 30, 2019	133,508,212	$	1,399	$	2,499,946	$	363,748	$	(31,984)	$	(173,668)	$	2,659,441

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

5

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)

(Unaudited)

	Three Months Ended June 30, 2018
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Loss		Stock		Total
Balance as of March 31, 2018	139,601,123	$	1,396	$	2,490,910	$	193,522	$	(164,684)	$	(282)	$	2,520,862
Net income	—		—		—		69,053		—		—		69,053
Cash dividends declared ($0.24 per share)	—		—		—		(32,792)		—		—		(32,792)
Equity-based awards	9,006		—		1,746		(168)		—		—		1,578
Common stock repurchased	(2,968,069)		—		—		—		—		(81,800)		(81,800)
Other comprehensive loss, net of tax	—		—		—		—		(17,726)		—		(17,726)
Balance as of June 30, 2018	136,642,060	$	1,396	$	2,492,656	$	229,615	$	(182,410)	$	(82,082)	$	2,459,175

	Six Months Ended June 30, 2018
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Loss		Stock		Total
Balance as of December 31, 2017	139,588,782	$	1,396	$	2,488,643	$	139,177	$	(96,383)	$	(282)	$	2,532,551
Net income	—		—		—		137,011		—		—		137,011
Cash dividends declared ($0.48 per share)	—		—		—		(66,296)		—		—		(66,296)
Common stock issued under Employee Stock Purchase Plan	12,341		—		342		—		—		—		342
Equity-based awards	9,006		—		3,671		(345)		—		—		3,326
Common stock repurchased	(2,968,069)		—		—		—		—		(81,800)		(81,800)
Adoption of Accounting Standards Update No. 2018-02	—		—		—		20,068		(20,068)		—		—
Other comprehensive loss, net of tax	—		—		—		—		(65,959)		—		(65,959)
Balance as of June 30, 2018	136,642,060	$	1,396	$	2,492,656	$	229,615	$	(182,410)	$	(82,082)	$	2,459,175

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

6

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Six Months Ended
	June 30,
(dollars in thousands)	2019		2018
Cash flows from operating activities
Net income	$	142,357	$	137,011
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan and lease losses		9,550		11,970
Depreciation, amortization and accretion, net		32,959		27,557
Deferred income taxes		15,724		5,416
Stock-based compensation		3,551		3,326
Other gains		(8)		(1,088)
Originations of loans held for sale		(4,091)		(10,921)
Proceeds from sales of loans held for sale		4,343		8,944
Net gains on sales of loans held for sale		(35)		(66)
Net losses on investment securities		2,592		—
Change in assets and liabilities:
Net decrease in other assets		1,145		11,977
Net decrease in other liabilities		(63,844)		(14,080)
Net cash provided by operating activities		144,243		180,046
Cash flows from investing activities
Available-for-sale securities:
Proceeds from maturities and principal repayments		322,954		425,182
Proceeds from sales		905,605		—
Purchases		(999,491)		(130,252)
Other investments:
Proceeds from sales		4,854		7,918
Purchases		(12,693)		(28,153)
Loans:
Net decrease (increase) in loans and leases resulting from originations and principal repayments		21,111		(364,620)
Proceeds from sales of loans originated for investment		—		562
Purchases of loans		(222,816)		—
Proceeds from bank-owned life insurance		2,557		—
Purchases of premises, equipment and software		(16,269)		(9,752)
Purchases of mortgage servicing rights		—		(6,444)
Proceeds from sales of other real estate owned		759		332
Other		(1,429)		(1,325)
Net cash provided by (used in) investing activities		5,142		(106,552)
Cash flows from financing activities
Net decrease in deposits		(357,990)		(216,584)
Proceeds from long-term borrowings		—		200,000
Dividends paid		(69,984)		(66,296)
Stock tendered for payment of withholding taxes		(1,533)		—
Proceeds from employee stock purchase plan		—		342
Common stock repurchased		(40,000)		(81,800)
Net cash used in financing activities		(469,507)		(164,338)
Net decrease in cash and cash equivalents		(320,122)		(90,844)
Cash and cash equivalents at beginning of period		1,003,637		1,034,644
Cash and cash equivalents at end of period	$	683,515	$	943,800
Supplemental disclosures
Interest paid	$	51,421	$	32,764
Income taxes paid, net of income tax refunds		41,593		1,548
Noncash investing and financing activities:
Transfers from loans and leases to other real estate owned		—		64
Operating lease right-of-use assets obtained in exchange for new lease obligations		680		—

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

7

FIRST HAWAIIAN, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Organization and Basis of Presentation

First Hawaiian, Inc. (“FHI” or the “Parent”), a bank holding company, owns 100% of the outstanding common stock of First Hawaiian Bank (“FHB” or the “Bank”), its only direct, wholly owned subsidiary. FHB offers a comprehensive suite of banking services to consumer and commercial customers including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services.  

The accompanying unaudited interim consolidated financial statements of First Hawaiian, Inc. and Subsidiary (the “Company”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

The accompanying unaudited interim consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

In the opinion of management, all adjustments, which consist of normal recurring adjustments necessary for a fair presentation of the interim period consolidated financial information, have been made. Results of operations for interim periods are not necessarily indicative of results to be expected for the entire year. Intercompany account balances and transactions have been eliminated in consolidation.

Transition to an Independent Public Company

On July 1, 2016, FHI became a direct wholly owned subsidiary of BancWest Corporation (“BWC”), a Delaware corporation and an indirect wholly owned subsidiary of BNP Paribas (“BNPP”). In connection with FHI’s initial public offering (“IPO”) in August 2016, BNPP announced its intent to sell its interest in FHI, including FHI’s wholly owned subsidiary, FHB, over time, subject to market conditions and other considerations.

Following a series of secondary offerings completed in 2017 and 2018, on February 1, 2019, BWC completed the sale of its remaining 24,859,750 shares of FHI common stock in a public offering. FHI did not receive any of the proceeds from the sales of shares of FHI common stock in that offering, in any of the secondary offerings described above or the IPO. As a result of the completion of the February 1, 2019 public offering, BNPP (through BWC, the selling stockholder) fully exited its ownership interest in FHI common stock.

Use of Estimates in the Preparation of Financial Statements

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and various other assumptions believed to be reasonable. Although these estimates are based on management’s best knowledge of current events, actual results may differ from these estimates.

Accounting Standards Adopted in 2019

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842). This guidance provided that lessees would be required to recognize the following for all operating leases (with the exception of short-term leases): 1) a lease liability, which is the present value of a lessee's obligation to make lease payments, and 2) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. Lessor accounting under the new guidance remains largely unchanged as it is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The Company adopted the provisions of ASU No. 2016-02 on January 1, 2019 and elected several practical expedients made available by the FASB. Specifically, the Company elected the transition practical expedient to not recast comparative periods upon the adoption of the new guidance. In addition, the Company elected the package of practical expedients which among other things, required no reassessment of whether existing contracts were or contained

8

leases as well as no reassessment of lease classification for existing leases and the practical expedient which permitted the Company to not separate nonlease components from lease components in determining the consideration in the lease agreement when the Company was a lessee or a lessor. The Company identified the primary lease agreements in scope of this new guidance as those relating to branch premises. As a result, the Company recognized a lease liability of $50.3 million and a related right-of-use asset of $50.6 million on its consolidated balance sheet on January 1, 2019. See “Note 16. Leases” for required disclosures related to this new guidance.

In March 2017, the FASB issued ASU No. 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities. Prior to the adoption of ASU No. 2017-08, entities typically amortized the premium as an adjustment of yield over the contractual life of debt securities. This guidance shortens the amortization period for certain callable debt securities held at a premium to the earliest call date. The Company adopted the provisions of ASU No. 2017-08 on January 1, 2019, and it did not have a material impact on the Company’s consolidated financial statements.

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities. The objectives of the new guidance were to: (1) improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities, and (2) reduce the complexity of and simplify the application of hedge accounting by preparers. Historically, the Company has participated in limited activities in fair value and cash flow hedging relationships. As a result, the adoption of ASU No. 2017-12 on January 1, 2019, did not have a material impact on the Company’s consolidated financial statements. See “Note 12. Derivative Financial Instruments” for required disclosures related to this new guidance.

In August 2018, the FASB issued ASU No. 2018-15, Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. This guidance aligns the accounting for implementation costs related to a hosting arrangement that is a service contract with the guidance on capitalizing costs associated with developing or obtaining internal-use software. Common examples of hosting arrangements include software as a service, platform or infrastructure as a service and other similar types of hosting arrangements. While capitalized costs related to internal-use software is generally considered an intangible asset, costs incurred to implement a cloud computing arrangement that is a service contract would typically be characterized in the company’s financial statements in the same manner as other service costs (e.g., other assets). The new guidance provided that an entity would be required to amortize capitalized implementation costs over the term of the hosting arrangement on a straight-line basis unless another systematic and rational basis was more representative of the pattern in which the entity expected to benefit from access to the hosted software. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted in any annual or interim period for which financial statements have not yet been issued or made available for issuance. The Company early adopted the provisions of ASU No. 2018-15 on January 1, 2019 due to the Company’s shift towards utilizing more hosting arrangements that are service contracts. For the six months ended June 30, 2019, the Company capitalized $3.5 million related to hosting arrangements that are service contracts.

In October 2018, the FASB issued ASU No. 2018-16, Derivatives and Hedging (Topic 815), Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. This guidance expands the list of U.S. benchmark interest rates permitted in the application of hedge accounting by adding the OIS rate based on the SOFR. Due to concerns about the sustainability of the London Interbank Offered Rate (“LIBOR”), a committee convened by the Federal Reserve Board and the Federal Reserve Bank of New York initiated an effort to introduce an alternative reference rate in the U.S. The committee identified SOFR as the preferred alternative reference rate to LIBOR. The OIS rate based on SOFR was added as a U.S. benchmark interest rate to facilitate broader use in the marketplace and provide sufficient lead time for entities to prepare for changes to interest rate risk hedging strategies. The Company adopted the provisions of ASU No. 2018-16 on January 1, 2019 and it did not have a material impact on the Company’s consolidated financial statements.

9

Recent Accounting Pronouncements

The following ASUs have been issued by the FASB and are applicable to the Company in future reporting periods.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. This guidance eliminates the probable recognition threshold for credit losses on financial assets measured at amortized cost. For loans and held-to-maturity debt securities, this guidance requires a current expected credit loss (“CECL”) approach to determine the allowance for credit losses. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit impairment instead of a direct write-down, which allows for a reversal of credit losses in future periods. This guidance requires entities to record a cumulative effect adjustment to the consolidated balance sheet as of the beginning of the first reporting period in which the guidance is effective. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted. In April 2019, the FASB also issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. As it relates to CECL, this guidance amends certain provisions contained in ASU No. 2016-13, particularly with regards to the inclusion of accrued interest in the definition of amortized cost, as well as clarifying that extension and renewal options that are not unconditionally cancelable by the entity that are included in the original or modified contract should be considered in the entity’s determination of expected credit losses. As permitted by ASU No. 2016-13, the Company expects to elect the practical expedient to use the fair value of the collateral at the reporting date when recording the net carrying amount of the asset and determining the allowance for credit losses for a financial asset for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty based on the Company’s assessment as of the reporting date.  As permitted by ASU No. 2019-04, the Company expects to make accounting policy elections to not measure an allowance for credit losses on accrued interest receivable, write-off accrued interest receivable by reversing interest income and to present accrued interest receivable separately from the related financial asset on the balance sheet. The Company is also expected to apply a practical expedient to separately disclose the total amount of accrued interest as a single balance in certain disclosure requirements. The new guidance will require significant operational changes, particularly in data collection and analysis. The Company has formed a working group comprised of teams from different disciplines, including credit, finance and information technology, to evaluate the requirements of the new standard and the impact it will have on the Company’s current processes. The Company has also engaged a software vendor and is in the final stages of implementing a CECL production platform. Management expects that the preliminary CECL model will be ready for detailed review and testing during the third quarter of 2019. Based on the results of the Company’s parallel runs, management expects to have an estimate of the impact that this new guidance will have on the Company’s consolidated financial statements in the fourth quarter of 2019. The Company expects that testing, control design and model validation will continue throughout the remainder of 2019.  

In January 2017, the FASB issued ASU No. 2017-04, Intangibles – Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment. This guidance simplifies the subsequent measurement of goodwill by eliminating Step 2 from the current two-step goodwill impairment test. This guidance provides that a goodwill impairment test be conducted by comparing the fair value of a reporting unit with its carrying amount. Entities are to recognize an impairment charge for goodwill by the amount by which the carrying amount exceeds the reporting unit’s fair value. Entities will continue to have the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2017-04 is not expected to have a material impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This guidance is a part of the FASB’s disclosure framework project to improve disclosure effectiveness. This guidance eliminates certain disclosure requirements for fair value measurements: the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, an entity’s policy for the timing of transfers between levels of the fair value hierarchy and an entity’s valuation processes for Level 3 fair value measurements. This guidance also adds new disclosure requirements for public entities: changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements of instruments held at the end of the reporting period, and the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements, including how the weighted average is calculated. Furthermore, this guidance modifies certain requirements which will involve disclosing: transfers into and out of Level 3 of the fair value hierarchy, purchases and issuances of Level 3 assets and liabilities, and

10

information about the measurement uncertainty of Level 3 fair value measurements as of the reporting date. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2018-13 is not expected to have a material impact on the Company’s consolidated financial statements.

2. Investment Securities

As of June 30, 2019 and December 31, 2018, investment securities consisted predominantly of the following investment categories:

U.S. Treasury and debt securities – includes U.S. Treasury notes and debt securities issued by agencies and government-sponsored enterprises.

Mortgage-backed securities – includes securities backed by notes or receivables secured by mortgage assets with cash flows based on actual or scheduled payments.

Collateralized mortgage obligations – includes securities backed by a pool of mortgages with cash flows distributed based on certain rules rather than pass through payments.

Debt securities issued by states and political subdivisions – includes general obligation bonds issued by state and local governments.

As of June 30, 2019 and December 31, 2018, all of the Company’s investment securities were classified as available-for-sale. Amortized cost and fair value of securities as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019								December 31, 2018
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury securities	$	29,477	$	79	$	—	$	29,556	$	389,470	$	—	$	—	$	389,470
Government agency debt securities		24,583		130		—		24,713		—		—		—		—
Government-sponsored enterprises debt securities		164,719		1		(404)		164,316		248,372		—		(6,778)		241,594
Government agency mortgage-backed securities		363,295		2,043		(3,117)		362,221		426,710		—		(15,174)		411,536
Government-sponsored enterprises mortgage-backed securities		152,506		852		(1,675)		151,683		156,056		85		(5,294)		150,847
Collateralized mortgage obligations:
Government agency		2,619,502		9,107		(15,144)		2,613,465		2,779,620		—		(97,171)		2,682,449
Government-sponsored enterprises		1,045,515		8,549		(4,542)		1,049,522		620,337		—		(17,745)		602,592
Debt securities issued by states and political subdivisions		—		—		—		—		19,854		—		—		19,854
Total available-for-sale securities	$	4,399,597	$	20,761	$	(24,882)	$	4,395,476	$	4,640,419	$	85	$	(142,162)	$	4,498,342

Proceeds from calls and sales of investment securities were nil and $42.6 million, respectively, for the three months ended June 30, 2019 and nil and $905.6 million, respectively, for the six months ended June 30, 2019. Proceeds from both calls and sales of investment securities were nil for both the three and six months ended June 30, 2018. The Company recorded gross realized gains of $0.1 million and gross realized losses of $0.1 million for the three months ended June 30, 2019 and gross realized gains of $0.1 million and gross realized losses of $2.7 million for the six months ended June 30, 2019. The Company recorded no gross realized gains and no gross realized losses for the three and six months ended June 30, 2018. The income tax expense related to the Company’s net realized gain on the sale of investment securities was nil for the three months ended June 30, 2019. The income tax benefit related to the Company’s net realized loss on the sale of investment securities was $0.7 million for the six months ended June 30, 2019. No provision for income taxes related to net realized gains on the sale of investment securities was recorded for the three and six months ended June 30, 2018. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $24.8 million and $27.3 million for the three months ended June 30, 2019 and 2018, respectively, and $49.3 million and $56.1 million for the six months ended June 30, 2019 and 2018, respectively. Interest income from non-taxable investment securities was nil and $0.1 million for the three months ended June 30, 2019 and 2018, respectively, and nil and $0.3 million for the six months ended June 30, 2019 and 2018, respectively.

11

The amortized cost and fair value of debt securities issued by the U.S. Treasury and government-sponsored enterprises as of June 30, 2019, by contractual maturity, are shown below. Debt securities issued by government agencies, mortgage-backed securities and collateralized mortgage obligations are disclosed separately in the table below as remaining expected maturities will differ from contractual maturities as borrowers have the right to prepay obligations.

	June 30, 2019
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	29,477	$	29,556
Due after one year through five years		99,992		99,701
Due after five years through ten years		64,727		64,615
Due after ten years		—		—
		194,196		193,872
Government agency debt securities		24,583		24,713
Government agency mortgage-backed securities		363,295		362,221
Government-sponsored enterprises mortgage-backed securities		152,506		151,683
Collateralized mortgage obligations:
Government agency		2,619,502		2,613,465
Government-sponsored enterprises		1,045,515		1,049,522
Total collateralized mortgage obligations		3,665,017		3,662,987
Total available-for-sale securities	$	4,399,597	$	4,395,476

At June 30, 2019, pledged securities totaled $2.1 billion, of which $1.9 billion was pledged to secure public deposits and $238.0 million was pledged to secure other financial transactions. At December 31, 2018, pledged securities totaled $2.0 billion, of which $1.7 billion was pledged to secure public deposits and $232.7 million was pledged to secure other financial transactions.

The Company held no securities of any single issuer, other than debt securities issued by the U.S. government, government agencies and government-sponsored enterprises, taken in the aggregate, which were in excess of 10% of stockholders’ equity as of June 30, 2019 and December 31, 2018.

The following table presents the unrealized gross losses and fair values of securities in the available-for-sale portfolio by length of time that the 108 and 154 individual securities in each category have been in a continuous loss position as of June 30, 2019 and December 31, 2018, respectively. The unrealized losses on investment securities were attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.

	Time in Continuous Loss as of June 30, 2019
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(404)	$	76,290	$	(404)	$	76,290
Government agency mortgage-backed securities		—		—		(3,117)		154,670		(3,117)		154,670
Government-sponsored enterprises mortgage-backed securities		—		—		(1,675)		120,791		(1,675)		120,791
Collateralized mortgage obligations:
Government agency		(181)		76,844		(14,963)		1,407,580		(15,144)		1,484,424
Government-sponsored enterprises		(143)		138,443		(4,399)		271,124		(4,542)		409,567
Total available-for-sale securities with unrealized losses	$	(324)	$	215,287	$	(24,558)	$	2,030,455	$	(24,882)	$	2,245,742

	Time in Continuous Loss as of December 31, 2018
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(6,778)	$	157,939	$	(6,778)	$	157,939
Government agency mortgage-backed securities		—		—		(15,174)		373,891		(15,174)		373,891
Government-sponsored enterprises mortgage-backed securities		(1)		172		(5,293)		125,869		(5,294)		126,041
Collateralized mortgage obligations:
Government agency		—		—		(97,171)		2,475,532		(97,171)		2,475,532
Government-sponsored enterprises		—		—		(17,745)		486,175		(17,745)		486,175
Total available-for-sale securities with unrealized losses	$	(1)	$	172	$	(142,161)	$	3,619,406	$	(142,162)	$	3,619,578

12

Other-Than-Temporary Impairment (“OTTI”)

Unrealized losses for all investment securities are reviewed to determine whether the losses are other than temporary. Investment securities are evaluated for OTTI on at least a quarterly basis, and more frequently when economic and market conditions warrant such an evaluation, to determine whether the decline in fair value below amortized cost is other than temporary.

The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value are not necessarily favorable, or that there is a general lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. The decline in value is not related to any issuer- or industry-specific credit event. At June 30, 2019, the Company did not have the intent to sell and determined it was more likely than not that the Company would not be required to sell the securities prior to recovery of the amortized cost basis. As the Company has the intent and ability to hold securities in an unrealized loss position, each security with an unrealized loss position in the above tables has been further assessed to determine if a credit loss exists. If it is probable that the Company will not collect all amounts due according to the contractual terms of an investment security, an OTTI is considered to have occurred. In determining whether a credit loss exists, the Company estimates the present value of future cash flows expected to be collected from the investment security. If the present value of future cash flows is less than the amortized cost basis of the security, an OTTI exists. As of December 31, 2018, the Company had the intent to sell 48 securities with an aggregated amortized cost basis of $898.2 million. As a result, the Company recorded an OTTI write-down of $24.1 million in December 2018. The OTTI write-down represented the difference between the amortized cost basis and the fair value of the securities as of December 31, 2018. In January 2019, the Company completed its sale of the 48 securities and recorded an additional loss of $2.6 million.

Visa Class B Restricted Shares

In 2008, the Company received 394,000 Visa Class B restricted shares as part of Visa’s initial public offering. Visa Class B restricted shares are not currently convertible to publicly traded Visa Class A common shares, and only transferable in limited circumstances, until the settlement of certain litigation which are indemnified by Visa members, including the Company. As there are existing transfer restrictions and the outcome of the aforementioned litigation is uncertain, these shares were included in the consolidated balance sheets at their historical cost of $0.

In 2016, the Company recorded a $22.7 million net realized gain related to the sale of 274,000 Visa Class B restricted shares. Concurrent with the sale of the Visa Class B restricted shares, the Company entered into an agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On June 28, 2018, Visa additionally funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. In July 2018, the Company made a payment of approximately $0.7 million to the buyer as a result of the reduction in the Visa Class B conversion rate.  See “Note 12. Derivative Financial Instruments” for more information.

The Company held approximately 120,000 Visa Class B restricted shares as of both June 30, 2019 and December 31, 2018. These shares continued to be carried at $0 cost basis during each of the respective periods.

13

3. Loans and Leases

As of June 30, 2019 and December 31, 2018, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	3,177,844	$	3,208,760
Commercial real estate		3,194,219		2,990,783
Construction		549,578		626,757
Residential:
Residential mortgage		3,618,433		3,527,101
Home equity line		908,452		912,517
Total residential		4,526,885		4,439,618
Consumer		1,650,713		1,662,504
Lease financing		165,370		147,769
Total loans and leases	$	13,264,609	$	13,076,191

Outstanding loan balances are reported net of net deferred loan costs of $38.6 million and $36.3 million at June 30, 2019 and December 31, 2018, respectively.

As of June 30, 2019, residential real estate loans totaling $2.8 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Home Loan Bank of Des Moines (“FHLB”), and consumer and commercial and industrial loans totaling $939.0 million were pledged to collateralize the Company’s borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2018, residential real estate loans totaling $2.5 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer and commercial and industrial loans totaling $957.0 million were pledged to collateralize the Company’s borrowing capacity at the FRB. Residential real estate loans collateralized by properties that were in the process of foreclosure totaled $2.8 million and $4.6 million at June 30, 2019 and December 31, 2018, respectively.

In the course of evaluating the credit risk presented by a customer and the pricing that will adequately compensate the Company for assuming that risk, management may require a certain amount of collateral support. The type of collateral held varies, but may include accounts receivable, inventory, land, buildings, equipment, income-producing commercial properties and residential real estate. The Company applies the same collateral policy for loans whether they are funded immediately or on a delayed basis. The Company’s loan and lease portfolio is principally located in Hawaii and, to a lesser extent, on the U.S. Mainland, Guam and Saipan. The risk inherent in the portfolio depends upon both the economic stability of the state or territories, which affects property values, and the financial strength and creditworthiness of the borrowers.

At June 30, 2019 and December 31, 2018, remaining loan and lease commitments were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	2,559,014	$	2,484,857
Commercial real estate		134,523		114,186
Construction		687,925		526,938
Residential:
Residential mortgage		329		121
Home equity line		863,097		913,636
Total residential		863,426		913,757
Consumer		1,546,200		1,509,853
Total loan and lease commitments	$	5,791,088	$	5,549,591

4. Allowance for Loan and Lease Losses

The Company must maintain an allowance for loan and lease losses (the “Allowance”) that is adequate to absorb estimated probable credit losses associated with its loan and lease portfolio. The Allowance consists of an allocated portion, which covers estimated credit losses for specifically identified loans and pools of loans and leases, and an unallocated portion.

14

Segmentation

Management has identified three primary portfolio segments in estimating the Allowance: commercial lending, residential real estate lending and consumer lending. Commercial lending is further segmented into four distinct classes based on characteristics relating to the borrower, transaction, and collateral. These portfolio segments are: commercial and industrial, commercial real estate, construction, and lease financing. Residential real estate is not further segmented, but consists of residential mortgages including real estate secured installment loans and home equity lines of credit. Consumer lending is not further segmented, but consists primarily of automobile loans, credit cards, and other installment loans. Management has developed a methodology for each segment and class taking into consideration portfolio segment-specific and class-specific factors such as product type, loan portfolio characteristics, management information systems, and other risk factors.

Specific Allocation

Commercial

A specific allocation is determined for individually impaired commercial loans. A loan is considered impaired when it is probable that the Company will be unable to collect the full amount of principal and interest according to the contractual terms of the loan agreement.

Management identifies material impaired loans based on their size in relation to the Company’s total loan and lease portfolio. Each impaired loan equal to or exceeding a specified threshold requires an analysis to determine the appropriate level of reserve for that specific loan. Impaired loans below the specified threshold are treated as a pool, with specific allocations established based on qualitative factors such as asset quality trends, risk identification, lending policies, portfolio growth, and portfolio concentrations.

Residential

A specific allocation is determined for residential real estate loans based on delinquency status. In addition, each impaired loan equal to or exceeding a specified threshold requires analysis to determine the appropriate level of reserve for that specific loan, generally based on the value of the underlying collateral less estimated costs to sell. The specific allocation will be zero for impaired loans in which the value of the underlying collateral, less estimated costs to sell, exceeds the unpaid principal balance of the loan.

Consumer

A specific allocation is determined for the consumer loan portfolio using delinquency-based formula allocations. The Company uses a formula approach in determining the consumer loan specific allocation and recognizes the statistical validity of measuring losses predicated on past due status.

Pooled Allocation

Commercial

Pooled allocation for pass, special mention, substandard, and doubtful grade commercial loans and leases that share common risk characteristics and properties is determined using a historical loss rate analysis and qualitative factor considerations. Loan grade categories are discussed under “Credit Quality”.

Residential and Consumer

Pooled allocation for non-delinquent consumer and residential real estate loans is determined using a historical loss rate analysis and qualitative factor considerations.

Qualitative Adjustments

Qualitative adjustments to historical loss rates or other static sources may be necessary since these rates may not be an accurate indicator of losses inherent in the current portfolio. To estimate the level of adjustments, management considers factors including global, national and local economic conditions; levels and trends in problem loans; the effect of credit concentrations; collateral value trends; changes in risk due to changes in lending policies and practices; management expertise; industry and regulatory trends; and volume of loans.

Unallocated Allowance

The Company’s Allowance incorporates an unallocated portion to cover risk factors and events that may have occurred as of the evaluation date that have not been reflected in the risk measures utilized due to inherent limitations in the precision of the estimation process. These risk factors, in addition to past and current events based on facts at the unaudited interim

15

consolidated balance sheet date and realistic courses of action that management expects to take, are assessed in determining the level of unallocated allowance.

The Allowance was comprised of the following for the periods indicated:

	Three Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	31,793	$	21,197	$	5,381	$	411	$	44,911	$	35,099	$	2,754	$	141,546
Charge-offs		(2,000)		—		—		—		—		(7,505)		—		(9,505)
Recoveries		25		32		—		—		185		2,382		—		2,624
Increase (decrease) in Provision		1,870		975		(367)		35		(1,676)		3,662		(629)		3,870
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Six Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Charge-offs		(2,000)		—		—		(24)		—		(16,103)		—		(18,127)
Recoveries		62		63		—		—		435		4,834		—		5,394
Increase (decrease) in Provision		(875)		2,416		(799)		38		(1,921)		9,094		1,597		9,550
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Three Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,365	$	19,254	$	5,976	$	585	$	43,220	$	30,998	$	4,176	$	138,574
Charge-offs		—		—		—		—		(34)		(6,290)		—		(6,324)
Recoveries		39		32		—		—		60		2,200		—		2,331
Increase (decrease) in Provision		835		1,221		1,630		(28)		679		4,601		(2,918)		6,020
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

	Six Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,006	$	18,044	$	6,817	$	611	$	42,852	$	31,249	$	3,674	$	137,253
Charge-offs		(475)		—		—		—		(34)		(12,915)		—		(13,424)
Recoveries		103		154		—		—		242		4,303		—		4,802
Increase (decrease) in Provision		1,605		2,309		789		(54)		865		8,872		(2,416)		11,970
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

The disaggregation of the Allowance and recorded investment in loans by impairment methodology as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	25	$	—	$	—	$	367	$	—	$	—	$	500
Collectively evaluated for impairment		31,580		22,179		5,014		446		43,053		33,638		2,125		138,035
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535
Loans and leases:
Individually evaluated for impairment	$	8,882	$	3,726	$	—	$	—	$	14,805	$	—	$	—	$	27,413
Collectively evaluated for impairment		3,168,962		3,190,493		549,578		165,370		4,512,080		1,650,713		—		13,237,196
Balance at end of period	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	4,526,885	$	1,650,713	$	—	$	13,264,609

16

	December 31, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	32	$	—	$	—	$	396	$	—	$	—	$	536
Collectively evaluated for impairment		34,393		19,693		5,813		432		44,510		35,813		528		141,182
Balance at end of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Loans and leases:
Individually evaluated for impairment	$	8,719	$	5,743	$	—	$	—	$	16,114	$	—	$	—	$	30,576
Collectively evaluated for impairment		3,200,041		2,985,040		626,757		147,769		4,423,504		1,662,504		—		13,045,615
Balance at end of period	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	4,439,618	$	1,662,504	$	—	$	13,076,191

Credit Quality

The Company performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of the Company’s lending policies and procedures. The objective of the loan review and grading procedures is to identify, in a timely manner, existing or emerging credit quality problems so that appropriate steps can be initiated to avoid or minimize future losses.

Loans subject to grading include: commercial and industrial loans, commercial and standby letters of credit, installment loans to businesses or individuals for business and commercial purposes, commercial real estate loans, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Loans which are not subject to grading include loans that are 100% sold with no recourse to the Company, consumer installment loans, indirect automobile loans, credit cards, home equity lines of credit and residential mortgage loans.

Residential real estate and consumer loans are underwritten primarily on the basis of credit bureau scores, debt-service-to-income ratios, and collateral quality and loan to value ratios.

A credit risk rating system is used to determine loan grade and is based on borrower credit risk and transactional risk. The loan grading process is a mechanism used to determine the risk of a particular borrower and is based on the following eight factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, financial reporting, management and controls, borrowing entity, and industry and operating environment.

Pass – “Pass” (uncriticized) loans and leases, are not considered to carry greater than normal risk. The borrower has the apparent ability to satisfy obligations to the Company, and therefore no loss in ultimate collection is anticipated.

Special Mention – Loans and leases that have potential weaknesses deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for assets or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

Substandard – Loans and leases that are inadequately protected by the current financial condition and paying capacity of the obligor or by any collateral pledged. Loans and leases so classified must have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the bank may sustain some loss if the deficiencies are not corrected.

Doubtful – Loans and leases that have weaknesses found in substandard borrowers with the added provision that the weaknesses make collection of debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss – Loans and leases classified as loss are considered uncollectible and of such little value that their continuance as an asset is not warranted. This classification does not mean that the loan or lease has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.

17

The credit risk profiles by internally assigned grade for loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,048,463	$	3,021,877	$	548,480	$	164,245	$	6,783,065
Special mention		90,410		127,097		171		984		218,662
Substandard		38,971		45,245		927		141		85,284
Total	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	7,087,011

	December 31, 2018
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,069,546	$	2,876,907	$	625,607	$	146,356	$	6,718,416
Special mention		57,012		91,298		200		1,223		149,733
Substandard		82,010		22,578		950		190		105,728
Doubtful		192		—		—		—		192
Total	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	6,974,069

There were no loans and leases graded as Loss as of June 30, 2019 and December 31, 2018.

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,609,720	$	903,257	$	231,355	$	1,060,248	$	325,746	$	6,130,326
Non-performing and delinquent		8,713		5,195		5,909		22,695		4,760		47,272
Total	$	3,618,433	$	908,452	$	237,264	$	1,082,943	$	330,506	$	6,177,598

	December 31, 2018
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,519,172	$	903,284	$	234,458	$	1,044,393	$	339,162	$	6,040,469
Non-performing and delinquent		7,929		9,233		5,448		33,739		5,304		61,653
Total	$	3,527,101	$	912,517	$	239,906	$	1,078,132	$	344,466	$	6,102,122

Impaired and Nonaccrual Loans and Leases

The Company evaluates certain loans and leases individually for impairment. A loan or lease is considered to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan or lease. An allowance for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An allowance for impaired residential loans is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

The Company generally places a loan on nonaccrual status when management believes that collection of principal or interest has become doubtful or when a loan or lease becomes 90 days past due as to principal or interest, unless it is well secured and in the process of collection.

It is the Company’s policy to charge off a loan when the facts indicate that the loan is considered uncollectible.

18

The aging analyses of past due loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,213	$	2,247	$	807	$	4,267	$	3,173,458	$	3,177,725	$	119	$	3,177,844
Commercial real estate		124		195		—		319		3,193,900		3,194,219		—		3,194,219
Construction		—		—		—		—		549,578		549,578		—		549,578
Lease financing		—		—		—		—		165,370		165,370		—		165,370
Residential mortgage		3,223		1,719		—		4,942		3,609,720		3,614,662		3,771		3,618,433
Home equity line		3,116		444		1,635		5,195		903,257		908,452		—		908,452
Consumer		24,596		5,473		3,295		33,364		1,617,349		1,650,713		—		1,650,713
Total	$	32,272	$	10,078	$	5,737	$	48,087	$	13,212,632	$	13,260,719	$	3,890	$	13,264,609

	December 31, 2018
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,293	$	—	$	141	$	1,434	$	3,207,052	$	3,208,486	$	274	$	3,208,760
Commercial real estate		—		—		—		—		2,989,125		2,989,125		1,658		2,990,783
Construction		91		—		—		91		626,666		626,757		—		626,757
Lease financing		47		—		—		47		147,722		147,769		—		147,769
Residential mortgage		2,274		1,012		32		3,318		3,519,172		3,522,490		4,611		3,527,101
Home equity line		5,616		775		2,842		9,233		903,284		912,517		—		912,517
Consumer		32,406		8,712		3,373		44,491		1,618,013		1,662,504		—		1,662,504
Total	$	41,727	$	10,499	$	6,388	$	58,614	$	13,011,034	$	13,069,648	$	6,543	$	13,076,191

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	5,278	$	5,311	$	—
Commercial real estate		3,016		3,016		—
Residential mortgage		7,675		7,834		—
Total	$	15,969	$	16,161	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	3,604	$	3,604	$	108
Commercial real estate		710		710		25
Residential mortgage		7,130		7,516		367
Total	$	11,444	$	11,830	$	500
Total impaired loans:
Commercial and industrial	$	8,882	$	8,915	$	108
Commercial real estate		3,726		3,726		25
Residential mortgage		14,805		15,350		367
Total	$	27,413	$	27,991	$	500

19

	December 31, 2018
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	4,449	$	4,498	$	—
Commercial real estate		5,016		5,016		—
Residential mortgage		9,112		9,426		—
Total	$	18,577	$	18,940	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	4,270	$	4,270	$	108
Commercial real estate		727		727		32
Residential mortgage		7,002		7,387		396
Total	$	11,999	$	12,384	$	536
Total impaired loans:
Commercial and industrial	$	8,719	$	8,768	$	108
Commercial real estate		5,743		5,743		32
Residential mortgage		16,114		16,813		396
Total	$	30,576	$	31,324	$	536

The following tables provide information with respect to the Company’s average balances, and of interest income recognized from, impaired loans for the three and six months ended June 30, 2019 and 2018:

	Three Months Ended				Six Months Ended
	June 30, 2019				June 30, 2019
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,833	$	94	$	4,038	$	175
Commercial real estate		3,102		40		3,740		212
Residential mortgage		7,948		92		8,336		191
Total	$	14,883	$	226	$	16,114	$	578
Impaired loans with a related allowance recorded:
Commercial and industrial	$	5,645	$	61	$	5,187	$	117
Commercial real estate		715		10		719		20
Residential mortgage		7,220		103		7,147		199
Total	$	13,580	$	174	$	13,053	$	336
Total impaired loans:
Commercial and industrial	$	9,478	$	155	$	9,225	$	292
Commercial real estate		3,817		50		4,459		232
Residential mortgage		15,168		195		15,483		390
Total	$	28,463	$	400	$	29,167	$	914

20

	Three Months Ended				Six Months Ended
	June 30, 2018				June 30, 2018
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	15,815	$	171	$	16,556	$	337
Commercial real estate		9,144		72		9,345		127
Construction		2,120		—		1,413		—
Residential mortgage		9,475		110		9,199		240
Total	$	36,554	$	353	$	36,513	$	704
Impaired loans with a related allowance recorded:
Commercial and industrial	$	749	$	18	$	548	$	35
Commercial real estate		878		10		882		20
Residential mortgage		7,456		113		7,598		197
Total	$	9,083	$	141	$	9,028	$	252
Total impaired loans:
Commercial and industrial	$	16,564	$	189	$	17,104	$	372
Commercial real estate		10,022		82		10,227		147
Construction		2,120		—		1,413		—
Residential mortgage		16,931		223		16,797		437
Total	$	45,637	$	494	$	45,541	$	956

Modifications

Commercial and industrial loans modified in a troubled debt restructuring (“TDR”) may involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Modifications of commercial real estate and construction loans in a TDR may involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Modifications of construction loans in a TDR may also involve extending the interest-only payment period. Interest continues to accrue on the missed payments and as a result, the effective yield on the loan remains unchanged. As the forbearance period usually involves an insignificant payment delay, lease financing modifications typically do not meet the reporting criteria for a TDR. Residential real estate loans modified in a TDR may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, normally two years. Generally, consumer loans are not classified as a TDR as they are normally charged off upon reaching a predetermined delinquency status that ranges from 120 to 180 days and varies by product type.

Loans modified in a TDR may already be on nonaccrual status and in some cases partial charge-offs may have already been taken against the outstanding loan balance. Loans modified in a TDR are evaluated for impairment. As a result, this may have a financial effect of increasing the specific Allowance associated with the loan. An Allowance for impaired commercial loans, including commercial real estate and construction loans, that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An Allowance for impaired residential loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

The following presents, by class, information related to loans modified in a TDR during the three and six months ended June 30, 2019 and 2018:

	Three Months Ended					Six Months Ended
	June 30, 2019					June 30, 2019
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	4	$	906	$	41
Residential mortgage	—		—		—	1		351		14
Total	—	$	—	$	—	5	$	1,257	$	55

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Three Months Ended	Six Months Ended
June 30, 2018	June 30, 2018

21

	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	1	$	450	$	13	1	$	450	$	13
Total	1	$	450	$	13	1	$	450	$	13

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

The above loans were modified in a TDR through an extension of maturity dates, temporary interest-only payments, reduced payments, or below-market interest rates.

The Company had commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $6.0 billion and $5.8 billion as of June 30, 2019 and December 31, 2018, respectively. Of the $6.0 billion at June 30, 2019, there were commitments of $1.4 million related to borrowers who had loan terms modified in a TDR. Of the $5.8 billion at December 31, 2018, there were commitments of $1.8 million related to borrowers who had loan terms modified in a TDR.

The following table presents, by class, loans modified in TDRs that have defaulted in the current period within 12 months of their permanent modification date for the periods indicated. The Company is reporting these defaulted TDRs based on a payment default definition of 30 days past due:

	Three Months Ended			Six Months Ended			Three Months Ended			Six Months Ended
	June 30, 2019			June 30, 2019			June 30, 2018			June 30, 2018
	Number of	Recorded		Number of	Recorded		Number of	Recorded		Number of	Recorded
(dollars in thousands)	Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)
Commercial and industrial(2)	4	$	906	4	$	906	—	$	—	2	$	409
Residential mortgage(3)	1		351	1		351	—		—	—		—
Total	5	$	1,257	5	$	1,257	—	$	—	2	$	409

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

(2) For the three and six months ended June 30, 2019, the commercial and industrial loans that subsequently defaulted were temporarily modified to interest-only payments. For the six months ended June 30, 2018, the maturity dates for the commercial and industrial loans that subsequently defaulted were extended.

(3) For the three and six months ended June 30, 2019, the maturity date for the residential mortgage loan that subsequently defaulted was extended.

Foreclosure Proceedings

There was one residential mortgage loan collateralized by real estate property of $0.3 million that was modified in a TDR that was in process of foreclosure as of both June 30, 2019 and December 31, 2018.

Foreclosed Property

As of June 30, 2019, there were no residential real estate properties held from foreclosed residential mortgages. Residential real estate properties held from one foreclosed residential mortgage loan and one foreclosed home equity line included in other real estate owned and repossessed personal property shown in the unaudited interim consolidated balance sheets were $0.8 million as of December 31, 2018.

5. Mortgage Servicing Rights

Mortgage servicing activities include collecting principal, interest, tax, and insurance payments from borrowers while accounting for and remitting payments to investors, taxing authorities, and insurance companies. The Company also monitors delinquencies and administers foreclosure proceedings.

Mortgage loan servicing income is recorded in noninterest income as a part of other service charges and fees and amortization of the servicing assets is recorded in noninterest income as part of other income. The unpaid principal amount of residential real estate loans serviced for others was $2.5 billion and $2.7 billion as of June 30, 2019 and December 31, 2018, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.6 million and $1.9 million for the three months ended June 30, 2019 and 2018, respectively, and $3.2 million and $3.6 million for the six months ended June 30, 2019 and 2018, respectively.

22

Amortization of mortgage servicing rights (“MSRs”) was $0.8 million and $1.0 million for the three months ended June 30, 2019 and 2018, respectively, and $1.6 million and $2.0 million for the six months ended June 30, 2019 and 2018, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,254
One to two years		1,950
Two to three years		1,687
Three to four years		1,463
Four to five years		1,269

The details of the Company’s MSRs are presented below:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Gross carrying amount	$	63,366	$	63,342
Less: accumulated amortization		48,793		47,187
Net carrying value	$	14,573	$	16,155

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2019 and 2018:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2019		2018		2019		2018
Balance at beginning of period	$	15,399	$	18,659	$	16,155	$	13,196
Originations		16		21		24		28
Purchases		—		—		—		6,444
Amortization		(842)		(1,020)		(1,606)		(2,008)
Balance at end of period	$	14,573	$	17,660	$	14,573	$	17,660
Fair value of amortized MSRs at beginning of period	$	26,383	$	29,048	$	27,662	$	21,697
Fair value of amortized MSRs at end of period	$	23,398	$	28,344	$	23,398	$	28,344

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the six months ended June 30, 2019 and 2018.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019							December 31, 2018
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	9.57	%	-	22.35	%	10.01	%	7.86	%	-	19.26	%	8.31	%
Life in years (of the MSR)	2.16		-	6.85		6.44		3.43		-	7.68		7.19
Weighted-average coupon rate	3.96	%	-	7.38	%	4.02	%	3.97	%	-	6.70	%	4.02	%
Discount rate	10.00	%	-	10.01	%	10.00	%	10.00	%	-	10.02	%	10.00	%

The sensitivities surrounding MSRs are expected to have an immaterial impact on fair value.

6. Transfers of Financial Assets

The Company’s transfers of financial assets with continuing interest may include pledges of collateral to secure public deposits and repurchase agreements, FHLB and FRB borrowing capacity, automated clearing house (“ACH”) transactions and interest rate swaps.

For public deposits and repurchase agreements, the Company enters into bilateral agreements with the entity to pledge investment securities as collateral in the event of default. The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default. The counterparty has the right to sell or repledge the investment securities.

23

The Company is required by the counterparty to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, the Company will pledge additional investment securities. For transfers of assets with the FHLB and the FRB, the Company enters into bilateral agreements to pledge loans as collateral to secure borrowing capacity. For ACH transactions, the Company enters into bilateral agreements to collateralize possible daylight overdrafts. For interest rate swaps, the Company enters into bilateral agreements to pledge collateral when either party is in a negative fair value position to mitigate counterparty credit risk. Counterparties to ACH transactions, certain interest rate swaps, the FHLB and the FRB do not have the right to sell or repledge the collateral.

The carrying amounts of the assets pledged as collateral to secure public deposits, borrowing arrangements and other transactions as of June 30, 2019 and December 31, 2018 were as follows:

(dollars in thousands)	June 30, 2019		December 31, 2018
Public deposits	$	1,884,572	$	1,749,726
Federal Home Loan Bank		2,790,454		2,497,030
Federal Reserve Bank		939,046		957,017
ACH transactions		150,292		150,903
Interest rate swaps		36,311		28,843
Total	$	5,800,675	$	5,383,519

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted or pledged as of June 30, 2019 and December 31, 2018. In addition, no debt was extinguished by in-substance defeasance.

7. Deposits

As of June 30, 2019 and December 31, 2018, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2019		December 31, 2018
U.S.:
Interest-bearing	$	10,244,217	$	10,393,449
Noninterest-bearing		5,116,416		5,368,729
Foreign:
Interest-bearing		784,704		748,678
Noninterest-bearing		646,741		639,212
Total deposits	$	16,792,078	$	17,150,068

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2019:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	213,616	$	1,057,207	$	1,270,823
Over three through six months		187,476		245,745		433,221
Over six through twelve months		420,212		426,115		846,327
One to two years		121,211		79,494		200,705
Two to three years		113,193		49,338		162,531
Three to four years		51,273		22,497		73,770
Four to five years		71,970		10,677		82,647
Thereafter		54		—		54
Total	$	1,179,005	$	1,891,073	$	3,070,078

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $1.9 billion as of both June 30, 2019 and December 31, 2018. Overdrawn deposit accounts are classified as loans and totaled $2.9 million and $2.4 million as of June 30, 2019 and December 31, 2018, respectively.

24

8. Short-Term Borrowings

At June 30, 2019 and December 31, 2018, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2019		December 31, 2018
Short-term FHLB fixed-rate advance(1)	$	200,000	$	—
Total short-term borrowings	$	200,000	$	—

(1) Interest is payable monthly.

As of June 30, 2019, the Company’s short-term borrowings consisted of a $200.0 million short-term FHLB fixed-rate advance with a 2.79% annual interest rate that matures in June 2020. The short-term FHLB fixed-rate advance requires monthly interest-only payments with the principal amount due on the maturity date. See “Note 6. Transfers of Financial Assets” for more information.

9. Long-Term Borrowings

Long-term borrowings consisted of the following as of June 30, 2019 and December 31, 2018:

(dollars in thousands)	June 30, 2019		December 31, 2018
Finance lease(1)	$	28	$	26
FHLB fixed-rate advances(1)		400,000		600,000
Total long-term borrowings	$	400,028	$	600,026

(1) Interest is payable monthly.

As of June 30, 2019 and December 31, 2018, the Company’s long-term borrowings included $400.0 million and $600.0 million, respectively, in FHLB fixed-rate advances with a weighted average interest rate of 2.80% and maturity dates ranging from 2020 to 2024. The FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date. As of June 30, 2019 and December 31, 2018, the available remaining borrowing capacity with the FHLB was $1.6 billion and $1.3 billion, respectively. The FHLB fixed-rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2019 and December 31, 2018. See “Note 6. Transfers of Financial Assets” for more information.

As of June 30, 2019 and December 31, 2018, the Company’s long-term borrowings included a finance lease obligation with a 6.78% annual interest rate that matures in 2022.

As of June 30, 2019, future contractual principal payments and maturities on long-term borrowings were as follows:

	Principal
(dollars in thousands)	Payments
2019	$	9
2020		200,009
2021		10
2022		—
2023(1)		100,000
Thereafter(2)		100,000
Total	$	400,028

(1) FHLB fixed-rate advance callable on December 4, 2020 with an interest rate of 2.80%.

(2) FHLB fixed-rate advance callable on January 15, 2021 with an interest rate of 2.65%.

25

10. Accumulated Other Comprehensive Loss

Accumulated other comprehensive loss is defined as the revenues, expenses, gains and losses that are included in comprehensive income but excluded from net income. The Company’s significant items of accumulated other comprehensive loss are pension and other benefits, net unrealized gains or losses on investment securities and net unrealized gains or losses on cash flow derivative hedges.

Changes in accumulated other comprehensive loss for the three and six months ended June 30, 2019 and 2018 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2019	$	(107,779)	$	29,025	$	(78,754)
Three months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		64,841		(17,462)		47,379
Reclassification of net gains to net income:
Investment securities gains, net		(21)		6		(15)
Net change in unrealized gains on investment securities		64,820		(17,456)		47,364
Other comprehensive income		64,007		(17,237)		46,770
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2018	$	(180,915)	$	48,720	$	(132,195)
Six months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		135,364		(36,453)		98,911
Reclassification of net losses to net income:
Investment securities losses, net		2,592		(698)		1,894
Net change in unrealized gains on investment securities		137,956		(37,151)		100,805
Other comprehensive income		137,143		(36,932)		100,211
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

26

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2018	$	(225,385)	$	60,701	$	(164,684)
Three months ended June 30, 2018
Investment securities:
Unrealized net losses arising during the period		(24,688)		6,649		(18,039)
Net change in unrealized losses on investment securities		(24,688)		6,649		(18,039)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		425		(112)		313
Net change in unrealized gains on cash flow derivative hedges		425		(112)		313
Other comprehensive loss		(24,263)		6,537		(17,726)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2017	$	(159,423)	$	63,040	$	(96,383)
Six months ended June 30, 2018
Early adoption of ASU No. 2018-02		—		(20,068)		(20,068)
Investment securities:
Unrealized net losses arising during the period		(91,388)		24,572		(66,816)
Net change in unrealized losses on investment securities		(91,388)		24,572		(66,816)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		1,163		(306)		857
Net change in unrealized gains on cash flow derivative hedges		1,163		(306)		857
Other comprehensive loss		(90,225)		24,266		(65,959)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

27

The following table summarizes changes in accumulated other comprehensive loss, net of tax, for the periods indicated:

							Total
	Pensions						Accumulated
	and						Other
	Other		Investment		Cash Flow		Comprehensive
(dollars in thousands)	Benefits		Securities		Derivative Hedges		Loss
Three Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(50,375)	$	—	$	(78,754)
Other comprehensive income		(594)		47,364		—		46,770
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Six Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(103,816)	$	—	$	(132,195)
Other comprehensive income		(594)		100,805		—		100,211
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Three Months Ended June 30, 2018
Balance at beginning of period	$	(31,339)	$	(138,334)	$	4,989	$	(164,684)
Other comprehensive loss		—		(18,039)		313		(17,726)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)
Six Months Ended June 30, 2018
Balance at beginning of period	$	(25,946)	$	(74,117)	$	3,680	$	(96,383)
Early adoption of ASU No. 2018-02		(5,393)		(15,440)		765		(20,068)
Other comprehensive loss		—		(66,816)		857		(65,959)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)

11. Regulatory Capital Requirements

Federal and state laws and regulations limit the amount of dividends the Company may declare or pay. The Company depends primarily on dividends from FHB as the source of funds for the Company’s payment of dividends.

The Company and the Bank are subject to various regulatory capital requirements imposed by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s operating activities and financial condition. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of its assets and certain off-balance-sheet items. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios of Common Equity Tier 1 (“CET1”) capital, Tier 1 capital and total capital to risk-weighted assets, as well as a minimum leverage ratio.

28

The table below sets forth those ratios at June 30, 2019 and December 31, 2018:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,695,933	11.84	%	$	1,685,158	11.76	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,695,933	11.84	%		1,685,158	11.76	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,835,068	12.81	%		1,824,293	12.73	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,695,933	8.75	%		1,685,158	8.70	%	4.00	%	5.00	%
December 31, 2018:
Common equity tier 1 capital to risk-weighted assets	$	1,661,542	11.97	%	$	1,658,172	11.94	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,661,542	11.97	%		1,658,172	11.94	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,803,860	12.99	%		1,800,490	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,661,542	8.72	%		1,658,172	8.70	%	4.00	%	5.00	%

(1) As defined by the regulations issued by the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation (“FDIC”).

A new capital conservation buffer, comprised of CET1 capital, was established above the regulatory minimum capital requirements. This capital conservation buffer was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increased each subsequent year by an additional 0.625% until reaching 2.5% on January 1, 2019. As of June 30, 2019, under the bank regulatory capital guidelines, the Company and Bank were both classified as well-capitalized. Management is not aware of any conditions or events that have occurred since June 30, 2019, to change the capital adequacy category of the Company or the Bank.

12. Derivative Financial Instruments

The Company enters into derivative contracts primarily to manage its interest rate risk, as well as for customer accommodation purposes. Derivatives used for risk management purposes consist of interest rate swaps that are designated as either a fair value hedge or a cash flow hedge. The derivatives are recognized on the unaudited interim consolidated balance sheets as either assets or liabilities at fair value. Derivatives entered into for customer accommodation purposes consist of various free-standing interest rate derivative products and foreign exchange contracts. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.

The following table summarizes notional amounts and fair values of derivatives held by the Company as of June 30, 2019 and December 31, 2018:

	June 30, 2019						December 31, 2018
			Fair Value						Fair Value
	Notional		Asset		Liability		Notional		Asset		Liability
(dollars in thousands)	Amount		Derivatives(1)		Derivatives(2)		Amount		Derivatives(1)		Derivatives(2)
Derivatives designated as hedging instruments:
Interest rate swaps	$	23,545	$	—	$	(776)	$	41,317	$	31	$	(44)
Derivatives not designated as hedging instruments:
Interest rate swaps		2,592,239		60,281		—		2,269,247		12,305		(12,007)
Funding swap		66,840		—		(1,179)		62,039		—		(2,607)
Foreign exchange contracts		1,629		1		(2)		1,191		—		(34)

(1) The positive fair values of derivative assets are included in other assets.

(2) The negative fair values of derivative liabilities are included in other liabilities.

29

Certain interest rate swaps noted above, are cleared through clearinghouses, rather than directly with counterparties. Those transactions cleared through a clearinghouse require initial margin collateral and variation margin payments depending on the contracts being in a net asset or liability position. The amount of initial margin cash collateral posted by the Company was $3.1 million and $2.1 million as of June 30, 2019 and December 31, 2018, respectively.

Effective January 3, 2017, the Chicago Mercantile Exchange (“CME”) amended its rulebook to legally characterize variation margin payments, for derivative contracts that are referred to as settled-to-market (“STM”), as settlements of the derivative’s mark-to-market exposure and not collateral. Based on these changes, the Company has treated the CME variation margin as a settlement, which has resulted in a decrease in our cash collateral, and a corresponding decrease in our derivative asset and liability. The change was applied prospectively effective January 3, 2017. As of June 30, 2019 and December 31, 2018, the CME variation margin was $1.2 million and $0.5 million, respectively.

Effective January 16, 2018, the London Clearing House (“LCH”) also amended its rulebook to legally characterize variation margin payments, for derivative contracts that are referred to as STM, as settlements of the derivative’s mark-to-market exposure and not collateral. Consistent with the CME’s amended requirements discussed above, the Company has treated the LCH variation margin as a settlement, which has resulted in a decrease in our cash collateral, and a corresponding decrease in our derivative asset and liability. The change was applied prospectively effective January 16, 2018. As of June 30, 2019 and December 31, 2018, the LCH variation margin was $59.1 million and $0.6 million, respectively.

As of June 30, 2019, the Company pledged $29.6 million in financial instruments and $6.8 million in cash as collateral for interest rate swaps. As of December 31, 2018, the Company pledged $26.2 million in financial instruments and $2.6 million in cash as collateral for interest rate swaps. As of June 30, 2019 and December 31, 2018, the cash collateral includes the excess initial margin for interest rate swaps cleared through clearinghouses and cash collateral for interest rate swaps with financial institution counterparties.

Fair Value Hedges

To manage the risk related to the Company’s net interest margin, interest rate swaps are utilized to hedge certain fixed-rate loans. These swaps have maturity, amortization and prepayment features that correspond to the loans hedged, and are designated and qualify as fair value hedges. Any gain or loss on the swaps, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, is recognized in current period earnings.

At June 30, 2019, the Company carried one interest rate swap with a notional amount of $23.5 million with a negative fair value of $0.8 million that was categorized as a fair value hedge for a commercial and industrial loan. The Company received a USD Prime floating rate and paid a fixed rate of 2.90%. The swap matures in 2023. At December 31, 2018, the Company carried interest rate swaps with notional amounts totaling $41.3 million with a positive fair value of nil and a negative fair value of nil that were categorized as fair value hedges for commercial and industrial loans and commercial real estate loans.

The following table shows the gains and losses recognized in income related to derivatives in fair value hedging relationships for the three and six months ended June 30, 2019 and 2018:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Gains (losses) on fair value hedging relationships recognized in Interest Income(1):
Recognized on interest rate swap	Loans and lease financing	$	(424)	$	—	$	(766)	$	—
Recognized on hedged item	Loans and lease financing		427		—		689		—
Gains (losses) on fair value hedging relationships recognized in Noninterest Income(2):
Recognized on interest rate swap	Other	$	—	$	408	$	—	$	958
Recognized on hedged item	Other		—		(325)		—		(1,088)

(1) In connection with the adoption of ASU 2017-12, beginning January 1, 2019, gain (loss) amounts for the interest rate swap qualifying as fair value hedging and the hedged item are included in Loans and Lease Financing Interest Income.

(2) Prior to January 1, 2019, gain (loss) amounts for the interest rate swaps qualifying as fair value hedging and the hedged items were included in Other Noninterest Income.

30

As of June 30, 2019 and December 31, 2018, the following amounts were recorded in the unaudited interim consolidated balance sheets related to the cumulative basis adjustments for fair value hedges:

					Cumulative Amount of Fair Value
					Hedging Adjustment Included in the
	Carrying Amount of the Hedged Asset				Carrying Amount of the Hedged Asset
(dollars in thousands)	June 30, 2019		December 31, 2018		June 30, 2019		December 31, 2018
Line Item in the Consolidated Balance Sheets in Which the Hedged Item is Included
Loans and leases	$	24,710	$	42,496	$	971	$	293

Cash Flow Hedges

During 2018, the Company carried two interest rate swaps with notional amounts totaling $150.0 million, in order to reduce exposure to interest rate increases associated with short-term fixed-rate liabilities. The Company received 6-month LIBOR and paid fixed rates ranging from 2.98% to 3.03%. The swaps matured in December 2018. As of June 30, 2019 and December 31, 2018, the Company held no cash flow hedges. The interest rate swaps designated as cash flow hedges resulted in net interest expense of $0.4 million and $0.9 million during the three and six months ended June 30, 2018, respectively.

The Company utilized interest rate swaps to reduce exposure to interest rates associated with short-term fixed-rate liabilities. The Company entered into interest rate swaps paying fixed rates and receiving LIBOR. The LIBOR index corresponded to the short-term fixed-rate nature of the liabilities being hedged. If interest rates rose, the increase in interest received on the swaps offset increases in interest costs associated with these liabilities. By hedging with interest rate swaps, the Company minimized the adverse impact on interest expense associated with increasing rates on short-term liabilities.

The interest rate swaps were designated and qualified as cash flow hedges. The effective portion of the gain or loss on the interest rate swaps was reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. There were no recognized expenses related to the ineffective portion of the change in fair value of derivatives designated as a cash flow hedge during the three and six months ended June 30, 2018.

The following table summarizes the effect of cash flow hedging relationships for the three and six months ended June 30, 2018:

	Three Months Ended		Six Months Ended
(dollars in thousands)	June 30, 2018		June 30, 2018
Pretax gains recognized in other comprehensive income on derivatives (effective portion)	$	425	$	1,163

There were no gains or losses reclassified from accumulated other comprehensive loss to earnings during the three and six months ended June 30, 2018.

Free-Standing Derivative Instruments

For the derivatives that are not designated as hedges, changes in fair value are reported in current period earnings. The following table summarizes the impact on pretax earnings of derivatives not designated as hedges, as reported on the unaudited interim consolidated statements of income for the three and six months ended June 30, 2019 and 2018:

	Net gains (losses) recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	227	$	16	$	631
Funding swap	Other noninterest income		(247)		4		(242)		(80)
Foreign exchange contracts	Other noninterest income		(1)		(30)		(1)		(92)

As of June 30, 2019, the Company carried multiple interest rate swaps with notional amounts totaling $2.6 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $60.3 million and a negative

31

fair value of nil. The Company received 1-month LIBOR and paid fixed rates ranging from 2.02% to 8.73%. The swaps mature between November 2019 and January 2039. As of December 31, 2018, the Company carried multiple interest rate swaps with notional amounts totaling $2.3 billion, including $2.2 billion related to the Company’s customer swap program, with a positive fair value of $12.3 million and a negative fair value of $12.0 million. The Company received 1-month LIBOR and paid fixed rates ranging from 2.02% to 5.78%. These swaps resulted in net interest expense of nil and $0.1 million for the three months ended June 30, 2019 and 2018, respectively, and nil and $0.3 million for the six months ended June 30, 2019 and 2018, respectively.

The Company’s customer swap program is designed by offering customers a variable-rate loan that is swapped to fixed-rate through an interest rate swap. The Company simultaneously executes an offsetting interest rate swap with a swap dealer. Upfront fees on the dealer swap are recorded in other noninterest income and totaled $1.1 million and $1.8 million for the three months ended June 30, 2019 and 2018, respectively, and $2.0 million and $5.0 million for the six months ended June 30, 2019 and 2018, respectively. Interest rate swaps related to the program had asset fair values of $60.3 million and $12.3 million as of June 30, 2019 and December 31, 2018, respectively, and liability fair values of nil and $11.2 million as of June 30, 2019 and December 31, 2018, respectively.

In conjunction with the 2016 sale of Class B restricted shares of common stock issued by Visa, the Company entered into a funding swap agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On June 28, 2018, Visa additionally funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. In July 2018, the Company made a payment of approximately $0.7 million to the buyer as a result of the reduction in the Visa Class B conversion rate. Under the terms of the funding swap agreement, the Company will make monthly payments to the buyer based on Visa’s Class A stock price and the number of Visa Class B restricted shares that were sold until the date on which the covered litigation is settled. A derivative liability (“Visa derivative”) of $1.2 million and $2.6 million was included in the unaudited interim consolidated balance sheets at June 30, 2019 and December 31, 2018, respectively, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 18. Fair Value” for more information.

Counterparty Credit Risk

By using derivatives, the Company is exposed to counterparty credit risk if counterparties to the derivative contracts do not perform as expected. If a counterparty fails to perform, the Company’s counterparty credit risk is equal to the amount reported as a derivative asset, net of cash or other collateral received, and net of derivatives in a loss position with the same counterparty to the extent master netting arrangements exist. The Company minimizes counterparty credit risk through credit approvals, limits, monitoring procedures, executing master netting arrangements and obtaining collateral, where appropriate. Counterparty credit risk related to derivatives is considered in determining fair value.

The Company’s interest rate swap agreements include bilateral collateral agreements with collateral requirements, which begin with exposures in excess of $0.5 million. For each counterparty, the Company reviews the interest rate swap collateral daily. Collateral for customer interest rate swap agreements, calculated as the pledged asset less loan balance, requires valuation of the pledged asset. Counterparty credit risk adjustments of $0.1 million were recognized during both the six months ended June 30, 2019 and 2018.

Credit-Risk Related Contingent Features

Certain of our derivative contracts contain provisions whereby if the Company’s credit rating were to be downgraded by certain major credit rating agencies as a result of a merger or material adverse change in the Company’s financial condition, the counterparty could require an early termination of derivative instruments in a net liability position. The aggregate fair value of all derivative instruments with such credit-risk related contingent features that are in a net liability position was $3.8 million and $0.8 million at June 30, 2019 and December 31, 2018, respectively, for which we posted $3.6 million and $0.5 million, respectively, in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2019 and December 31, 2018, we may have been required to settle the contracts in an amount equal to their fair value.

32

13. Commitments and Contingent Liabilities

Contingencies

On January 27, 2017, a putative class action lawsuit was filed by a Bank customer alleging that FHB improperly charged an overdraft fee in circumstances where an account had sufficient funds to cover the transaction at the time the transaction was authorized but not at the time the transaction was presented for payment, and that this practice constituted an unjust and deceptive trade practice and a breach of contract. The lawsuit further alleged that FHB’s practice of assessing a one-time continuous negative balance overdraft fee on accounts remaining in a negative balance for a seven-day period constituted a usurious interest charge and an unfair and deceptive trade practice. On October 2, 2018, the parties reached an agreement in principle to resolve this class action lawsuit. In connection with the anticipated settlement agreement, the Company recorded an expense of approximately $4.1 million during the three months ended September 30, 2018. During the six months ended June 30, 2019, the Court entered an order preliminarily approving the settlement agreement, pursuant to which the Company funded a $4.1 million settlement account. The final approval hearing has been set for August 6, 2019.

In addition to the litigation noted above, various other legal proceedings are pending or threatened against the Company. After consultation with legal counsel, management does not expect that the aggregate liability, if any, resulting from these proceedings would have a material effect on the Company’s unaudited interim consolidated financial position, results of operations or cash flows.

Financial Instruments with Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby and commercial letters of credit which are not reflected in the unaudited interim consolidated financial statements.

Unfunded Commitments to Extend Credit

A commitment to extend credit is a legally binding agreement to lend funds to a customer, usually at a stated interest rate and for a specified purpose. Commitments are reported net of participations sold to other institutions. Such commitments have fixed expiration dates and generally require a fee. The extension of a commitment gives rise to credit risk. The actual liquidity requirements or credit risk that the Company will experience is expected to be lower than the contractual amount of commitments to extend credit because a significant portion of those commitments are expected to expire without being drawn upon. Certain commitments are subject to loan agreements containing covenants regarding the financial performance of the customer that must be met before the Company is required to fund the commitment. The Company uses the same credit policies in making commitments to extend credit as it does in making loans. In addition, the Company manages the potential credit risk in commitments to extend credit by limiting the total amount of arrangements, both by individual customer and in the aggregate, by monitoring the size and expiration structure of these portfolios and by applying the same credit standards maintained for all of its related credit activities. Commitments to extend credit are reported net of participations sold to other institutions of $92.0 million and $92.3 million at June 30, 2019 and December 31, 2018, respectively.

Standby and Commercial Letters of Credit

Standby letters of credit are issued on behalf of customers in connection with contracts between the customers and third parties. Under standby letters of credit, the Company assures that the third parties will receive specified funds if customers fail to meet their contractual obligations. The credit risk to the Company arises from its obligation to make payment in the event of a customer’s contractual default. Standby letters of credit are reported net of participations sold to other institutions of $17.3 million as of both June 30, 2019 and December 31, 2018. The Company also had commitments for commercial and similar letters of credit. Commercial letters of credit are issued specifically to facilitate commerce whereby the commitment is typically drawn upon when the underlying transaction between the customer and a third-party is consummated. The maximum amount of potential future payments guaranteed by the Company is limited to the contractual amount of these letters. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held supports those commitments for which collateral is deemed necessary. The commitments outstanding as of June 30, 2019 have maturities ranging from July 2019 to July 2021. Substantially all fees received from the issuance of such commitments are deferred and amortized on a straight-line basis over the term of the commitment.

33

Financial instruments with off-balance sheet risk at June 30, 2019 and December 31, 2018 were as follows:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	5,791,088	$	5,549,591
Standby letters of credit		185,872		204,324
Commercial letters of credit		6,994		7,535

Guarantees

The Company sells residential mortgage loans in the secondary market primarily to The Federal National Mortgage Association (“Fannie Mae”) and The Federal Home Loan Mortgage Corporation (“Freddie Mac”) that may potentially require repurchase under certain conditions. This risk is managed through the Company’s underwriting practices. The Company services loans sold to investors and loans originated by other originators under agreements that may include repurchase remedies if certain servicing requirements are not met. This risk is managed through the Company’s quality assurance and monitoring procedures. Management does not anticipate any material losses as a result of these transactions.

Foreign Exchange Contracts

The Company has forward foreign exchange contracts that represent commitments to purchase or sell foreign currencies at a future date at a specified price. The Company’s utilization of forward foreign exchange contracts is subject to the primary underlying risk of movements in foreign currency exchange rates and to additional counterparty risk should its counterparties fail to meet the terms of their contracts. Forward foreign exchange contracts are utilized to mitigate the Company’s risk to satisfy customer demand for foreign currencies and are not used for trading purposes. See “Note 12. Derivative Financial Instruments” for more information.

Reorganization Transactions

On April 1, 2016, a series of reorganization transactions (the “Reorganization Transactions”) were undertaken to facilitate FHI’s IPO. In connection with the Reorganization Transactions, FHI distributed its interest in BancWest Holding Inc. (“BWHI”), including Bank of the West (“BOW”) to BNPP so that BWHI was held directly by BNPP. As a result of the Reorganization Transactions that occurred on April 1, 2016, various tax or other contingent liabilities could arise related to the business of BOW, or related to the Company’s operations prior to the restructuring when it was known as BWC, including its then wholly owned subsidiary, BOW. The Company is not able to determine the ultimate outcome or estimate the amounts of these contingent liabilities, if any, at this time.

14. Revenue from Contracts with Customers

Revenue Recognition

In accordance with Topic 606, revenues are recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, the Company assesses the goods or services that are promised within each contract and identifies those that contain performance obligations, and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.

34

Disaggregation of Revenue

The following table summarizes the Company’s revenues, which includes net interest income on financial instruments and noninterest income, disaggregated by type of service and business segments for the periods indicated:

		Three Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	114,127	$	28,581	$	2,905	$	145,613
Service charges on deposit accounts		7,437		3		683		8,123
Credit and debit card fees		—		14,481		1,687		16,168
Other service charges and fees		4,944		868		578		6,390
Trust and investment services income		8,931		—		—		8,931
Other		142		761		327		1,230
Not in scope of Topic 606(1)		2,228		2,305		3,398		7,931
Total noninterest income		23,682		18,418		6,673		48,773
Total revenue	$	137,809	$	46,999	$	9,578	$	194,386

		Six Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	228,030	$	56,561	$	6,111	$	290,702
Service charges on deposit accounts		14,979		6		1,198		16,183
Credit and debit card fees		—		28,941		3,417		32,358
Other service charges and fees		10,277		1,237		1,120		12,634
Trust and investment services income		17,549		—		—		17,549
Other		357		2,270		535		3,162
Not in scope of Topic 606(1)		4,696		4,045		5,218		13,959
Total noninterest income		47,858		36,499		11,488		95,845
Total revenue	$	275,888	$	93,060	$	17,599	$	386,547

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

		Three Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	111,273	$	28,802	$	1,328	$	141,403
Service charges on deposit accounts		7,135		3		583		7,721
Credit and debit card fees		—		20,186		1,810		21,996
Other service charges and fees		5,098		1,036		520		6,654
Trust and investment services income		7,711		—		—		7,711
Other		148		1,990		218		2,356
Not in scope of Topic 606(1)		2,066		(1,752)		3,045		3,359
Total noninterest income		22,158		21,463		6,176		49,797
Total revenue	$	133,431	$	50,265	$	7,504	$	191,200

35

		Six Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	220,927	$	56,681	$	3,467	$	281,075
Service charges on deposit accounts		14,583		7		1,086		15,676
Credit and debit card fees		—		38,807		3,597		42,404
Other service charges and fees		9,843		1,934		1,153		12,930
Trust and investment services income		15,942		—		—		15,942
Other		296		3,797		669		4,762
Not in scope of Topic 606(1)		4,226		(3,082)		5,639		6,783
Total noninterest income		44,890		41,463		12,144		98,497
Total revenue	$	265,817	$	98,144	$	15,611	$	379,572

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

For the three and six months ended June 30, 2019 and 2018, substantially all of the Company’s revenues under the scope of Topic 606 were related to performance obligations satisfied at a point in time.

The following is a discussion of revenues within the scope of Topic 606.

Service Charges on Deposit Accounts

Service charges on deposit accounts relate to fees generated from a variety of deposit products and services rendered to customers. Charges include, but are not limited to, overdraft fees, non-sufficient fund fees, dormant fees and monthly service charges. Such fees are recognized concurrent with the event on a daily basis or on a monthly basis depending upon the customer’s cycle date.

Credit and Debit Card Fees

Credit and debit card fees primarily represent revenues earned from interchange fees, ATM fees and merchant processing fees. Interchange and network revenues are earned on credit and debit card transactions conducted with payment networks. ATM fees are primarily earned as a result of surcharges assessed to non-FHB customers who use a FHB ATM. Merchant processing fees are primarily earned on transactions in which FHB is the acquiring bank. Such fees are generally recognized concurrently with the delivery of services on a daily basis.  

Trust and Investment Services Fees

Trust and investment services fees represent revenue earned by directing, holding and managing customers’ assets. Fees are generally computed based on a percentage of the previous period’s value of assets under management. The transaction price (i.e., percentage of assets under management) is established at the inception of each contract. Trust and investment services fees also include fees collected when the Company acts as agent or personal representative and executes security transactions, performs collection and disbursement of income, and completes investment management and other administrative tasks.

Other Fees

Other fees primarily include revenues generated from wire transfers, lockboxes, bank issuance of checks and insurance commissions. Such fees are recognized concurrent with the event or on a monthly basis.

Contract Balances

A contract liability is an entity’s obligation to transfer goods or services to a customer for which the entity has received consideration (or the amount is due) from the customer. In prior years, the Company received signing bonuses from two vendors which are being amortized over the term of the respective contracts. As of June 30, 2019 and December 31, 2018, the Company had contract liabilities of $2.2 million and $2.6 million, respectively, which will be recognized over the remaining term of the respective contracts with the vendors. For the three and six months ended June 30, 2019, the Company’s recognized revenues and contract liabilities decreased by approximately $0.2 million and $0.4 million, respectively, due to the passage of time. For the three and six months ended June 30, 2018, the Company’s recognized revenues and contract liabilities decreased by approximately $0.2 million and $0.4 million, respectively, due to the passage of time. There were no changes in contract liabilities due to changes in transaction price estimates.

36

A contract asset is the right to consideration for transferred goods or services when the amount is conditioned on something other than the passage of time. As of June 30, 2019 and December 31, 2018, there were no receivables from contracts with customers or contract assets recorded on the Company’s consolidated balance sheets.

Other

Except for the contract liabilities noted above, the Company did not have any significant performance obligations as of June 30, 2019 and December 31, 2018. The Company also did not have any material contract acquisition costs or use any significant judgments or estimates in recognizing revenue for financial reporting purposes.

15. Earnings per Share

For the three and six months ended June 30, 2019 and 2018, the Company made no adjustments to net income for the purpose of computing earnings per share and there were no antidilutive securities. For the three and six months ended June 30, 2019 and 2018, the computations of basic and diluted earnings per share were as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except shares and per share amounts)	2019		2018		2019		2018
Numerator:
Net income	$	72,433	$	69,053	$	142,357	$	137,011
Denominator:
Basic: weighted-average shares outstanding		134,420,380		137,907,063		134,655,217		138,749,209
Add: weighted-average equity-based awards		231,628		158,816		269,114		142,746
Diluted: weighted-average shares outstanding		134,652,008		138,065,879		134,924,331		138,891,955
Basic earnings per share	$	0.54	$	0.50	$	1.06	$	0.99
Diluted earnings per share	$	0.54	$	0.50	$	1.06	$	0.99

16. Leases

The Company, as lessee, is obligated under a number of noncancelable operating leases primarily for branch premises and related real estate. Terms of such leases extend for periods up to 45 years, many of which provide for periodic adjustment of rent payments based on changes in various economic indicators. Renewal options are included in the Company’s lease liabilities and related right-of-use assets to the extent that the Company is reasonably certain to exercise such options. For all of the Company’s short-term leases (i.e., leases with an initial term of 12 months or less), the Company recognizes lease expense on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.

The Company’s branch premises leases typically require that the Company is responsible to pay for non-lease variable components, primarily maintenance expense, as well as costs that are not a component of a lease agreement such as real property taxes, property insurance and sales taxes. Maintenance expense is paid to maintain common areas and covers costs including landscaping, cleaning and general maintenance. Such variable costs are typically re-evaluated by the landlord on an annual basis and are charged to the Company based on the portion of the total building premises that is occupied by the Company.

The Company subleases certain premises and real estate to third parties. The sublease portfolio consists of operating leases for space connected with three of the Company’s branch properties.

37

The components of the Company’s net lease expense for the three and six months ended June 30, 2019 were as follows:

(dollars in thousands)	Three Months Ended June 30, 2019		Six Months Ended June 30, 2019
Operating lease expense	$	2,340	$	4,655
Short-term lease expense		77		275
Variable lease expense		329		1,046
Finance lease expense:
Amortization of right-of-use assets		1		1
Interest on lease liabilities		—		1
Total finance lease expense		1		2
Less: Sublease income		(249)		(498)
Net lease expense	$	2,498	$	5,480

Other information related to the Company’s lease liabilities as of and for the six months ended June 30, 2019 was as follows:

(dollars in thousands)	Six Months Ended June 30, 2019
Supplemental Cash Flows Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows paid for operating leases	$	3,426
Operating cash flows paid for finance leases		61
Financing cash flows paid for finance leases		—
Right-of-use assets obtained in exchange for new lease obligations:
Operating leases	$	680
Weighted Average Remaining Lease Term
Operating leases		15.2 years
Finance leases		3.0 years
Weighted Average Discount Rate
Operating leases		3.42	%
Finance leases		6.78	%

Operating lease right-of-use assets were $47.4 million and finance lease right-of-use assets were not material as of June 30, 2019. Operating lease right-of-use assets and finance lease right-of use assets were recorded as a component of other assets and premises and equipment, respectively, as of June 30, 2019. Operating lease liabilities were $48.3 million and finance lease liabilities were not material as of June 30, 2019. Operating lease liabilities and finance lease liabilities were recorded as a component of other liabilities and long-term borrowings, respectively, as of June 30, 2019.

The most significant assumption related to the Company’s application of ASC Topic 842 was the discount rate assumption. As most of the Company’s lease agreements do not provide for an implicit interest rate, the Company used the collateralized interest rate that the Company would have to pay to borrow over a similar term to estimate the Company’s lease liability as of January 1, 2019.

38

The following table sets forth future minimum rental payments under noncancelable leases with terms in excess of one year as of June 30, 2019:

	Net Operating
	Lease
(dollars in thousands)	Payments
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	5,360
2020		8,667
2021		7,977
2022		5,346
2023		2,854
Thereafter		34,853
Total future minimum lease payments		65,057
Less: Imputed interest		(16,737)
Total	$	48,320

The following table presents future minimum rental payments under leases with terms in excess of one year as of December 31, 2018 presented in accordance with ASC Topic 840, “Leases”:

	Operating		Less		Net Operating
	Lease		Sublease		Lease
(dollars in thousands)	Payments		Income		Payments
Year ending December 31:
2019	$	8,780	$	903	$	7,877
2020		8,668		903		7,765
2021		7,961		892		7,069
2022		5,101		—		5,101
2023		2,632		—		2,632
Thereafter		34,638		—		34,638
Total future minimum lease payments	$	67,780	$	2,698	$	65,082

The Company has several operating leases with related parties associated with its branch premises. The lease payments to related parties were $0.1 million and $0.2 million for the three and six months ended June 30, 2019, respectively. The future minimum rental payments due to related parties are $0.2 million (remainder of 2019), $0.3 million (2020), $0.3 million (2021), $0.2 million (2022), $0.2 million (2023), and $7.5 million thereafter.

The Company, as lessor, rents office space in its headquarters office building as well as office space located primarily in Hawaii to third party lessees. The cost and accumulated depreciation related to leased properties were $288.7 million and $137.4 million, respectively, as of June 30, 2019, and $289.2 million and $133.7 million, respectively, as of December 31, 2018. Terms of such leases, including renewal options, may be extended for up to nine years, many of which provide for periodic adjustment of rent payments based on changes in consumer or other price indices. The Company recognizes lease income on a straight-line basis over the lease term. Non-lease components, primarily consisting of costs incurred by the Company for maintenance and utilities, are recognized as income in the period in which the payments are due.

The Company recognized operating lease income related to lease payments of $1.5 million and $3.0 million for the three and six months ended June 30, 2019, respectively. In addition, the Company recognized $1.3 million and $2.6 million of lease income related to variable lease payments for the three and six months ended June 30, 2019, respectively.

Certain of the Company’s leases are with related parties for the use of space at the Company’s headquarters office building. The rental income paid by the related parties for the three and six months ended June 30, 2019 and the future minimum rental income from related parties as of June 30, 2019 was $0.1 million and $0.2 million, respectively.

39

The following table sets forth future minimum rental income under noncancelable operating leases with terms in excess of one year as of June 30, 2019:

	Minimum
	Rental
(dollars in thousands)	Income
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	2,926
2020		5,747
2021		5,438
2022		3,719
2023		2,795
Thereafter		5,049
Total	$	25,674

17. Benefit Plans

The Company sponsors an unfunded supplemental executive retirement plan (“SERP”) for certain key executives. On March 11, 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP. As a result of such amendment, effective July 1, 2019, there will be no new accruals of benefits, including service accruals. Existing benefits under the SERP, as of the effective date of the amendment described above, will otherwise continue in accordance with the terms of the SERP.

The following table sets forth the components of net periodic benefit cost for the Company’s pension and postretirement benefit plans for the three and six months ended June 30, 2019 and 2018:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2019		2018		2019		2018
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	17	$	174	$	159	$	213
Interest cost	Other noninterest expense		2,044		1,795		206		184
Expected return on plan assets	Other noninterest expense		(1,195)		(1,239)		—		—
Prior service credit	Other noninterest expense		—		—		(107)		(107)
Recognized net actuarial loss	Other noninterest expense		1,564		1,609		(76)		—
Total net periodic benefit cost		$	2,430	$	2,339	$	182	$	290
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	34	$	348	$	318	$	425
Interest cost	Other noninterest expense		4,088		3,589		412		369
Expected return on plan assets	Other noninterest expense		(2,390)		(2,479)		—		—
Prior service credit	Other noninterest expense		—		—		(214)		(214)
Recognized net actuarial loss	Other noninterest expense		3,128		3,220		(152)		—
Total net periodic benefit cost		$	4,860	$	4,678	$	364	$	580

18. Fair Value

The Company determines the fair values of its financial instruments based on the requirements established in Accounting Standards Codification (“ASC”) 820, Fair Value Measurements, which provides a framework for measuring fair value under GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 defines fair value as the exit price, the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions.

Fair Value Hierarchy

ASC 820 establishes three levels of fair values based on the markets in which the assets or liabilities are traded and the reliability of the assumptions used to determine fair value. The levels are:  

◾ Level 1:  Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.

40

◾ Level 2:  Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

◾ Level 3:  Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability (“Company-level data”). Level 3 assets and liabilities include financial instruments whose value is determined using unobservable inputs to pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

ASC 820 requires that the Company disclose estimated fair values for certain financial instruments. Financial instruments include such items as investment securities, loans, deposits, interest rate and foreign exchange contracts, swaps and other instruments as defined by the standard. The Company has an organized and established process for determining and reviewing the fair value of financial instruments reported in the Company’s financial statements. The fair value measurements are reviewed to ensure they are reasonable and in line with market experience in similar asset and liability classes.

Additionally, the Company may be required to record at fair value other assets on a nonrecurring basis, such as other real estate owned, other customer relationships, and other intangible assets. These nonrecurring fair value adjustments typically involve the application of lower-of-cost-or-fair-value accounting or write-downs of individual assets.

Disclosure of fair values is not required for certain items such as lease financing, obligations for pension and other postretirement benefits, premises and equipment, prepaid expenses, deposit liabilities with no defined or contractual maturity, and income tax assets and liabilities.

Reasonable comparisons of fair value information with that of other financial institutions cannot necessarily be made because the standard permits many alternative calculation techniques, and numerous assumptions have been used to estimate the Company’s fair values.

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at Fair Value

For the assets and liabilities measured at fair value on a recurring basis (categorized in the valuation hierarchy table below), the Company applies the following valuation techniques:

Available-for-sale securities

Available-for-sale debt securities are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, including estimates by third-party pricing services, if available. If quoted prices are not available, fair values are measured using proprietary valuation models that utilize market observable parameters from active market makers and inter-dealer brokers whereby securities are valued based upon available market data for securities with similar characteristics. Management reviews the pricing information received from the Company’s third-party pricing service to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy and transfers of securities within the fair value hierarchy are made if necessary. On a monthly basis, management reviews the pricing information received from the third-party pricing service which includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the third-party pricing service. Management also identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets. As of June 30, 2019 and December 31, 2018, management did not make adjustments to prices provided by the third-party pricing services as a result of illiquid or inactive markets. The Company’s third-party pricing service has also established processes for the Company to submit inquiries regarding quoted prices. Periodically, the Company will challenge the quoted prices provided by the third-party pricing service. The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by the Company. The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. The Company classifies all available-for-sale securities as Level 2.

Derivatives

Most of the Company’s derivatives are traded in over-the-counter markets where quoted market prices are not readily available. For those derivatives, the Company measures fair value on a recurring basis using proprietary valuation models

41

that primarily use market observable inputs, such as yield curves, and option volatilities. The fair value of derivatives includes values associated with counterparty credit risk and the Company’s own credit standing. The Company classifies these derivatives, included in other assets and other liabilities, as Level 2.

Concurrent with the sale of the Visa Class B restricted shares, the Company entered into an agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. The Visa derivative of $1.2 million and $2.6 million was included in the unaudited interim consolidated balance sheets at June 30, 2019 and December 31, 2018, respectively, to provide for the fair value of this liability. The potential liability related to this funding swap agreement was determined based on management’s estimate of the timing and the amount of Visa’s litigation settlement and the resulting payments due to the counterparty under the terms of the contract. As such, the funding swap agreement is classified as Level 3 in the fair value hierarchy. The significant unobservable inputs used in the fair value measurement of the Company’s funding swap agreement are the potential future changes in the conversion rate, expected term and growth rate of the market price of Visa Class A common shares. Material increases or (decreases) in any of those inputs may result in a significantly higher or (lower) fair value measurement.

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

Assets and liabilities measured at fair value on a recurring basis as of June 30, 2019 and December 31, 2018 are summarized below:

	Fair Value Measurements as of June 30, 2019
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	29,556	$	—	$	29,556
Government agency debt securities		—		24,713		—		24,713
Government-sponsored enterprises debt securities		—		164,316		—		164,316
Government agency mortgage-backed securities(1)		—		362,221		—		362,221
Government-sponsored enterprises mortgage-backed securities(1)		—		151,683		—		151,683
Collateralized mortgage obligations:
Government agency		—		2,613,465		—		2,613,465
Government-sponsored enterprises		—		1,049,522		—		1,049,522
Total available-for-sale securities		—		4,395,476		—		4,395,476
Other assets(2)		—		60,282		—		60,282
Liabilities
Other liabilities(3)		—		(778)		(1,179)		(1,957)
Total	$	—	$	4,454,980	$	(1,179)	$	4,453,801

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

42

	Fair Value Measurements as of December 31, 2018
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	389,470	$	—	$	389,470
Government-sponsored enterprises debt securities		—		241,594		—		241,594
Government agency mortgage-backed securities(1)		—		411,536		—		411,536
Government-sponsored enterprises mortgage-backed securities(1)		—		150,847		—		150,847
Collateralized mortgage obligations:
Government agency		—		2,682,449		—		2,682,449
Government-sponsored enterprises		—		602,592		—		602,592
Debt securities issued by states and political subdivisions		—		19,854		—		19,854
Total available-for-sale securities		—		4,498,342		—		4,498,342
Other assets(2)		—		12,336		—		12,336
Liabilities
Other liabilities(3)		—		(12,085)		(2,607)		(14,692)
Total	$	—	$	4,498,593	$	(2,607)	$	4,495,986

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

Changes in Fair Value Levels

For the three and six months ended June 30, 2019, there were no transfers between fair value hierarchy levels.

The changes in Level 3 liabilities measured at fair value on a recurring basis for the three and six months ended June 30, 2019 and 2018 are summarized below.

	Visa Derivative
(dollars in thousands)	2019		2018
Three Months Ended June 30,
Balance as of April 1,	$	(1,839)	$	(4,845)
Total net (losses) gains included in other noninterest income		(247)		4
Settlements		907		727
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net (losses) gains included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(247)	$	4
Six Months Ended June 30,
Balance as of January 1,	$	(2,607)	$	(5,439)
Total net losses included in other noninterest income		(242)		(80)
Settlements		1,670		1,405
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net losses included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(242)	$	(80)

Assets and Liabilities Carried at Other Than Fair Value

The following tables summarize for the periods indicated the estimated fair value of the Company’s financial instruments that are not required to be carried at fair value on a recurring basis, excluding leases and deposit liabilities with no defined or contractual maturity.

43

	June 30, 2019
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	683,515	$	423,802	$	259,713	$	—	$	683,515
Loans held for sale		215		—		215		—		215
Loans(1)		13,099,239		—		—		13,197,876		13,197,876
Financial liabilities:
Time deposits(2)	$	3,070,078	$	—	$	3,056,128	$	—	$	3,056,128
Short-term borrowings		200,000		—		201,035		—		201,035
Long-term borrowings(3)		400,000		—		408,898		—		408,898

	December 31, 2018
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,003,637	$	396,836	$	606,801	$	—	$	1,003,637
Loans held for sale		432		—		432		—		432
Loans(1)		12,928,422		—		—		12,664,170		12,664,170
Financial liabilities:
Time deposits(2)	$	3,092,164	$	—	$	3,058,792	$	—	$	3,058,792
Long-term borrowings(3)		600,000		—		602,088		—		602,088

(1) Excludes financing leases of $165.4 million at June 30, 2019 and $147.8 million at December 31, 2018.

(2) Excludes deposit liabilities with no defined or contractual maturity of $13.7 billion and $14.1 billion as of June 30, 2019 and December 31, 2018, respectively.

(3) Excludes capital lease obligations of $28 thousand and $26 thousand at June 30, 2019 and December 31, 2018, respectively.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2019 and December 31, 2018, the Company had $6.0 billion and $5.8 billion, respectively, of unfunded loan and lease commitments and letters of credit. A reasonable estimate of the fair value of these instruments is the carrying value of deferred fees plus the related reserve for unfunded commitments, which totaled $14.3 million and $14.2 million at June 30, 2019 and December 31, 2018, respectively. No active trading market exists for these instruments, and the estimated fair value does not include value associated with the borrower relationship. The Company does not estimate the fair values of certain unfunded loan and lease commitments that can be canceled by providing notice to the borrower. As Company-level data is incorporated into the fair value measurement, unfunded loan and lease commitments and letters of credit are classified as Level 3.

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at the Lower of Cost or Fair Value

The Company applies the following valuation techniques to assets measured at the lower of cost or fair value:

Mortgage servicing rights

MSRs are carried at the lower of cost or fair value and are therefore subject to fair value measurements on a nonrecurring basis. The fair value of MSRs is determined using models which use significant unobservable inputs, such as estimates of prepayment rates, the resultant weighted average lives of the MSRs and the option-adjusted spread levels. Accordingly, the Company classifies MSRs as Level 3.

44

Impaired loans

A large portion of the Company’s impaired loans are collateral dependent and are measured at fair value on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral for impaired loans are primarily based on real estate appraisal reports prepared by third-party appraisers less disposition costs, present value of the expected future cash flows or the loan’s observable market price. Certain loans are measured based on the present value of expected future cash flows, discounted at the loan’s effective rate, which is not a fair value measurement. The Company measures the impairment on certain loans and leases by performing a lower-of-cost-or-fair-value analysis. If impairment is determined by the value of the collateral or an observable market price, it is written down to fair value on a nonrecurring basis as Level 3.

Other real estate owned

The Company values these properties at fair value at the time the Company acquires them, which establishes their new cost basis. After acquisition, the Company carries such properties at the lower of cost or fair value less estimated selling costs on a nonrecurring basis. Fair value is measured on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral for other real estate owned are primarily based on real estate appraisal reports prepared by third-party appraisers less disposition costs, and are classified as Level 3.

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

The Company may be required to record certain assets at fair value on a nonrecurring basis in accordance with GAAP. These assets are subject to fair value adjustments that result from the application of lower of cost or fair value accounting or write-downs of individual assets to fair value.

The following table provides the level of valuation inputs used to determine each fair value adjustment and the fair value of the related individual assets or portfolio of assets with fair value adjustments on a nonrecurring basis as of June 30, 2019 and December 31, 2018:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2019
Impaired loans	$	—	$	—	$	357
December 31, 2018
Impaired loans	$	—	$	—	$	402

Total losses on impaired loans were $0.5 million for the six months ended June 30, 2018. No losses were recognized on impaired loans for the three and six months ended June 30, 2019 and for the three months ended June 30, 2018.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2019 and December 31, 2018, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2019
				Significant	Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	357	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(1,179)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2018
					Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	402	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,607)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

(1) The fair value of these assets is determined based on appraised values of collateral or broker price opinions, the range of which is not meaningful to disclose.

45

19. Reportable Operating Segments

The Company’s operations are organized into three business segments – Retail Banking, Commercial Banking, and Treasury and Other. These segments reflect how discrete financial information is currently evaluated by the chief operating decision maker and how performance is assessed and resources allocated. The Company’s internal management process measures the performance of these business segments. This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for loan and lease losses, and capital. This process is dynamic and requires certain allocations based on judgment and other subjective factors. Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis. The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions. Funds transfer pricing also serves to transfer interest rate risk to Treasury. 

The Company allocates the provision for loan and lease losses to each segment based on management’s estimate of the inherent loss content in each of the specific loan and lease portfolios.

Noninterest income and expense includes allocations from support units to the business segments. These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage. Income tax expense is allocated to each business segment based on the consolidated effective income tax rate for the period shown.

Business Segments

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans and small business loans and leases. Deposit products offered include checking, savings, and time deposit accounts. Retail Banking also offers wealth management services. Products and services from Retail Banking are delivered to customers through 59 banking locations throughout the State of Hawaii, Guam, and Saipan.

Commercial Banking

Commercial Banking offers products that include corporate banking, residential and commercial real estate loans, commercial lease financing, automobile loans and auto dealer financing, business deposit products and credit cards. Commercial lending and deposit products are offered primarily to middle-market and large companies locally, nationally, and internationally.

Treasury and Other

Treasury consists of corporate asset and liability management activities including interest rate risk management. The segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, short- and long-term borrowings and bank-owned properties. The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, foreign exchange income related to customer-driven currency requests from merchants and island visitors and management of bank-owned properties. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Credit and Risk Management, Human Resources, Finance, Administration, Marketing, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments. Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

46

The following tables present selected business segment financial information for the periods indicated.

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	114,127	$	28,581	$	2,905	$	145,613
Provision for loan and lease losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for loan and lease losses		112,375		26,463		2,905		141,743
Noninterest income		23,682		18,418		6,673		48,773
Noninterest expense		(59,492)		(19,741)		(14,057)		(93,290)
Income (loss) before (provision) benefit for income taxes		76,565		25,140		(4,479)		97,226
(Provision) benefit for income taxes		(19,470)		(6,456)		1,133		(24,793)
Net income (loss)	$	57,095	$	18,684	$	(3,346)	$	72,433

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	228,030	$	56,561	$	6,111	$	290,702
Provision for loan and lease losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for loan and lease losses		223,706		51,335		6,111		281,152
Noninterest income		47,858		36,499		11,488		95,845
Noninterest expense		(116,658)		(39,226)		(30,029)		(185,913)
Income (loss) before (provision) benefit for income taxes		154,906		48,608		(12,430)		191,084
(Provision) benefit for income taxes		(39,397)		(12,497)		3,167		(48,727)
Net income (loss)	$	115,509	$	36,111	$	(9,263)	$	142,357

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2018
Net interest income	$	111,273	$	28,802	$	1,328	$	141,403
Provision for loan and lease losses		(2,376)		(3,644)		—		(6,020)
Net interest income after provision for loan and lease losses		108,897		25,158		1,328		135,383
Noninterest income		22,158		21,463		6,176		49,797
Noninterest expense		(55,584)		(21,196)		(15,085)		(91,865)
Income (loss) before (provision) benefit for income taxes		75,471		25,425		(7,581)		93,315
(Provision) benefit for income taxes		(19,634)		(6,566)		1,938		(24,262)
Net income (loss)	$	55,837	$	18,859	$	(5,643)	$	69,053

47

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2018
Net interest income	$	220,927	$	56,681	$	3,467	$	281,075
Provision for loan and lease losses		(4,724)		(7,246)		—		(11,970)
Net interest income after provision for loan and lease losses		216,203		49,435		3,467		269,105
Noninterest income		44,890		41,463		12,144		98,497
Noninterest expense		(112,045)		(40,844)		(29,563)		(182,452)
Income (loss) before (provision) benefit for income taxes		149,048		50,054		(13,952)		185,150
(Provision) benefit for income taxes		(38,841)		(12,894)		3,596		(48,139)
Net income (loss)	$	110,207	$	37,160	$	(10,356)	$	137,011

48

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q, including the documents incorporated by reference herein, contains, and from time to time our management may make, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.

A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including the following: the geographic concentration of our business; current and future economic and market conditions in the United States generally or in Hawaii, Guam and Saipan in particular; concentrated exposures to certain asset classes and individual obligors; the effect of the current low interest rate environment or changes in interest rates on our business including our net interest income, net interest margin, the fair value of our investment securities, and our mortgage loan originations, mortgage servicing rights and mortgage loans held for sale; changes in the method pursuant to which LIBOR and other benchmark rates are determined or relating to the discontinuance of such rates; the possibility we might underestimate the credit losses inherent in our loan and lease portfolio; our inability to receive dividends from the Bank, pay dividends to our common stockholders and satisfy obligations as they become due; the effects of geopolitical instability, including war, terrorist attacks, pandemics and man-made and natural disasters; our ability to maintain the Bank’s reputation; our ability to attract and retain skilled employees or changes in our management personnel; our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business; our ability to successfully develop and commercialize new or enhanced products and services; changes in the demand for our products and services; the effectiveness of our risk management and internal disclosure controls and procedures; any failure or interruption of our information and communications systems; our ability to identify and address cybersecurity risks; the effect of a material breach of, or disruption to, the security of any of our or our vendors’ systems; the failure to properly use and protect our customer and employee information and data; our ability to keep pace with technological changes; our ability to attract and retain customer deposits; the effects of problems encountered by other financial institutions; our access to sources of liquidity and capital to address our liquidity needs; our use of the secondary mortgage market as a source of liquidity; risks associated with the sale of loans and with our use of appraisals in valuing and monitoring loans; the possibility that actual results may differ from estimates and forecasts; the potential for environmental liability; fluctuations in the fair value of our assets and liabilities and off-balance sheet exposures; the effects of the failure of any component of our business infrastructure provided by a third-party; the impact of, and changes in, applicable laws, regulations and accounting standards and policies; possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations; our likelihood of success in, and the impact of, litigation or regulatory actions; our ability to continue to pay dividends on our common stock; contingent liabilities and unexpected tax liabilities that may be applicable to us as a result of the reorganization transactions effected by BNPP; the incremental costs of operating as a stand-alone public company; our ability to meet our obligations as a public company, including our obligations under Section 404 of the Sarbanes-Oxley Act of 2002; and damage to our reputation from any of the factors described above.

The foregoing factors should not be considered an exhaustive list and should be read together with the other cautionary statements included in our Annual Report on Form 10-K for the year ended December 31, 2018. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not

49

undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by applicable law.

Company Overview

FHI is a bank holding company, which owns 100% of the outstanding common stock of FHB, its only direct, wholly owned subsidiary. FHB was founded in 1858 under the name Bishop & Company and was the first successful banking partnership in the Kingdom of Hawaii and the second oldest bank formed west of the Mississippi River. The Bank operates its business through three operating segments: Retail Banking, Commercial Banking and Treasury and Other.

References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiary that are consolidated for financial reporting purposes.

Transition to an Independent Public Company

On July 1, 2016, FHI became a direct wholly owned subsidiary of BWC, a Delaware corporation and an indirect wholly owned subsidiary of BNPP. In connection with FHI’s initial public offering in August 2016, BNPP announced its intent to sell its interest in FHI, including FHI’s wholly owned subsidiary FHB, over time, subject to market conditions and other considerations.

Following a series of secondary offerings completed in 2017 and 2018, on February 1, 2019, BWC completed the sale of its remaining 24,859,750 shares of FHI common stock in a public offering. FHI did not receive any of the proceeds from the sales of shares of FHI common stock in that offering, any of the secondary offerings described above or the IPO. As a result of the completion of the February 1, 2019 public offering, BNPP (through BWC, the selling stockholder) fully exited its ownership interest in FHI common stock.

Following the completion of the February 2019 offering, each of the remaining BNPP designees to the FHI board of directors, resigned from the board of directors. As a result, all directors designated by BNPP have resigned from the FHI board of directors.

Basis of Presentation

The accompanying unaudited interim consolidated financial statements of the Company reflect the results of operations, financial position and cash flows of FHI and its wholly owned subsidiary, FHB. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements. In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

The accompanying unaudited interim consolidated financial statements of the Company should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and filed with the U.S. Securities and Exchange Commission (the “SEC”).

Hawaii Economy

Hawaii’s economy continued to reflect growth during the three and six months ended June 30, 2019, led in large part by a steady tourism industry, real estate market, and growth in tax revenues. Visitor arrivals for the first five months in 2019 increased by 3.8% compared to the same period in 2018, while total visitor spending for the first five months in 2019 decreased by 3.1% compared to the same period in 2018, according to the Hawaii Tourism Authority. The statewide seasonally-adjusted unemployment rate was 2.8% in June 2019 compared to 2.4% in June 2018, according to the Hawaii State Department of Labor & Industrial Relations. The national seasonally-adjusted unemployment rate was 3.7% in June 2019 compared to 4.0% in June 2018. With regards to housing, the volume of single-family home sales and condominium sales on Oahu decreased by 3.7% and 8.8%, respectively, for the six months ended June 30, 2019 compared to the same period in 2018 according to the Honolulu Board of Realtors. The median price of single-family home sales and

50

condominium sales on Oahu was $775,000 and $419,000, respectively, or a decrease of 0.5% and 1.4%, respectively, for the six months ended June 30, 2019 as compared to the same period in 2018. As of June 30, 2019, months of inventory of single family homes and condominiums on Oahu remained low at approximately 3.6 and 3.9 months, respectively. Lastly, state general excise and use tax revenues increased by 8.3% for the first five months of 2019 as compared to the same period in 2018, according to the Hawaii Department of Taxation.

Although Hawaii’s economy continued to reflect growth during the three and six months ended June 30, 2019, we are significantly dependent on U.S. mainland economic conditions as well as key international economies, and in particular, Japan. In addition, we continue to monitor tourism and construction activity in Hawaii and the local economy’s ability to absorb further planned expansion, given deteriorating home affordability. Nationally and globally, we are monitoring the potential for a lower federal funds rate in the U.S., the uncertainties related to trade tensions and the strength of the global economy as well as the agenda of the U.S. administration and its impact on existing banking regulations. These factors could impact our profitability in future reporting periods.

51

Selected Financial Data

Our financial highlights for the periods indicated are presented in Table 1:

Financial Highlights											Table 1
	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
(dollars in thousands, except per share data)	2019			2018			2019			2018
Income Statement Data:
Interest income	$	173,818		$	159,019		$	346,379		$	313,955
Interest expense		28,205			17,616			55,677			32,880
Net interest income		145,613			141,403			290,702			281,075
Provision for loan and lease losses		3,870			6,020			9,550			11,970
Net interest income after provision for loan and lease losses		141,743			135,383			281,152			269,105
Noninterest income		48,773			49,797			95,845			98,497
Noninterest expense		93,290			91,865			185,913			182,452
Income before provision for income taxes		97,226			93,315			191,084			185,150
Provision for income taxes		24,793			24,262			48,727			48,139
Net income	$	72,433		$	69,053		$	142,357		$	137,011
Basic earnings per share	$	0.54		$	0.50		$	1.06		$	0.99
Diluted earnings per share	$	0.54		$	0.50		$	1.06		$	0.99
Basic weighted-average outstanding shares		134,420,380			137,907,063			134,655,217			138,749,209
Diluted weighted-average outstanding shares		134,652,008			138,065,879			134,924,331			138,891,955
Dividends declared per share	$	0.26		$	0.24		$	0.52		$	0.48
Dividend payout ratio		48.15	%		48.00	%		49.06	%		48.48	%
Supplemental Income Statement Data (non-GAAP)(1):
Core net interest income	$	145,613		$	141,403		$	290,702		$	281,075
Core noninterest income		48,752			49,797			98,437			98,497
Core noninterest expense		93,029			90,951			185,391			181,131
Core net income		72,612			69,720			144,664			137,979
Core basic earnings per share		0.54			0.51			1.07			0.99
Core diluted earnings per share		0.54			0.50			1.07			0.99
Other Financial Information / Performance Ratios(2):
Net interest margin		3.25	%		3.18	%		3.24	%		3.16	%
Core net interest margin (non-GAAP)(1),(3)		3.25	%		3.18	%		3.24	%		3.16	%
Efficiency ratio		47.99	%		48.04	%		48.09	%		48.06	%
Core efficiency ratio (non-GAAP)(1),(4)		47.86	%		47.56	%		47.64	%		47.71	%
Return on average total assets		1.42	%		1.38	%		1.40	%		1.36	%
Core return on average total assets (non-GAAP)(1),(5)		1.43	%		1.39	%		1.43	%		1.37	%
Return on average tangible assets (non-GAAP)(11)		1.50	%		1.45	%		1.48	%		1.43	%
Core return on average tangible assets (non-GAAP)(1),(6)		1.50	%		1.46	%		1.50	%		1.44	%
Return on average total stockholders' equity		11.13	%		11.23	%		11.15	%		11.13	%
Core return on average total stockholders' equity (non-GAAP)(1),(7)		11.16	%		11.34	%		11.33	%		11.20	%
Return on average tangible stockholders' equity (non-GAAP)(11)		17.99	%		18.83	%		18.17	%		18.57	%
Core return on average tangible stockholders' equity (non-GAAP)(1),(8)		18.03	%		19.01	%		18.46	%		18.70	%
Noninterest expense to average assets		1.84	%		1.83	%		1.83	%		1.82	%
Core noninterest expense to average assets (non-GAAP)(1),(9)		1.83	%		1.81	%		1.83	%		1.80	%

52

	June 30,			December 31,
	2019			2018
Balance Sheet Data:
Cash and cash equivalents	$	683,515		$	1,003,637
Investment securities		4,395,476			4,498,342
Loans and leases		13,264,609			13,076,191
Allowance for loan and lease losses		138,535			141,718
Goodwill		995,492			995,492
Total assets		20,526,367			20,695,678
Total deposits		16,792,078			17,150,068
Short-term borrowings		200,000			—
Long-term borrowings		400,028			600,026
Total liabilities		17,866,926			18,170,839
Total stockholders' equity		2,659,441			2,524,839
Book value per share	$	19.92		$	18.72
Tangible book value per share (non-GAAP)(11)	$	12.46		$	11.34
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases		0.03	%		0.05	%
Allowance for loan and lease losses / total loans and leases		1.04	%		1.08	%
Net charge-offs / average total loans and leases(10)		0.20	%		0.14	%

	June 30,			December 31,
Capital Ratios:	2019			2018
Common Equity Tier 1 Capital Ratio		11.84	%		11.97	%
Tier 1 Capital Ratio		11.84	%		11.97	%
Total Capital Ratio		12.81	%		12.99	%
Tier 1 Leverage Ratio		8.75	%		8.72	%
Total stockholders' equity to total assets		12.96	%		12.20	%
Tangible stockholders' equity to tangible assets (non-GAAP)(11)		8.52	%		7.76	%

(1) We present net interest income, noninterest income, noninterest expense, net income, basic earnings per share, diluted earnings per share and the related ratios described below, on an adjusted, or “core,” basis, each a non-GAAP financial measure. These core measures exclude from the corresponding GAAP measure the impact of certain items that we do not believe are representative of our financial results. We believe that the presentation of these non-GAAP measures helps identify underlying trends in our business from period to period that could otherwise be distorted by the effect of certain expenses, gains and other items included in our operating results. We believe that these core measures provide useful information about our operating results and enhance the overall understanding of our past performance and future performance. Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition. Non-GAAP measures have limitations as analytical tools and investors should not consider them in isolation or as a substitute for analysis of our financial results or financial condition as reported under GAAP.

53

The following table provides a reconciliation of net interest income, noninterest income, noninterest expense and net income to their “core” non-GAAP financial measures:

GAAP to Non-GAAP Reconciliation											Table 2
	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
(dollars in thousands, except per share data)	2019			2018			2019			2018
Net interest income	$	145,613		$	141,403		$	290,702		$	281,075
Core net interest income (non-GAAP)	$	145,613		$	141,403		$	290,702		$	281,075
Noninterest income	$	48,773		$	49,797		$	95,845		$	98,497
(Gain) loss on sale of securities		(21)			—			2,592			—
Core noninterest income (non-GAAP)	$	48,752		$	49,797		$	98,437		$	98,497
Noninterest expense	$	93,290		$	91,865		$	185,913		$	182,452
One-time items(a)		(261)			(914)			(522)			(1,321)
Core noninterest expense (non-GAAP)	$	93,029		$	90,951		$	185,391		$	181,131
Net income	$	72,433		$	69,053		$	142,357		$	137,011
(Gain) loss on sale of securities		(21)			—			2,592			—
One-time noninterest expense items(a)		261			914			522			1,321
Tax adjustments(b)		(61)			(247)			(807)			(353)
Total core adjustments		179			667			2,307			968
Core net income (non-GAAP)	$	72,612		$	69,720		$	144,664		$	137,979
Basic earnings per share	$	0.54		$	0.50		$	1.06		$	0.99
Diluted earnings per share	$	0.54		$	0.50		$	1.06		$	0.99
Efficiency ratio		47.99	%		48.04	%		48.09	%		48.06	%
Core basic earnings per share (non-GAAP)	$	0.54		$	0.51		$	1.07		$	0.99
Core diluted earnings per share (non-GAAP)	$	0.54		$	0.50		$	1.07		$	0.99
Core efficiency ratio (non-GAAP)		47.86	%		47.56	%		47.64	%		47.71	%

(a) One-time items include nonrecurring offering costs, public company transition related costs and the loss on our funding swap as a result of a decrease in the conversion rate of our Visa Class B restricted shares sold in 2016.

(b) Represents the adjustments to net income, tax effected at the Company’s effective tax rate for the respective period.

(2) Except for the efficiency ratio and the core efficiency ratio, amounts are annualized for the three and six months ended June 30, 2019 and 2018.

(3) Core net interest margin is a non-GAAP financial measure. We compute our core net interest margin as the ratio of core net interest income to average earning assets. For a reconciliation to the most directly comparable GAAP financial measure for core net interest income, see Table 2, GAAP to Non-GAAP Reconciliation.

(4) Core efficiency ratio is a non-GAAP financial measure. We compute our core efficiency ratio as the ratio of core noninterest expense to the sum of core net interest income and core noninterest income. For a reconciliation to the most directly comparable GAAP financial measure for core noninterest expense, core net interest income and core noninterest income, see Table 2, GAAP to Non-GAAP Reconciliation.

(5) Core return on average total assets is a non-GAAP financial measure. We compute our core return on average total assets as the ratio of core net income to average total assets. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 2, GAAP to Non-GAAP Reconciliation.

(6) Core return on average tangible assets is a non-GAAP financial measure. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 2, GAAP to Non-GAAP Reconciliation.

54

(7) Core return on average total stockholders’ equity is a non-GAAP financial measure. We compute our core return on average total stockholders’ equity as the ratio of core net income to average total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 2, GAAP to Non-GAAP Reconciliation.

(8) Core return on average tangible stockholders’ equity is a non-GAAP financial measure. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. For a reconciliation to the most directly comparable GAAP financial measure for core net income, see Table 2, GAAP to Non-GAAP Reconciliation.

(9) Core noninterest expense to average assets is a non-GAAP financial measure. We compute our core noninterest expense to average assets as the ratio of core noninterest expense to average total assets. For a reconciliation to the most directly comparable GAAP financial measure for core noninterest expense, see Table 2, GAAP to Non-GAAP Reconciliation.

(10) Net charge-offs / average total loans and leases are annualized for the six months ended June 30, 2019.

(11) Return on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible assets as the ratio of net income to average tangible assets. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity. We compute our tangible book value per share as the ratio of tangible stockholders’ equity to outstanding shares. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets. We believe that these financial measures are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by shareholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.

The following table provides a reconciliation of these non-GAAP financial measures with their most closely related GAAP measures for the periods indicated:

GAAP to Non-GAAP Reconciliation											Table 3
	For the three months ended						For the six months ended
	June 30,						June 30,
(dollars in thousands, except per share data)	2019			2018			2019			2018
Income Statement Data:
Net income	$	72,433		$	69,053		$	142,357		$	137,011
Average total stockholders' equity	$	2,610,565		$	2,466,392		$	2,575,775		$	2,483,252
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible stockholders' equity	$	1,615,073		$	1,470,900		$	1,580,283		$	1,487,760
Average total assets	$	20,390,273		$	20,121,504		$	20,442,266		$	20,263,820
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible assets	$	19,394,781		$	19,126,012		$	19,446,774		$	19,268,328
Return on average total stockholders' equity(a)		11.13	%		11.23	%		11.15	%		11.13	%
Return on average tangible stockholders' equity (non-GAAP)(a)		17.99	%		18.83	%		18.17	%		18.57	%
Return on average total assets(a)		1.42	%		1.38	%		1.40	%		1.36	%
Return on average tangible assets (non-GAAP)(a)		1.50	%		1.45	%		1.48	%		1.43	%

55

	As of			As of
	June 30,			December 31,
	2019			2018
Balance Sheet Data:
Total stockholders' equity	$	2,659,441		$	2,524,839
Less: goodwill		995,492			995,492
Tangible stockholders' equity	$	1,663,949		$	1,529,347
Total assets	$	20,526,367		$	20,695,678
Less: goodwill		995,492			995,492
Tangible assets	$	19,530,875		$	19,700,186
Shares outstanding		133,508,212			134,874,302
Total stockholders' equity to total assets		12.96	%		12.20	%
Tangible stockholders' equity to tangible assets (non-GAAP)		8.52	%		7.76	%
Book value per share	$	19.92		$	18.72
Tangible book value per share (non-GAAP)	$	12.46		$	11.34

(a) Annualized for the three and six months ended June 30, 2019 and 2018.

Financial Highlights

Net income was $72.4 million for the three months ended June 30, 2019, an increase of $3.4 million or 5% as compared to the same period in 2018. Basic and diluted earnings per share were $0.54 per share for the three months ended June 30, 2019, an increase of $0.04 per share or 8% as compared to the same period in 2018. The increase in net income was primarily due to a $4.2 million increase in net interest income and a $2.2 million decrease in the provision for loan and lease losses (the “Provision”), partially offset by a $1.4 million increase in noninterest expense and a $1.0 million decrease in noninterest income for the three months ended June 30, 2019.

Our return on average total assets was 1.42% for the three months ended June 30, 2019 and our return on average total stockholders’ equity was 11.13% for the three months ended June 30, 2019. Our return on average tangible assets was 1.50% for the three months ended June 30, 2019, an increase of five basis points from the same period in 2018, and our return on average tangible stockholders’ equity was 17.99% for the three months ended June 30, 2019, a decrease of 84 basis points from the same period in 2018. We continued to prudently manage our expenses, as our efficiency ratio was 47.99% for the three months ended June 30, 2019, a decrease compared to 48.04% for the same period in 2018.

Our results for the three months ended June 30, 2019 were highlighted by the following:

● Net interest income was $145.6 million for the three months ended June 30, 2019, an increase of $4.2 million or 3% as compared to the same period in 2018. Our net interest margin was 3.25% for the three months ended June 30, 2019, an increase of seven basis points as compared to the same period in 2018. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to higher average balances and yields in our loan categories, partially offset by higher deposit funding costs, higher average balances in long-term borrowings and lower average balances in our investment securities portfolio during the three months ended June 30, 2019.

● The Provision was $3.9 million for the three months ended June 30, 2019, a decrease of $2.2 million or 36%, as compared to the same period in 2018. The Provision is recorded to maintain the Allowance at levels deemed adequate to absorb probable credit losses that have been incurred in our loan and lease portfolio as of the balance sheet date.

● Noninterest income was $48.8 million for the three months ended June 30, 2019, a decrease of $1.0 million or 2% as compared to the same period in 2018. The decrease was primarily due to a $3.1 million decrease in other noninterest income, partially offset by a $1.2 million increase in trust and investment services income and a $1.0 million increase in bank-owned life insurance (“BOLI”) income.

56

● Noninterest expense was $93.3 million for the three months ended June 30, 2019, an increase of $1.4 million or 2% as compared to the same period in 2018. The increase in noninterest expense was primarily due to a $1.3 million increase in card rewards program expense, a $1.3 million increase in contracted services and professional fees, a $0.9 million increase in advertising and marketing expenses and a $0.5 million increase in salaries and employee benefits expense. This was partially offset by a $2.1 million decrease in regulatory assessment and fees and a $1.1 million decrease in other noninterest expense.

Net income was $142.4 million for the six months ended June 30, 2019, an increase of $5.3 million or 4% as compared to the same period in 2018. Basic and diluted earnings per share were $1.06 per share for the six months ended June 30, 2019, an increase of $0.07 per share or 7% as compared to the same period in 2018. The increase in net income was primarily due to a $9.6 million increase in net interest income and a $2.4 million decrease in the Provision, partially offset by a $3.5 million increase in noninterest expense and a $2.7 million decrease in noninterest income for the six months ended June 30, 2019.

Our return on average total assets was 1.40% for the six months ended June 30, 2019 and our return on average total stockholders’ equity was 11.15% for the six months ended June 30, 2019. Our return on average tangible assets was 1.48% for the six months ended June 30, 2019, an increase of five basis points from the same period in 2018, and our return on average tangible stockholders’ equity was 18.17% for the six months ended June 30, 2019, a decrease of 40 basis points from the same period in 2018. We continued to prudently manage our expenses as our efficiency ratio was 48.09% for the six months ended June 30, 2019 compared to 48.06% for the same period in 2018. The efficiency ratio during the six months ended June 30, 2019 included a nonrecurring net loss on available-for-sale debt securities of $2.6 million.

Our results for the six months ended June 30, 2019 were highlighted by the following:

● Net interest income was $290.7 million for the six months ended June 30, 2019, an increase of $9.6 million or 3% as compared to the same period in 2018. Our net interest margin was 3.24% for the six months ended June 30, 2019, an increase of eight basis points as compared to the same period in 2018. The increase in net interest income was primarily due to higher average balances and yields in most loan categories. This was partially offset by lower average balances in our investment securities portfolio, higher average balances in long-term borrowings and higher deposit funding costs.

● The Provision was $9.6 million for the six months ended June 30, 2019, a decrease of $2.4 million or 20% as compared to the same period in 2018. The Provision is recorded to maintain the Allowance at levels deemed adequate to absorb probable credit losses that have been incurred in our loan and lease portfolio as of the balance sheet date.

● Noninterest income was $95.8 million for the six months ended June 30, 2019, a decrease of $2.7 million or 3% as compared to the same period in 2018. The decrease was primarily due to a $5.4 million decrease in other noninterest income and a $2.6 million net loss on available-for-sale debt securities, partially offset by a $2.8 million gain in BOLI income, a $1.6 million increase in trust and investment services income and a $0.9 million increase in credit and debit card fees.

● Noninterest expense was $185.9 million for the six months ended June 30, 2019, an increase of $3.5 million or 2% as compared to the same period in 2018. The increase in noninterest expense was primarily due to a $3.2 million increase in salaries and employee benefits expense, a $2.7 million increase in contracted services and professional fees, a $2.3 million increase in card rewards program expense, a $1.9 million increase in advertising and marketing expenses and a $0.9 million increase in occupancy expense, partially offset by a $4.6 million decrease in regulatory assessment and fees and a $2.8 million decrease in other noninterest expense.

During the six months ended June 30, 2019, we continued to benefit from a steady Hawaii economy as reflected in the continued growth of our loan portfolio. Our investment securities portfolio remained strong as we continued to invest in high-grade investment securities. We also continued to maintain adequate reserves for loan and lease losses and high levels of capital.

57

● Total loans and leases were $13.3 billion as of June 30, 2019, an increase of $188.4 million or 1% from December 31, 2018. We continued to experience strong growth in our commercial real estate and residential real estate portfolios. This was a reflection of a strong real estate market in Hawaii and the demand by both investors and owner occupants to acquire new real estate assets in a low interest rate environment.

● The Allowance was $138.5 million as of June 30, 2019, a decrease of $3.2 million from December 31, 2018. The ratio of our Allowance to total loans and leases outstanding was 1.04% as of June 30, 2019, a decrease of four basis points compared to December 31, 2018. The overall level of the Allowance was commensurate with our stable credit risk profile and a steady Hawaii economy.

● We continued to invest in high-grade investment securities, primarily collateralized mortgage obligations issued by the Government National Mortgage Association (“Ginnie Mae”), Fannie Mae and Freddie Mac. The total fair value of our investment securities portfolio was $4.4 billion as of June 30, 2019, a decrease of $102.9 million compared to December 31, 2018. This decrease was primarily due to the sale of U.S. Treasury securities.

● Total deposits were $16.8 billion as of June 30, 2019, a decrease of $358.0 million or 2% as compared to December 31, 2018. The decrease in total deposits was primarily due to a $244.8 million decrease in demand deposit balances and a $145.8 million decrease in money market deposit balances.

● Total stockholders’ equity was $2.7 billion as of June 30, 2019, an increase of $134.6 million or 5% from December 31, 2018. The increase in stockholders’ equity was primarily due to earnings for the period of $142.4 million and a net change in the fair value of our investment securities of $100.8 million. This was partially offset by dividends declared and paid to the Company’s stockholders of $70.0 million and common stock repurchased of $40.0 million during the six months ended June 30, 2019.

58

Analysis of Results of Operations

Net Interest Income

For the three months ended June 30, 2019 and 2018, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 4. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 5.

Average Balances and Interest Rates											Table 4
	Three Months Ended						Three Months Ended
	June 30, 2019						June 30, 2018
					Average							Average
	Average		Income/		Yield/		Average		Income/			Yield/
(dollars in millions)	Balance		Expense		Rate		Balance		Expense			Rate
Earning Assets
Interest-Bearing Deposits in Other Banks	$	247.2	$	1.4	2.35	%	$	281.2	$	1.2		1.74	%
Available-for-Sale Investment Securities		4,438.1		24.8	2.23			4,961.2		27.4		2.21
Loans Held for Sale		0.7		—	2.76			1.9		—		3.44
Loans and Leases (1)
Commercial and industrial		3,235.0		34.3	4.26			3,177.4		30.5		3.84
Commercial real estate		3,094.4		36.0	4.67			2,883.0		28.9		4.02
Construction		583.6		6.9	4.73			620.7		6.2		4.03
Residential:
Residential mortgage		3,581.2		37.2	4.16			3,228.5		34.1		4.24
Home equity line		908.5		8.6	3.79			858.7		7.8		3.62
Consumer		1,657.7		22.7	5.48			1,624.6		21.7		5.35
Lease financing		149.3		1.2	3.31			159.7		1.1		2.83
Total Loans and Leases		13,209.7		146.9	4.46			12,552.6		130.3		4.16
Other Earning Assets		76.0		0.7	3.71			21.0		0.1		2.21
Total Earning Assets (2)		17,971.7		173.8	3.88			17,817.9		159.0		3.58
Cash and Due from Banks		342.6						317.7
Other Assets		2,076.0						1,985.9
Total Assets	$	20,390.3					$	20,121.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings	$	4,712.2	$	4.0	0.34	%	$	4,573.0	$	2.4		0.21	%
Money Market		3,126.7		7.4	0.95			2,725.9		2.7		0.40
Time		3,084.6		12.3	1.60			4,003.5		12.2		1.22
Total Interest-Bearing Deposits		10,923.5		23.7	0.87			11,302.4		17.3		0.62
Short-Term Borrowings		50.4		0.3	2.25			42.7		0.2		1.85
Long-Term Borrowings		593.5		4.2	2.86			6.6		0.1		3.79
Total Interest-Bearing Liabilities		11,567.4		28.2	0.98			11,351.7		17.6		0.62
Net Interest Income			$	145.6					$	141.4
Interest Rate Spread					2.90	%						2.96	%
Net Interest Margin					3.25	%						3.18	%
Noninterest-Bearing Demand Deposits		5,741.3						5,897.0
Other Liabilities		471.0						406.4
Stockholders' Equity		2,610.6						2,466.4
Total Liabilities and Stockholders' Equity	$	20,390.3					$	20,121.5

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.  

(2) For the three months ended June 30, 2019 and 2018, the taxable-equivalent basis adjustments made to the table above were not material.

59

Analysis of Change in Net Interest Income						Table 5
	Three Months Ended June 30, 2019
	Compared to June 30, 2018
(dollars in millions)	Volume		Rate		Total (1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks	$	(0.2)	$	0.4	$	0.2
Available-for-Sale Investment Securities		(2.9)		0.3		(2.6)
Loans and Leases
Commercial and industrial		0.6		3.3		3.9
Commercial real estate		2.2		4.9		7.1
Construction		(0.4)		1.0		0.6
Residential:
Residential mortgage		3.6		(0.5)		3.1
Home equity line		0.5		0.4		0.9
Consumer		0.4		0.5		0.9
Lease financing		(0.1)		0.2		0.1
Total Loans and Leases		6.8		9.8		16.6
Other Earning Assets		0.5		0.1		0.6
Total Change in Interest Income		4.2		10.6		14.8
Change in Interest Expense:
Interest-Bearing Deposits
Savings		0.1		1.5		1.6
Money Market		0.5		4.1		4.6
Time		(3.2)		3.3		0.1
Total Interest-Bearing Deposits		(2.6)		8.9		6.3
Short-term Borrowings		—		0.1		0.1
Long-term Borrowings		4.2		—		4.2
Total Change in Interest Expense		1.6		9.0		10.6
Change in Net Interest Income	$	2.6	$	1.6	$	4.2

(1) The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

Net interest income, on a fully taxable-equivalent basis, was $145.6 million for the three months ended June 30, 2019, an increase of $4.2 million or 3% compared to the same period in 2018. Our net interest margin was 3.25% for the three months ended June 30, 2019, an increase of seven basis points from the same period in 2018. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to higher average balances and yields in most loan categories, partially offset by higher deposit funding costs, higher average balances in long-term borrowings and lower average balances in our investment securities portfolio during the quarter ended June 30, 2019. For the three months ended June 30, 2019, the average balance of our loans and leases was $13.2 billion, an increase of $657.1 million or 5% compared to the same period in 2018. The higher average balance in loans and leases was primarily due to growth in our residential real estate and commercial real estate portfolios. Yields on our loans and leases were 4.46% for the three months ended June 30, 2019, an increase of 30 basis points as compared to the same period in 2018. We experienced an increase in our yields from total loans primarily due to increases in adjustable rate commercial and industrial, commercial real estate and construction loans, which are typically based on the LIBOR. Average balances of our investment securities portfolio were $4.4 billion for the three months ended June 30, 2019, a decrease of $523.1 million or 11% from the same period in 2018. Deposit funding costs were $23.7 million for the three months ended June 30, 2019, an increase of $6.4 million compared to the same period in 2018. Rates paid on our interest-bearing deposits were 87 basis points for the three months ended June 30, 2019, an increase of 25 basis points compared to the same period in 2018. While we experienced higher rates paid on all interest-bearing deposit categories in the three months ended June 30, 2019, particularly high rates were paid on our money market deposits with an increase of 55 basis points compared to the same period in 2018. For the three months ended June 30, 2019, the average balance of our long-term borrowings was $593.5 million, an increase of $586.9 million from the same period in 2018.  This was due to increases in FHLB fixed-rate advances held during the three months ended June 30, 2019 compared to the same period in 2018.

60

For the six months ended June 30, 2019 and 2018, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 6. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 7.

Average Balances and Interest Rates												Table 6
	Six Months Ended							Six Months Ended
	June 30, 2019							June 30, 2018
	Average		Income/		Yield/			Average		Income/		Yield/
(dollars in millions)	Balance		Expense		Rate			Balance		Expense		Rate
Earning Assets
Interest-Bearing Deposits in Other Banks	$	376.5	$	4.6		2.49	%	$	448.0	$	3.6	1.60	%
Available-for-Sale Investment Securities		4,428.0		49.3		2.23			5,060.2		56.4	2.25
Loans Held for Sale		0.5		—		2.76			1.1		—	3.40
Loans and Leases(1)
Commercial and industrial		3,200.9		67.5		4.25			3,141.0		58.2	3.74
Commercial real estate		3,044.9		70.7		4.68			2,841.7		55.3	3.93
Construction		610.2		14.4		4.75			620.8		12.0	3.89
Residential:
Residential mortgage		3,563.2		73.9		4.14			3,188.2		67.5	4.27
Home equity line		912.1		17.3		3.82			860.7		15.4	3.61
Consumer		1,662.5		45.2		5.48			1,612.3		43.0	5.38
Lease financing		148.3		2.3		3.15			160.7		2.4	2.97
Total Loans and Leases		13,142.1		291.3		4.46			12,425.4		253.8	4.12
Other Earning Assets		84.1		1.2		2.81			17.7		0.2	2.00
Total Earning Assets(2)		18,031.2		346.4		3.86			17,952.4		314.0	3.53
Cash and Due from Banks		351.4							318.3
Other Assets		2,059.7							1,993.1
Total Assets	$	20,442.3						$	20,263.8
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings	$	4,762.6	$	8.2		0.35	%	$	4,558.2	$	4.1	0.18	%
Money Market		3,155.0		15.0		0.96			2,718.4		4.5	0.33
Time		3,063.3		23.7		1.56			4,127.2		24.0	1.17
Total Interest-Bearing Deposits		10,980.9		46.9		0.86			11,403.8		32.6	0.58
Short-Term Borrowings		31.7		0.4		2.29			21.5		0.2	1.85
Long-Term Borrowings		596.7		8.4		2.85			3.3		0.1	3.81
Total Interest-Bearing Liabilities		11,609.3		55.7		0.97			11,428.6		32.9	0.58
Net Interest Income			$	290.7						$	281.1
Interest Rate Spread						2.89	%					2.95	%
Net Interest Margin						3.24	%					3.16	%
Noninterest-Bearing Demand Deposits		5,783.8							5,947.1
Other Liabilities		473.4							404.8
Stockholders' Equity		2,575.8							2,483.3
Total Liabilities and Stockholders' Equity	$	20,442.3						$	20,263.8

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.  

(2) For the six months ended June 30, 2019 and 2018, the taxable-equivalent basis adjustments made to the table above were not material.

61

Analysis of Change in Net Interest Income						Table 7
	Six Months Ended June 30, 2019
	Compared to June 30, 2018
(dollars in millions)	Volume		Rate		Total(1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks	$	(0.6)	$	1.7	$	1.1
Available-for-Sale Investment Securities		(6.7)		(0.4)		(7.1)
Loans and Leases
Commercial and industrial		1.1		8.2		9.3
Commercial real estate		4.2		11.2		15.4
Construction		(0.2)		2.6		2.4
Residential:
Residential mortgage		8.3		(2.0)		6.3
Home equity line		1.0		0.9		1.9
Consumer		1.3		0.8		2.1
Lease financing		(0.2)		0.2		—
Total Loans and Leases		15.5		21.9		37.4
Other Earning Assets		0.9		0.1		1.0
Total Change in Interest Income		9.1		23.3		32.4
Change in Interest Expense:
Interest-Bearing Deposits
Savings		0.2		4.0		4.2
Money Market		0.8		9.7		10.5
Time		(7.1)		6.7		(0.4)
Total Interest-Bearing Deposits		(6.1)		20.4		14.3
Short-Term Borrowings		0.1		—		0.1
Long-Term Borrowings		8.4		—		8.4
Total Change in Interest Expense		2.4		20.4		22.8
Change in Net Interest Income	$	6.7	$	2.9	$	9.6

(1) The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

Net interest income, on a fully taxable-equivalent basis, was $290.7 million for the six months ended June 30, 2019, an increase of $9.6 million or 3% compared to the same period in 2018. Our net interest margin was 3.24% for the six months ended June 30, 2019, an increase of eight basis points from the same period in 2018. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to higher average balances and yields in most loan categories. This was partially offset by lower average balances in our investment securities portfolio, higher average balances in long-term borrowings and higher deposit funding costs. For the six months ended June 30, 2019, the average balance of our loans and leases was $13.1 billion, an increase of $716.7 million or 6% compared to the same period in 2018. The higher average balance in loans and leases was primarily due to growth in our residential real estate and commercial real estate portfolios. Yields on our loans and leases were 4.46% for the six months ended June 30, 2019, an increase of 34 basis points as compared to the same period in 2018. We experienced an increase in our yield from total loans primarily due to increases in adjustable rate commercial and industrial, commercial real estate and construction loans, which are typically based on LIBOR. For the six months ended June 30, 2019, the average balance of our investment securities portfolio was $4.4 billion, a decrease of $632.2 million or 12% compared to the same period in 2018. Deposit funding costs were $46.9 million for the six months ended June 30, 2019, an increase of $14.3 million compared to the same period in 2018. Rates paid on our interest-bearing deposits were 86 basis points for the six months ended June 30, 2019, an increase of 28 basis points compared to the same period in 2018. While we experienced higher rates paid on all interest-bearing deposit categories in the six months ended June 30, 2019, particularly high rates were paid on our money market deposits with an increase of 63 basis points compared to the same period in 2018. For the six months ended June 30, 2019, the average balance of our long-term borrowings was $596.7 million, an increase of $593.4 million from the same period in 2018. This was due to increases in FHLB fixed-rate advances held during the six months ended June 30, 2019 compared to the same period in 2018.

Provision for Loan and Lease Losses

The Provision was $3.9 million for the three months ended June 30, 2019, which represented a decrease of $2.2 million compared to the same period in 2018. We recorded net charge-offs of loans and leases of $6.9 million and $4.0

62

million for the three months ended June 30, 2019 and 2018, respectively. This represented net charge-offs of 0.21% and 0.13% of average loans and leases, on an annualized basis, for the three months ended June 30, 2019 and 2018, respectively. The Provision was $9.6 million for the six months ended June 30, 2019, which represented a decrease of $2.4 million compared to the same period in 2018. We recorded net charge-offs of loans and leases of $12.7 million and $8.6 million for the six months ended June 30, 2019 and 2018, respectively. This represented net charge-offs of 0.20% and 0.14% of average loans and leases, on an annualized basis, for the six months ended June 30, 2019 and 2018, respectively. The Allowance was $138.5 million as of June 30, 2019, a decrease of $3.2 million or 2% from December 31, 2018 and represented 1.04% of total outstanding loans and leases as of June 30, 2019 compared to 1.08% of total outstanding loans and leases as of December 31, 2018. The Provision is recorded to maintain the Allowance at levels deemed adequate by management based on the factors noted in the “Risk Governance and Quantitative and Qualitative Disclosures About Market Risk — Credit Risk” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”).

Noninterest Income

Table 8 presents the major components of noninterest income for the three months ended June 30, 2019 and 2018 and Table 9 presents the major components of noninterest income for the six months ended June 30, 2019 and 2018:

Noninterest Income							Table 8
	Three Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2019		2018		Change		Change
Service charges on deposit accounts	$	8,123	$	7,721	$	402	5	%
Credit and debit card fees		16,629		16,929		(300)	(2)
Other service charges and fees		9,403		9,633		(230)	(2)
Trust and investment services income		8,931		7,711		1,220	16
Bank-owned life insurance		3,390		2,395		995	42
Investment securities gains, net		21		—		21	n.m
Other		2,276		5,408		(3,132)	(58)
Total noninterest income	$	48,773	$	49,797	$	(1,024)	(2)	%

n.m. – Denotes a variance that is not a meaningful metric to inform the change in noninterest income for the three months ended June 30, 2019 to the same period in 2018.

Noninterest Income							Table 9
	Six Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2019		2018		Change		Change
Service charges on deposit accounts	$	16,183	$	15,676	$	507	3	%
Credit and debit card fees		33,284		32,426		858	3
Other service charges and fees		18,532		18,975		(443)	(2)
Trust and investment services income		17,549		15,942		1,607	10
Bank-owned life insurance		7,203		4,439		2,764	62
Investment securities losses, net		(2,592)		—		(2,592)	n.m
Other		5,686		11,039		(5,353)	(48)
Total noninterest income	$	95,845	$	98,497	$	(2,652)	(3)	%

n.m. – Denotes a variance that is not a meaningful metric to inform the change in noninterest income for the six months ended June 30, 2019 to the same period in 2018.

Total noninterest income was $48.8 million for the three months ended June 30, 2019, a decrease of $1.0 million or 2% as compared to the same period in 2018. Total noninterest income was $95.8 million for the six months ended June 30, 2019, a decrease of $2.7 million or 3% as compared to the same period in 2018.

Service charges on deposit accounts were $8.1 million for the three months ended June 30, 2019, an increase of $0.4 million or 5% as compared to the same period in 2018. Service charges on deposit accounts were $16.2 million for the six months ended June 30, 2019, an increase of $0.5 million or 3% as compared to the same period in 2018. This increase was primarily due to a $0.5 million increase in overdraft and checking account fees.

63

Credit and debit card fees were $16.6 million for the three months ended June 30, 2019, a decrease of $0.3 million or 2% as compared to the same period in 2018. Credit and debit card fees were $33.3 million for the six months ended June 30, 2019, an increase of $0.9 million or 3% as compared to the same period in 2018. This increase was primarily due to a $1.1 million increase in interchange settlement fees, partially offset by a $0.3 million decrease in merchant service revenues.

Other service charges and fees were $9.4 million for the three months ended June 30, 2019, a decrease of $0.2 million or 2% as compared to the same period in 2018. Other service charges and fees were $18.5 million for the six months ended June 30, 2019, a decrease of $0.4 million or 2% as compared to the same period in 2018.

Trust and investment services income was $8.9 million for the three months ended June 30, 2019, an increase of $1.2 million or 16% as compared to the same period in 2018. This increase was primarily due to a $0.8 million increase in business cash management fees, a $0.1 million increase in investment management fees and a $0.1 million increase in corporate trust and agency fees. Trust and investment services income was $17.5 million for the six months ended June 30, 2019, an increase of $1.6 million or 10% as compared to the same period in 2018. This increase was primarily due to a $1.6 million increase in business cash management fees.

BOLI income was $3.4 million for the three months ended June 30, 2019, an increase of $1.0 million or 42% as compared to the same period in 2018. This increase was due to a $1.0 million increase in BOLI earnings. BOLI income was $7.2 million for the six months ended June 30, 2019, an increase of $2.8 million or 62% as compared to the same period in 2018. This increase was due to a $2.4 million increase in BOLI earnings and a $0.4 million increase in death benefit proceeds from a life insurance policy.

Net gains on the sale of investment securities were nominal for the three months ended June 30, 2019. Net losses on the sale of investment securities were $2.6 million for the six months ended June 30, 2019, a decrease of $2.6 million as compared to the same period in 2018. The net loss was due to the investment portfolio restructuring and sale of the 48 investment securities for which a non-credit related OTTI write-down was recorded in December 2018 as a result of our intent to sell as of December 31, 2018.

Other noninterest income was $2.3 million for the three months ended June 30, 2019, a decrease of $3.1 million or 58% as compared to the same period in 2018. This decrease was primarily due to a $1.1 million gain on the sale of leased equipment in 2018, a $0.9 million decrease in volume-based incentives, a $0.6 million decrease in customer-related interest rate swap fees and a $0.5 million decrease in net gains recognized in income related to derivative contracts. Other noninterest income was $5.7 million for the six months ended June 30, 2019, a decrease of $5.4 million or 48% as compared to the same period in 2018. This decrease was primarily due to a $3.0 million decrease in customer-related interest rate swap fees, a $1.1 million decrease in volume-based incentives, a $1.1 million gain on sale of leased equipment in 2018 and a $0.8 million decrease in net gains recognized in income related to derivative contracts.

Noninterest Expense

Table 10 presents the major components of noninterest expense for the three months ended June 30, 2019 and 2018 and Table 11 presents the major components of noninterest expense for the six months ended June 30, 2019 and 2018:

Noninterest Expense							Table 10
	Three Months Ended
	June 30,					Dollar	Percentage
(dollars in thousands)	2019		2018			Change	Change
Salaries and employee benefits	$	42,185	$	41,636	$	549	1	%
Contracted services and professional fees		14,303		13,005		1,298	10
Occupancy		7,286		6,908		378	5
Equipment		4,544		4,335		209	5
Regulatory assessment and fees		2,149		4,225		(2,076)	(49)
Advertising and marketing		1,980		1,115		865	78
Card rewards program		7,664		6,359		1,305	21
Other		13,179		14,282		(1,103)	(8)
Total noninterest expense	$	93,290	$	91,865	$	1,425	2	%

64

Noninterest Expense							Table 11
	Six Months Ended
	June 30,				Dollar		Percentage
(dollars in thousands)	2019		2018		Change		Change
Salaries and employee benefits	$	87,045	$	83,796	$	3,249	4	%
Contracted services and professional fees		27,948		25,292		2,656	11
Occupancy		14,272		13,392		880	7
Equipment		8,828		8,923		(95)	(1)
Regulatory assessment and fees		3,596		8,198		(4,602)	(56)
Advertising and marketing		3,946		2,066		1,880	91
Card rewards program		14,396		12,077		2,319	19
Other		25,882		28,708		(2,826)	(10)
Total noninterest expense	$	185,913	$	182,452	$	3,461	2	%

Total noninterest expense was $93.3 million for the three months ended June 30, 2019, an increase of $1.4 million or 2% as compared to the same period in 2018. Total noninterest expense was $185.9 million for the six months ended June 30, 2019, an increase of $3.5 million or 2% as compared to the same period in 2018.

Salaries and employee benefits expense was $42.2 million for the three months ended June 30, 2019, an increase of $0.5 million or 1% as compared to the same period in 2018. This increase was primarily due to a $1.4 million increase in incentive compensation and a $0.4 million increase in other compensation, primarily related to stock-based compensation bonuses, partially offset by a $0.7 million increase in deferred loan origination costs and a $0.6 million decrease in base salaries and related payroll taxes. Salaries and employee benefits expense was $87.0 million for the six months ended June 30, 2019, an increase of $3.2 million or 4% as compared to the same period in 2018. This increase was primarily due to a $2.1 million increase in incentive compensation, a $0.8 million increase in base salaries and related payroll taxes, a $0.6 million increase in other compensation, primarily related to stock-based compensation bonuses and a $0.2 million increase in group health plan costs. This was partially offset by a $0.9 million decrease in retirement plan expenses.

Contracted services and professional fees were $14.3 million for the three months ended June 30, 2019, an increase of $1.3 million or 10% as compared to the same period in 2018. This increase was primarily due to a $1.1 million increase in contracted data processing expenses, primarily related to system upgrades and product enhancements.  Contracted services and professional fees were $27.9 million for the six months ended June 30, 2019, an increase of $2.7 million or 11% as compared to the same period in 2018. This increase was primarily due to a $2.4 million increase in contracted data processing expenses, primarily related to system upgrades and product enhancements and a $0.6 million increase in outside services, primarily attributable to marketing and new customer services. This was partially offset by a $0.4 million decrease in audit, legal and consultant fees.

Occupancy expense was $7.3 million for the three months ended June 30, 2019, an increase of $0.4 million or 5% as compared to the same period in 2018. Occupancy expense was $14.3 million for the six months ended June 30, 2019, an increase of $0.9 million or 7% as compared to the same period in 2018. This increase was primarily due to a $0.6 million increase in rent expense and a $0.3 million increase in real property tax expense.

Equipment expense was $4.5 million for the three months ended June 30, 2019, an increase of $0.2 million or 5% as compared to the same period in 2018. Equipment expense was $8.8 million for the six months ended June 30, 2019, a decrease of $0.1 million or 1% as compared to the same period in 2018.

Regulatory assessment and fees were $2.1 million for the three months ended June 30, 2019, a decrease of $2.1 million or 49% as compared to the same period in 2018. Starting in the third quarter of 2016, there was a change in the calculation of the FDIC insurance assessment and the adoption of an additional surcharge, which resulted in a higher insurance rate. This additional surcharge required by the FDIC ended during the third quarter of 2018. The decrease of the regulatory assessment and fees for the three months ended June 30, 2019 as compared to the same period in 2018 is due to the exclusion of the additional surcharge for the three months ended June 30, 2019. Regulatory assessment and fees were $3.6 million for the six months ended June 30, 2019, a decrease of $4.6 million or 56% as compared to the same period in 2018. This decrease is primarily due to the termination of the additional surcharge and a $0.8 million decrease in the FDIC insurance assessment rate.

65

Advertising and marketing expense was $2.0 million for the three months ended June 30, 2019, an increase of $0.9 million or 78% as compared to the same period in 2018. This increase was primarily due to a $0.7 million decrease in vendor reimbursements and a $0.2 million increase in advertising costs. Advertising and marketing expense was $3.9 million for the six months ended June 30, 2019, an increase of $1.9 million or 91% as compared to the same period in 2018. This increase was primarily due to a $1.5 million decrease in vendor reimbursements and a $0.3 million increase in advertising costs.

Card rewards program expense was $7.7 million for the three months ended June 30, 2019, an increase of $1.3 million or 21% as compared to the same period in 2018. This increase was primarily due to a $0.8 million increase in interchange fees paid to our credit card partners and a $0.6 million increase in priority rewards card redemptions. Card rewards program expense was $14.4 million for the six months ended June 30, 2019, an increase of $2.3 million or 19% as compared to the same period in 2018. This increase was primarily due to a $1.2 million increase in priority rewards card redemptions, a $0.8 million increase in interchange fees paid to our credit card partners and a $0.3 million increase in credit card cash reward redemptions.

Other noninterest expense was $13.2 million for the three months ended June 30, 2019, a decrease of $1.1 million or 8% as compared to the same period in 2018. This decrease was primarily due to a $0.7 million loss recorded during the second quarter of 2018 on our funding swap related to a decrease in the conversion rate of our Visa Class B restricted shares sold in 2016 and a $0.5 million decrease in operational losses (which includes losses as a result of bank error, fraud, items processing, or theft). Other noninterest expense was $25.9 million for the six months ended June 30, 2019, a decrease of $2.8 million or 10% as compared to the same period in 2018. This decrease was primarily due to a $1.1 million decrease in operational losses (which includes losses as a result of bank error, fraud, items processing, or theft), a $0.7 million loss recorded in 2018 on our funding swap related to a decrease in the conversion rate of our Visa Class B restricted shares sold in 2016, a $0.4 million decrease in software amortization expense, a $0.3 million decrease in expenses related to the safekeeping and handling of securities-related transactions and a $0.2 million decrease in charitable contributions.

Provision for Income Taxes

The provision for income taxes was $24.8 million (an effective tax rate of 25.50%) for the three months ended June 30, 2019, compared with the provision for income taxes of $24.3 million (an effective tax rate of 26.00%) for the same period in 2018. The provision for income taxes was $48.7 million (an effective tax rate of 25.50%) for the six months ended June 30, 2019, compared with the provision for income taxes of $48.1 million (an effective tax rate of 26.00%) for the same period in 2018.

Analysis of Business Segments

Our business segments are Retail Banking, Commercial Banking and Treasury and Other. Table 12 summarizes net income from our business segments for the three and six months ended June 30, 2019 and 2018. Additional information about operating segment performance is presented in “Note 19. Reportable Operating Segments” contained in our unaudited interim consolidated financial statements.

Business Segment Net Income								Table 12
	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2019		2018		2019		2018
Retail Banking	$	57,095	$	55,837	$	115,509	$	110,207
Commercial Banking		18,684		18,859		36,111		37,160
Treasury and Other		(3,346)		(5,643)		(9,263)		(10,356)
Total	$	72,433	$	69,053	$	142,357	$	137,011

Retail Banking.  Our Retail Banking segment includes the financial products and services we provide to consumers, small businesses and certain commercial customers. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans and small business loans and leases. Deposit products offered include checking, savings and time deposit accounts. Our Retail Banking segment also includes our wealth management services.

66

Net income for the Retail Banking segment was $57.1 million for the three months ended June 30, 2019, an increase of $1.3 million or 2% as compared to the same period in 2018. The increase in net income for the Retail Banking segment was primarily due to a $2.9 million increase in net interest income, a $1.5 million increase in noninterest income and a $1.0 million decrease in noninterest expense. This was partially offset by an increase in expenses allocated to the Retail Banking segment. The increase in net interest income was primarily due to higher spreads on our deposit portfolio, partially offset by lower spreads on our loan portfolio. The increase in noninterest income was primarily due to an increase in trust and investment services income. The decrease in noninterest expense was primarily due to lower compensation expense and lower deposit insurance partially offset by an increase in occupancy expense. Net income for the Retail Banking segment was $115.5 million for the six months ended June 30, 2019, an increase of $5.3 million or 5% as compared to the same period in 2018. The increase in net income for the Retail Banking segment was primarily due to a $7.1 million increase in net interest income and a $3.0 million increase in noninterest income. This was partially offset by an increase in expenses allocated to the Retail Banking segment. The increase in net interest income was primarily due to higher spreads on our deposit portfolio, partially offset by lower spreads on our loan portfolio. The increase in noninterest income was primarily due to an increase in trust and investment services income and gains on foreign exchange transactions.

Commercial Banking.  Our Commercial Banking segment includes our corporate banking, residential and commercial real estate loans, commercial lease financing, automobile loans and auto dealer financing, business deposit products and credit cards that we provide primarily to middle market and large companies in Hawaii, Guam, Saipan and California.

Net income for the Commercial Banking segment was $18.7 million for the three months ended June 30, 2019, a decrease of $0.2 million or 1% as compared to the same period in 2018. The decrease in net income for the Commercial Banking segment was primarily due to a $3.0 million decrease in noninterest income, partially offset by a $2.2 million decrease in noninterest expense. The decrease in noninterest income was primarily due to lower recoveries, swap fees and other miscellaneous income. The decrease in noninterest expense was primarily due to credits on amended use taxes, lower losses and charge offs, deposit insurance and contracted data processing. This was partially offset by higher card reward expenses. Net income for the Commercial Banking segment was $36.1 million for the six months ended June 30, 2019, a decrease of $1.0 million or 3% as compared to the same period in 2018. The decrease in net income for the Commercial Banking segment was primarily due to a $5.0 million decrease in noninterest income, partially offset by a $2.4 million decrease in noninterest expense and a decrease in the provision for loan and lease losses of $2.0 million. The decrease in noninterest income was primarily due lower recoveries, swap fees and other miscellaneous income, partially offset by an increase in credit and debit card fees. The decrease in noninterest expense was primarily due to credits on amended use taxes, lower losses and charge offs, deposit insurance and contracted data processing. This was partially offset by higher card reward expenses.

Treasury and Other.  Our Treasury and Other segment includes our treasury business, which consists of corporate asset and liability management activities, including interest rate risk management. The assets and liabilities (and related interest income and expense) of our treasury business consist of interest bearing deposits, investment securities, federal funds sold and purchased, government deposits, short- and long-term borrowings and bank owned properties. Our primary sources of noninterest income are from bank owned life insurance, net gains from the sale of investment securities, foreign exchange income related to customer driven currency requests from merchants and island visitors and management of bank owned properties in Hawaii and Guam. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury and Other, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Credit and Risk Management, Human Resources, Finance, Administration, Marketing and Corporate and Regulatory Administration) provide a wide range of support to our other income earning segments. Expenses incurred by these support units are charged to the applicable business segments through an internal cost allocation process.

Net loss for the Treasury and Other segment was $3.3 million for the three months ended June 30, 2019, a decrease in loss of $2.3 million or 41% as compared to the same period in 2018. The decrease in the net loss was primarily due to a $1.6 million increase in net interest income and a decrease in allocated expenses, partially offset by a $4.3 million increase in noninterest expense. The increase in noninterest expense was primarily due to higher contracted data processing, amended use tax, and advertising and marketing expenses, partially offset by a decrease in deposit insurance fees. The increase in net interest income was primarily due to higher earnings credits as a result of higher average balances in our loan portfolio, partially offset by lower average balances in our investment securities portfolio. Net loss for the Treasury and Other segment was $9.3 million for the six months ended June 30, 2019, a decrease in loss of $1.1 million or 11% as compared to the same period in 2018. The decrease in the net loss was primarily due to a $2.6 million increase

67

in net interest income and a decrease in allocated expenses, partially offset by a $5.5 million increase in noninterest expense. The increase in noninterest expense was primarily due to higher contracted data processing, other employee benefits, amended use tax, and advertising and marketing expenses, partially offset by a decrease in deposit insurance fees. The increase in net interest income was primarily due to higher earnings credits as a result of higher average balances in our loan portfolio, partially offset by lower average balances in our investment securities portfolio.

Analysis of Financial Condition

Liquidity

Liquidity refers to our ability to maintain cash flow that is adequate to fund operations and meet present and future financial obligations through either the sale or maturity of existing assets or by obtaining additional funding through liability management. We consider the effective and prudent management of liquidity to be fundamental to our health and strength. Our objective is to manage our cash flow and liquidity reserves so that they are adequate to fund our obligations and other commitments on a timely basis and at a reasonable cost.

Liquidity is managed to ensure stable, reliable and cost effective sources of funds to satisfy demand for credit, deposit withdrawals and investment opportunities. Funding requirements are impacted by loan originations and refinancings, deposit balance changes, liability issuances and settlements and off-balance sheet funding commitments. We consider and comply with various regulatory and internal guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity. Based on periodic liquidity assessments, we may alter our asset, liability and off-balance sheet positions. The Company’s Asset Liability Management Committee (“ALCO”) monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change. This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.

Immediate liquid resources are available in cash, which is primarily on deposit with the FRB. As of June 30, 2019 and December 31, 2018, cash and cash equivalents were $0.7 billion and $1.0 billion, respectively. Potential sources of liquidity also include investment securities in our available-for-sale portfolio. The carrying value of our available-for-sale investment securities was $4.4 billion and $4.5 billion as of June 30, 2019 and December 31, 2018, respectively. As of June 30, 2019 and December 31, 2018, we maintained our excess liquidity primarily in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. As of June 30, 2019, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.8 years. These funds offer substantial resources to meet either new loan demand or to help offset reductions in our deposit funding base. Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the FHLB and the FRB. As of June 30, 2019, we have borrowing capacity of $1.6 billion from the FHLB and $665.7 million from the FRB based on the amount of collateral pledged.

Our core deposits have historically provided us with a long term source of stable and relatively lower cost of funding. Our core deposits, defined as all deposits exclusive of time deposits exceeding $250,000, totaled $14.9 billion and $15.3 billion as of June 30, 2019 and December 31, 2018, respectively, which represented 89% of our total deposits as of both June 30, 2019 and December 31, 2018. These core deposits are normally less volatile, often with customer relationships tied to other products offered by the Company. While we consider core deposits to be less volatile, deposit levels could decrease if interest rates increase significantly or if corporate customers increase investing activities and reduce deposit balances.

The Company’s routine funding requirements are expected to consist primarily of general corporate needs and dividends to be paid to our stockholders. We expect to meet these obligations primarily from dividends paid by the Bank to the Parent. Additional sources of liquidity available to us include selling residential real estate loans in the secondary market, short- and long-term borrowings and the issuance of long-term debt and equity securities.

68

Investment Securities

Table 13 presents the book value, which is also the estimated fair value, of our available-for-sale investment securities portfolio as of June 30, 2019 and December 31, 2018:

Investment Securities				Table 13
	June 30,		December 31,
(dollars in thousands)	2019		2018
U.S. Treasury securities	$	29,556	$	389,470
Government agency debt securities		24,713		—
Government-sponsored enterprises debt securities		164,316		241,594
Government agency mortgage-backed securities		362,221		411,536
Government-sponsored enterprises mortgage-backed securities		151,683		150,847
Collateralized mortgage obligations:
Government agency		2,613,465		2,682,449
Government-sponsored enterprises		1,049,522		602,592
Debt securities issued by state and political subdivisions		—		19,854
Total available-for-sale securities	$	4,395,476	$	4,498,342

Table 14 presents the maturity distribution at amortized cost and weighted-average yield to maturity of our available-for-sale investment securities portfolio as of June 30, 2019:

Maturities and Weighted-Average Yield on Securities(1)																						Table 14
	1 Year or Less				After 1 Year - 5 Years				After 5 Years - 10 Years				Over 10 Years				Total
			Weighted				Weighted				Weighted				Weighted				Weighted
			Average				Average				Average				Average				Average		Fair
(dollars in millions)	Amount		Yield		Amount		Yield		Amount		Yield		Amount		Yield		Amount		Yield		Value
As of June 30, 2019
Available-for-Sale Securities
U.S. Treasury securities	$	29.5	2.40	%	$	—	—	%	$	—	—	%	$	—	—	%	$	29.5	2.40	%	$	29.6
Government agency debt securities(2)		—	—			9.2	2.91			15.4	2.91			—	—			24.6	2.91			24.7
Government-sponsored enterprises debt securities(3)		88.0	2.21			50.0	1.84			26.7	1.86			—	—			164.7	2.04			164.3
Mortgage-Backed Securities(2):
Government agency		—	—			161.5	2.84			201.8	2.46			—	—			363.3	2.63			362.2
Government-sponsored enterprises		—	—			152.5	2.28			—	—			—	—			152.5	2.28			151.7
Collateralized mortgage obligations(2):
Government agency		—	—			2,485.4	2.17			134.1	2.32			—	—			2,619.5	2.18			2,613.5
Government-sponsored enterprises		—	—			912.3	2.46			90.6	2.97			42.6	2.25			1,045.5	2.49			1,049.5
Total available-for-sale securities as of June 30, 2019	$	117.5	2.26	%	$	3,770.9	2.27	%	$	468.6	2.50	%	$	42.6	2.25	%	$	4,399.6	2.30	%	$	4,395.5

(1) Weighted-average yields were computed on a fully taxable-equivalent basis.

(2) Maturities for government agency debt securities, mortgage-backed securities and collateralized mortgage obligations anticipate future prepayments.

(3) Maturities for government-sponsored enterprises debt securities purchased at a premium are categorized by their first call date.

The fair value of our available-for-sale investment securities portfolio was $4.4 billion as of June 30, 2019, a decrease of $102.9 million or 2% compared to December 31, 2018. Our available-for-sale investment securities are carried at fair value with changes in fair value reflected in other comprehensive income (loss), unless a security is deemed to be OTTI.

As of June 30, 2019, we maintained all of our investment securities in the available-for-sale category recorded at fair value in the unaudited interim consolidated balance sheets, with $3.7 billion invested in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. Our available-for-sale portfolio also included $513.9 million in mortgage backed securities issued by Ginnie Mae, Freddie Mac and Fannie Mae, $164.3 million in debt securities issued by government-sponsored enterprises (FHLB and Federal Farm Credit Banks Funding Corporation callable bonds), $29.6 million in U.S. Treasury securities and $24.7 million in debt securities issued by government agencies (Small Business Administration).

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability and the level of interest rate risk to which we are exposed. These evaluations may cause us to change the level of funds we deploy into investment securities and change the composition of our investment securities portfolio.

Gross unrealized gains in our investment securities portfolio were $20.8 million and $0.1 million as of June 30, 2019 and December 31, 2018, respectively. Gross unrealized losses in our investment securities portfolio were $24.9 million and $142.2 million as of June 30, 2019 and December 31, 2018, respectively. Lower unrealized losses in our investment

69

securities portfolio were primarily due to lower market interest rates as of June 30, 2019, relative to December 31, 2018, resulting in a higher valuation. The lower gross unrealized loss positions were primarily related to our collateralized mortgage obligations, the fair value of which is sensitive to changes in market interest rates.

We conduct a regular assessment of our investment securities portfolio to determine whether any securities are OTTI. When assessing unrealized losses for OTTI, we consider the nature of the investment, the financial condition of the issuer, the extent and duration of unrealized losses, expected cash flows of underlying assets and market conditions. As of June 30, 2019, we had no plans to sell investment securities with unrealized losses, and believe it is more likely than not that we would not be required to sell such securities before recovery of their amortized cost, which may be at maturity. As of December 31, 2018, we intended to sell 48 investment securities with an aggregate book value of $898.2 million, primarily comprised of U.S. Treasury securities and longer duration collateralized mortgage obligations. As a result, we recorded a non-credit related OTTI write-down of $24.1 million for the year ended December 31, 2018. In January 2019, the sale of these securities were executed and the proceeds were used to invest in securities to improve portfolio return, reposition interest rate risk, maintain liquidity and to diversify asset allocation.

We are required to hold non-marketable equity securities, comprised of FHLB stock, as a condition of our membership in the FHLB system. Our FHLB stock is accounted for at cost, which equals par or redemption value. As of both June 30, 2019 and December 31, 2018, we held $34.1 million in FHLB stock, which is recorded as a component of other assets in our unaudited interim consolidated balance sheets.  

See “Note 2. Investment Securities” contained in our unaudited interim consolidated financial statements for more information on our investment securities portfolio.

Loans and Leases

Table 15 presents the composition of our loan and lease portfolio by major categories as of June 30, 2019 and December 31, 2018:

Loans and Leases				Table 15
	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	3,177,844	$	3,208,760
Commercial real estate		3,194,219		2,990,783
Construction		549,578		626,757
Residential:
Residential mortgage		3,618,433		3,527,101
Home equity line		908,452		912,517
Total residential		4,526,885		4,439,618
Consumer		1,650,713		1,662,504
Lease financing		165,370		147,769
Total loans and leases	$	13,264,609	$	13,076,191

Total loans and leases were $13.3 billion as of June 30, 2019, an increase of $188.4 million or 1% from December 31, 2018 with increases in commercial real estate loans, residential real estate loans and lease financing.

Commercial and industrial loans are made primarily to corporations, middle market and small businesses for the purpose of financing equipment acquisition, expansion, working capital and other general business purposes. We also offer a variety of automobile dealer flooring lines to our customers in Hawaii and California to assist with the financing of their inventory. Commercial and industrial loans were $3.2 billion as of June 30, 2019, a decrease of $30.9 million or  1% from December 31, 2018. This decrease was primarily due to greater than expected prepayments.

Commercial real estate loans are secured by first mortgages on commercial real estate at loan to value (“LTV”) ratios generally not exceeding 75% and a minimum debt service coverage ratio of 1.20 to 1. The commercial properties are predominantly apartments, neighborhood and grocery anchored retail, industrial, office, and to a lesser extent, specialized properties such as hotels. The primary source of repayment for investor property is cash flow from the property and for owner occupied property is the operating cash flow from the business. Commercial real estate loans were $3.2 billion as of June 30, 2019, an increase of $203.4 million or 7% from December 31, 2018. Strong demand for commercial real estate

70

lending activities was reflective of a strong real estate market in Hawaii and the demand by both investors and owner occupants to refinance and/or to acquire new real estate assets.

Construction loans are for the purchase or construction of a property for which repayment will be generated by the property. Loans in this portfolio are primarily for the purchase of land, as well as for the development of commercial properties, single family homes and condominiums. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained by the Bank, the loan is reclassified to the commercial real estate or residential real estate classes of loans. Construction loans were $549.6 million as of June 30, 2019, a decrease of $77.2 million or 12% from December 31, 2018.

Residential real estate loans are generally secured by 1-4 unit residential properties and are underwritten using traditional underwriting systems to assess the credit risks and financial capacity and repayment ability of the consumer. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios, liquidity and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer fixed rate mortgage products and variable rate mortgage products with interest rates that are subject to change every year after the first, third, fifth or tenth year, depending on the product and are based on LIBOR. Variable rate residential mortgage loans are underwritten at fully-indexed interest rates. We generally do not offer interest-only, payment-option facilities, Alt-A loans or any product with negative amortization. Residential real estate loans were $4.5 billion as of June 30, 2019, an increase of $87.3 million or 2% from December 31, 2018. Our portfolio of residential real estate loans continues to benefit from Hawaii’s strong real estate market and continued demand for new housing developments in the relatively low interest rate environment.

Consumer loans consist primarily of open- and closed-end direct and indirect credit facilities for personal, automobile and household purchases as well as credit card loans. We seek to maintain reasonable levels of risk in consumer lending by following prudent underwriting guidelines, which include an evaluation of personal credit history, cash flow and collateral values based on existing market conditions. Consumer loans were $1.7 billion as of June 30, 2019, a decrease of $11.8 million or 1% from December 31, 2018. The decrease in consumer loans was primarily due to lower credit card balances.

Lease financing consists of commercial single investor leases and leveraged leases. Underwriting of new lease transactions is based on our lending policy, including but not limited to an analysis of customer cash flows and secondary sources of repayment, including the value of leased equipment, the guarantors’ cash flows and/or other credit enhancements. No new leveraged leases are being added to the portfolio and all remaining leveraged leases are running off. Lease financing was $165.4 million as of June 30, 2019, an increase of $17.6 million or 12% from December 31, 2018.

See “Note 3. Loans and Leases” and “Note 4. Allowance for Loan and Lease Losses” contained in our unaudited interim consolidated financial statements and the discussion in “Analysis of Financial Condition — Allowance for Loan and Lease Losses” of this MD&A for more information on our loan and lease portfolio.

71

The Company’s loan and lease portfolio includes adjustable-rate loans, primarily tied to Prime and LIBOR, hybrid-rate loans, for which the initial rate is fixed for a period from one year to as much as ten years, and fixed rate loans, for which the interest rate does not change through the life of the loan. Table 16 presents the recorded investment in our loan and lease portfolio as of June 30, 2019 by rate type:

Loans and Leases by Rate Type																							Table 16
	June 30, 2019
	Adjustable Rate															Hybrid			Fixed
(dollars in thousands)	Prime			LIBOR			Treasury			Other			Total			Rate			Rate			Total
Commercial and industrial	$	237,592		$	2,522,771		$	—		$	3,026		$	2,763,389		$	11,984		$	402,471		$	3,177,844
Commercial real estate		49,667			1,759,142			353			1,021,259			2,830,421			69,551			294,247			3,194,219
Construction		38,917			349,451			39			56,838			445,245			929			103,404			549,578
Residential:
Residential mortgage		28,162			194,075			122,031			49,341			393,609			372,349			2,852,475			3,618,433
Home equity line		327,580			—			51,696			—			379,276			529,094			82			908,452
Total residential		355,742			194,075			173,727			49,341			772,885			901,443			2,852,557			4,526,885
Consumer		332,497			20,265			1,714			114			354,590			12,763			1,283,360			1,650,713
Lease financing		—			—			—			—			—			—			165,370			165,370
Total loans and leases	$	1,014,415		$	4,845,704		$	175,833		$	1,130,578		$	7,166,530		$	996,670		$	5,101,409		$	13,264,609
% by rate type at June 30, 2019		8	%		36	%		1	%		9	%		54	%		8	%		38	%		100	%

Tables 17 and 18 present the geographic distribution of our loan and lease portfolio as of June 30, 2019 and December 31, 2018:

Geographic Distribution of Loan and Lease Portfolio										Table 17
	June 30, 2019
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	1,307,439	$	1,687,405	$	120,374	$	62,626	$	3,177,844
Commercial real estate		2,129,884		661,388		402,600		347		3,194,219
Construction		281,332		238,622		29,624		—		549,578
Residential:
Residential mortgage		3,492,002		2,806		123,625		—		3,618,433
Home equity line		879,107		65		29,280		—		908,452
Total residential		4,371,109		2,871		152,905		—		4,526,885
Consumer		1,233,631		22,387		392,495		2,200		1,650,713
Lease financing		47,631		111,048		6,691		—		165,370
Total Loans and Leases	$	9,371,026	$	2,723,721	$	1,104,689	$	65,173	$	13,264,609
Percentage of Total Loans and Leases		71%		21%		8%		0%		100%

(1) For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower's business operations are conducted.

72

Geographic Distribution of Loan and Lease Portfolio										Table 18
	December 31, 2018
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	1,289,171	$	1,707,713	$	130,477	$	81,399	$	3,208,760
Commercial real estate		2,003,997		615,364		370,546		876		2,990,783
Construction		326,006		272,709		28,042		—		626,757
Residential:
Residential mortgage		3,405,867		2,890		118,344		—		3,527,101
Home equity line		882,805		—		29,712		—		912,517
Total residential		4,288,672		2,890		148,056		—		4,439,618
Consumer		1,239,563		23,038		397,783		2,120		1,662,504
Lease financing		46,409		93,954		7,406		—		147,769
Total Loans and Leases	$	9,193,818	$	2,715,668	$	1,082,310	$	84,395	$	13,076,191
Percentage of Total Loans and Leases		70%		21%		8%		1%		100%

(1) For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower's business operations are conducted.

Our lending activities are concentrated primarily in Hawaii. However, we also have lending activities on the U.S. mainland, Guam and Saipan. Our commercial lending activities on the U.S. mainland include automobile dealer flooring activities in California, limited participation in the Shared National Credits Program and selective commercial real estate projects based on existing customer relationships. Our lease financing portfolio includes leveraged lease financing activities on the U.S. mainland, but this portfolio continues to run off and no new leveraged leases are being added to the portfolio. Our consumer lending activities are concentrated primarily in Hawaii and, to a smaller extent, in Guam and Saipan.

Table 19 presents certain contractual loan maturity categories and sensitivities of those loans to changes in interest rates as of June 30, 2019:

Maturities for Selected Loan Categories(1)								Table 19
	June 30, 2019
	Due in One		Due After One		Due After
(dollars in thousands)	Year or Less		to Five Years		Five Years		Total
Commercial and industrial	$	1,227,382	$	1,573,989	$	376,473	$	3,177,844
Construction		163,835		234,252		151,491		549,578
Total Loans and Leases	$	1,391,217	$	1,808,241	$	527,964	$	3,727,422
Total of loans with:
Adjustable interest rates	$	1,297,629	$	1,517,811	$	393,194	$	3,208,634
Hybrid interest rates		1,529		3,028		8,356		12,913
Fixed interest rates		92,059		287,402		126,414		505,875
Total Loans and Leases	$	1,391,217	$	1,808,241	$	527,964	$	3,727,422

(1) Based on contractual maturities.

Credit Quality

We evaluate certain loans and leases, including commercial and industrial loans, commercial real estate loans and construction loans, individually for impairment and non-accrual status. A loan is considered to be impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan. We generally place a loan on non-accrual status when management believes that collection of principal or interest has become doubtful or when a loan or lease becomes 90 days past due as to principal or interest, unless it is well secured and in the process of collection. Loans on non-accrual status are generally classified as impaired, but not all impaired loans are necessarily placed on non-accrual status. See “Note 4. Allowance for Loan and Lease Losses” contained in our unaudited interim consolidated financial statements for more information about our credit quality indicators.

For purposes of managing credit risk and estimating the Allowance, management has identified three categories of loans (commercial, residential real estate and consumer) that we use to develop our systematic methodology to determine

73

the Allowance. The categorization of loans for the evaluation of credit risk is specific to our credit risk evaluation process and these loan categories are not necessarily the same as the loan categories used for other evaluations of our loan portfolio. See “Note 4. Allowance for Loan and Lease Losses” contained in our unaudited interim consolidated financial statements for more information about our approach to estimating the Allowance.

The following tables and discussion address non-performing assets, loans and leases that are 90 days past due but are still accruing interest, impaired loans and loans modified in a TDR.

Non-Performing Assets and Loans and Leases Past Due 90 Days or More and Still Accruing Interest

Table 20 presents information on our non-performing assets and accruing loans and leases past due 90 days or more as of June 30, 2019 and December 31, 2018:

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More					Table 20
	June 30,			December 31,
(dollars in thousands)	2019			2018
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial	$	119		$	274
Commercial real estate		—			1,658
Total Commercial Loans		119			1,932
Residential Loans:
Residential mortgage		3,771			4,611
Total Residential Loans		3,771			4,611
Total Non-Accrual Loans and Leases		3,890			6,543
Other Real Estate Owned		—			751
Total Non-Performing Assets	$	3,890		$	7,294
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial	$	807		$	141
Total Commercial Loans		807			141
Residential Loans:
Residential mortgage		—			32
Home equity line		1,635			2,842
Total Residential Loans		1,635			2,874
Consumer		3,295			3,373
Total Accruing Loans and Leases Past Due 90 Days or More	$	5,737		$	6,388
Restructured Loans on Accrual Status and Not Past Due 90 Days or More		23,466			24,033
Total Loans and Leases	$	13,264,609		$	13,076,191
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases		0.03	%		0.05	%
Ratio of Non-Performing Assets to Total Loans and Leases and Other Real Estate Owned		0.03	%		0.06	%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and Other Real Estate Owned		0.07	%		0.10	%

Table 21 presents the activity in Non-Performing Assets (“NPAs”) for the six months ended June 30, 2019:

Non-Performing Assets		Table 21
	Six Months Ended June 30,
(dollars in thousands)	2019
Balance at beginning of period	$	7,294
Additions		1,419
Reductions
Payments		(2,351)
Return to accrual status		(1,721)
Sales of other real estate owned		(751)
Total Reductions		(4,823)
Balance at End of Period	$	3,890

74

The level of NPAs represents an indicator of the potential for future credit losses. NPAs consist of non-accrual loans and leases and other real estate owned. Changes in the level of non-accrual loans and leases typically represent increases for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to other real estate owned or are no longer classified as non-accrual because they have returned to accrual status as a result of continued performance and an improvement in the borrower’s financial condition and loan repayment capabilities.

Total NPAs were $3.9 million as of June 30, 2019, a decrease of $3.4 million or 47% from December 31, 2018. The ratio of our NPAs to total loans and leases and other real estate owned was 0.03% as of June 30, 2019, a decrease of three basis points from December 31, 2018. The decrease in total NPAs was primarily due to a $1.7 million decrease in commercial real estate non-accrual loans, a $0.8 million decrease in residential mortgage non-accrual loans and a $0.8 million decrease in other real estate owned.

The largest component of our NPAs continues to be residential mortgage loans. The level of these NPAs can remain elevated due to a lengthy judicial foreclosure process in Hawaii. As of June 30, 2019, residential mortgage non-accrual loans were $3.8 million, a decrease of $0.8 million or 18% from December 31, 2018. As of June 30, 2019, our residential mortgage non-accrual loans were comprised of 25 loans with a weighted average current LTV ratio of 64%.

There were no commercial real estate non-accrual loans as of June 30, 2019, a decrease of 1.7 million or 100% from December 31, 2018. This decrease was attributable to payoffs of four commercial real estate non-accrual loans during the six months ended June 30, 2019.

Other real estate owned represents property acquired as the result of borrower defaults on loans. Other real estate owned is recorded at fair value, less estimated selling costs, at the time of foreclosure. On an ongoing basis, properties are appraised as required by market conditions and applicable regulations. There was no other real estate owned as of June 30, 2019.  As of December 31, 2018, other real estate owned was $0.8 million which was comprised of two residential real estate properties.

NPAs continue to remain at relatively low levels due to steady general economic conditions in Hawaii, led by steady tourism and construction industries, low unemployment and a continued strong real estate market. We have also continued to remain diligent in our collection and recovery efforts and have continued to seek new lending opportunities while maintaining sound judgment and underwriting practices.

Loans and Leases Past Due 90 Days or More and Still Accruing Interest. Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.

Loans and leases past due 90 days or more and still accruing interest were $5.7 million as of June 30, 2019, a decrease of $0.7 million or 10% as compared to December 31, 2018. Home equity lines that were past due 90 days or more and still accruing interest decreased by $1.2 million during the six months ended June 30, 2019. This was partially offset by an increase of $0.7 million in commercial and industrial loans that were past due 90 days or more and still accruing interest during the six months ended June 30, 2019.

Impaired Loans. A loan is impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. For a loan that has been modified in a TDR, the contractual terms of the loan agreement refers to the contractual terms specified by the original loan agreement, not the contractual terms specified by the modified loan agreement.

Impaired loans were $27.4 million and $30.6 million as of June 30, 2019 and December 31, 2018, respectively. These impaired loans had a related Allowance of $0.5 million as of both June 30, 2019 and December 31, 2018. The decrease in impaired loans during the six months ended June 30, 2019 was primarily due to a net decrease of four commercial real estate loans totaling $1.7 million and a net decrease of two residential mortgage loans totaling $1.1 million, partially offset by a net increase of three commercial and industrial loans totaling $0.8 million. The impaired loan balance is further decreased by charge-offs and paydowns. As of June 30, 2019 and December 31, 2018, we recorded charge-offs of $0.6 million and $0.7 million, respectively, related to our total impaired loans. Our impaired loans are considered in management’s assessment of the overall adequacy of the Allowance.

75

If interest due on the balances of all non-accrual loans as of June 30, 2019 had been accrued under the original terms, approximately nil and $0.1 million in additional interest income would have been recorded during the three and six months ended June 30, 2019, respectively, compared to $0.2 million and $0.3 million in additional interest income that would have been recorded for the same period in 2018, respectively. Actual interest income recorded on these loans was $0.4 million and $0.9 million, for the three and six months ended June 30, 2019, respectively, compared to $0.5 million and $1.0 million, respectively, for the same periods in 2018.

Loans Modified in a Troubled Debt Restructuring

Table 22 presents information on loans whose terms have been modified in a TDR as of June 30, 2019 and December 31, 2018:

Loans Modified in a Troubled Debt Restructuring				Table 22
	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	8,763	$	8,445
Commercial real estate		3,726		4,086
Total commercial		12,489		12,531
Residential mortgage		11,709		12,128
Total residential		11,709		12,128
Total	$	24,198	$	24,659

Loans modified in a TDR were $24.2 million as of June 30, 2019, a decrease of $0.5 million or 2% from December 31, 2018. This decrease was primarily due to paydowns of commercial and industrial loans and commercial real estate loans totaling $0.9 million and pay-offs of two residential mortgage loans of $0.6 million, partially offset by four new commercial and industrial loans modified in a TDR totaling $0.9 million. As of June 30, 2019, $23.5 million or 97% of our loans modified in a TDR were performing in accordance with their modified contractual terms and were on accrual status.

Generally, loans modified in a TDR are returned to accrual status after the borrower has demonstrated performance under the modified terms by making six consecutive timely payments. See ‘‘Note 4. Allowance for Loan and Lease Losses’’ contained in our unaudited interim consolidated financial statements for more information and a description of the modification programs that we currently offer to our customers.

Allowance for Loan and Lease Losses

We maintain the Allowance at a level which, in our judgment, is adequate to absorb probable losses that have been incurred in our loan and lease portfolio as of the balance sheet date. The Allowance consists of two components, allocated and unallocated. The allocated portion of the Allowance includes reserves that are allocated based on impairment analyses of specific loans or pools of loans. The unallocated component of the Allowance incorporates our judgment of the determination of the risks inherent in the loan and lease portfolio, economic uncertainties and imprecision in the estimation process. Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of June 30, 2019 and December 31, 2018 based on our ongoing analysis of estimated probable loan and lease losses, credit risk profiles, economic conditions, coverage ratios and other relevant factors.

76

Table 23 presents an analysis of our Allowance for the periods indicated:

Allowance for Loan and Lease Losses											Table 23
	Three Months Ended June 30,						Six Months Ended June 30,
(dollars in thousands)	2019			2018			2019			2018
Balance at Beginning of Period	$	141,546		$	138,574		$	141,718		$	137,253
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial		(2,000)			—			(2,000)			(475)
Lease financing		—			—			(24)			—
Total Commercial Loans		(2,000)			—			(2,024)			(475)
Residential		—			(34)			—			(34)
Consumer		(7,505)			(6,290)			(16,103)			(12,915)
Total Loans and Leases Charged-Off		(9,505)			(6,324)			(18,127)			(13,424)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial		25			39			62			103
Commercial real estate		32			32			63			154
Total Commercial Loans		57			71			125			257
Residential		185			60			435			242
Consumer		2,382			2,200			4,834			4,303
Total Recoveries on Loans and Leases Previously Charged-Off		2,624			2,331			5,394			4,802
Net Loans and Leases Charged-Off		(6,881)			(3,993)			(12,733)			(8,622)
Provision for Loan and Lease Losses		3,870			6,020			9,550			11,970
Balance at End of Period	$	138,535		$	140,601		$	138,535		$	140,601
Average Loans and Leases Outstanding	$	13,209,655		$	12,552,610		$	13,142,057		$	12,425,351
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)		0.21	%		0.13	%		0.20	%		0.14	%
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding		1.04	%		1.11	%		1.04	%		1.11	%

⁽¹⁾   Annualized for the three and six months ended June 30, 2019 and 2018.

Tables 24 and 25 present the allocation of the Allowance by loan and lease category, in both dollars and as a percentage of total loans and leases outstanding as of June 30, 2019 and December 31, 2018:

Allocation of the Allowance by Loan and Lease Category	Table 24
	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	31,688	$	34,501
Commercial real estate		22,204		19,725
Construction		5,014		5,813
Lease financing		446		432
Total commercial		59,352		60,471
Residential		43,420		44,906
Consumer		33,638		35,813
Unallocated		2,125		528
Total Allowance for Loan and Lease Losses	$	138,535	$	141,718

Allocation of the Allowance by Loan and Lease Category (as a percentage of total loans and leases outstanding)							Table 25
	June 30,				December 31,
	2019				2018
	Allocated		Loan		Allocated		Loan
	Allowance as		category as		Allowance as		category as
	% of loan or		% of total		% of loan or		% of total
	lease category		loans and leases		lease category		loans and leases
Commercial and industrial	1.00	%	23.96	%	1.08	%	24.54	%
Commercial real estate	0.70		24.08		0.66		22.87
Construction	0.91		4.14		0.93		4.79
Lease financing	0.27		1.25		0.29		1.13
Total commercial	0.84		53.43		0.87		53.33
Residential	0.96		34.13		1.01		33.96
Consumer	2.04		12.44		2.15		12.71
Total	1.04	%	100.00	%	1.08	%	100.00	%

77

As of June 30, 2019, the Allowance was $138.5 million or 1.04% of total loans and leases outstanding, compared with an Allowance of $141.7 million or 1.08% of total loans and leases outstanding as of December 31, 2018. The level of the Allowance was commensurate with our stable credit risk profile, loan portfolio growth and composition and a steady Hawaii economy.

Net charge-offs of loans and leases were $6.9 million or 0.21% of total average loans and leases, on an annualized basis, for the three months ended June 30, 2019 compared to $4.0 million or 0.13% of total average loans and leases, on an annualized basis, for the three months ended June 30, 2018. Net charge-offs in our commercial lending portfolio were $1.9 million for the three months ended June 30, 2019, compared to net recoveries of $0.1 million for the three months ended June 30, 2018. The increase in net charge-offs in our commercial lending portfolio was primarily due to the full charge-off of one commercial and industrial loan of $2.0 million. Net recoveries in our residential lending portfolio were $0.2 million and nominal for the three months ended June 30, 2019 and 2018, respectively. Net charge-offs in our consumer lending portfolio were $5.1 million and $4.1 million for the three months ended June 30, 2019 and 2018, respectively. Net charge-offs in our consumer portfolio segment include those related to credit cards, automobile loans, installment loans and small business lines of credit and reflect the inherent risk associated with these loans.

Net charge-offs of loans and leases were $12.7 million or 0.20% of total average loans and leases, on an annualized basis, for the six months ended June 30, 2019 compared to $8.6 million or 0.14% of total average loans and leases, on an annualized basis, for the six months ended June 30, 2018. Net charge-offs in our commercial lending portfolio were $1.9 million and $0.2 million for the six months ended June 30, 2019 and 2018, respectively. The increase in net charge-offs in our commercial lending portfolio was primarily due to the full charge-off of one commercial and industrial loan of $2.0 million. Net recoveries in our residential lending portfolio were $0.4 million and $0.2 million for the six months ended June 30, 2019 and 2018, respectively. Our net recovery position in this portfolio segment is largely attributable to rising real estate prices in Hawaii. Net charge-offs in our consumer lending portfolio were $11.3 million and $8.6 million for the six months ended June 30, 2019 and 2018, respectively. Net charge-offs in our consumer portfolio segment include those related to credit card, automobile loans, installment loans and small business lines of credit and reflect the inherent risk associated with these loans.

As of June 30, 2019, the allocation of the Allowance to our commercial, residential and consumer loans was comparable to the respective allocations as of December 31, 2018. See “Note 4. Allowance for Loan and Lease Losses” contained in our unaudited interim consolidated financial statements for more information on the Allowance.

Goodwill

Goodwill was $995.5 million as of both June 30, 2019 and December 31, 2018. Our goodwill originated from the acquisition of BWC by BNPP in December 2001. Goodwill generated in that acquisition was recorded on the balance sheet of the Bank as a result of push down accounting treatment, and remains on our consolidated balance sheets. Goodwill is not amortized but is subject, at a minimum, to annual tests for impairment at a reporting unit level. Determining the amount of goodwill impairment, if any, includes assessing the current implied fair value of the reporting unit as if it were being acquired in a business combination and comparing it to the carrying amount of the reporting unit’s goodwill. There was no impairment in our goodwill for the three and six months ended June 30, 2019. Future events that could cause a significant decline in our expected future cash flows or a significant adverse change in our business or the business climate may necessitate taking charges in future reporting periods related to the impairment of our goodwill and other intangible assets.

Other Assets

Other assets were $497.9 million as of June 30, 2019, an increase of $51.5 million or 12% from December 31, 2018. This increase was primarily due to Accounting Standard Update No. 2016-02, Leases (Topic 842), which required the Company to record a right-of-use asset of $50.6 million as part of other assets and a $46.1 million increase in interest rate swap agreements. This was partially offset by a $38.3 million decrease in current tax receivables and deferred tax assets and a $6.5 million decrease in prepaid expenses.

78

Deposits

Deposits are the primary funding source for the Bank and are acquired from a broad base of local markets, including both individual and corporate customers. We obtain funds from depositors by offering a range of deposit types, including demand, savings, money market and time.

Table 26 presents the composition of our deposits as of June 30, 2019 and December 31, 2018:

Deposits				Table 26
	June 30,		December 31,
(dollars in thousands)	2019		2018
Demand	$	5,763,157	$	6,007,941
Savings		4,908,000		4,853,285
Money Market		3,050,843		3,196,678
Time		3,070,078		3,092,164
Total Deposits(1)	$	16,792,078	$	17,150,068

(1) Public deposits were $1.6 billion as of both June 30, 2019 and December 31, 2018.

Total deposits were $16.8 billion as of June 30, 2019, a decrease of $358.0 million or 2% from December 31, 2018. The decrease in deposit balances stemmed from a $244.8 million or 4% decrease in demand deposit balances and a $145.8 million or 5% decrease in money market deposit balances.

Short-term and Long-term Borrowings

Short-term borrowings were $200.0 million as of June 30, 2019, an increase of $200.0 million from December 31, 2018. This increase was due to the reclassification of a $200.0 million FHLB fixed-rate advance from long-term borrowings to short-term borrowings as the maturity date for this advance is less than one year. This short-term FHLB fixed-rate advance has an annual interest rate of 2.79% and matures in June 2020.

Table 27 below provides selected information for short-term borrowings for the six months ended June 30, 2019 and 2018:

Short-term borrowings					Table 27
	Six Months Ended June 30,
(dollars in thousands)	2019			2018
Federal funds purchased:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	110,000		$	—
Average outstanding balance	$	28,392		$	7,492
Weighted-average interest rate paid		1.21	%		0.88	%
Short-term FHLB fixed-rate advance:
Weighted-average interest rate at June 30,		2.79	%		—	%
Highest month-end balance	$	200,000		$	81,800
Average outstanding balance	$	3,315		$	13,974
Weighted-average interest rate paid		0.47	%		0.94	%

Long-term borrowings were $400.0 million as of June 30, 2019, a decrease of $200.0 million from December 31, 2018. The Company's long-term borrowings included $400.0 million in FHLB fixed-rate advances with a weighted average interest rate of 2.80% and maturity dates ranging from 2020 to 2024.  Long-term borrowings have an original maturity in excess of one year.

As of June 30, 2019, the available remaining borrowing capacity with the FHLB was $1.6 billion. The FHLB fixed rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2019 and December 31, 2018.

79

Pension and Postretirement Plan Obligations

We have a noncontributory qualified defined benefit pension plan, an unfunded supplemental executive retirement plan, a directors’ retirement plan (a non-qualified pension plan for eligible directors) and a postretirement benefit plan providing life insurance and healthcare benefits that we offer to our directors and employees, as applicable. The noncontributory qualified defined benefit pension plan, the unfunded supplemental executive retirement plan and the directors’ retirement plan are all frozen to new participants. On March 11, 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP. As a result of such amendment, effective July 1, 2019, there are no new accruals of benefits, including service accruals. To calculate annual pension costs, we use the following key variables: (1) size of the employee population, length of service and estimated compensation increases; (2) actuarial assumptions and estimates; (3) expected long-term rate of return on plan assets; and (4) discount rate.

Pension and postretirement benefit plan obligations, net of pension plan assets, were $121.2 million as of June 30, 2019, an increase of $2.0 million from December 31, 2018. This increase was primarily due to net periodic benefit costs for the six months ended June 30, 2019 of $5.2 million, partially offset by payments of $4.1 million.

See ‘‘Note 17. Benefit Plans’’ contained in our unaudited interim consolidated financial statements for more information on our pension and postretirement benefit plans.

Foreign Activities

Cross-border outstandings are defined as loans (including accrued interest), acceptances, interest-bearing deposits with other banks, other interest-bearing investments and any other monetary assets which are denominated in dollars or other non-local currency. As of June 30, 2019, aggregate cross-border outstandings in countries which amounted to 0.75% to 1% of our total consolidated assets were approximately $185.9 million to Japan and $158.3 million to Canada. As of December 31, 2018, aggregate cross-border outstandings in countries which amounted to 0.75% to 1% of our total consolidated assets were approximately $186.3 million to Japan. There were no cross-border outstandings in excess of 1% of our total consolidated assets as of both June 30, 2019 and December 31, 2018.

Capital

In July 2013, the federal bank regulators approved final rules implementing the Basel Committee on Banking Supervision’s December 2010 final capital framework for strengthening international capital standards, known as Basel III and various provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Capital Rules”). Subject to a phase-in period for various provisions, the Capital Rules became effective for us and for the Bank on January 1, 2015. The Capital Rules require bank holding companies and their bank subsidiaries to maintain substantially more capital than previously required, with a greater emphasis on common equity. The Capital Rules, among other things, (i) introduced a capital measure called CET1 capital, (ii) specified that Tier 1 capital consists of CET1 capital and ‘‘Additional Tier 1 capital’’ instruments meeting specified requirements, (iii) defined CET1 capital narrowly by requiring that most deductions/adjustments to regulatory capital measures be made to CET1 capital and not to the other components of capital and (iv) expanded the scope of the deductions/adjustments to capital as compared to prior regulations.

Under the Capital Rules, the minimum capital ratios that became effective on January 1, 2015 were as follows:

● 4.5% CET1 capital to risk-weighted assets,

● 6.0% Tier 1 capital (that is, CET1 capital plus Additional Tier 1 capital) to risk-weighted assets,

● 8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets, and

● 4.0% Tier 1 capital to average quarterly assets.

On that date, the deductions from CET1 capital were limited to 40% of the final phased-in deductions. Implementation of the deductions and other adjustments to CET1 capital began on January 1, 2015 and were phased-in with full implementation beginning on January 1, 2019. Implementation of the capital conservation buffer began on January 1, 2016 at 0.625% and was phased-in in increments of 0.625% per year until it reached 2.5% on January 1, 2019.

As of June 30, 2019, the Company’s capital levels remained characterized as “well capitalized” under the Capital Rules. Our regulatory capital ratios, calculated in accordance with the Capital Rules, are presented in Table 28 below.

80

There have been no conditions or events since June 30, 2019 that management believes have changed either the Company’s or the Bank’s capital classifications.

Regulatory Capital					Table 28
	June 30,			December 31,
(dollars in thousands)	2019			2018
Stockholders' Equity	$	2,659,441		$	2,524,839
Less:
Goodwill		995,492			995,492
Accumulated other comprehensive loss, net		(31,984)			(132,195)
Common Equity Tier 1 Capital and Tier 1 Capital	$	1,695,933		$	1,661,542
Add:
Allowable Reserve for Loan and Lease Losses and Unfunded Commitments		139,135			142,318
Total Capital	$	1,835,068		$	1,803,860
Risk-Weighted Assets	$	14,325,398		$	13,884,976
Key Regulatory Capital Ratios
Common Equity Tier 1 Capital Ratio		11.84	%		11.97	%
Tier 1 Capital Ratio		11.84	%		11.97	%
Total Capital Ratio		12.81	%		12.99	%
Tier 1 Leverage Ratio		8.75	%		8.72	%

Total stockholders’ equity was $2.7 billion as of June 30, 2019, an increase of $134.6 million or 5% from December 31, 2018. The increase in stockholders’ equity was primarily due to earnings for the period of $142.4 million and a net change in the fair value of our investment securities of $100.8 million. This was partially offset by dividends declared and paid to the Company’s stockholders of $70.0 million for the six months ended June 30, 2019.

In July 2019, the Company's Board of Directors declared a quarterly cash dividend of $0.26 per share on our outstanding shares. The dividend will be paid on September 6, 2019 to shareholders of record at the close of business on August 26, 2019.

Off-Balance Sheet Arrangements and Guarantees

Off-Balance Sheet Arrangements

We hold interests in several unconsolidated variable interest entities (“VIEs”). These unconsolidated VIEs are primarily low income housing tax credit investments in partnerships and limited liability companies. Variable interests are defined as contractual ownership or other interest in an entity that change with fluctuations in an entity’s net asset value. The primary beneficiary consolidates the VIE. Based on our analysis, we have determined that the Company is not the primary beneficiary of these entities. As a result, we do not consolidate these VIEs.

Guarantees

We sell residential mortgage loans in the secondary market primarily to Fannie Mae or Freddie Mac. The agreements under which we sell residential mortgage loans to Fannie Mae or Freddie Mac contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state and local laws and other matters. As of June 30, 2019 and December 31, 2018, the unpaid principal balance of our portfolio of residential mortgage loans sold was $2.5 billion and $2.7 billion, respectively. The agreements under which we sell residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse investors for losses incurred if a loan review reveals that underwriting and documentation standards were potentially not met in the origination of those loans. Upon receipt of a repurchase request, we work with investors to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor to determine if a contractually required repurchase event has occurred. We

81

manage the risk associated with potential repurchases or other forms of settlement through our underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards. For the six months ended June 30, 2019, there was one repurchase of a residential mortgage loan of $0.4 million and there were no pending repurchase requests.

In addition to servicing loans in our portfolio, substantially all of the loans we sell to investors are sold with servicing rights retained. We also service loans originated by other mortgage loan originators. As servicer, our primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans, or loan modifications or short sales. Each agreement under which we act as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards vary by investor. These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company. Remedies could include repurchase of an affected loan. For the six months ended June 30, 2019, we had no repurchase requests related to loan servicing activities, nor were there any pending repurchase requests as of June 30, 2019.

Although to date repurchase requests related to representation and warranty provisions and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans. However, as of June 30, 2019, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases. As of June 30, 2019, 99% of our residential mortgage loans serviced for investors were current. We maintain ongoing communications with investors and continue to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in loans sold to investors.

Contractual Obligations

Our contractual obligations have not changed materially since previously reported as of December 31, 2018.

Future Application of Accounting Pronouncements

For a discussion of the expected impact of accounting pronouncements recently issued but not adopted by us as of June 30, 2019, see “Note 1. Organization and Basis of Presentation — Recent Accounting Pronouncements” to the unaudited interim consolidated financial statements for more information.

Risk Governance and Quantitative and Qualitative Disclosures About Market Risk

Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management and operational risk. See “Analysis of Financial Condition — Liquidity” and “—Capital” sections of this MD&A for further discussions of liquidity risk management and capital management, respectively.

Credit Risk

Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits and other limits or standards deemed necessary and prudent. Portfolio diversification at the obligor, industry, product, and/or geographic location levels is actively managed to mitigate concentration risk. In addition, credit risk management includes an independent credit review process that assesses compliance with commercial, real estate and consumer credit policies, risk ratings and other critical credit information. In addition to implementing risk management practices that are based upon established and sound

82

lending practices, we adhere to sound credit principles. We understand and evaluate our customers’ borrowing needs and capacity to repay, in conjunction with their character and history.

Management has identified three categories of loans that we use to develop our systematic methodology to determine the Allowance: commercial, residential real estate and consumer.

Commercial lending is further categorized into four distinct classes based on characteristics relating to the borrower, transaction and collateral. These classes are: commercial and industrial, commercial real estate, construction and lease financing. Commercial and industrial loans are primarily for the purpose of financing equipment acquisition, expansion, working capital and other general business purposes by medium to larger Hawaii based corporations, as well as U.S. mainland and international companies. Commercial and industrial loans are typically secured by non-real estate assets whereby the collateral is trading assets, enterprise value or inventory. As with many of our customers, our commercial and industrial loan customers are heavily dependent on tourism, government expenditures and real estate values. Commercial real estate loans are secured by real estate, including but not limited to structures and facilities to support activities designated as retail, health care, general office space, warehouse and industrial space. Our Bank’s underwriting policy generally requires that net cash flows from the property be sufficient to service the debt while still maintaining an appropriate amount of reserves. Commercial real estate loans in Hawaii are characterized by having a limited supply of real estate at commercially attractive locations, long delivery time frames for development and high interest rate sensitivity. Our construction lending portfolio consists primarily of land loans, single family and condominium development loans. Financing of construction loans is subject to a high degree of credit risk given the long delivery time frames for such projects. Construction lending activities are underwritten on a project financing basis whereby the cash flows or lease rents from the underlying real estate collateral or the sale of the finished inventory is the primary source of repayment. Market feasibility analysis is typically performed by assessing market comparables, market conditions and demand in the specific lending area and general community. We require presales of finished inventory prior to loan funding. However, because this analysis is typically performed on a forward looking basis, real estate construction projects typically present a higher risk profile in our lending activities. Lease financing activities include commercial single investor leases and leveraged leases used to purchase items ranging from computer equipment to transportation equipment. Underwriting of new leasing arrangements typically includes analyzing customer cash flows, evaluating secondary sources of repayment, such as the value of the leased asset, the guarantors’ net cash flows as well as other credit enhancements provided by the lessee.

Residential real estate is further categorized into the following classes: residential mortgages (loans secured by 1-4 family residential properties and home equity loans) and home equity lines of credit. Our Bank’s underwriting standards typically require LTV ratios of not more than 80%, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk, with an average loan size of approximately $339,000. Residential mortgage loan production is added to our loan portfolio or is sold in the secondary market, based on management’s evaluation of our liquidity, capital and loan portfolio mix as well as market conditions. Changes in interest rates, the economic environment and other market factors have impacted, and will likely continue to impact, the marketability and value of collateral and the financial condition of our borrowers which impacts the level of credit risk inherent in this portfolio, although we remain a supply constrained housing environment in Hawaii. Geographic concentrations exist for this portfolio as nearly all residential mortgage loans and home equity lines of credit are for residences located in Hawaii, Guam or Saipan. These island locales are susceptible to a wide array of potential natural disasters including, but not limited to, hurricanes, floods, tsunamis and earthquakes. We offer home equity lines of credit with variable rates; fixed rate options may be available post-closing. All lines are underwritten at 2% over the fully indexed rate. Our procedures for underwriting home equity lines of credit include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on repayment ability via debt-to-income ratios, LTV ratios and an evaluation of credit history.

Consumer lending is further categorized into the following classes of loans: credit cards, automobile loans and other consumer-related installment loans. Consumer loans are either unsecured or secured by the borrower’s personal assets. The average loan size is generally small and risk is diversified among many borrowers. We offer a wide array of credit cards for business and personal use. In general, our customers are attracted to our credit card offerings on the basis of price, credit limit, reward programs and other product features. Credit card underwriting decisions are generally based on repayment ability of our borrower via DTI ratios, credit bureau information, including payment history, debt burden and credit scores, such as FICO, and analysis of financial capacity. Automobile lending activities include loans and leases secured by new or used automobiles. We originate the majority of our automobile loans and leases on an indirect basis through selected dealerships. Our procedures for underwriting automobile loans include an assessment of an applicant’s overall financial capacity and repayment ability, credit history and the ability to meet existing obligations and payments

83

on the proposed loan or lease. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the collateral security to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured. Installment loans consist of open and closed end facilities for personal and household purchases. We seek to maintain reasonable levels of risk in installment lending by following prudent underwriting guidelines which include an evaluation of personal credit history and cash flow.

In addition to geographic concentration risk, we also monitor our exposure to industry risk. While the Bank, our customers and our results of operations could be adversely impacted by events affecting the tourism industry, we also monitor our other industry exposures, including, but not limited to, our exposures in the oil, gas and energy industries. As of June 30, 2019 and December 31, 2018, we did not have material exposures to customers in the oil, gas and energy industries.

Market Risk

Market risk is the potential of loss arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices, including the correlation among these factors and their volatility. When the value of an instrument is tied to such external factors, the holder faces market risk. We are exposed to market risk primarily from interest rate risk, which is defined as the risk of loss of net interest income or net interest margin because of changes in interest rates.

The potential cash flows, sales or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates. In the banking industry, changes in interest rates can significantly impact earnings and the safety and soundness of an entity.

Interest rate risk arises primarily from our core business activities of extending loans and accepting deposits. This occurs when our interest earning loans and interest bearing deposits mature or reprice at different times, on a different basis or in unequal amounts. Interest rates may also affect loan demand, credit losses, mortgage origination volume, pre- payment speeds and other items affecting earnings.

Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships and repricing characteristics of financial instruments. Our earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States and its agencies, particularly the Federal Reserve. The monetary policies of the Federal Reserve can influence the overall growth of loans, investment securities and deposits and the level of interest rates earned on assets and paid for liabilities.

Market Risk Measurement

We primarily use net interest income simulation analysis to measure and analyze interest rate risk. We run various hypothetical interest rate scenarios on a quarterly basis and compare these results against a measured base case scenario. Our net interest income simulation analysis incorporates various assumptions, which we believe are reasonable but which may have a significant impact on results. These assumptions include: (1) the timing of changes in interest rates, (2) shifts or rotations in the yield curve, (3) re-pricing characteristics for market rate sensitive instruments on and off balance sheet, (4) differing sensitivities of financial instruments due to differing underlying rate indices and (5) varying loan prepayment speeds for different interest rate scenarios. Because of limitations inherent in any approach used to measure interest rate risk, simulation results are not intended as a forecast of the actual effect of a change in market interest rates on our results but rather as a means to better plan and execute appropriate asset liability management strategies to manage our interest rate risk.

Table 29 presents, for the twelve months subsequent to June 30, 2019 and December 31, 2018, an estimate of the changes in net interest income that would result from ramps (gradual changes) and shocks (immediate changes) in market interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Ramp scenarios assume interest rates move gradually in parallel across the yield curve relative to the base case scenario. The base case scenario assumes that the balance sheet and interest rates are generally unchanged. We evaluate the sensitivity by using a static forecast, where the balance sheets as of June 30, 2019 and December 31, 2018 are held constant.

84

Net Interest Income Sensitivity Profile - Estimated Percentage Change Over 12 Months			Table 29
	Static Forecast		Static Forecast
	As of June 30, 2019		As of December 31, 2018
Ramp Change in Interest Rates (basis points)
+100	2.8	%	2.4	%
+50	1.5		1.2
(50)	(1.5)		(1.2)
(100)	(3.3)		(2.5)
Immediate Change in Interest Rates (basis points)
+100	5.8	%	5.5	%
+50	3.0		2.7
(50)	(3.6)		(2.8)
(100)	(8.3)		(6.2)

The table above shows the effects of a simulation which estimates the effect of a gradual and immediate sustained parallel shift in the yield curve of −100, −50, +50 and +100 basis points in market interest rates over a twelve month period on our net interest income.

Currently, our interest rate profile is such that we project net interest income will benefit modestly from higher interest rates as our assets would reprice faster and to a greater degree than our liabilities, while in the case of lower interest rates, our assets would reprice downward and to a greater degree than our liabilities.

Under the static balance sheet forecast as of June 30, 2019, our net interest income sensitivity profile is slightly more sensitive as compared to similar forecasts as of December 31, 2018. The higher sensitivity is primarily due to lower market interest rates, which has the effect of higher prepayments of loans and investment securities and reinvestments which occur at lower interest rates. Also contributing to the higher net interest income sensitivity as of June 30, 2019, is lower balances in our interest rate sensitive deposit products.  

Projecting deposit activity in a period of historically low interest rates is difficult, and the Company cannot predict how deposits will actually react to shifting rates. The comparisons above provide insight into the potential effects of changes in interest rates on net interest income. The Company believes that its approach to interest rate risk has appropriately considered its susceptibility to both rising and falling rates and has adopted strategies which minimize the impact of such risks.

We also have longer term interest rate risk exposures which may not be appropriately measured by net interest income simulation analysis. We use market value of equity (“MVE”) sensitivity analysis to study the impact of long term cash flows on earnings and capital. MVE involves discounting present values of all cash flows of on-balance sheet and off-balance sheet items under different interest rate scenarios. The discounted present value of all cash flows represents our MVE. MVE analysis requires modifying the expected cash flows in each interest rate scenario, which will impact the discounted present value. The amount of base case measurement and its sensitivity to shifts in the yield curve allow management to measure longer term repricing option risk in the balance sheet.

We also analyze the historical sensitivity of our interest bearing transaction accounts to determine the portion that it classifies as interest rate sensitive versus the portion classified over one year. This analysis divides interest bearing assets and liabilities into maturity categories and measures the “gap” between maturing assets and liabilities in each category.

Limitations of Market Risk Measures

The results of our simulation analyses are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted. For example, if the timing and magnitude of interest rate changes differ from those projected, our net interest income might vary significantly. Non parallel yield curve shifts such as a flattening or steepening of the yield curve or changes in interest rate spreads would also cause our net interest income to be different from that depicted. An increasing interest rate environment could reduce projected net interest income if deposits and other short-term liabilities re-price faster than expected or faster than our assets re-price. Actual results could differ from those projected if we grow assets and liabilities faster or slower than estimated, if we experience a net outflow of deposits or if our mix of assets and liabilities otherwise changes. For example, while we maintain relatively high levels of liquidity, a

85

faster than expected withdrawal of deposits out of the bank may cause us to seek higher cost sources of funding. Actual results could also differ from those projected if we experience substantially different prepayment speeds in our loan portfolio than those assumed in the simulation analyses. Finally, these simulation results do not consider all the actions that we may undertake in response to potential or actual changes in interest rates, such as changes to our loan, investment, deposit, funding or hedging strategies.

Market Risk Governance

We seek to achieve consistent growth in net interest income and capital while managing volatility arising from changes in market interest rates. The objective of our interest rate risk management process is to increase net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

To manage the impact on net interest income, we manage our exposure to changes in interest rates through our asset and liability management activities within guidelines established by our ALCO and approved by our board of directors. The ALCO has the responsibility for approving and ensuring compliance with the ALCO management policies, including interest rate risk exposures. The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

Through review and oversight by the ALCO, we attempt to engage in strategies that neutralize interest rate risk as much as possible. Our use of derivative financial instruments, as detailed in “Note 12. Derivative Financial Instruments” to the unaudited interim consolidated financial statements, has generally been limited. This is due to natural on balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities. In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO. We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures. Expected movements in interest rates are also considered in managing interest rate risk. Thus, as interest rates change, we may use different techniques to manage interest rate risk.

Management uses the results of its various simulation analyses to formulate strategies to achieve a desired risk profile within the parameters of our capital and liquidity guidelines.

Operational Risk

Operational risk is the risk of loss arising from inadequate or failed processes, people or systems, external events (such as natural disasters), or compliance, reputational or legal matters, including the risk of loss resulting from fraud, litigation and breaches in data security. Operational risk is inherent in all of our business ventures and the management of that risk is important to the achievement of our objectives. We have a framework in place that includes the reporting and assessment of any operational risk events, and the assessment of our mitigating strategies within our key business lines. This framework is implemented through our policies, processes and reporting requirements. We measure and report operational risk using the seven operational risk event types projected by the Basel Committee on Banking Supervision in Basel II: (1) external fraud; (2) internal fraud; (3) employment practices and workplace safety; (4) clients, products and business practices; (5) damage to physical assets; (6) business disruption and system failures; and (7) execution, delivery and process management. Our operational risk review process is also a core part of our assessment of material new products or activities.

86

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations — Risk Governance and Quantitative and Qualitative Disclosures About Market Risk.”

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2019.  The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2019.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended June 30, 2019 that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company operates in a highly regulated environment. From time to time, the Company is party to various litigation matters incidental to the conduct of our business. We are not presently party to any legal proceedings the resolution of which we believe would have a material adverse effect on our business, prospects, financial condition, liquidity, results of operation, cash flows or capital levels. For additional information, see the discussion related to contingencies in “Note 13. Commitments and Contingent Liabilities” in our unaudited interim consolidated financial statements under “Part I, Item 1. Financial Statements.”

ITEM 1A. RISK FACTORS

There are no material changes from the risk factors as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, except as described below.

Uncertainty About the Transition from LIBOR as a Reference Rate May Adversely Impact Our Business

On July 27, 2017, the United Kingdom’s Financial Conduct Authority (“FCA”), which regulates the London Interbank Offered Rate (“LIBOR”), announced that after December 31, 2021 it would no longer compel banks to submit the rates required to calculate LIBOR. After 2021, there also is uncertainty about the continued availability of LIBOR. If LIBOR ceases to exist or the methodology for the LIBOR calculation changes, financial products with interest rates tied to LIBOR may be adversely affected.

After 2021, if LIBOR remains available it may no longer be considered to be an acceptable market benchmark. There is also uncertainty regarding acceptable  alternatives to LIBOR and the effect of any such changes may have on the pricing for LIBOR-indexed financial instruments. We have loans, derivative contracts, and other financial instruments with rates that are either directly or indirectly tied to LIBOR and the interest rates on these instruments, as well as the associated revenue and expenses, may be adversely affected. Failing to adequately manage this transition process with our customers could also adversely impact our reputation.

87

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides certain information with respect to our purchases of shares of the Company’s common stock during the three months ended June 30, 2019:

Issuer Purchases of Equity Securities
				Total Number of	Approximate Dollar
				Shares Purchased	Value of Shares
	Total Number	Average		as Part of Publicly	that May Yet Be
	of Shares	Price Paid		Announced Plans or	Purchased Under the
Period	Purchased1	per Share		Programs	Plans or Programs2
April 1, 2019 through April 30, 2019	-	$	-	-	$	100,000,000
May 1, 2019 through May 31, 2019	855,122		27.14	855,000		76,795,036
June 1, 2019 through June 30, 2019	654,846		25.65	654,846		60,000,017
Total	1,509,968	$	26.49	1,509,846

(1) During the three months ended June 30, 2019, 122 shares were acquired from employees to satisfy income tax withholding requirements in connection with vested restricted stock units.

(2) The share repurchase program was announced in March 2019 for purchases of up to $100 million during 2019. The timing and amount of future purchases will be subject to various internal and external factors.

ITEM 5. OTHER INFORMATION

On July 23, 2019, Mr. Eric Yeaman, President and Chief Operating Officer of the Company and the Bank, informed the Company that he is resigning from his positions with the Company and the Bank and will cease serving as a director on the board of directors of the Bank, in each case effective August 12, 2019.  Effective August 12, 2019, Mr. Robert S. Harrison, currently the Chairman and Chief Executive Officer of the Company and the Bank, will become Chairman, President and Chief Executive Officer of the Company and the Bank.  Information with respect to Mr. Harrison’s age, positions and offices held with the Company and the Bank and business experience is incorporated herein by reference to the section captioned “Directors and Executive Officers” in the Company’s definitive Proxy Statement on Schedule 14A for the 2019 Annual Meeting of Stockholders filed with the Securities and Exchange Commission on March 25, 2019.  

Mr. Yeaman will be entitled to payments and benefits pursuant to the terms of the Bank’s Executive Change-in-Control Retention Plan (the “Plan”) in an amount reflecting Mr. Yeaman’s election to be bound by the one-year non-competition and employee and customer non-solicitation provisions thereunder, consistent with the description of the Plan in the Company’s Proxy Statement filed with the SEC on March 25, 2019 under the caption “Potential Payments upon Termination or Change in Control.”  

The information set forth above is included herein for the purpose of providing the disclosure required under "Item 5.02 - Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers" of Form 8-K.

88

ITEM 6. EXHIBITS

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

Exhibit Index

Exhibit Number
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1	Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS	XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document

89

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: July 29, 2019		First Hawaiian, Inc.
	By:	/s/ Robert S. Harrison
		Robert S. Harrison Chairman of the Board and Chief Executive Officer (Principal Executive Officer)
	By:	/s/ Ravi Mallela
		Ravi Mallela Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

90

EX-31.1

Exhibit 31.1

Certification of Chief Executive Officer Pursuant to

Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended,

Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Robert S. Harrison, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of First Hawaiian, Inc.;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors:

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: July 29, 2019	/s/ Robert S. Harrison
	Robert S. Harrison
	Chairman of the Board and Chief Executive Officer
	(Principal Executive Officer)

EX-31.2

Exhibit 31.2

Certification of Chief Financial Officer Pursuant to

Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended,

Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Ravi Mallela, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of First Hawaiian, Inc.;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors:

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: July 29, 2019	/s/ Ravi Mallela
	Ravi Mallela
	Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

EX-32.1

Exhibit 32.1

Certification of Chief Executive Officer

Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

I hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:  

· The Quarterly Report on Form 10-Q of First Hawaiian, Inc. (the “Company”) for the quarter ended June 30, 2019 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

· the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: July 29, 2019	/s/ Robert S. Harrison
	Robert S. Harrison
	Chairman of the Board and Chief Executive Officer
	(Principal Executive Officer)

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the U.S. Securities and Exchange Commission or its staff upon request.

EX-32.2

Exhibit 32.2

Certification of Chief Financial Officer

Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

I hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:  

· The Quarterly Report on Form 10-Q of First Hawaiian, Inc. (the “Company”) for the quarter ended June 30, 2019 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

· the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: July 29, 2019	/s/ Ravi Mallela
	Ravi Mallela
	Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the U.S. Securities and Exchange Commission or its staff upon request.

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 30, 2019	Jul. 18, 2019
Entity Registrant Name	FIRST HAWAIIAN, INC.
Entity Central Index Key	0000036377
Document Type	10-Q
Document Period End Date	Jun. 30, 2019
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	001-14585
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	99-0156159
Entity Address, Address Line One	999 Bishop Street, 29th Floor
Entity Address, City or Town	Honolulu
Entity Address, State or Province	HI
Entity Address, Postal Zip Code	96813
City Area Code	808
Local Phone Number	525-7000
Title of 12(b) Security	Common Stock
Trading Symbol	FHB
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		133,289,212
Document Fiscal Year Focus	2019
Document Fiscal Period Focus	Q2

XML

Consolidated Statements of Income - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Interest income
Loans and lease financing	$ 146,883	$ 130,283	$ 291,289	$ 253,834
Available-for-sale securities	24,784	27,397	49,270	56,390
Other	2,151	1,339	5,820	3,731
Total interest income	173,818	159,019	346,379	313,955
Interest expense
Deposits	23,693	17,355	46,890	32,619
Short-term and long-term borrowings	4,512	261	8,787	261
Total interest expense	28,205	17,616	55,677	32,880
Net interest income	145,613	141,403	290,702	281,075
Provision for loan and lease losses	3,870	6,020	9,550	11,970
Net interest income after provision for loan and lease losses	141,743	135,383	281,152	269,105
Noninterest income
Service charges on deposit accounts	8,123	7,721	16,183	15,676
Credit and debit card fees	16,629	16,929	33,284	32,426
Other service charges and fees	9,403	9,633	18,532	18,975
Trust and investment services income	8,931	7,711	17,549	15,942
Bank-owned life insurance	3,390	2,395	7,203	4,439
Investment securities gains (losses), net	21		(2,592)
Other	2,276	5,408	5,686	11,039
Total noninterest income	48,773	49,797	95,845	98,497
Noninterest expense
Salaries and employee benefits	42,185	41,636	87,045	83,796
Contracted services and professional fees	14,303	13,005	27,948	25,292
Occupancy	7,286	6,908	14,272	13,392
Equipment	4,544	4,335	8,828	8,923
Regulatory assessment and fees	2,149	4,225	3,596	8,198
Advertising and marketing	1,980	1,115	3,946	2,066
Card rewards program	7,664	6,359	14,396	12,077
Other	13,179	14,282	25,882	28,708
Total noninterest expense	93,290	91,865	185,913	182,452
Income before provision for income taxes	97,226	93,315	191,084	185,150
Provision for income taxes	24,793	24,262	48,727	48,139
Net income	$ 72,433	$ 69,053	$ 142,357	$ 137,011
Basic earnings per share (in dollars per share)	$ 0.54	$ 0.50	$ 1.06	$ 0.99
Diluted earnings per share (in dollars per share)	$ 0.54	$ 0.50	$ 1.06	$ 0.99
Basic weighted-average outstanding shares (in shares)	134,420,380	137,907,063	134,655,217	138,749,209
Diluted weighted-average outstanding shares (in shares)	134,652,008	138,065,879	134,924,331	138,891,955

XML

Consolidated Statements of Comprehensive Income - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Net income	$ 72,433,000	$ 69,053,000	$ 142,357,000	$ 137,011,000
Other comprehensive income (loss), net of tax:
Net change in pensions and other benefits	(594,000)		(594,000)
Net change in investment securities	47,364,000	(18,039,000)	100,805,000	(66,816,000)
Net change in cash flow derivative hedges		313,000		857,000
Other comprehensive income (loss)	46,770,000	(17,726,000)	100,211,000	(65,959,000)
Total comprehensive income	$ 119,203,000	$ 51,327,000	$ 242,568,000	$ 71,052,000

XML

Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Assets
Cash and due from banks	$ 423,802	$ 396,836
Interest-bearing deposits in other banks	259,713	606,801
Investment securities	4,395,476	4,498,342
Loans held for sale	215	432
Loans and leases	13,264,609	13,076,191
Less: allowance for loan and lease losses	138,535	141,718
Net loans and leases	13,126,074	12,934,473
Premises and equipment, net	313,200	304,996
Other real estate owned and repossessed personal property		751
Accrued interest receivable	49,205	48,920
Bank-owned life insurance	450,722	446,076
Goodwill	995,492	995,492
Mortgage servicing rights	14,573	16,155
Other assets	497,895	446,404
Total assets	20,526,367	20,695,678
Deposits:
Interest-bearing	11,028,921	11,142,127
Noninterest-bearing	5,763,157	6,007,941
Total deposits	16,792,078	17,150,068
Short-term borrowings	200,000
Long-term borrowings	400,028	600,026
Retirement benefits payable	128,610	127,909
Other liabilities	346,210	292,836
Total liabilities	17,866,926	18,170,839
Commitments and contingent liabilities (Note 13)
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 139,857,673 / 133,508,212 as of June 30, 2019; issued/outstanding: 139,656,674 / 134,874,302 as of December 31, 2018)	1,399	1,397
Additional paid-in capital	2,499,946	2,495,853
Retained earnings	363,748	291,919
Accumulated other comprehensive loss, net	(31,984)	(132,195)
Treasury stock (6,349,461 shares as of June 30, 2019 and 4,782,372 shares as of December 31, 2018)	(173,668)	(132,135)
Total stockholders' equity	2,659,441	2,524,839
Total liabilities and stockholders' equity	$ 20,526,367	$ 20,695,678

XML

Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 30, 2019	Dec. 31, 2018
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	300,000,000	300,000,000
Common stock, issued (in shares)	139,857,673	139,656,674
Common stock outstanding (in shares)	133,508,212	134,874,302
Treasury stock (in shares)	6,349,461	4,782,372

XML

Consolidated Statements of Stockholders' Equity - USD ($)	Common Stock	Additional Paid-In Capital	Retained Earnings	Accumulated other comprehensive Income (loss)	Treasury Stock	Total
Increase (Decrease) in Stockholders' Equity
Adoption of Accounting Standards Update No. 2018-02			$ 20,068,000	$ (20,068,000)
Balance, beginning at Dec. 31, 2017	$ 1,396,000	$ 2,488,643,000	139,177,000	(96,383,000)	$ (282,000)	$ 2,532,551,000
Balance (in shares) at Dec. 31, 2017	139,588,782
Increase (Decrease) in Stockholders' Equity
Net income			137,011,000			137,011,000
Cash dividends declared			(66,296,000)			(66,296,000)
Equity-based awards		3,671,000	(345,000)			3,326,000
Equity-based awards (in shares)	9,006
Other comprehensive income (loss), net of tax				(65,959,000)		(65,959,000)
Common stock issued under Employee Stock Purchase Plan		342,000				342,000
Common stock issued under Employee Stock Purchase Plan (in shares)	12,341
Common stock repurchased					(81,800,000)	(81,800,000)
Common stock repurchased (in shares)	(2,968,069)
Balance, ending at Jun. 30, 2018	$ 1,396,000	2,492,656,000	229,615,000	(182,410,000)	(82,082,000)	2,459,175,000
Balance (in shares) at Jun. 30, 2018	136,642,060
Balance, beginning at Mar. 31, 2018	$ 1,396,000	2,490,910,000	193,522,000	(164,684,000)	(282,000)	2,520,862,000
Balance (in shares) at Mar. 31, 2018	139,601,123
Increase (Decrease) in Stockholders' Equity
Net income			69,053,000			69,053,000
Cash dividends declared			(32,792,000)			(32,792,000)
Equity-based awards		1,746,000	(168,000)			1,578,000
Equity-based awards (in shares)	9,006
Other comprehensive income (loss), net of tax				(17,726,000)		(17,726,000)
Common stock repurchased					(81,800,000)	(81,800,000)
Common stock repurchased (in shares)	(2,968,069)
Balance, ending at Jun. 30, 2018	$ 1,396,000	2,492,656,000	229,615,000	(182,410,000)	(82,082,000)	2,459,175,000
Balance (in shares) at Jun. 30, 2018	136,642,060
Balance, beginning at Dec. 31, 2018	$ 1,397,000	2,495,853,000	291,919,000	(132,195,000)	(132,135,000)	$ 2,524,839,000
Balance (in shares) at Dec. 31, 2018	134,874,302					134,874,302
Increase (Decrease) in Stockholders' Equity
Net income			142,357,000			$ 142,357,000
Cash dividends declared			(69,984,000)			(69,984,000)
Equity-based awards	$ 2,000	4,093,000	(544,000)		(1,533,000)	2,018,000
Equity-based awards (in shares)	143,756
Other comprehensive income (loss), net of tax				100,211,000		100,211,000
Common stock repurchased					(40,000,000)	(40,000,000)
Common stock repurchased (in shares)	(1,509,846)
Balance, ending at Jun. 30, 2019	$ 1,399,000	2,499,946,000	363,748,000	(31,984,000)	(173,668,000)	$ 2,659,441,000
Balance (in shares) at Jun. 30, 2019	133,508,212					133,508,212
Balance, beginning at Mar. 31, 2019	$ 1,399,000	2,497,770,000	326,451,000	(78,754,000)	(133,664,000)	$ 2,613,202,000
Balance (in shares) at Mar. 31, 2019	135,012,015
Increase (Decrease) in Stockholders' Equity
Net income			72,433,000			72,433,000
Cash dividends declared			(34,916,000)			(34,916,000)
Equity-based awards		2,176,000	(220,000)		(4,000)	1,952,000
Equity-based awards (in shares)	6,043
Other comprehensive income (loss), net of tax				46,770,000		46,770,000
Common stock repurchased					(40,000,000)	(40,000,000)
Common stock repurchased (in shares)	(1,509,846)
Balance, ending at Jun. 30, 2019	$ 1,399,000	$ 2,499,946,000	$ 363,748,000	$ (31,984,000)	$ (173,668,000)	$ 2,659,441,000
Balance (in shares) at Jun. 30, 2019	133,508,212					133,508,212

XML

Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Consolidated Statements of Stockholders' Equity
Cash dividends declared (in dollars per share)	$ 0.26	$ 0.24	$ 0.52	$ 0.48

XML

Consolidated Statements of Cash Flows - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018
Cash flows from operating activities:
Net income	$ 142,357	$ 137,011
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan and lease losses	9,550	11,970
Depreciation, amortization and accretion, net	32,959	27,557
Deferred income taxes	15,724	5,416
Stock-based compensation	3,551	3,326
Other gains	(8)	(1,088)
Originations of loans held for sale	(4,091)	(10,921)
Proceeds from sales of loans held for sale	4,343	8,944
Net gains on sales of loans held for sale	(35)	(66)
Net losses on investment securities	2,592
Change in assets and liabilities:
Net decrease in other assets	1,145	11,977
Net decrease in other liabilities	(63,844)	(14,080)
Net cash provided by operating activities	144,243	180,046
Available-for-sale securities:
Proceeds from maturities and principal repayments	322,954	425,182
Proceeds from sales	905,605
Purchases	(999,491)	(130,252)
Other investments:
Proceeds from sales	4,854	7,918
Purchases	(12,693)	(28,153)
Loans:
Net decrease (increase) in loans and leases resulting from originations and principal repayments	21,111	(364,620)
Proceeds from sales of loans originated for investment		562
Purchases of loans	(222,816)
Proceeds from bank-owned life insurance	2,557
Purchases of premises, equipment and software	(16,269)	(9,752)
Purchases of mortgage servicing rights		(6,444)
Proceeds from sales of other real estate owned	759	332
Other	(1,429)	(1,325)
Net cash provided by (used in) investing activities	5,142	(106,552)
Cash flows from financing activities
Net decrease in deposits	(357,990)	(216,584)
Proceeds from long-term borrowings		200,000
Dividends paid	(69,984)	(66,296)
Stock tendered for payment of withholding taxes	(1,533)
Proceeds from employee stock purchase plan		342
Common stock repurchased	(40,000)	(81,800)
Net cash used in financing activities	(469,507)	(164,338)
Net decrease in cash and cash equivalents	(320,122)	(90,844)
Cash and cash equivalents at beginning of period	1,003,637	1,034,644
Cash and cash equivalents at end of period	683,515	943,800
Supplemental disclosures
Interest paid	51,421	32,764
Income taxes paid, net of income tax refunds	41,593	1,548
Noncash investing and financing activities:
Transfers from loans and leases to other real estate owned		$ 64
Operating lease right-of-use assets obtained in exchange for new lease obligations	$ 680

XML

Organization and Basis of Presentation

6 Months Ended

Jun. 30, 2019

Organization and Basis of Presentation

1. Organization and Basis of Presentation

First Hawaiian, Inc. (“FHI” or the “Parent”), a bank holding company, owns 100% of the outstanding common stock of First Hawaiian Bank (“FHB” or the “Bank”), its only direct, wholly owned subsidiary. FHB offers a comprehensive suite of banking services to consumer and commercial customers including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services.  

The accompanying unaudited interim consolidated financial statements of First Hawaiian, Inc. and Subsidiary (the “Company”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

The accompanying unaudited interim consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

In the opinion of management, all adjustments, which consist of normal recurring adjustments necessary for a fair presentation of the interim period consolidated financial information, have been made. Results of operations for interim periods are not necessarily indicative of results to be expected for the entire year. Intercompany account balances and transactions have been eliminated in consolidation.

Transition to an Independent Public Company

On July 1, 2016, FHI became a direct wholly owned subsidiary of BancWest Corporation (“BWC”), a Delaware corporation and an indirect wholly owned subsidiary of BNP Paribas (“BNPP”). In connection with FHI’s initial public offering (“IPO”) in August 2016, BNPP announced its intent to sell its interest in FHI, including FHI’s wholly owned subsidiary, FHB, over time, subject to market conditions and other considerations.

Following a series of secondary offerings completed in 2017 and 2018, on February 1, 2019, BWC completed the sale of its remaining 24,859,750 shares of FHI common stock in a public offering. FHI did not receive any of the proceeds from the sales of shares of FHI common stock in that offering, in any of the secondary offerings described above or the IPO. As a result of the completion of the February 1, 2019 public offering, BNPP (through BWC, the selling stockholder) fully exited its ownership interest in FHI common stock.

Use of Estimates in the Preparation of Financial Statements

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and various other assumptions believed to be reasonable. Although these estimates are based on management’s best knowledge of current events, actual results may differ from these estimates.

Accounting Standards Adopted in 2019

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842). This guidance provided that lessees would be required to recognize the following for all operating leases (with the exception of short-term leases): 1) a lease liability, which is the present value of a lessee's obligation to make lease payments, and 2) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. Lessor accounting under the new guidance remains largely unchanged as it is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The Company adopted the provisions of ASU No. 2016-02 on January 1, 2019 and elected several practical expedients made available by the FASB. Specifically, the Company elected the transition practical expedient to not recast comparative periods upon the adoption of the new guidance. In addition, the Company elected the package of practical expedients which among other things, required no reassessment of whether existing contracts were or contained

leases as well as no reassessment of lease classification for existing leases and the practical expedient which permitted the Company to not separate nonlease components from lease components in determining the consideration in the lease agreement when the Company was a lessee or a lessor. The Company identified the primary lease agreements in scope of this new guidance as those relating to branch premises. As a result, the Company recognized a lease liability of $50.3 million and a related right-of-use asset of $50.6 million on its consolidated balance sheet on January 1, 2019. See “Note 16. Leases” for required disclosures related to this new guidance.

In March 2017, the FASB issued ASU No. 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities. Prior to the adoption of ASU No. 2017-08, entities typically amortized the premium as an adjustment of yield over the contractual life of debt securities. This guidance shortens the amortization period for certain callable debt securities held at a premium to the earliest call date. The Company adopted the provisions of ASU No. 2017-08 on January 1, 2019, and it did not have a material impact on the Company’s consolidated financial statements.

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities. The objectives of the new guidance were to: (1) improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities, and (2) reduce the complexity of and simplify the application of hedge accounting by preparers. Historically, the Company has participated in limited activities in fair value and cash flow hedging relationships. As a result, the adoption of ASU No. 2017-12 on January 1, 2019, did not have a material impact on the Company’s consolidated financial statements. See “Note 12. Derivative Financial Instruments” for required disclosures related to this new guidance.

In August 2018, the FASB issued ASU No. 2018-15, Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. This guidance aligns the accounting for implementation costs related to a hosting arrangement that is a service contract with the guidance on capitalizing costs associated with developing or obtaining internal-use software. Common examples of hosting arrangements include software as a service, platform or infrastructure as a service and other similar types of hosting arrangements. While capitalized costs related to internal-use software is generally considered an intangible asset, costs incurred to implement a cloud computing arrangement that is a service contract would typically be characterized in the company’s financial statements in the same manner as other service costs (e.g., other assets). The new guidance provided that an entity would be required to amortize capitalized implementation costs over the term of the hosting arrangement on a straight-line basis unless another systematic and rational basis was more representative of the pattern in which the entity expected to benefit from access to the hosted software. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted in any annual or interim period for which financial statements have not yet been issued or made available for issuance. The Company early adopted the provisions of ASU No. 2018-15 on January 1, 2019 due to the Company’s shift towards utilizing more hosting arrangements that are service contracts. For the six months ended June 30, 2019, the Company capitalized $3.5 million related to hosting arrangements that are service contracts.

In October 2018, the FASB issued ASU No. 2018-16, Derivatives and Hedging (Topic 815), Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. This guidance expands the list of U.S. benchmark interest rates permitted in the application of hedge accounting by adding the OIS rate based on the SOFR. Due to concerns about the sustainability of the London Interbank Offered Rate (“LIBOR”), a committee convened by the Federal Reserve Board and the Federal Reserve Bank of New York initiated an effort to introduce an alternative reference rate in the U.S. The committee identified SOFR as the preferred alternative reference rate to LIBOR. The OIS rate based on SOFR was added as a U.S. benchmark interest rate to facilitate broader use in the marketplace and provide sufficient lead time for entities to prepare for changes to interest rate risk hedging strategies. The Company adopted the provisions of ASU No. 2018-16 on January 1, 2019 and it did not have a material impact on the Company’s consolidated financial statements.

Recent Accounting Pronouncements

The following ASUs have been issued by the FASB and are applicable to the Company in future reporting periods.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. This guidance eliminates the probable recognition threshold for credit losses on financial assets measured at amortized cost. For loans and held-to-maturity debt securities, this guidance requires a current expected credit loss (“CECL”) approach to determine the allowance for credit losses. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit impairment instead of a direct write-down, which allows for a reversal of credit losses in future periods. This guidance requires entities to record a cumulative effect adjustment to the consolidated balance sheet as of the beginning of the first reporting period in which the guidance is effective. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted. In April 2019, the FASB also issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. As it relates to CECL, this guidance amends certain provisions contained in ASU No. 2016-13, particularly with regards to the inclusion of accrued interest in the definition of amortized cost, as well as clarifying that extension and renewal options that are not unconditionally cancelable by the entity that are included in the original or modified contract should be considered in the entity’s determination of expected credit losses. As permitted by ASU No. 2016-13, the Company expects to elect the practical expedient to use the fair value of the collateral at the reporting date when recording the net carrying amount of the asset and determining the allowance for credit losses for a financial asset for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty based on the Company’s assessment as of the reporting date.  As permitted by ASU No. 2019-04, the Company expects to make accounting policy elections to not measure an allowance for credit losses on accrued interest receivable, write-off accrued interest receivable by reversing interest income and to present accrued interest receivable separately from the related financial asset on the balance sheet. The Company is also expected to apply a practical expedient to separately disclose the total amount of accrued interest as a single balance in certain disclosure requirements. The new guidance will require significant operational changes, particularly in data collection and analysis. The Company has formed a working group comprised of teams from different disciplines, including credit, finance and information technology, to evaluate the requirements of the new standard and the impact it will have on the Company’s current processes. The Company has also engaged a software vendor and is in the final stages of implementing a CECL production platform. Management expects that the preliminary CECL model will be ready for detailed review and testing during the third quarter of 2019. Based on the results of the Company’s parallel runs, management expects to have an estimate of the impact that this new guidance will have on the Company’s consolidated financial statements in the fourth quarter of 2019. The Company expects that testing, control design and model validation will continue throughout the remainder of 2019.  

In January 2017, the FASB issued ASU No. 2017-04, Intangibles – Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment. This guidance simplifies the subsequent measurement of goodwill by eliminating Step 2 from the current two-step goodwill impairment test. This guidance provides that a goodwill impairment test be conducted by comparing the fair value of a reporting unit with its carrying amount. Entities are to recognize an impairment charge for goodwill by the amount by which the carrying amount exceeds the reporting unit’s fair value. Entities will continue to have the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2017-04 is not expected to have a material impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This guidance is a part of the FASB’s disclosure framework project to improve disclosure effectiveness. This guidance eliminates certain disclosure requirements for fair value measurements: the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, an entity’s policy for the timing of transfers between levels of the fair value hierarchy and an entity’s valuation processes for Level 3 fair value measurements. This guidance also adds new disclosure requirements for public entities: changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements of instruments held at the end of the reporting period, and the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements, including how the weighted average is calculated. Furthermore, this guidance modifies certain requirements which will involve disclosing: transfers into and out of Level 3 of the fair value hierarchy, purchases and issuances of Level 3 assets and liabilities, and

information about the measurement uncertainty of Level 3 fair value measurements as of the reporting date. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2018-13 is not expected to have a material impact on the Company’s consolidated financial statements.

XML

Investment Securities

6 Months Ended

Jun. 30, 2019

Investment Securities

2. Investment Securities

As of June 30, 2019 and December 31, 2018, investment securities consisted predominantly of the following investment categories:

U.S. Treasury and debt securities – includes U.S. Treasury notes and debt securities issued by agencies and government-sponsored enterprises.

Mortgage-backed securities – includes securities backed by notes or receivables secured by mortgage assets with cash flows based on actual or scheduled payments.

Collateralized mortgage obligations – includes securities backed by a pool of mortgages with cash flows distributed based on certain rules rather than pass through payments.

Debt securities issued by states and political subdivisions – includes general obligation bonds issued by state and local governments.

As of June 30, 2019 and December 31, 2018, all of the Company’s investment securities were classified as available-for-sale. Amortized cost and fair value of securities as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019								December 31, 2018
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury securities	$	29,477	$	79	$	—	$	29,556	$	389,470	$	—	$	—	$	389,470
Government agency debt securities		24,583		130		—		24,713		—		—		—		—
Government-sponsored enterprises debt securities		164,719		1		(404)		164,316		248,372		—		(6,778)		241,594
Government agency mortgage-backed securities		363,295		2,043		(3,117)		362,221		426,710		—		(15,174)		411,536
Government-sponsored enterprises mortgage-backed securities		152,506		852		(1,675)		151,683		156,056		85		(5,294)		150,847
Collateralized mortgage obligations:
Government agency		2,619,502		9,107		(15,144)		2,613,465		2,779,620		—		(97,171)		2,682,449
Government-sponsored enterprises		1,045,515		8,549		(4,542)		1,049,522		620,337		—		(17,745)		602,592
Debt securities issued by states and political subdivisions		—		—		—		—		19,854		—		—		19,854
Total available-for-sale securities	$	4,399,597	$	20,761	$	(24,882)	$	4,395,476	$	4,640,419	$	85	$	(142,162)	$	4,498,342

Proceeds from calls and sales of investment securities were nil and $42.6 million, respectively, for the three months ended June 30, 2019 and nil and $905.6 million, respectively, for the six months ended June 30, 2019. Proceeds from both calls and sales of investment securities were nil for both the three and six months ended June 30, 2018. The Company recorded gross realized gains of $0.1 million and gross realized losses of $0.1 million for the three months ended June 30, 2019 and gross realized gains of $0.1 million and gross realized losses of $2.7 million for the six months ended June 30, 2019. The Company recorded no gross realized gains and no gross realized losses for the three and six months ended June 30, 2018. The income tax expense related to the Company’s net realized gain on the sale of investment securities was nil for the three months ended June 30, 2019. The income tax benefit related to the Company’s net realized loss on the sale of investment securities was $0.7 million for the six months ended June 30, 2019. No provision for income taxes related to net realized gains on the sale of investment securities was recorded for the three and six months ended June 30, 2018. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $24.8 million and $27.3 million for the three months ended June 30, 2019 and 2018, respectively, and $49.3 million and $56.1 million for the six months ended June 30, 2019 and 2018, respectively. Interest income from non-taxable investment securities was nil and $0.1 million for the three months ended June 30, 2019 and 2018, respectively, and nil and $0.3 million for the six months ended June 30, 2019 and 2018, respectively.

The amortized cost and fair value of debt securities issued by the U.S. Treasury and government-sponsored enterprises as of June 30, 2019, by contractual maturity, are shown below. Debt securities issued by government agencies, mortgage-backed securities and collateralized mortgage obligations are disclosed separately in the table below as remaining expected maturities will differ from contractual maturities as borrowers have the right to prepay obligations.

	June 30, 2019
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	29,477	$	29,556
Due after one year through five years		99,992		99,701
Due after five years through ten years		64,727		64,615
Due after ten years		—		—
		194,196		193,872
Government agency debt securities		24,583		24,713
Government agency mortgage-backed securities		363,295		362,221
Government-sponsored enterprises mortgage-backed securities		152,506		151,683
Collateralized mortgage obligations:
Government agency		2,619,502		2,613,465
Government-sponsored enterprises		1,045,515		1,049,522
Total collateralized mortgage obligations		3,665,017		3,662,987
Total available-for-sale securities	$	4,399,597	$	4,395,476

At June 30, 2019, pledged securities totaled $2.1 billion, of which $1.9 billion was pledged to secure public deposits and $238.0 million was pledged to secure other financial transactions. At December 31, 2018, pledged securities totaled $2.0 billion, of which $1.7 billion was pledged to secure public deposits and $232.7 million was pledged to secure other financial transactions.

The Company held no securities of any single issuer, other than debt securities issued by the U.S. government, government agencies and government-sponsored enterprises, taken in the aggregate, which were in excess of 10% of stockholders’ equity as of June 30, 2019 and December 31, 2018.

The following table presents the unrealized gross losses and fair values of securities in the available-for-sale portfolio by length of time that the 108 and 154 individual securities in each category have been in a continuous loss position as of June 30, 2019 and December 31, 2018, respectively. The unrealized losses on investment securities were attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.

	Time in Continuous Loss as of June 30, 2019
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(404)	$	76,290	$	(404)	$	76,290
Government agency mortgage-backed securities		—		—		(3,117)		154,670		(3,117)		154,670
Government-sponsored enterprises mortgage-backed securities		—		—		(1,675)		120,791		(1,675)		120,791
Collateralized mortgage obligations:
Government agency		(181)		76,844		(14,963)		1,407,580		(15,144)		1,484,424
Government-sponsored enterprises		(143)		138,443		(4,399)		271,124		(4,542)		409,567
Total available-for-sale securities with unrealized losses	$	(324)	$	215,287	$	(24,558)	$	2,030,455	$	(24,882)	$	2,245,742

	Time in Continuous Loss as of December 31, 2018
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(6,778)	$	157,939	$	(6,778)	$	157,939
Government agency mortgage-backed securities		—		—		(15,174)		373,891		(15,174)		373,891
Government-sponsored enterprises mortgage-backed securities		(1)		172		(5,293)		125,869		(5,294)		126,041
Collateralized mortgage obligations:
Government agency		—		—		(97,171)		2,475,532		(97,171)		2,475,532
Government-sponsored enterprises		—		—		(17,745)		486,175		(17,745)		486,175
Total available-for-sale securities with unrealized losses	$	(1)	$	172	$	(142,161)	$	3,619,406	$	(142,162)	$	3,619,578

Other-Than-Temporary Impairment (“OTTI”)

Unrealized losses for all investment securities are reviewed to determine whether the losses are other than temporary. Investment securities are evaluated for OTTI on at least a quarterly basis, and more frequently when economic and market conditions warrant such an evaluation, to determine whether the decline in fair value below amortized cost is other than temporary.

The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value are not necessarily favorable, or that there is a general lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. The decline in value is not related to any issuer- or industry-specific credit event. At June 30, 2019, the Company did not have the intent to sell and determined it was more likely than not that the Company would not be required to sell the securities prior to recovery of the amortized cost basis. As the Company has the intent and ability to hold securities in an unrealized loss position, each security with an unrealized loss position in the above tables has been further assessed to determine if a credit loss exists. If it is probable that the Company will not collect all amounts due according to the contractual terms of an investment security, an OTTI is considered to have occurred. In determining whether a credit loss exists, the Company estimates the present value of future cash flows expected to be collected from the investment security. If the present value of future cash flows is less than the amortized cost basis of the security, an OTTI exists. As of December 31, 2018, the Company had the intent to sell 48 securities with an aggregated amortized cost basis of $898.2 million. As a result, the Company recorded an OTTI write-down of $24.1 million in December 2018. The OTTI write-down represented the difference between the amortized cost basis and the fair value of the securities as of December 31, 2018. In January 2019, the Company completed its sale of the 48 securities and recorded an additional loss of $2.6 million.

Visa Class B Restricted Shares

In 2008, the Company received 394,000 Visa Class B restricted shares as part of Visa’s initial public offering. Visa Class B restricted shares are not currently convertible to publicly traded Visa Class A common shares, and only transferable in limited circumstances, until the settlement of certain litigation which are indemnified by Visa members, including the Company. As there are existing transfer restrictions and the outcome of the aforementioned litigation is uncertain, these shares were included in the consolidated balance sheets at their historical cost of $0.

In 2016, the Company recorded a $22.7 million net realized gain related to the sale of 274,000 Visa Class B restricted shares. Concurrent with the sale of the Visa Class B restricted shares, the Company entered into an agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On June 28, 2018, Visa additionally funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. In July 2018, the Company made a payment of approximately $0.7 million to the buyer as a result of the reduction in the Visa Class B conversion rate.  See “Note 12. Derivative Financial Instruments” for more information.

The Company held approximately 120,000 Visa Class B restricted shares as of both June 30, 2019 and December 31, 2018. These shares continued to be carried at $0 cost basis during each of the respective periods.

XML

Loans and Leases

6 Months Ended

Jun. 30, 2019

Loans and Leases

3. Loans and Leases

As of June 30, 2019 and December 31, 2018, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	3,177,844	$	3,208,760
Commercial real estate		3,194,219		2,990,783
Construction		549,578		626,757
Residential:
Residential mortgage		3,618,433		3,527,101
Home equity line		908,452		912,517
Total residential		4,526,885		4,439,618
Consumer		1,650,713		1,662,504
Lease financing		165,370		147,769
Total loans and leases	$	13,264,609	$	13,076,191

Outstanding loan balances are reported net of net deferred loan costs of $38.6 million and $36.3 million at June 30, 2019 and December 31, 2018, respectively.

As of June 30, 2019, residential real estate loans totaling $2.8 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Home Loan Bank of Des Moines (“FHLB”), and consumer and commercial and industrial loans totaling $939.0 million were pledged to collateralize the Company’s borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2018, residential real estate loans totaling $2.5 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer and commercial and industrial loans totaling $957.0 million were pledged to collateralize the Company’s borrowing capacity at the FRB. Residential real estate loans collateralized by properties that were in the process of foreclosure totaled $2.8 million and $4.6 million at June 30, 2019 and December 31, 2018, respectively.

In the course of evaluating the credit risk presented by a customer and the pricing that will adequately compensate the Company for assuming that risk, management may require a certain amount of collateral support. The type of collateral held varies, but may include accounts receivable, inventory, land, buildings, equipment, income-producing commercial properties and residential real estate. The Company applies the same collateral policy for loans whether they are funded immediately or on a delayed basis. The Company’s loan and lease portfolio is principally located in Hawaii and, to a lesser extent, on the U.S. Mainland, Guam and Saipan. The risk inherent in the portfolio depends upon both the economic stability of the state or territories, which affects property values, and the financial strength and creditworthiness of the borrowers.

At June 30, 2019 and December 31, 2018, remaining loan and lease commitments were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	2,559,014	$	2,484,857
Commercial real estate		134,523		114,186
Construction		687,925		526,938
Residential:
Residential mortgage		329		121
Home equity line		863,097		913,636
Total residential		863,426		913,757
Consumer		1,546,200		1,509,853
Total loan and lease commitments	$	5,791,088	$	5,549,591

XML

Allowance for Loan and Lease Losses

6 Months Ended

Jun. 30, 2019

Allowance for Loan and Lease Losses

4. Allowance for Loan and Lease Losses

The Company must maintain an allowance for loan and lease losses (the “Allowance”) that is adequate to absorb estimated probable credit losses associated with its loan and lease portfolio. The Allowance consists of an allocated portion, which covers estimated credit losses for specifically identified loans and pools of loans and leases, and an unallocated portion.

Segmentation

Management has identified three primary portfolio segments in estimating the Allowance: commercial lending, residential real estate lending and consumer lending. Commercial lending is further segmented into four distinct classes based on characteristics relating to the borrower, transaction, and collateral. These portfolio segments are: commercial and industrial, commercial real estate, construction, and lease financing. Residential real estate is not further segmented, but consists of residential mortgages including real estate secured installment loans and home equity lines of credit. Consumer lending is not further segmented, but consists primarily of automobile loans, credit cards, and other installment loans. Management has developed a methodology for each segment and class taking into consideration portfolio segment-specific and class-specific factors such as product type, loan portfolio characteristics, management information systems, and other risk factors.

Specific Allocation

Commercial

A specific allocation is determined for individually impaired commercial loans. A loan is considered impaired when it is probable that the Company will be unable to collect the full amount of principal and interest according to the contractual terms of the loan agreement.

Management identifies material impaired loans based on their size in relation to the Company’s total loan and lease portfolio. Each impaired loan equal to or exceeding a specified threshold requires an analysis to determine the appropriate level of reserve for that specific loan. Impaired loans below the specified threshold are treated as a pool, with specific allocations established based on qualitative factors such as asset quality trends, risk identification, lending policies, portfolio growth, and portfolio concentrations.

Residential

A specific allocation is determined for residential real estate loans based on delinquency status. In addition, each impaired loan equal to or exceeding a specified threshold requires analysis to determine the appropriate level of reserve for that specific loan, generally based on the value of the underlying collateral less estimated costs to sell. The specific allocation will be zero for impaired loans in which the value of the underlying collateral, less estimated costs to sell, exceeds the unpaid principal balance of the loan.

Consumer

A specific allocation is determined for the consumer loan portfolio using delinquency-based formula allocations. The Company uses a formula approach in determining the consumer loan specific allocation and recognizes the statistical validity of measuring losses predicated on past due status.

Pooled Allocation

Commercial

Pooled allocation for pass, special mention, substandard, and doubtful grade commercial loans and leases that share common risk characteristics and properties is determined using a historical loss rate analysis and qualitative factor considerations. Loan grade categories are discussed under “Credit Quality”.

Residential and Consumer

Pooled allocation for non-delinquent consumer and residential real estate loans is determined using a historical loss rate analysis and qualitative factor considerations.

Qualitative Adjustments

Qualitative adjustments to historical loss rates or other static sources may be necessary since these rates may not be an accurate indicator of losses inherent in the current portfolio. To estimate the level of adjustments, management considers factors including global, national and local economic conditions; levels and trends in problem loans; the effect of credit concentrations; collateral value trends; changes in risk due to changes in lending policies and practices; management expertise; industry and regulatory trends; and volume of loans.

Unallocated Allowance

The Company’s Allowance incorporates an unallocated portion to cover risk factors and events that may have occurred as of the evaluation date that have not been reflected in the risk measures utilized due to inherent limitations in the precision of the estimation process. These risk factors, in addition to past and current events based on facts at the unaudited interim

consolidated balance sheet date and realistic courses of action that management expects to take, are assessed in determining the level of unallocated allowance.

The Allowance was comprised of the following for the periods indicated:

	Three Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	31,793	$	21,197	$	5,381	$	411	$	44,911	$	35,099	$	2,754	$	141,546
Charge-offs		(2,000)		—		—		—		—		(7,505)		—		(9,505)
Recoveries		25		32		—		—		185		2,382		—		2,624
Increase (decrease) in Provision		1,870		975		(367)		35		(1,676)		3,662		(629)		3,870
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Six Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Charge-offs		(2,000)		—		—		(24)		—		(16,103)		—		(18,127)
Recoveries		62		63		—		—		435		4,834		—		5,394
Increase (decrease) in Provision		(875)		2,416		(799)		38		(1,921)		9,094		1,597		9,550
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Three Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,365	$	19,254	$	5,976	$	585	$	43,220	$	30,998	$	4,176	$	138,574
Charge-offs		—		—		—		—		(34)		(6,290)		—		(6,324)
Recoveries		39		32		—		—		60		2,200		—		2,331
Increase (decrease) in Provision		835		1,221		1,630		(28)		679		4,601		(2,918)		6,020
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

	Six Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,006	$	18,044	$	6,817	$	611	$	42,852	$	31,249	$	3,674	$	137,253
Charge-offs		(475)		—		—		—		(34)		(12,915)		—		(13,424)
Recoveries		103		154		—		—		242		4,303		—		4,802
Increase (decrease) in Provision		1,605		2,309		789		(54)		865		8,872		(2,416)		11,970
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

The disaggregation of the Allowance and recorded investment in loans by impairment methodology as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	25	$	—	$	—	$	367	$	—	$	—	$	500
Collectively evaluated for impairment		31,580		22,179		5,014		446		43,053		33,638		2,125		138,035
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535
Loans and leases:
Individually evaluated for impairment	$	8,882	$	3,726	$	—	$	—	$	14,805	$	—	$	—	$	27,413
Collectively evaluated for impairment		3,168,962		3,190,493		549,578		165,370		4,512,080		1,650,713		—		13,237,196
Balance at end of period	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	4,526,885	$	1,650,713	$	—	$	13,264,609

	December 31, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	32	$	—	$	—	$	396	$	—	$	—	$	536
Collectively evaluated for impairment		34,393		19,693		5,813		432		44,510		35,813		528		141,182
Balance at end of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Loans and leases:
Individually evaluated for impairment	$	8,719	$	5,743	$	—	$	—	$	16,114	$	—	$	—	$	30,576
Collectively evaluated for impairment		3,200,041		2,985,040		626,757		147,769		4,423,504		1,662,504		—		13,045,615
Balance at end of period	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	4,439,618	$	1,662,504	$	—	$	13,076,191

Credit Quality

The Company performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of the Company’s lending policies and procedures. The objective of the loan review and grading procedures is to identify, in a timely manner, existing or emerging credit quality problems so that appropriate steps can be initiated to avoid or minimize future losses.

Loans subject to grading include: commercial and industrial loans, commercial and standby letters of credit, installment loans to businesses or individuals for business and commercial purposes, commercial real estate loans, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Loans which are not subject to grading include loans that are 100% sold with no recourse to the Company, consumer installment loans, indirect automobile loans, credit cards, home equity lines of credit and residential mortgage loans.

Residential real estate and consumer loans are underwritten primarily on the basis of credit bureau scores, debt-service-to-income ratios, and collateral quality and loan to value ratios.

A credit risk rating system is used to determine loan grade and is based on borrower credit risk and transactional risk. The loan grading process is a mechanism used to determine the risk of a particular borrower and is based on the following eight factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, financial reporting, management and controls, borrowing entity, and industry and operating environment.

Pass – “Pass” (uncriticized) loans and leases, are not considered to carry greater than normal risk. The borrower has the apparent ability to satisfy obligations to the Company, and therefore no loss in ultimate collection is anticipated.

Special Mention – Loans and leases that have potential weaknesses deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for assets or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

Substandard – Loans and leases that are inadequately protected by the current financial condition and paying capacity of the obligor or by any collateral pledged. Loans and leases so classified must have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the bank may sustain some loss if the deficiencies are not corrected.

Doubtful – Loans and leases that have weaknesses found in substandard borrowers with the added provision that the weaknesses make collection of debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss – Loans and leases classified as loss are considered uncollectible and of such little value that their continuance as an asset is not warranted. This classification does not mean that the loan or lease has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.

The credit risk profiles by internally assigned grade for loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,048,463	$	3,021,877	$	548,480	$	164,245	$	6,783,065
Special mention		90,410		127,097		171		984		218,662
Substandard		38,971		45,245		927		141		85,284
Total	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	7,087,011

	December 31, 2018
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,069,546	$	2,876,907	$	625,607	$	146,356	$	6,718,416
Special mention		57,012		91,298		200		1,223		149,733
Substandard		82,010		22,578		950		190		105,728
Doubtful		192		—		—		—		192
Total	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	6,974,069

There were no loans and leases graded as Loss as of June 30, 2019 and December 31, 2018.

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,609,720	$	903,257	$	231,355	$	1,060,248	$	325,746	$	6,130,326
Non-performing and delinquent		8,713		5,195		5,909		22,695		4,760		47,272
Total	$	3,618,433	$	908,452	$	237,264	$	1,082,943	$	330,506	$	6,177,598

	December 31, 2018
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,519,172	$	903,284	$	234,458	$	1,044,393	$	339,162	$	6,040,469
Non-performing and delinquent		7,929		9,233		5,448		33,739		5,304		61,653
Total	$	3,527,101	$	912,517	$	239,906	$	1,078,132	$	344,466	$	6,102,122

Impaired and Nonaccrual Loans and Leases

The Company evaluates certain loans and leases individually for impairment. A loan or lease is considered to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan or lease. An allowance for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An allowance for impaired residential loans is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

The Company generally places a loan on nonaccrual status when management believes that collection of principal or interest has become doubtful or when a loan or lease becomes 90 days past due as to principal or interest, unless it is well secured and in the process of collection.

It is the Company’s policy to charge off a loan when the facts indicate that the loan is considered uncollectible.

The aging analyses of past due loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,213	$	2,247	$	807	$	4,267	$	3,173,458	$	3,177,725	$	119	$	3,177,844
Commercial real estate		124		195		—		319		3,193,900		3,194,219		—		3,194,219
Construction		—		—		—		—		549,578		549,578		—		549,578
Lease financing		—		—		—		—		165,370		165,370		—		165,370
Residential mortgage		3,223		1,719		—		4,942		3,609,720		3,614,662		3,771		3,618,433
Home equity line		3,116		444		1,635		5,195		903,257		908,452		—		908,452
Consumer		24,596		5,473		3,295		33,364		1,617,349		1,650,713		—		1,650,713
Total	$	32,272	$	10,078	$	5,737	$	48,087	$	13,212,632	$	13,260,719	$	3,890	$	13,264,609

	December 31, 2018
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,293	$	—	$	141	$	1,434	$	3,207,052	$	3,208,486	$	274	$	3,208,760
Commercial real estate		—		—		—		—		2,989,125		2,989,125		1,658		2,990,783
Construction		91		—		—		91		626,666		626,757		—		626,757
Lease financing		47		—		—		47		147,722		147,769		—		147,769
Residential mortgage		2,274		1,012		32		3,318		3,519,172		3,522,490		4,611		3,527,101
Home equity line		5,616		775		2,842		9,233		903,284		912,517		—		912,517
Consumer		32,406		8,712		3,373		44,491		1,618,013		1,662,504		—		1,662,504
Total	$	41,727	$	10,499	$	6,388	$	58,614	$	13,011,034	$	13,069,648	$	6,543	$	13,076,191

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	5,278	$	5,311	$	—
Commercial real estate		3,016		3,016		—
Residential mortgage		7,675		7,834		—
Total	$	15,969	$	16,161	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	3,604	$	3,604	$	108
Commercial real estate		710		710		25
Residential mortgage		7,130		7,516		367
Total	$	11,444	$	11,830	$	500
Total impaired loans:
Commercial and industrial	$	8,882	$	8,915	$	108
Commercial real estate		3,726		3,726		25
Residential mortgage		14,805		15,350		367
Total	$	27,413	$	27,991	$	500

	December 31, 2018
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	4,449	$	4,498	$	—
Commercial real estate		5,016		5,016		—
Residential mortgage		9,112		9,426		—
Total	$	18,577	$	18,940	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	4,270	$	4,270	$	108
Commercial real estate		727		727		32
Residential mortgage		7,002		7,387		396
Total	$	11,999	$	12,384	$	536
Total impaired loans:
Commercial and industrial	$	8,719	$	8,768	$	108
Commercial real estate		5,743		5,743		32
Residential mortgage		16,114		16,813		396
Total	$	30,576	$	31,324	$	536

The following tables provide information with respect to the Company’s average balances, and of interest income recognized from, impaired loans for the three and six months ended June 30, 2019 and 2018:

	Three Months Ended				Six Months Ended
	June 30, 2019				June 30, 2019
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,833	$	94	$	4,038	$	175
Commercial real estate		3,102		40		3,740		212
Residential mortgage		7,948		92		8,336		191
Total	$	14,883	$	226	$	16,114	$	578
Impaired loans with a related allowance recorded:
Commercial and industrial	$	5,645	$	61	$	5,187	$	117
Commercial real estate		715		10		719		20
Residential mortgage		7,220		103		7,147		199
Total	$	13,580	$	174	$	13,053	$	336
Total impaired loans:
Commercial and industrial	$	9,478	$	155	$	9,225	$	292
Commercial real estate		3,817		50		4,459		232
Residential mortgage		15,168		195		15,483		390
Total	$	28,463	$	400	$	29,167	$	914

	Three Months Ended				Six Months Ended
	June 30, 2018				June 30, 2018
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	15,815	$	171	$	16,556	$	337
Commercial real estate		9,144		72		9,345		127
Construction		2,120		—		1,413		—
Residential mortgage		9,475		110		9,199		240
Total	$	36,554	$	353	$	36,513	$	704
Impaired loans with a related allowance recorded:
Commercial and industrial	$	749	$	18	$	548	$	35
Commercial real estate		878		10		882		20
Residential mortgage		7,456		113		7,598		197
Total	$	9,083	$	141	$	9,028	$	252
Total impaired loans:
Commercial and industrial	$	16,564	$	189	$	17,104	$	372
Commercial real estate		10,022		82		10,227		147
Construction		2,120		—		1,413		—
Residential mortgage		16,931		223		16,797		437
Total	$	45,637	$	494	$	45,541	$	956

Modifications

Commercial and industrial loans modified in a troubled debt restructuring (“TDR”) may involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Modifications of commercial real estate and construction loans in a TDR may involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Modifications of construction loans in a TDR may also involve extending the interest-only payment period. Interest continues to accrue on the missed payments and as a result, the effective yield on the loan remains unchanged. As the forbearance period usually involves an insignificant payment delay, lease financing modifications typically do not meet the reporting criteria for a TDR. Residential real estate loans modified in a TDR may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, normally two years. Generally, consumer loans are not classified as a TDR as they are normally charged off upon reaching a predetermined delinquency status that ranges from 120 to 180 days and varies by product type.

Loans modified in a TDR may already be on nonaccrual status and in some cases partial charge-offs may have already been taken against the outstanding loan balance. Loans modified in a TDR are evaluated for impairment. As a result, this may have a financial effect of increasing the specific Allowance associated with the loan. An Allowance for impaired commercial loans, including commercial real estate and construction loans, that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An Allowance for impaired residential loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

The following presents, by class, information related to loans modified in a TDR during the three and six months ended June 30, 2019 and 2018:

	Three Months Ended					Six Months Ended
	June 30, 2019					June 30, 2019
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	4	$	906	$	41
Residential mortgage	—		—		—	1		351		14
Total	—	$	—	$	—	5	$	1,257	$	55

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Three Months Ended	Six Months Ended
June 30, 2018	June 30, 2018

	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	1	$	450	$	13	1	$	450	$	13
Total	1	$	450	$	13	1	$	450	$	13

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

The above loans were modified in a TDR through an extension of maturity dates, temporary interest-only payments, reduced payments, or below-market interest rates.

The Company had commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $6.0 billion and $5.8 billion as of June 30, 2019 and December 31, 2018, respectively. Of the $6.0 billion at June 30, 2019, there were commitments of $1.4 million related to borrowers who had loan terms modified in a TDR. Of the $5.8 billion at December 31, 2018, there were commitments of $1.8 million related to borrowers who had loan terms modified in a TDR.

The following table presents, by class, loans modified in TDRs that have defaulted in the current period within 12 months of their permanent modification date for the periods indicated. The Company is reporting these defaulted TDRs based on a payment default definition of 30 days past due:

	Three Months Ended			Six Months Ended			Three Months Ended			Six Months Ended
	June 30, 2019			June 30, 2019			June 30, 2018			June 30, 2018
	Number of	Recorded		Number of	Recorded		Number of	Recorded		Number of	Recorded
(dollars in thousands)	Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)
Commercial and industrial(2)	4	$	906	4	$	906	—	$	—	2	$	409
Residential mortgage(3)	1		351	1		351	—		—	—		—
Total	5	$	1,257	5	$	1,257	—	$	—	2	$	409

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

(2) For the three and six months ended June 30, 2019, the commercial and industrial loans that subsequently defaulted were temporarily modified to interest-only payments. For the six months ended June 30, 2018, the maturity dates for the commercial and industrial loans that subsequently defaulted were extended.

(3) For the three and six months ended June 30, 2019, the maturity date for the residential mortgage loan that subsequently defaulted was extended.

Foreclosure Proceedings

There was one residential mortgage loan collateralized by real estate property of $0.3 million that was modified in a TDR that was in process of foreclosure as of both June 30, 2019 and December 31, 2018.

Foreclosed Property

As of June 30, 2019, there were no residential real estate properties held from foreclosed residential mortgages. Residential real estate properties held from one foreclosed residential mortgage loan and one foreclosed home equity line included in other real estate owned and repossessed personal property shown in the unaudited interim consolidated balance sheets were $0.8 million as of December 31, 2018.

XML

Mortgage Servicing Rights

6 Months Ended

Jun. 30, 2019

Mortgage Servicing Rights

5. Mortgage Servicing Rights

Mortgage servicing activities include collecting principal, interest, tax, and insurance payments from borrowers while accounting for and remitting payments to investors, taxing authorities, and insurance companies. The Company also monitors delinquencies and administers foreclosure proceedings.

Mortgage loan servicing income is recorded in noninterest income as a part of other service charges and fees and amortization of the servicing assets is recorded in noninterest income as part of other income. The unpaid principal amount of residential real estate loans serviced for others was $2.5 billion and $2.7 billion as of June 30, 2019 and December 31, 2018, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.6 million and $1.9 million for the three months ended June 30, 2019 and 2018, respectively, and $3.2 million and $3.6 million for the six months ended June 30, 2019 and 2018, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $0.8 million and $1.0 million for the three months ended June 30, 2019 and 2018, respectively, and $1.6 million and $2.0 million for the six months ended June 30, 2019 and 2018, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,254
One to two years		1,950
Two to three years		1,687
Three to four years		1,463
Four to five years		1,269

The details of the Company’s MSRs are presented below:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Gross carrying amount	$	63,366	$	63,342
Less: accumulated amortization		48,793		47,187
Net carrying value	$	14,573	$	16,155

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2019 and 2018:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2019		2018		2019		2018
Balance at beginning of period	$	15,399	$	18,659	$	16,155	$	13,196
Originations		16		21		24		28
Purchases		—		—		—		6,444
Amortization		(842)		(1,020)		(1,606)		(2,008)
Balance at end of period	$	14,573	$	17,660	$	14,573	$	17,660
Fair value of amortized MSRs at beginning of period	$	26,383	$	29,048	$	27,662	$	21,697
Fair value of amortized MSRs at end of period	$	23,398	$	28,344	$	23,398	$	28,344

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the six months ended June 30, 2019 and 2018.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2019 and December 31, 2018 were as follows:

	June 30, 2019							December 31, 2018
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	9.57	%	-	22.35	%	10.01	%	7.86	%	-	19.26	%	8.31	%
Life in years (of the MSR)	2.16		-	6.85		6.44		3.43		-	7.68		7.19
Weighted-average coupon rate	3.96	%	-	7.38	%	4.02	%	3.97	%	-	6.70	%	4.02	%
Discount rate	10.00	%	-	10.01	%	10.00	%	10.00	%	-	10.02	%	10.00	%

The sensitivities surrounding MSRs are expected to have an immaterial impact on fair value.

XML

Transfers of Financial Assets

6 Months Ended

Jun. 30, 2019

Transfers of Financial Assets

6. Transfers of Financial Assets

The Company’s transfers of financial assets with continuing interest may include pledges of collateral to secure public deposits and repurchase agreements, FHLB and FRB borrowing capacity, automated clearing house (“ACH”) transactions and interest rate swaps.

For public deposits and repurchase agreements, the Company enters into bilateral agreements with the entity to pledge investment securities as collateral in the event of default. The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default. The counterparty has the right to sell or repledge the investment securities.

The Company is required by the counterparty to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, the Company will pledge additional investment securities. For transfers of assets with the FHLB and the FRB, the Company enters into bilateral agreements to pledge loans as collateral to secure borrowing capacity. For ACH transactions, the Company enters into bilateral agreements to collateralize possible daylight overdrafts. For interest rate swaps, the Company enters into bilateral agreements to pledge collateral when either party is in a negative fair value position to mitigate counterparty credit risk. Counterparties to ACH transactions, certain interest rate swaps, the FHLB and the FRB do not have the right to sell or repledge the collateral.

The carrying amounts of the assets pledged as collateral to secure public deposits, borrowing arrangements and other transactions as of June 30, 2019 and December 31, 2018 were as follows:

(dollars in thousands)	June 30, 2019		December 31, 2018
Public deposits	$	1,884,572	$	1,749,726
Federal Home Loan Bank		2,790,454		2,497,030
Federal Reserve Bank		939,046		957,017
ACH transactions		150,292		150,903
Interest rate swaps		36,311		28,843
Total	$	5,800,675	$	5,383,519

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted or pledged as of June 30, 2019 and December 31, 2018. In addition, no debt was extinguished by in-substance defeasance.

XML

Deposits

6 Months Ended

Jun. 30, 2019

Deposits

7. Deposits

As of June 30, 2019 and December 31, 2018, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2019		December 31, 2018
U.S.:
Interest-bearing	$	10,244,217	$	10,393,449
Noninterest-bearing		5,116,416		5,368,729
Foreign:
Interest-bearing		784,704		748,678
Noninterest-bearing		646,741		639,212
Total deposits	$	16,792,078	$	17,150,068

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2019:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	213,616	$	1,057,207	$	1,270,823
Over three through six months		187,476		245,745		433,221
Over six through twelve months		420,212		426,115		846,327
One to two years		121,211		79,494		200,705
Two to three years		113,193		49,338		162,531
Three to four years		51,273		22,497		73,770
Four to five years		71,970		10,677		82,647
Thereafter		54		—		54
Total	$	1,179,005	$	1,891,073	$	3,070,078

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $1.9 billion as of both June 30, 2019 and December 31, 2018. Overdrawn deposit accounts are classified as loans and totaled $2.9 million and $2.4 million as of June 30, 2019 and December 31, 2018, respectively.

XML

Short-Term Borrowings

6 Months Ended

Jun. 30, 2019

Short-Term Borrowings

8. Short-Term Borrowings

At June 30, 2019 and December 31, 2018, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2019		December 31, 2018
Short-term FHLB fixed-rate advance(1)	$	200,000	$	—
Total short-term borrowings	$	200,000	$	—

(1) Interest is payable monthly.

As of June 30, 2019, the Company’s short-term borrowings consisted of a $200.0 million short-term FHLB fixed-rate advance with a 2.79% annual interest rate that matures in June 2020. The short-term FHLB fixed-rate advance requires monthly interest-only payments with the principal amount due on the maturity date. See “Note 6. Transfers of Financial Assets” for more information.

XML

Long-Term Borrowings

6 Months Ended

Jun. 30, 2019

Long-Term Borrowings

9. Long-Term Borrowings

Long-term borrowings consisted of the following as of June 30, 2019 and December 31, 2018:

(dollars in thousands)	June 30, 2019		December 31, 2018
Finance lease(1)	$	28	$	26
FHLB fixed-rate advances(1)		400,000		600,000
Total long-term borrowings	$	400,028	$	600,026

(1) Interest is payable monthly.

As of June 30, 2019 and December 31, 2018, the Company’s long-term borrowings included $400.0 million and $600.0 million, respectively, in FHLB fixed-rate advances with a weighted average interest rate of 2.80% and maturity dates ranging from 2020 to 2024. The FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date. As of June 30, 2019 and December 31, 2018, the available remaining borrowing capacity with the FHLB was $1.6 billion and $1.3 billion, respectively. The FHLB fixed-rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2019 and December 31, 2018. See “Note 6. Transfers of Financial Assets” for more information.

As of June 30, 2019 and December 31, 2018, the Company’s long-term borrowings included a finance lease obligation with a 6.78% annual interest rate that matures in 2022.

As of June 30, 2019, future contractual principal payments and maturities on long-term borrowings were as follows:

	Principal
(dollars in thousands)	Payments
2019	$	9
2020		200,009
2021		10
2022		—
2023(1)		100,000
Thereafter(2)		100,000
Total	$	400,028

(1) FHLB fixed-rate advance callable on December 4, 2020 with an interest rate of 2.80%.

(2) FHLB fixed-rate advance callable on January 15, 2021 with an interest rate of 2.65%.

XML

Accumulated Other Comprehensive Loss

6 Months Ended

Jun. 30, 2019

Accumulated Other Comprehensive Loss

10. Accumulated Other Comprehensive Loss

Accumulated other comprehensive loss is defined as the revenues, expenses, gains and losses that are included in comprehensive income but excluded from net income. The Company’s significant items of accumulated other comprehensive loss are pension and other benefits, net unrealized gains or losses on investment securities and net unrealized gains or losses on cash flow derivative hedges.

Changes in accumulated other comprehensive loss for the three and six months ended June 30, 2019 and 2018 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2019	$	(107,779)	$	29,025	$	(78,754)
Three months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		64,841		(17,462)		47,379
Reclassification of net gains to net income:
Investment securities gains, net		(21)		6		(15)
Net change in unrealized gains on investment securities		64,820		(17,456)		47,364
Other comprehensive income		64,007		(17,237)		46,770
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2018	$	(180,915)	$	48,720	$	(132,195)
Six months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		135,364		(36,453)		98,911
Reclassification of net losses to net income:
Investment securities losses, net		2,592		(698)		1,894
Net change in unrealized gains on investment securities		137,956		(37,151)		100,805
Other comprehensive income		137,143		(36,932)		100,211
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2018	$	(225,385)	$	60,701	$	(164,684)
Three months ended June 30, 2018
Investment securities:
Unrealized net losses arising during the period		(24,688)		6,649		(18,039)
Net change in unrealized losses on investment securities		(24,688)		6,649		(18,039)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		425		(112)		313
Net change in unrealized gains on cash flow derivative hedges		425		(112)		313
Other comprehensive loss		(24,263)		6,537		(17,726)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2017	$	(159,423)	$	63,040	$	(96,383)
Six months ended June 30, 2018
Early adoption of ASU No. 2018-02		—		(20,068)		(20,068)
Investment securities:
Unrealized net losses arising during the period		(91,388)		24,572		(66,816)
Net change in unrealized losses on investment securities		(91,388)		24,572		(66,816)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		1,163		(306)		857
Net change in unrealized gains on cash flow derivative hedges		1,163		(306)		857
Other comprehensive loss		(90,225)		24,266		(65,959)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

The following table summarizes changes in accumulated other comprehensive loss, net of tax, for the periods indicated:

							Total
	Pensions						Accumulated
	and						Other
	Other		Investment		Cash Flow		Comprehensive
(dollars in thousands)	Benefits		Securities		Derivative Hedges		Loss
Three Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(50,375)	$	—	$	(78,754)
Other comprehensive income		(594)		47,364		—		46,770
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Six Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(103,816)	$	—	$	(132,195)
Other comprehensive income		(594)		100,805		—		100,211
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Three Months Ended June 30, 2018
Balance at beginning of period	$	(31,339)	$	(138,334)	$	4,989	$	(164,684)
Other comprehensive loss		—		(18,039)		313		(17,726)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)
Six Months Ended June 30, 2018
Balance at beginning of period	$	(25,946)	$	(74,117)	$	3,680	$	(96,383)
Early adoption of ASU No. 2018-02		(5,393)		(15,440)		765		(20,068)
Other comprehensive loss		—		(66,816)		857		(65,959)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)

XML

Regulatory Capital Requirements

6 Months Ended

Jun. 30, 2019

Regulatory Capital Requirements

11. Regulatory Capital Requirements

Federal and state laws and regulations limit the amount of dividends the Company may declare or pay. The Company depends primarily on dividends from FHB as the source of funds for the Company’s payment of dividends.

The Company and the Bank are subject to various regulatory capital requirements imposed by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s operating activities and financial condition. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of its assets and certain off-balance-sheet items. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios of Common Equity Tier 1 (“CET1”) capital, Tier 1 capital and total capital to risk-weighted assets, as well as a minimum leverage ratio.

The table below sets forth those ratios at June 30, 2019 and December 31, 2018:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,695,933	11.84	%	$	1,685,158	11.76	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,695,933	11.84	%		1,685,158	11.76	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,835,068	12.81	%		1,824,293	12.73	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,695,933	8.75	%		1,685,158	8.70	%	4.00	%	5.00	%
December 31, 2018:
Common equity tier 1 capital to risk-weighted assets	$	1,661,542	11.97	%	$	1,658,172	11.94	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,661,542	11.97	%		1,658,172	11.94	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,803,860	12.99	%		1,800,490	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,661,542	8.72	%		1,658,172	8.70	%	4.00	%	5.00	%

(1) As defined by the regulations issued by the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation (“FDIC”).

A new capital conservation buffer, comprised of CET1 capital, was established above the regulatory minimum capital requirements. This capital conservation buffer was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increased each subsequent year by an additional 0.625% until reaching 2.5% on January 1, 2019. As of June 30, 2019, under the bank regulatory capital guidelines, the Company and Bank were both classified as well-capitalized. Management is not aware of any conditions or events that have occurred since June 30, 2019, to change the capital adequacy category of the Company or the Bank.

XML

Derivative Financial Instruments

6 Months Ended

Jun. 30, 2019

Derivative Financial Instruments

12. Derivative Financial Instruments

The Company enters into derivative contracts primarily to manage its interest rate risk, as well as for customer accommodation purposes. Derivatives used for risk management purposes consist of interest rate swaps that are designated as either a fair value hedge or a cash flow hedge. The derivatives are recognized on the unaudited interim consolidated balance sheets as either assets or liabilities at fair value. Derivatives entered into for customer accommodation purposes consist of various free-standing interest rate derivative products and foreign exchange contracts. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.

The following table summarizes notional amounts and fair values of derivatives held by the Company as of June 30, 2019 and December 31, 2018:

	June 30, 2019						December 31, 2018
			Fair Value						Fair Value
	Notional		Asset		Liability		Notional		Asset		Liability
(dollars in thousands)	Amount		Derivatives(1)		Derivatives(2)		Amount		Derivatives(1)		Derivatives(2)
Derivatives designated as hedging instruments:
Interest rate swaps	$	23,545	$	—	$	(776)	$	41,317	$	31	$	(44)
Derivatives not designated as hedging instruments:
Interest rate swaps		2,592,239		60,281		—		2,269,247		12,305		(12,007)
Funding swap		66,840		—		(1,179)		62,039		—		(2,607)
Foreign exchange contracts		1,629		1		(2)		1,191		—		(34)

(1) The positive fair values of derivative assets are included in other assets.

(2) The negative fair values of derivative liabilities are included in other liabilities.

Certain interest rate swaps noted above, are cleared through clearinghouses, rather than directly with counterparties. Those transactions cleared through a clearinghouse require initial margin collateral and variation margin payments depending on the contracts being in a net asset or liability position. The amount of initial margin cash collateral posted by the Company was $3.1 million and $2.1 million as of June 30, 2019 and December 31, 2018, respectively.

Effective January 3, 2017, the Chicago Mercantile Exchange (“CME”) amended its rulebook to legally characterize variation margin payments, for derivative contracts that are referred to as settled-to-market (“STM”), as settlements of the derivative’s mark-to-market exposure and not collateral. Based on these changes, the Company has treated the CME variation margin as a settlement, which has resulted in a decrease in our cash collateral, and a corresponding decrease in our derivative asset and liability. The change was applied prospectively effective January 3, 2017. As of June 30, 2019 and December 31, 2018, the CME variation margin was $1.2 million and $0.5 million, respectively.

Effective January 16, 2018, the London Clearing House (“LCH”) also amended its rulebook to legally characterize variation margin payments, for derivative contracts that are referred to as STM, as settlements of the derivative’s mark-to-market exposure and not collateral. Consistent with the CME’s amended requirements discussed above, the Company has treated the LCH variation margin as a settlement, which has resulted in a decrease in our cash collateral, and a corresponding decrease in our derivative asset and liability. The change was applied prospectively effective January 16, 2018. As of June 30, 2019 and December 31, 2018, the LCH variation margin was $59.1 million and $0.6 million, respectively.

As of June 30, 2019, the Company pledged $29.6 million in financial instruments and $6.8 million in cash as collateral for interest rate swaps. As of December 31, 2018, the Company pledged $26.2 million in financial instruments and $2.6 million in cash as collateral for interest rate swaps. As of June 30, 2019 and December 31, 2018, the cash collateral includes the excess initial margin for interest rate swaps cleared through clearinghouses and cash collateral for interest rate swaps with financial institution counterparties.

Fair Value Hedges

To manage the risk related to the Company’s net interest margin, interest rate swaps are utilized to hedge certain fixed-rate loans. These swaps have maturity, amortization and prepayment features that correspond to the loans hedged, and are designated and qualify as fair value hedges. Any gain or loss on the swaps, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, is recognized in current period earnings.

At June 30, 2019, the Company carried one interest rate swap with a notional amount of $23.5 million with a negative fair value of $0.8 million that was categorized as a fair value hedge for a commercial and industrial loan. The Company received a USD Prime floating rate and paid a fixed rate of 2.90%. The swap matures in 2023. At December 31, 2018, the Company carried interest rate swaps with notional amounts totaling $41.3 million with a positive fair value of nil and a negative fair value of nil that were categorized as fair value hedges for commercial and industrial loans and commercial real estate loans.

The following table shows the gains and losses recognized in income related to derivatives in fair value hedging relationships for the three and six months ended June 30, 2019 and 2018:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Gains (losses) on fair value hedging relationships recognized in Interest Income(1):
Recognized on interest rate swap	Loans and lease financing	$	(424)	$	—	$	(766)	$	—
Recognized on hedged item	Loans and lease financing		427		—		689		—
Gains (losses) on fair value hedging relationships recognized in Noninterest Income(2):
Recognized on interest rate swap	Other	$	—	$	408	$	—	$	958
Recognized on hedged item	Other		—		(325)		—		(1,088)

(1) In connection with the adoption of ASU 2017-12, beginning January 1, 2019, gain (loss) amounts for the interest rate swap qualifying as fair value hedging and the hedged item are included in Loans and Lease Financing Interest Income.

(2) Prior to January 1, 2019, gain (loss) amounts for the interest rate swaps qualifying as fair value hedging and the hedged items were included in Other Noninterest Income.

As of June 30, 2019 and December 31, 2018, the following amounts were recorded in the unaudited interim consolidated balance sheets related to the cumulative basis adjustments for fair value hedges:

					Cumulative Amount of Fair Value
					Hedging Adjustment Included in the
	Carrying Amount of the Hedged Asset				Carrying Amount of the Hedged Asset
(dollars in thousands)	June 30, 2019		December 31, 2018		June 30, 2019		December 31, 2018
Line Item in the Consolidated Balance Sheets in Which the Hedged Item is Included
Loans and leases	$	24,710	$	42,496	$	971	$	293

Cash Flow Hedges

During 2018, the Company carried two interest rate swaps with notional amounts totaling $150.0 million, in order to reduce exposure to interest rate increases associated with short-term fixed-rate liabilities. The Company received 6-month LIBOR and paid fixed rates ranging from 2.98% to 3.03%. The swaps matured in December 2018. As of June 30, 2019 and December 31, 2018, the Company held no cash flow hedges. The interest rate swaps designated as cash flow hedges resulted in net interest expense of $0.4 million and $0.9 million during the three and six months ended June 30, 2018, respectively.

The Company utilized interest rate swaps to reduce exposure to interest rates associated with short-term fixed-rate liabilities. The Company entered into interest rate swaps paying fixed rates and receiving LIBOR. The LIBOR index corresponded to the short-term fixed-rate nature of the liabilities being hedged. If interest rates rose, the increase in interest received on the swaps offset increases in interest costs associated with these liabilities. By hedging with interest rate swaps, the Company minimized the adverse impact on interest expense associated with increasing rates on short-term liabilities.

The interest rate swaps were designated and qualified as cash flow hedges. The effective portion of the gain or loss on the interest rate swaps was reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. There were no recognized expenses related to the ineffective portion of the change in fair value of derivatives designated as a cash flow hedge during the three and six months ended June 30, 2018.

The following table summarizes the effect of cash flow hedging relationships for the three and six months ended June 30, 2018:

	Three Months Ended		Six Months Ended
(dollars in thousands)	June 30, 2018		June 30, 2018
Pretax gains recognized in other comprehensive income on derivatives (effective portion)	$	425	$	1,163

There were no gains or losses reclassified from accumulated other comprehensive loss to earnings during the three and six months ended June 30, 2018.

Free-Standing Derivative Instruments

For the derivatives that are not designated as hedges, changes in fair value are reported in current period earnings. The following table summarizes the impact on pretax earnings of derivatives not designated as hedges, as reported on the unaudited interim consolidated statements of income for the three and six months ended June 30, 2019 and 2018:

	Net gains (losses) recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	227	$	16	$	631
Funding swap	Other noninterest income		(247)		4		(242)		(80)
Foreign exchange contracts	Other noninterest income		(1)		(30)		(1)		(92)

As of June 30, 2019, the Company carried multiple interest rate swaps with notional amounts totaling $2.6 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $60.3 million and a negative

fair value of nil. The Company received 1-month LIBOR and paid fixed rates ranging from 2.02% to 8.73%. The swaps mature between November 2019 and January 2039. As of December 31, 2018, the Company carried multiple interest rate swaps with notional amounts totaling $2.3 billion, including $2.2 billion related to the Company’s customer swap program, with a positive fair value of $12.3 million and a negative fair value of $12.0 million. The Company received 1-month LIBOR and paid fixed rates ranging from 2.02% to 5.78%. These swaps resulted in net interest expense of nil and $0.1 million for the three months ended June 30, 2019 and 2018, respectively, and nil and $0.3 million for the six months ended June 30, 2019 and 2018, respectively.

The Company’s customer swap program is designed by offering customers a variable-rate loan that is swapped to fixed-rate through an interest rate swap. The Company simultaneously executes an offsetting interest rate swap with a swap dealer. Upfront fees on the dealer swap are recorded in other noninterest income and totaled $1.1 million and $1.8 million for the three months ended June 30, 2019 and 2018, respectively, and $2.0 million and $5.0 million for the six months ended June 30, 2019 and 2018, respectively. Interest rate swaps related to the program had asset fair values of $60.3 million and $12.3 million as of June 30, 2019 and December 31, 2018, respectively, and liability fair values of nil and $11.2 million as of June 30, 2019 and December 31, 2018, respectively.

In conjunction with the 2016 sale of Class B restricted shares of common stock issued by Visa, the Company entered into a funding swap agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On June 28, 2018, Visa additionally funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. In July 2018, the Company made a payment of approximately $0.7 million to the buyer as a result of the reduction in the Visa Class B conversion rate. Under the terms of the funding swap agreement, the Company will make monthly payments to the buyer based on Visa’s Class A stock price and the number of Visa Class B restricted shares that were sold until the date on which the covered litigation is settled. A derivative liability (“Visa derivative”) of $1.2 million and $2.6 million was included in the unaudited interim consolidated balance sheets at June 30, 2019 and December 31, 2018, respectively, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 18. Fair Value” for more information.

Counterparty Credit Risk

By using derivatives, the Company is exposed to counterparty credit risk if counterparties to the derivative contracts do not perform as expected. If a counterparty fails to perform, the Company’s counterparty credit risk is equal to the amount reported as a derivative asset, net of cash or other collateral received, and net of derivatives in a loss position with the same counterparty to the extent master netting arrangements exist. The Company minimizes counterparty credit risk through credit approvals, limits, monitoring procedures, executing master netting arrangements and obtaining collateral, where appropriate. Counterparty credit risk related to derivatives is considered in determining fair value.

The Company’s interest rate swap agreements include bilateral collateral agreements with collateral requirements, which begin with exposures in excess of $0.5 million. For each counterparty, the Company reviews the interest rate swap collateral daily. Collateral for customer interest rate swap agreements, calculated as the pledged asset less loan balance, requires valuation of the pledged asset. Counterparty credit risk adjustments of $0.1 million were recognized during both the six months ended June 30, 2019 and 2018.

Credit-Risk Related Contingent Features

Certain of our derivative contracts contain provisions whereby if the Company’s credit rating were to be downgraded by certain major credit rating agencies as a result of a merger or material adverse change in the Company’s financial condition, the counterparty could require an early termination of derivative instruments in a net liability position. The aggregate fair value of all derivative instruments with such credit-risk related contingent features that are in a net liability position was $3.8 million and $0.8 million at June 30, 2019 and December 31, 2018, respectively, for which we posted $3.6 million and $0.5 million, respectively, in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2019 and December 31, 2018, we may have been required to settle the contracts in an amount equal to their fair value.

XML

Commitments and Contingent Liabilities

6 Months Ended

Jun. 30, 2019

Commitments and Contingent Liabilities

13. Commitments and Contingent Liabilities

Contingencies

On January 27, 2017, a putative class action lawsuit was filed by a Bank customer alleging that FHB improperly charged an overdraft fee in circumstances where an account had sufficient funds to cover the transaction at the time the transaction was authorized but not at the time the transaction was presented for payment, and that this practice constituted an unjust and deceptive trade practice and a breach of contract. The lawsuit further alleged that FHB’s practice of assessing a one-time continuous negative balance overdraft fee on accounts remaining in a negative balance for a seven-day period constituted a usurious interest charge and an unfair and deceptive trade practice. On October 2, 2018, the parties reached an agreement in principle to resolve this class action lawsuit. In connection with the anticipated settlement agreement, the Company recorded an expense of approximately $4.1 million during the three months ended September 30, 2018. During the six months ended June 30, 2019, the Court entered an order preliminarily approving the settlement agreement, pursuant to which the Company funded a $4.1 million settlement account. The final approval hearing has been set for August 6, 2019.

In addition to the litigation noted above, various other legal proceedings are pending or threatened against the Company. After consultation with legal counsel, management does not expect that the aggregate liability, if any, resulting from these proceedings would have a material effect on the Company’s unaudited interim consolidated financial position, results of operations or cash flows.

Financial Instruments with Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby and commercial letters of credit which are not reflected in the unaudited interim consolidated financial statements.

Unfunded Commitments to Extend Credit

A commitment to extend credit is a legally binding agreement to lend funds to a customer, usually at a stated interest rate and for a specified purpose. Commitments are reported net of participations sold to other institutions. Such commitments have fixed expiration dates and generally require a fee. The extension of a commitment gives rise to credit risk. The actual liquidity requirements or credit risk that the Company will experience is expected to be lower than the contractual amount of commitments to extend credit because a significant portion of those commitments are expected to expire without being drawn upon. Certain commitments are subject to loan agreements containing covenants regarding the financial performance of the customer that must be met before the Company is required to fund the commitment. The Company uses the same credit policies in making commitments to extend credit as it does in making loans. In addition, the Company manages the potential credit risk in commitments to extend credit by limiting the total amount of arrangements, both by individual customer and in the aggregate, by monitoring the size and expiration structure of these portfolios and by applying the same credit standards maintained for all of its related credit activities. Commitments to extend credit are reported net of participations sold to other institutions of $92.0 million and $92.3 million at June 30, 2019 and December 31, 2018, respectively.

Standby and Commercial Letters of Credit

Standby letters of credit are issued on behalf of customers in connection with contracts between the customers and third parties. Under standby letters of credit, the Company assures that the third parties will receive specified funds if customers fail to meet their contractual obligations. The credit risk to the Company arises from its obligation to make payment in the event of a customer’s contractual default. Standby letters of credit are reported net of participations sold to other institutions of $17.3 million as of both June 30, 2019 and December 31, 2018. The Company also had commitments for commercial and similar letters of credit. Commercial letters of credit are issued specifically to facilitate commerce whereby the commitment is typically drawn upon when the underlying transaction between the customer and a third-party is consummated. The maximum amount of potential future payments guaranteed by the Company is limited to the contractual amount of these letters. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held supports those commitments for which collateral is deemed necessary. The commitments outstanding as of June 30, 2019 have maturities ranging from July 2019 to July 2021. Substantially all fees received from the issuance of such commitments are deferred and amortized on a straight-line basis over the term of the commitment.

Financial instruments with off-balance sheet risk at June 30, 2019 and December 31, 2018 were as follows:

	June 30,		December 31,
(dollars in thousands)	2019		2018
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	5,791,088	$	5,549,591
Standby letters of credit		185,872		204,324
Commercial letters of credit		6,994		7,535

Guarantees

The Company sells residential mortgage loans in the secondary market primarily to The Federal National Mortgage Association (“Fannie Mae”) and The Federal Home Loan Mortgage Corporation (“Freddie Mac”) that may potentially require repurchase under certain conditions. This risk is managed through the Company’s underwriting practices. The Company services loans sold to investors and loans originated by other originators under agreements that may include repurchase remedies if certain servicing requirements are not met. This risk is managed through the Company’s quality assurance and monitoring procedures. Management does not anticipate any material losses as a result of these transactions.

Foreign Exchange Contracts

The Company has forward foreign exchange contracts that represent commitments to purchase or sell foreign currencies at a future date at a specified price. The Company’s utilization of forward foreign exchange contracts is subject to the primary underlying risk of movements in foreign currency exchange rates and to additional counterparty risk should its counterparties fail to meet the terms of their contracts. Forward foreign exchange contracts are utilized to mitigate the Company’s risk to satisfy customer demand for foreign currencies and are not used for trading purposes. See “Note 12. Derivative Financial Instruments” for more information.

Reorganization Transactions

On April 1, 2016, a series of reorganization transactions (the “Reorganization Transactions”) were undertaken to facilitate FHI’s IPO. In connection with the Reorganization Transactions, FHI distributed its interest in BancWest Holding Inc. (“BWHI”), including Bank of the West (“BOW”) to BNPP so that BWHI was held directly by BNPP. As a result of the Reorganization Transactions that occurred on April 1, 2016, various tax or other contingent liabilities could arise related to the business of BOW, or related to the Company’s operations prior to the restructuring when it was known as BWC, including its then wholly owned subsidiary, BOW. The Company is not able to determine the ultimate outcome or estimate the amounts of these contingent liabilities, if any, at this time.

XML

Revenue from Contracts with Customers

6 Months Ended

Jun. 30, 2019

Revenue from Contracts with Customers

Revenue from Contracts with Customers

14. Revenue from Contracts with Customers

Revenue Recognition

In accordance with Topic 606, revenues are recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, the Company assesses the goods or services that are promised within each contract and identifies those that contain performance obligations, and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.

Disaggregation of Revenue

The following table summarizes the Company’s revenues, which includes net interest income on financial instruments and noninterest income, disaggregated by type of service and business segments for the periods indicated:

		Three Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	114,127	$	28,581	$	2,905	$	145,613
Service charges on deposit accounts		7,437		3		683		8,123
Credit and debit card fees		—		14,481		1,687		16,168
Other service charges and fees		4,944		868		578		6,390
Trust and investment services income		8,931		—		—		8,931
Other		142		761		327		1,230
Not in scope of Topic 606(1)		2,228		2,305		3,398		7,931
Total noninterest income		23,682		18,418		6,673		48,773
Total revenue	$	137,809	$	46,999	$	9,578	$	194,386

		Six Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	228,030	$	56,561	$	6,111	$	290,702
Service charges on deposit accounts		14,979		6		1,198		16,183
Credit and debit card fees		—		28,941		3,417		32,358
Other service charges and fees		10,277		1,237		1,120		12,634
Trust and investment services income		17,549		—		—		17,549
Other		357		2,270		535		3,162
Not in scope of Topic 606(1)		4,696		4,045		5,218		13,959
Total noninterest income		47,858		36,499		11,488		95,845
Total revenue	$	275,888	$	93,060	$	17,599	$	386,547

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

		Three Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	111,273	$	28,802	$	1,328	$	141,403
Service charges on deposit accounts		7,135		3		583		7,721
Credit and debit card fees		—		20,186		1,810		21,996
Other service charges and fees		5,098		1,036		520		6,654
Trust and investment services income		7,711		—		—		7,711
Other		148		1,990		218		2,356
Not in scope of Topic 606(1)		2,066		(1,752)		3,045		3,359
Total noninterest income		22,158		21,463		6,176		49,797
Total revenue	$	133,431	$	50,265	$	7,504	$	191,200

		Six Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	220,927	$	56,681	$	3,467	$	281,075
Service charges on deposit accounts		14,583		7		1,086		15,676
Credit and debit card fees		—		38,807		3,597		42,404
Other service charges and fees		9,843		1,934		1,153		12,930
Trust and investment services income		15,942		—		—		15,942
Other		296		3,797		669		4,762
Not in scope of Topic 606(1)		4,226		(3,082)		5,639		6,783
Total noninterest income		44,890		41,463		12,144		98,497
Total revenue	$	265,817	$	98,144	$	15,611	$	379,572

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

For the three and six months ended June 30, 2019 and 2018, substantially all of the Company’s revenues under the scope of Topic 606 were related to performance obligations satisfied at a point in time.

The following is a discussion of revenues within the scope of Topic 606.

Service Charges on Deposit Accounts

Service charges on deposit accounts relate to fees generated from a variety of deposit products and services rendered to customers. Charges include, but are not limited to, overdraft fees, non-sufficient fund fees, dormant fees and monthly service charges. Such fees are recognized concurrent with the event on a daily basis or on a monthly basis depending upon the customer’s cycle date.

Credit and Debit Card Fees

Credit and debit card fees primarily represent revenues earned from interchange fees, ATM fees and merchant processing fees. Interchange and network revenues are earned on credit and debit card transactions conducted with payment networks. ATM fees are primarily earned as a result of surcharges assessed to non-FHB customers who use a FHB ATM. Merchant processing fees are primarily earned on transactions in which FHB is the acquiring bank. Such fees are generally recognized concurrently with the delivery of services on a daily basis.  

Trust and Investment Services Fees

Trust and investment services fees represent revenue earned by directing, holding and managing customers’ assets. Fees are generally computed based on a percentage of the previous period’s value of assets under management. The transaction price (i.e., percentage of assets under management) is established at the inception of each contract. Trust and investment services fees also include fees collected when the Company acts as agent or personal representative and executes security transactions, performs collection and disbursement of income, and completes investment management and other administrative tasks.

Other Fees

Other fees primarily include revenues generated from wire transfers, lockboxes, bank issuance of checks and insurance commissions. Such fees are recognized concurrent with the event or on a monthly basis.

Contract Balances

A contract liability is an entity’s obligation to transfer goods or services to a customer for which the entity has received consideration (or the amount is due) from the customer. In prior years, the Company received signing bonuses from two vendors which are being amortized over the term of the respective contracts. As of June 30, 2019 and December 31, 2018, the Company had contract liabilities of $2.2 million and $2.6 million, respectively, which will be recognized over the remaining term of the respective contracts with the vendors. For the three and six months ended June 30, 2019, the Company’s recognized revenues and contract liabilities decreased by approximately $0.2 million and $0.4 million, respectively, due to the passage of time. For the three and six months ended June 30, 2018, the Company’s recognized revenues and contract liabilities decreased by approximately $0.2 million and $0.4 million, respectively, due to the passage of time. There were no changes in contract liabilities due to changes in transaction price estimates.

A contract asset is the right to consideration for transferred goods or services when the amount is conditioned on something other than the passage of time. As of June 30, 2019 and December 31, 2018, there were no receivables from contracts with customers or contract assets recorded on the Company’s consolidated balance sheets.

Other

Except for the contract liabilities noted above, the Company did not have any significant performance obligations as of June 30, 2019 and December 31, 2018. The Company also did not have any material contract acquisition costs or use any significant judgments or estimates in recognizing revenue for financial reporting purposes.

XML

Earnings per Share

6 Months Ended

Jun. 30, 2019

Earnings per Share

15. Earnings per Share

For the three and six months ended June 30, 2019 and 2018, the Company made no adjustments to net income for the purpose of computing earnings per share and there were no antidilutive securities. For the three and six months ended June 30, 2019 and 2018, the computations of basic and diluted earnings per share were as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except shares and per share amounts)	2019		2018		2019		2018
Numerator:
Net income	$	72,433	$	69,053	$	142,357	$	137,011
Denominator:
Basic: weighted-average shares outstanding		134,420,380		137,907,063		134,655,217		138,749,209
Add: weighted-average equity-based awards		231,628		158,816		269,114		142,746
Diluted: weighted-average shares outstanding		134,652,008		138,065,879		134,924,331		138,891,955
Basic earnings per share	$	0.54	$	0.50	$	1.06	$	0.99
Diluted earnings per share	$	0.54	$	0.50	$	1.06	$	0.99

XML

Leases

6 Months Ended

Jun. 30, 2019

Leases

16. Leases

The Company, as lessee, is obligated under a number of noncancelable operating leases primarily for branch premises and related real estate. Terms of such leases extend for periods up to 45 years, many of which provide for periodic adjustment of rent payments based on changes in various economic indicators. Renewal options are included in the Company’s lease liabilities and related right-of-use assets to the extent that the Company is reasonably certain to exercise such options. For all of the Company’s short-term leases (i.e., leases with an initial term of 12 months or less), the Company recognizes lease expense on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.

The Company’s branch premises leases typically require that the Company is responsible to pay for non-lease variable components, primarily maintenance expense, as well as costs that are not a component of a lease agreement such as real property taxes, property insurance and sales taxes. Maintenance expense is paid to maintain common areas and covers costs including landscaping, cleaning and general maintenance. Such variable costs are typically re-evaluated by the landlord on an annual basis and are charged to the Company based on the portion of the total building premises that is occupied by the Company.

The Company subleases certain premises and real estate to third parties. The sublease portfolio consists of operating leases for space connected with three of the Company’s branch properties.

The components of the Company’s net lease expense for the three and six months ended June 30, 2019 were as follows:

(dollars in thousands)	Three Months Ended June 30, 2019		Six Months Ended June 30, 2019
Operating lease expense	$	2,340	$	4,655
Short-term lease expense		77		275
Variable lease expense		329		1,046
Finance lease expense:
Amortization of right-of-use assets		1		1
Interest on lease liabilities		—		1
Total finance lease expense		1		2
Less: Sublease income		(249)		(498)
Net lease expense	$	2,498	$	5,480

Other information related to the Company’s lease liabilities as of and for the six months ended June 30, 2019 was as follows:

(dollars in thousands)	Six Months Ended June 30, 2019
Supplemental Cash Flows Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows paid for operating leases	$	3,426
Operating cash flows paid for finance leases		61
Financing cash flows paid for finance leases		—
Right-of-use assets obtained in exchange for new lease obligations:
Operating leases	$	680
Weighted Average Remaining Lease Term
Operating leases		15.2 years
Finance leases		3.0 years
Weighted Average Discount Rate
Operating leases		3.42	%
Finance leases		6.78	%

Operating lease right-of-use assets were $47.4 million and finance lease right-of-use assets were not material as of June 30, 2019. Operating lease right-of-use assets and finance lease right-of use assets were recorded as a component of other assets and premises and equipment, respectively, as of June 30, 2019. Operating lease liabilities were $48.3 million and finance lease liabilities were not material as of June 30, 2019. Operating lease liabilities and finance lease liabilities were recorded as a component of other liabilities and long-term borrowings, respectively, as of June 30, 2019.

The most significant assumption related to the Company’s application of ASC Topic 842 was the discount rate assumption. As most of the Company’s lease agreements do not provide for an implicit interest rate, the Company used the collateralized interest rate that the Company would have to pay to borrow over a similar term to estimate the Company’s lease liability as of January 1, 2019.

The following table sets forth future minimum rental payments under noncancelable leases with terms in excess of one year as of June 30, 2019:

	Net Operating
	Lease
(dollars in thousands)	Payments
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	5,360
2020		8,667
2021		7,977
2022		5,346
2023		2,854
Thereafter		34,853
Total future minimum lease payments		65,057
Less: Imputed interest		(16,737)
Total	$	48,320

The following table presents future minimum rental payments under leases with terms in excess of one year as of December 31, 2018 presented in accordance with ASC Topic 840, “Leases”:

	Operating		Less		Net Operating
	Lease		Sublease		Lease
(dollars in thousands)	Payments		Income		Payments
Year ending December 31:
2019	$	8,780	$	903	$	7,877
2020		8,668		903		7,765
2021		7,961		892		7,069
2022		5,101		—		5,101
2023		2,632		—		2,632
Thereafter		34,638		—		34,638
Total future minimum lease payments	$	67,780	$	2,698	$	65,082

The Company has several operating leases with related parties associated with its branch premises. The lease payments to related parties were $0.1 million and $0.2 million for the three and six months ended June 30, 2019, respectively. The future minimum rental payments due to related parties are $0.2 million (remainder of 2019), $0.3 million (2020), $0.3 million (2021), $0.2 million (2022), $0.2 million (2023), and $7.5 million thereafter.

The Company, as lessor, rents office space in its headquarters office building as well as office space located primarily in Hawaii to third party lessees. The cost and accumulated depreciation related to leased properties were $288.7 million and $137.4 million, respectively, as of June 30, 2019, and $289.2 million and $133.7 million, respectively, as of December 31, 2018. Terms of such leases, including renewal options, may be extended for up to nine years, many of which provide for periodic adjustment of rent payments based on changes in consumer or other price indices. The Company recognizes lease income on a straight-line basis over the lease term. Non-lease components, primarily consisting of costs incurred by the Company for maintenance and utilities, are recognized as income in the period in which the payments are due.

The Company recognized operating lease income related to lease payments of $1.5 million and $3.0 million for the three and six months ended June 30, 2019, respectively. In addition, the Company recognized $1.3 million and $2.6 million of lease income related to variable lease payments for the three and six months ended June 30, 2019, respectively.

Certain of the Company’s leases are with related parties for the use of space at the Company’s headquarters office building. The rental income paid by the related parties for the three and six months ended June 30, 2019 and the future minimum rental income from related parties as of June 30, 2019 was $0.1 million and $0.2 million, respectively.

The following table sets forth future minimum rental income under noncancelable operating leases with terms in excess of one year as of June 30, 2019:

	Minimum
	Rental
(dollars in thousands)	Income
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	2,926
2020		5,747
2021		5,438
2022		3,719
2023		2,795
Thereafter		5,049
Total	$	25,674

XML

Benefit Plans

6 Months Ended

Jun. 30, 2019

Benefit Plans

17. Benefit Plans

The Company sponsors an unfunded supplemental executive retirement plan (“SERP”) for certain key executives. On March 11, 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP. As a result of such amendment, effective July 1, 2019, there will be no new accruals of benefits, including service accruals. Existing benefits under the SERP, as of the effective date of the amendment described above, will otherwise continue in accordance with the terms of the SERP.

The following table sets forth the components of net periodic benefit cost for the Company’s pension and postretirement benefit plans for the three and six months ended June 30, 2019 and 2018:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2019		2018		2019		2018
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	17	$	174	$	159	$	213
Interest cost	Other noninterest expense		2,044		1,795		206		184
Expected return on plan assets	Other noninterest expense		(1,195)		(1,239)		—		—
Prior service credit	Other noninterest expense		—		—		(107)		(107)
Recognized net actuarial loss	Other noninterest expense		1,564		1,609		(76)		—
Total net periodic benefit cost		$	2,430	$	2,339	$	182	$	290
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	34	$	348	$	318	$	425
Interest cost	Other noninterest expense		4,088		3,589		412		369
Expected return on plan assets	Other noninterest expense		(2,390)		(2,479)		—		—
Prior service credit	Other noninterest expense		—		—		(214)		(214)
Recognized net actuarial loss	Other noninterest expense		3,128		3,220		(152)		—
Total net periodic benefit cost		$	4,860	$	4,678	$	364	$	580

XML

Fair Value

6 Months Ended

Jun. 30, 2019

Fair Value

18. Fair Value

The Company determines the fair values of its financial instruments based on the requirements established in Accounting Standards Codification (“ASC”) 820, Fair Value Measurements, which provides a framework for measuring fair value under GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 defines fair value as the exit price, the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions.

Fair Value Hierarchy

ASC 820 establishes three levels of fair values based on the markets in which the assets or liabilities are traded and the reliability of the assumptions used to determine fair value. The levels are:  

◾ Level 1:  Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.

◾ Level 2:  Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

◾ Level 3:  Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability (“Company-level data”). Level 3 assets and liabilities include financial instruments whose value is determined using unobservable inputs to pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

ASC 820 requires that the Company disclose estimated fair values for certain financial instruments. Financial instruments include such items as investment securities, loans, deposits, interest rate and foreign exchange contracts, swaps and other instruments as defined by the standard. The Company has an organized and established process for determining and reviewing the fair value of financial instruments reported in the Company’s financial statements. The fair value measurements are reviewed to ensure they are reasonable and in line with market experience in similar asset and liability classes.

Additionally, the Company may be required to record at fair value other assets on a nonrecurring basis, such as other real estate owned, other customer relationships, and other intangible assets. These nonrecurring fair value adjustments typically involve the application of lower-of-cost-or-fair-value accounting or write-downs of individual assets.

Disclosure of fair values is not required for certain items such as lease financing, obligations for pension and other postretirement benefits, premises and equipment, prepaid expenses, deposit liabilities with no defined or contractual maturity, and income tax assets and liabilities.

Reasonable comparisons of fair value information with that of other financial institutions cannot necessarily be made because the standard permits many alternative calculation techniques, and numerous assumptions have been used to estimate the Company’s fair values.

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at Fair Value

For the assets and liabilities measured at fair value on a recurring basis (categorized in the valuation hierarchy table below), the Company applies the following valuation techniques:

Available-for-sale securities

Available-for-sale debt securities are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, including estimates by third-party pricing services, if available. If quoted prices are not available, fair values are measured using proprietary valuation models that utilize market observable parameters from active market makers and inter-dealer brokers whereby securities are valued based upon available market data for securities with similar characteristics. Management reviews the pricing information received from the Company’s third-party pricing service to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy and transfers of securities within the fair value hierarchy are made if necessary. On a monthly basis, management reviews the pricing information received from the third-party pricing service which includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the third-party pricing service. Management also identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets. As of June 30, 2019 and December 31, 2018, management did not make adjustments to prices provided by the third-party pricing services as a result of illiquid or inactive markets. The Company’s third-party pricing service has also established processes for the Company to submit inquiries regarding quoted prices. Periodically, the Company will challenge the quoted prices provided by the third-party pricing service. The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by the Company. The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. The Company classifies all available-for-sale securities as Level 2.

Derivatives

Most of the Company’s derivatives are traded in over-the-counter markets where quoted market prices are not readily available. For those derivatives, the Company measures fair value on a recurring basis using proprietary valuation models

that primarily use market observable inputs, such as yield curves, and option volatilities. The fair value of derivatives includes values associated with counterparty credit risk and the Company’s own credit standing. The Company classifies these derivatives, included in other assets and other liabilities, as Level 2.

Concurrent with the sale of the Visa Class B restricted shares, the Company entered into an agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. On July 5, 2018, Visa announced a decrease in conversion rate from 1.6483 to 1.6298 effective June 28, 2018. The Visa derivative of $1.2 million and $2.6 million was included in the unaudited interim consolidated balance sheets at June 30, 2019 and December 31, 2018, respectively, to provide for the fair value of this liability. The potential liability related to this funding swap agreement was determined based on management’s estimate of the timing and the amount of Visa’s litigation settlement and the resulting payments due to the counterparty under the terms of the contract. As such, the funding swap agreement is classified as Level 3 in the fair value hierarchy. The significant unobservable inputs used in the fair value measurement of the Company’s funding swap agreement are the potential future changes in the conversion rate, expected term and growth rate of the market price of Visa Class A common shares. Material increases or (decreases) in any of those inputs may result in a significantly higher or (lower) fair value measurement.

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

Assets and liabilities measured at fair value on a recurring basis as of June 30, 2019 and December 31, 2018 are summarized below:

	Fair Value Measurements as of June 30, 2019
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	29,556	$	—	$	29,556
Government agency debt securities		—		24,713		—		24,713
Government-sponsored enterprises debt securities		—		164,316		—		164,316
Government agency mortgage-backed securities(1)		—		362,221		—		362,221
Government-sponsored enterprises mortgage-backed securities(1)		—		151,683		—		151,683
Collateralized mortgage obligations:
Government agency		—		2,613,465		—		2,613,465
Government-sponsored enterprises		—		1,049,522		—		1,049,522
Total available-for-sale securities		—		4,395,476		—		4,395,476
Other assets(2)		—		60,282		—		60,282
Liabilities
Other liabilities(3)		—		(778)		(1,179)		(1,957)
Total	$	—	$	4,454,980	$	(1,179)	$	4,453,801

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

	Fair Value Measurements as of December 31, 2018
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	389,470	$	—	$	389,470
Government-sponsored enterprises debt securities		—		241,594		—		241,594
Government agency mortgage-backed securities(1)		—		411,536		—		411,536
Government-sponsored enterprises mortgage-backed securities(1)		—		150,847		—		150,847
Collateralized mortgage obligations:
Government agency		—		2,682,449		—		2,682,449
Government-sponsored enterprises		—		602,592		—		602,592
Debt securities issued by states and political subdivisions		—		19,854		—		19,854
Total available-for-sale securities		—		4,498,342		—		4,498,342
Other assets(2)		—		12,336		—		12,336
Liabilities
Other liabilities(3)		—		(12,085)		(2,607)		(14,692)
Total	$	—	$	4,498,593	$	(2,607)	$	4,495,986

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

Changes in Fair Value Levels

For the three and six months ended June 30, 2019, there were no transfers between fair value hierarchy levels.

The changes in Level 3 liabilities measured at fair value on a recurring basis for the three and six months ended June 30, 2019 and 2018 are summarized below.

	Visa Derivative
(dollars in thousands)	2019		2018
Three Months Ended June 30,
Balance as of April 1,	$	(1,839)	$	(4,845)
Total net (losses) gains included in other noninterest income		(247)		4
Settlements		907		727
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net (losses) gains included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(247)	$	4
Six Months Ended June 30,
Balance as of January 1,	$	(2,607)	$	(5,439)
Total net losses included in other noninterest income		(242)		(80)
Settlements		1,670		1,405
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net losses included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(242)	$	(80)

Assets and Liabilities Carried at Other Than Fair Value

The following tables summarize for the periods indicated the estimated fair value of the Company’s financial instruments that are not required to be carried at fair value on a recurring basis, excluding leases and deposit liabilities with no defined or contractual maturity.

	June 30, 2019
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	683,515	$	423,802	$	259,713	$	—	$	683,515
Loans held for sale		215		—		215		—		215
Loans(1)		13,099,239		—		—		13,197,876		13,197,876
Financial liabilities:
Time deposits(2)	$	3,070,078	$	—	$	3,056,128	$	—	$	3,056,128
Short-term borrowings		200,000		—		201,035		—		201,035
Long-term borrowings(3)		400,000		—		408,898		—		408,898

	December 31, 2018
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,003,637	$	396,836	$	606,801	$	—	$	1,003,637
Loans held for sale		432		—		432		—		432
Loans(1)		12,928,422		—		—		12,664,170		12,664,170
Financial liabilities:
Time deposits(2)	$	3,092,164	$	—	$	3,058,792	$	—	$	3,058,792
Long-term borrowings(3)		600,000		—		602,088		—		602,088

(1) Excludes financing leases of $165.4 million at June 30, 2019 and $147.8 million at December 31, 2018.

(2) Excludes deposit liabilities with no defined or contractual maturity of $13.7 billion and $14.1 billion as of June 30, 2019 and December 31, 2018, respectively.

(3) Excludes capital lease obligations of $28 thousand and $26 thousand at June 30, 2019 and December 31, 2018, respectively.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2019 and December 31, 2018, the Company had $6.0 billion and $5.8 billion, respectively, of unfunded loan and lease commitments and letters of credit. A reasonable estimate of the fair value of these instruments is the carrying value of deferred fees plus the related reserve for unfunded commitments, which totaled $14.3 million and $14.2 million at June 30, 2019 and December 31, 2018, respectively. No active trading market exists for these instruments, and the estimated fair value does not include value associated with the borrower relationship. The Company does not estimate the fair values of certain unfunded loan and lease commitments that can be canceled by providing notice to the borrower. As Company-level data is incorporated into the fair value measurement, unfunded loan and lease commitments and letters of credit are classified as Level 3.

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at the Lower of Cost or Fair Value

The Company applies the following valuation techniques to assets measured at the lower of cost or fair value:

Mortgage servicing rights

MSRs are carried at the lower of cost or fair value and are therefore subject to fair value measurements on a nonrecurring basis. The fair value of MSRs is determined using models which use significant unobservable inputs, such as estimates of prepayment rates, the resultant weighted average lives of the MSRs and the option-adjusted spread levels. Accordingly, the Company classifies MSRs as Level 3.

Impaired loans

A large portion of the Company’s impaired loans are collateral dependent and are measured at fair value on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral for impaired loans are primarily based on real estate appraisal reports prepared by third-party appraisers less disposition costs, present value of the expected future cash flows or the loan’s observable market price. Certain loans are measured based on the present value of expected future cash flows, discounted at the loan’s effective rate, which is not a fair value measurement. The Company measures the impairment on certain loans and leases by performing a lower-of-cost-or-fair-value analysis. If impairment is determined by the value of the collateral or an observable market price, it is written down to fair value on a nonrecurring basis as Level 3.

Other real estate owned

The Company values these properties at fair value at the time the Company acquires them, which establishes their new cost basis. After acquisition, the Company carries such properties at the lower of cost or fair value less estimated selling costs on a nonrecurring basis. Fair value is measured on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral for other real estate owned are primarily based on real estate appraisal reports prepared by third-party appraisers less disposition costs, and are classified as Level 3.

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

The Company may be required to record certain assets at fair value on a nonrecurring basis in accordance with GAAP. These assets are subject to fair value adjustments that result from the application of lower of cost or fair value accounting or write-downs of individual assets to fair value.

The following table provides the level of valuation inputs used to determine each fair value adjustment and the fair value of the related individual assets or portfolio of assets with fair value adjustments on a nonrecurring basis as of June 30, 2019 and December 31, 2018:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2019
Impaired loans	$	—	$	—	$	357
December 31, 2018
Impaired loans	$	—	$	—	$	402

Total losses on impaired loans were $0.5 million for the six months ended June 30, 2018. No losses were recognized on impaired loans for the three and six months ended June 30, 2019 and for the three months ended June 30, 2018.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2019 and December 31, 2018, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2019
				Significant	Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	357	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(1,179)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2018
					Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	402	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,607)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

(1) The fair value of these assets is determined based on appraised values of collateral or broker price opinions, the range of which is not meaningful to disclose.

XML

Reportable Operating Segments

6 Months Ended

Jun. 30, 2019

Reportable Operating Segments

19. Reportable Operating Segments

The Company’s operations are organized into three business segments – Retail Banking, Commercial Banking, and Treasury and Other. These segments reflect how discrete financial information is currently evaluated by the chief operating decision maker and how performance is assessed and resources allocated. The Company’s internal management process measures the performance of these business segments. This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for loan and lease losses, and capital. This process is dynamic and requires certain allocations based on judgment and other subjective factors. Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis. The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions. Funds transfer pricing also serves to transfer interest rate risk to Treasury. 

The Company allocates the provision for loan and lease losses to each segment based on management’s estimate of the inherent loss content in each of the specific loan and lease portfolios.

Noninterest income and expense includes allocations from support units to the business segments. These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage. Income tax expense is allocated to each business segment based on the consolidated effective income tax rate for the period shown.

Business Segments

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans and small business loans and leases. Deposit products offered include checking, savings, and time deposit accounts. Retail Banking also offers wealth management services. Products and services from Retail Banking are delivered to customers through 59 banking locations throughout the State of Hawaii, Guam, and Saipan.

Commercial Banking

Commercial Banking offers products that include corporate banking, residential and commercial real estate loans, commercial lease financing, automobile loans and auto dealer financing, business deposit products and credit cards. Commercial lending and deposit products are offered primarily to middle-market and large companies locally, nationally, and internationally.

Treasury and Other

Treasury consists of corporate asset and liability management activities including interest rate risk management. The segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, short- and long-term borrowings and bank-owned properties. The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, foreign exchange income related to customer-driven currency requests from merchants and island visitors and management of bank-owned properties. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Credit and Risk Management, Human Resources, Finance, Administration, Marketing, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments. Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

The following tables present selected business segment financial information for the periods indicated.

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	114,127	$	28,581	$	2,905	$	145,613
Provision for loan and lease losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for loan and lease losses		112,375		26,463		2,905		141,743
Noninterest income		23,682		18,418		6,673		48,773
Noninterest expense		(59,492)		(19,741)		(14,057)		(93,290)
Income (loss) before (provision) benefit for income taxes		76,565		25,140		(4,479)		97,226
(Provision) benefit for income taxes		(19,470)		(6,456)		1,133		(24,793)
Net income (loss)	$	57,095	$	18,684	$	(3,346)	$	72,433

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	228,030	$	56,561	$	6,111	$	290,702
Provision for loan and lease losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for loan and lease losses		223,706		51,335		6,111		281,152
Noninterest income		47,858		36,499		11,488		95,845
Noninterest expense		(116,658)		(39,226)		(30,029)		(185,913)
Income (loss) before (provision) benefit for income taxes		154,906		48,608		(12,430)		191,084
(Provision) benefit for income taxes		(39,397)		(12,497)		3,167		(48,727)
Net income (loss)	$	115,509	$	36,111	$	(9,263)	$	142,357

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2018
Net interest income	$	111,273	$	28,802	$	1,328	$	141,403
Provision for loan and lease losses		(2,376)		(3,644)		—		(6,020)
Net interest income after provision for loan and lease losses		108,897		25,158		1,328		135,383
Noninterest income		22,158		21,463		6,176		49,797
Noninterest expense		(55,584)		(21,196)		(15,085)		(91,865)
Income (loss) before (provision) benefit for income taxes		75,471		25,425		(7,581)		93,315
(Provision) benefit for income taxes		(19,634)		(6,566)		1,938		(24,262)
Net income (loss)	$	55,837	$	18,859	$	(5,643)	$	69,053

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2018
Net interest income	$	220,927	$	56,681	$	3,467	$	281,075
Provision for loan and lease losses		(4,724)		(7,246)		—		(11,970)
Net interest income after provision for loan and lease losses		216,203		49,435		3,467		269,105
Noninterest income		44,890		41,463		12,144		98,497
Noninterest expense		(112,045)		(40,844)		(29,563)		(182,452)
Income (loss) before (provision) benefit for income taxes		149,048		50,054		(13,952)		185,150
(Provision) benefit for income taxes		(38,841)		(12,894)		3,596		(48,139)
Net income (loss)	$	110,207	$	37,160	$	(10,356)	$	137,011

XML

Organization and Basis of Presentation (Policies)

6 Months Ended

Jun. 30, 2019

Organization and Basis of Presentation

Organization and Basis of Presentation

Transition to an Independent Public Company

Transition to an Independent Public Company

On July 1, 2016, FHI became a direct wholly owned subsidiary of BancWest Corporation (“BWC”), a Delaware corporation and an indirect wholly owned subsidiary of BNP Paribas (“BNPP”). In connection with FHI’s initial public offering (“IPO”) in August 2016, BNPP announced its intent to sell its interest in FHI, including FHI’s wholly owned subsidiary, FHB, over time, subject to market conditions and other considerations.

Following a series of secondary offerings completed in 2017 and 2018, on February 1, 2019, BWC completed the sale of its remaining 24,859,750 shares of FHI common stock in a public offering. FHI did not receive any of the proceeds from the sales of shares of FHI common stock in that offering, in any of the secondary offerings described above or the IPO. As a result of the completion of the February 1, 2019 public offering, BNPP (through BWC, the selling stockholder) fully exited its ownership interest in FHI common stock.

Use of Estimates in the Preparation of Financial Statements

Use of Estimates in the Preparation of Financial Statements

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and various other assumptions believed to be reasonable. Although these estimates are based on management’s best knowledge of current events, actual results may differ from these estimates.

Accounting Standard Adopted in 2019 and Recent Accounting Pronouncements

Accounting Standards Adopted in 2019

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842). This guidance provided that lessees would be required to recognize the following for all operating leases (with the exception of short-term leases): 1) a lease liability, which is the present value of a lessee's obligation to make lease payments, and 2) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. Lessor accounting under the new guidance remains largely unchanged as it is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The Company adopted the provisions of ASU No. 2016-02 on January 1, 2019 and elected several practical expedients made available by the FASB. Specifically, the Company elected the transition practical expedient to not recast comparative periods upon the adoption of the new guidance. In addition, the Company elected the package of practical expedients which among other things, required no reassessment of whether existing contracts were or contained

leases as well as no reassessment of lease classification for existing leases and the practical expedient which permitted the Company to not separate nonlease components from lease components in determining the consideration in the lease agreement when the Company was a lessee or a lessor. The Company identified the primary lease agreements in scope of this new guidance as those relating to branch premises. As a result, the Company recognized a lease liability of $50.3 million and a related right-of-use asset of $50.6 million on its consolidated balance sheet on January 1, 2019. See “Note 16. Leases” for required disclosures related to this new guidance.

In March 2017, the FASB issued ASU No. 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities. Prior to the adoption of ASU No. 2017-08, entities typically amortized the premium as an adjustment of yield over the contractual life of debt securities. This guidance shortens the amortization period for certain callable debt securities held at a premium to the earliest call date. The Company adopted the provisions of ASU No. 2017-08 on January 1, 2019, and it did not have a material impact on the Company’s consolidated financial statements.

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities. The objectives of the new guidance were to: (1) improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities, and (2) reduce the complexity of and simplify the application of hedge accounting by preparers. Historically, the Company has participated in limited activities in fair value and cash flow hedging relationships. As a result, the adoption of ASU No. 2017-12 on January 1, 2019, did not have a material impact on the Company’s consolidated financial statements. See “Note 12. Derivative Financial Instruments” for required disclosures related to this new guidance.

In August 2018, the FASB issued ASU No. 2018-15, Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. This guidance aligns the accounting for implementation costs related to a hosting arrangement that is a service contract with the guidance on capitalizing costs associated with developing or obtaining internal-use software. Common examples of hosting arrangements include software as a service, platform or infrastructure as a service and other similar types of hosting arrangements. While capitalized costs related to internal-use software is generally considered an intangible asset, costs incurred to implement a cloud computing arrangement that is a service contract would typically be characterized in the company’s financial statements in the same manner as other service costs (e.g., other assets). The new guidance provided that an entity would be required to amortize capitalized implementation costs over the term of the hosting arrangement on a straight-line basis unless another systematic and rational basis was more representative of the pattern in which the entity expected to benefit from access to the hosted software. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted in any annual or interim period for which financial statements have not yet been issued or made available for issuance. The Company early adopted the provisions of ASU No. 2018-15 on January 1, 2019 due to the Company’s shift towards utilizing more hosting arrangements that are service contracts. For the six months ended June 30, 2019, the Company capitalized $3.5 million related to hosting arrangements that are service contracts.

In October 2018, the FASB issued ASU No. 2018-16, Derivatives and Hedging (Topic 815), Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. This guidance expands the list of U.S. benchmark interest rates permitted in the application of hedge accounting by adding the OIS rate based on the SOFR. Due to concerns about the sustainability of the London Interbank Offered Rate (“LIBOR”), a committee convened by the Federal Reserve Board and the Federal Reserve Bank of New York initiated an effort to introduce an alternative reference rate in the U.S. The committee identified SOFR as the preferred alternative reference rate to LIBOR. The OIS rate based on SOFR was added as a U.S. benchmark interest rate to facilitate broader use in the marketplace and provide sufficient lead time for entities to prepare for changes to interest rate risk hedging strategies. The Company adopted the provisions of ASU No. 2018-16 on January 1, 2019 and it did not have a material impact on the Company’s consolidated financial statements.

Recent Accounting Pronouncements

The following ASUs have been issued by the FASB and are applicable to the Company in future reporting periods.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. This guidance eliminates the probable recognition threshold for credit losses on financial assets measured at amortized cost. For loans and held-to-maturity debt securities, this guidance requires a current expected credit loss (“CECL”) approach to determine the allowance for credit losses. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit impairment instead of a direct write-down, which allows for a reversal of credit losses in future periods. This guidance requires entities to record a cumulative effect adjustment to the consolidated balance sheet as of the beginning of the first reporting period in which the guidance is effective. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with earlier adoption permitted. In April 2019, the FASB also issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. As it relates to CECL, this guidance amends certain provisions contained in ASU No. 2016-13, particularly with regards to the inclusion of accrued interest in the definition of amortized cost, as well as clarifying that extension and renewal options that are not unconditionally cancelable by the entity that are included in the original or modified contract should be considered in the entity’s determination of expected credit losses. As permitted by ASU No. 2016-13, the Company expects to elect the practical expedient to use the fair value of the collateral at the reporting date when recording the net carrying amount of the asset and determining the allowance for credit losses for a financial asset for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty based on the Company’s assessment as of the reporting date.  As permitted by ASU No. 2019-04, the Company expects to make accounting policy elections to not measure an allowance for credit losses on accrued interest receivable, write-off accrued interest receivable by reversing interest income and to present accrued interest receivable separately from the related financial asset on the balance sheet. The Company is also expected to apply a practical expedient to separately disclose the total amount of accrued interest as a single balance in certain disclosure requirements. The new guidance will require significant operational changes, particularly in data collection and analysis. The Company has formed a working group comprised of teams from different disciplines, including credit, finance and information technology, to evaluate the requirements of the new standard and the impact it will have on the Company’s current processes. The Company has also engaged a software vendor and is in the final stages of implementing a CECL production platform. Management expects that the preliminary CECL model will be ready for detailed review and testing during the third quarter of 2019. Based on the results of the Company’s parallel runs, management expects to have an estimate of the impact that this new guidance will have on the Company’s consolidated financial statements in the fourth quarter of 2019. The Company expects that testing, control design and model validation will continue throughout the remainder of 2019.  

In January 2017, the FASB issued ASU No. 2017-04, Intangibles – Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment. This guidance simplifies the subsequent measurement of goodwill by eliminating Step 2 from the current two-step goodwill impairment test. This guidance provides that a goodwill impairment test be conducted by comparing the fair value of a reporting unit with its carrying amount. Entities are to recognize an impairment charge for goodwill by the amount by which the carrying amount exceeds the reporting unit’s fair value. Entities will continue to have the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2017-04 is not expected to have a material impact on the Company’s consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This guidance is a part of the FASB’s disclosure framework project to improve disclosure effectiveness. This guidance eliminates certain disclosure requirements for fair value measurements: the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, an entity’s policy for the timing of transfers between levels of the fair value hierarchy and an entity’s valuation processes for Level 3 fair value measurements. This guidance also adds new disclosure requirements for public entities: changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements of instruments held at the end of the reporting period, and the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements, including how the weighted average is calculated. Furthermore, this guidance modifies certain requirements which will involve disclosing: transfers into and out of Level 3 of the fair value hierarchy, purchases and issuances of Level 3 assets and liabilities, and

information about the measurement uncertainty of Level 3 fair value measurements as of the reporting date. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of ASU No. 2018-13 is not expected to have a material impact on the Company’s consolidated financial statements.

XML

Investment Securities (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of amortized cost and fair value of securities

	June 30, 2019								December 31, 2018
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury securities	$	29,477	$	79	$	—	$	29,556	$	389,470	$	—	$	—	$	389,470
Government agency debt securities		24,583		130		—		24,713		—		—		—		—
Government-sponsored enterprises debt securities		164,719		1		(404)		164,316		248,372		—		(6,778)		241,594
Government agency mortgage-backed securities		363,295		2,043		(3,117)		362,221		426,710		—		(15,174)		411,536
Government-sponsored enterprises mortgage-backed securities		152,506		852		(1,675)		151,683		156,056		85		(5,294)		150,847
Collateralized mortgage obligations:
Government agency		2,619,502		9,107		(15,144)		2,613,465		2,779,620		—		(97,171)		2,682,449
Government-sponsored enterprises		1,045,515		8,549		(4,542)		1,049,522		620,337		—		(17,745)		602,592
Debt securities issued by states and political subdivisions		—		—		—		—		19,854		—		—		19,854
Total available-for-sale securities	$	4,399,597	$	20,761	$	(24,882)	$	4,395,476	$	4,640,419	$	85	$	(142,162)	$	4,498,342

Schedule of amortized cost and fair value of debt securities by contractual maturity

	June 30, 2019
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	29,477	$	29,556
Due after one year through five years		99,992		99,701
Due after five years through ten years		64,727		64,615
Due after ten years		—		—
		194,196		193,872
Government agency debt securities		24,583		24,713
Government agency mortgage-backed securities		363,295		362,221
Government-sponsored enterprises mortgage-backed securities		152,506		151,683
Collateralized mortgage obligations:
Government agency		2,619,502		2,613,465
Government-sponsored enterprises		1,045,515		1,049,522
Total collateralized mortgage obligations		3,665,017		3,662,987
Total available-for-sale securities	$	4,399,597	$	4,395,476

Schedule of gross unrealized losses and fair values of securities in a continuous loss position

	Time in Continuous Loss as of June 30, 2019
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(404)	$	76,290	$	(404)	$	76,290
Government agency mortgage-backed securities		—		—		(3,117)		154,670		(3,117)		154,670
Government-sponsored enterprises mortgage-backed securities		—		—		(1,675)		120,791		(1,675)		120,791
Collateralized mortgage obligations:
Government agency		(181)		76,844		(14,963)		1,407,580		(15,144)		1,484,424
Government-sponsored enterprises		(143)		138,443		(4,399)		271,124		(4,542)		409,567
Total available-for-sale securities with unrealized losses	$	(324)	$	215,287	$	(24,558)	$	2,030,455	$	(24,882)	$	2,245,742

	Time in Continuous Loss as of December 31, 2018
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Government-sponsored enterprises debt securities	$	—	$	—	$	(6,778)	$	157,939	$	(6,778)	$	157,939
Government agency mortgage-backed securities		—		—		(15,174)		373,891		(15,174)		373,891
Government-sponsored enterprises mortgage-backed securities		(1)		172		(5,293)		125,869		(5,294)		126,041
Collateralized mortgage obligations:
Government agency		—		—		(97,171)		2,475,532		(97,171)		2,475,532
Government-sponsored enterprises		—		—		(17,745)		486,175		(17,745)		486,175
Total available-for-sale securities with unrealized losses	$	(1)	$	172	$	(142,161)	$	3,619,406	$	(142,162)	$	3,619,578

XML

Loans and Leases (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of components of loans and leases

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	3,177,844	$	3,208,760
Commercial real estate		3,194,219		2,990,783
Construction		549,578		626,757
Residential:
Residential mortgage		3,618,433		3,527,101
Home equity line		908,452		912,517
Total residential		4,526,885		4,439,618
Consumer		1,650,713		1,662,504
Lease financing		165,370		147,769
Total loans and leases	$	13,264,609	$	13,076,191

Schedule of components of remaining loan and lease commitments

	June 30,		December 31,
(dollars in thousands)	2019		2018
Commercial and industrial	$	2,559,014	$	2,484,857
Commercial real estate		134,523		114,186
Construction		687,925		526,938
Residential:
Residential mortgage		329		121
Home equity line		863,097		913,636
Total residential		863,426		913,757
Consumer		1,546,200		1,509,853
Total loan and lease commitments	$	5,791,088	$	5,549,591

XML

Allowance for Loan and Lease Losses (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of components of allowance for loan and lease losses

	Three Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	31,793	$	21,197	$	5,381	$	411	$	44,911	$	35,099	$	2,754	$	141,546
Charge-offs		(2,000)		—		—		—		—		(7,505)		—		(9,505)
Recoveries		25		32		—		—		185		2,382		—		2,624
Increase (decrease) in Provision		1,870		975		(367)		35		(1,676)		3,662		(629)		3,870
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Six Months Ended June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Charge-offs		(2,000)		—		—		(24)		—		(16,103)		—		(18,127)
Recoveries		62		63		—		—		435		4,834		—		5,394
Increase (decrease) in Provision		(875)		2,416		(799)		38		(1,921)		9,094		1,597		9,550
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535

	Three Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,365	$	19,254	$	5,976	$	585	$	43,220	$	30,998	$	4,176	$	138,574
Charge-offs		—		—		—		—		(34)		(6,290)		—		(6,324)
Recoveries		39		32		—		—		60		2,200		—		2,331
Increase (decrease) in Provision		835		1,221		1,630		(28)		679		4,601		(2,918)		6,020
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

	Six Months Ended June 30, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Balance at beginning of period	$	34,006	$	18,044	$	6,817	$	611	$	42,852	$	31,249	$	3,674	$	137,253
Charge-offs		(475)		—		—		—		(34)		(12,915)		—		(13,424)
Recoveries		103		154		—		—		242		4,303		—		4,802
Increase (decrease) in Provision		1,605		2,309		789		(54)		865		8,872		(2,416)		11,970
Balance at end of period	$	35,239	$	20,507	$	7,606	$	557	$	43,925	$	31,509	$	1,258	$	140,601

Schedule of disaggregation of Allowance and recorded investment in loans by impairment methodology

	June 30, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	25	$	—	$	—	$	367	$	—	$	—	$	500
Collectively evaluated for impairment		31,580		22,179		5,014		446		43,053		33,638		2,125		138,035
Balance at end of period	$	31,688	$	22,204	$	5,014	$	446	$	43,420	$	33,638	$	2,125	$	138,535
Loans and leases:
Individually evaluated for impairment	$	8,882	$	3,726	$	—	$	—	$	14,805	$	—	$	—	$	27,413
Collectively evaluated for impairment		3,168,962		3,190,493		549,578		165,370		4,512,080		1,650,713		—		13,237,196
Balance at end of period	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	4,526,885	$	1,650,713	$	—	$	13,264,609

	December 31, 2018
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	108	$	32	$	—	$	—	$	396	$	—	$	—	$	536
Collectively evaluated for impairment		34,393		19,693		5,813		432		44,510		35,813		528		141,182
Balance at end of period	$	34,501	$	19,725	$	5,813	$	432	$	44,906	$	35,813	$	528	$	141,718
Loans and leases:
Individually evaluated for impairment	$	8,719	$	5,743	$	—	$	—	$	16,114	$	—	$	—	$	30,576
Collectively evaluated for impairment		3,200,041		2,985,040		626,757		147,769		4,423,504		1,662,504		—		13,045,615
Balance at end of period	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	4,439,618	$	1,662,504	$	—	$	13,076,191

Schedule of credit risk profiles by internally assigned grade for loans and leases

	June 30, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,048,463	$	3,021,877	$	548,480	$	164,245	$	6,783,065
Special mention		90,410		127,097		171		984		218,662
Substandard		38,971		45,245		927		141		85,284
Total	$	3,177,844	$	3,194,219	$	549,578	$	165,370	$	7,087,011

	December 31, 2018
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	3,069,546	$	2,876,907	$	625,607	$	146,356	$	6,718,416
Special mention		57,012		91,298		200		1,223		149,733
Substandard		82,010		22,578		950		190		105,728
Doubtful		192		—		—		—		192
Total	$	3,208,760	$	2,990,783	$	626,757	$	147,769	$	6,974,069

Schedule of credit risk profiles based on payment activity for loans and leases

	June 30, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,609,720	$	903,257	$	231,355	$	1,060,248	$	325,746	$	6,130,326
Non-performing and delinquent		8,713		5,195		5,909		22,695		4,760		47,272
Total	$	3,618,433	$	908,452	$	237,264	$	1,082,943	$	330,506	$	6,177,598

	December 31, 2018
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,519,172	$	903,284	$	234,458	$	1,044,393	$	339,162	$	6,040,469
Non-performing and delinquent		7,929		9,233		5,448		33,739		5,304		61,653
Total	$	3,527,101	$	912,517	$	239,906	$	1,078,132	$	344,466	$	6,102,122

Schedule of aging analyses of past due loans and leases

	June 30, 2019
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,213	$	2,247	$	807	$	4,267	$	3,173,458	$	3,177,725	$	119	$	3,177,844
Commercial real estate		124		195		—		319		3,193,900		3,194,219		—		3,194,219
Construction		—		—		—		—		549,578		549,578		—		549,578
Lease financing		—		—		—		—		165,370		165,370		—		165,370
Residential mortgage		3,223		1,719		—		4,942		3,609,720		3,614,662		3,771		3,618,433
Home equity line		3,116		444		1,635		5,195		903,257		908,452		—		908,452
Consumer		24,596		5,473		3,295		33,364		1,617,349		1,650,713		—		1,650,713
Total	$	32,272	$	10,078	$	5,737	$	48,087	$	13,212,632	$	13,260,719	$	3,890	$	13,264,609

	December 31, 2018
	Accruing Loans and Leases
					Greater								Total Non
					Than or						Total		Accruing
	30-59		60-89		Equal to		Total				Accruing		Loans
	Days		Days		90 Days		Past				Loans and		and		Total
(dollars in thousands)	Past Due		Past Due		Past Due		Due		Current		Leases		Leases		Outstanding
Commercial and industrial	$	1,293	$	—	$	141	$	1,434	$	3,207,052	$	3,208,486	$	274	$	3,208,760
Commercial real estate		—		—		—		—		2,989,125		2,989,125		1,658		2,990,783
Construction		91		—		—		91		626,666		626,757		—		626,757
Lease financing		47		—		—		47		147,722		147,769		—		147,769
Residential mortgage		2,274		1,012		32		3,318		3,519,172		3,522,490		4,611		3,527,101
Home equity line		5,616		775		2,842		9,233		903,284		912,517		—		912,517
Consumer		32,406		8,712		3,373		44,491		1,618,013		1,662,504		—		1,662,504
Total	$	41,727	$	10,499	$	6,388	$	58,614	$	13,011,034	$	13,069,648	$	6,543	$	13,076,191

Schedule of total carrying amounts and total unpaid principal balances of impaired loans and leases

	June 30, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	5,278	$	5,311	$	—
Commercial real estate		3,016		3,016		—
Residential mortgage		7,675		7,834		—
Total	$	15,969	$	16,161	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	3,604	$	3,604	$	108
Commercial real estate		710		710		25
Residential mortgage		7,130		7,516		367
Total	$	11,444	$	11,830	$	500
Total impaired loans:
Commercial and industrial	$	8,882	$	8,915	$	108
Commercial real estate		3,726		3,726		25
Residential mortgage		14,805		15,350		367
Total	$	27,413	$	27,991	$	500

	December 31, 2018
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	4,449	$	4,498	$	—
Commercial real estate		5,016		5,016		—
Residential mortgage		9,112		9,426		—
Total	$	18,577	$	18,940	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	4,270	$	4,270	$	108
Commercial real estate		727		727		32
Residential mortgage		7,002		7,387		396
Total	$	11,999	$	12,384	$	536
Total impaired loans:
Commercial and industrial	$	8,719	$	8,768	$	108
Commercial real estate		5,743		5,743		32
Residential mortgage		16,114		16,813		396
Total	$	30,576	$	31,324	$	536

Schedule of average balances, and of interest income recognized from, impaired loans

	Three Months Ended				Six Months Ended
	June 30, 2019				June 30, 2019
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,833	$	94	$	4,038	$	175
Commercial real estate		3,102		40		3,740		212
Residential mortgage		7,948		92		8,336		191
Total	$	14,883	$	226	$	16,114	$	578
Impaired loans with a related allowance recorded:
Commercial and industrial	$	5,645	$	61	$	5,187	$	117
Commercial real estate		715		10		719		20
Residential mortgage		7,220		103		7,147		199
Total	$	13,580	$	174	$	13,053	$	336
Total impaired loans:
Commercial and industrial	$	9,478	$	155	$	9,225	$	292
Commercial real estate		3,817		50		4,459		232
Residential mortgage		15,168		195		15,483		390
Total	$	28,463	$	400	$	29,167	$	914

	Three Months Ended				Six Months Ended
	June 30, 2018				June 30, 2018
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
(dollars in thousands)	Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Commercial and industrial	$	15,815	$	171	$	16,556	$	337
Commercial real estate		9,144		72		9,345		127
Construction		2,120		—		1,413		—
Residential mortgage		9,475		110		9,199		240
Total	$	36,554	$	353	$	36,513	$	704
Impaired loans with a related allowance recorded:
Commercial and industrial	$	749	$	18	$	548	$	35
Commercial real estate		878		10		882		20
Residential mortgage		7,456		113		7,598		197
Total	$	9,083	$	141	$	9,028	$	252
Total impaired loans:
Commercial and industrial	$	16,564	$	189	$	17,104	$	372
Commercial real estate		10,022		82		10,227		147
Construction		2,120		—		1,413		—
Residential mortgage		16,931		223		16,797		437
Total	$	45,637	$	494	$	45,541	$	956

Schedule of information related to loans modified in a TDR

	Three Months Ended					Six Months Ended
	June 30, 2019					June 30, 2019
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	4	$	906	$	41
Residential mortgage	—		—		—	1		351		14
Total	—	$	—	$	—	5	$	1,257	$	55

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Three Months Ended	Six Months Ended
June 30, 2018	June 30, 2018

	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	1	$	450	$	13	1	$	450	$	13
Total	1	$	450	$	13	1	$	450	$	13

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Schedule of TDRs that defaulted in period within 12 months of their permanent modification date

	Three Months Ended			Six Months Ended			Three Months Ended			Six Months Ended
	June 30, 2019			June 30, 2019			June 30, 2018			June 30, 2018
	Number of	Recorded		Number of	Recorded		Number of	Recorded		Number of	Recorded
(dollars in thousands)	Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)		Contracts	Investment(1)
Commercial and industrial(2)	4	$	906	4	$	906	—	$	—	2	$	409
Residential mortgage(3)	1		351	1		351	—		—	—		—
Total	5	$	1,257	5	$	1,257	—	$	—	2	$	409

(1) The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

(2) For the three and six months ended June 30, 2019, the commercial and industrial loans that subsequently defaulted were temporarily modified to interest-only payments. For the six months ended June 30, 2018, the maturity dates for the commercial and industrial loans that subsequently defaulted were extended.

(3) For the three and six months ended June 30, 2019, the maturity date for the residential mortgage loan that subsequently defaulted was extended.

XML

Mortgage Servicing Rights (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of estimated future amortization expense for mortgage servicing assets

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,254
One to two years		1,950
Two to three years		1,687
Three to four years		1,463
Four to five years		1,269

Schedule of gross carrying values, accumulated amortization, and net carrying values of mortgage servicing assets

	June 30,		December 31,
(dollars in thousands)	2019		2018
Gross carrying amount	$	63,366	$	63,342
Less: accumulated amortization		48,793		47,187
Net carrying value	$	14,573	$	16,155

Schedule of changes in amortized mortgage servicing assets

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2019		2018		2019		2018
Balance at beginning of period	$	15,399	$	18,659	$	16,155	$	13,196
Originations		16		21		24		28
Purchases		—		—		—		6,444
Amortization		(842)		(1,020)		(1,606)		(2,008)
Balance at end of period	$	14,573	$	17,660	$	14,573	$	17,660
Fair value of amortized MSRs at beginning of period	$	26,383	$	29,048	$	27,662	$	21,697
Fair value of amortized MSRs at end of period	$	23,398	$	28,344	$	23,398	$	28,344

Schedule of quantitative assumptions used in determining lower of cost or fair value of MSRs

	June 30, 2019							December 31, 2018
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	9.57	%	-	22.35	%	10.01	%	7.86	%	-	19.26	%	8.31	%
Life in years (of the MSR)	2.16		-	6.85		6.44		3.43		-	7.68		7.19
Weighted-average coupon rate	3.96	%	-	7.38	%	4.02	%	3.97	%	-	6.70	%	4.02	%
Discount rate	10.00	%	-	10.01	%	10.00	%	10.00	%	-	10.02	%	10.00	%

XML

Transfers of Financial Assets (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of carrying amounts of assets pledged as collateral

(dollars in thousands)	June 30, 2019		December 31, 2018
Public deposits	$	1,884,572	$	1,749,726
Federal Home Loan Bank		2,790,454		2,497,030
Federal Reserve Bank		939,046		957,017
ACH transactions		150,292		150,903
Interest rate swaps		36,311		28,843
Total	$	5,800,675	$	5,383,519

XML

Deposits (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of deposits by category

(dollars in thousands)	June 30, 2019		December 31, 2018
U.S.:
Interest-bearing	$	10,244,217	$	10,393,449
Noninterest-bearing		5,116,416		5,368,729
Foreign:
Interest-bearing		784,704		748,678
Noninterest-bearing		646,741		639,212
Total deposits	$	16,792,078	$	17,150,068

Schedule of maturity distribution of time certificates of deposit

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2019:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	213,616	$	1,057,207	$	1,270,823
Over three through six months		187,476		245,745		433,221
Over six through twelve months		420,212		426,115		846,327
One to two years		121,211		79,494		200,705
Two to three years		113,193		49,338		162,531
Three to four years		51,273		22,497		73,770
Four to five years		71,970		10,677		82,647
Thereafter		54		—		54
Total	$	1,179,005	$	1,891,073	$	3,070,078

XML

Short-Term Borrowings (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of short-term borrowings

(dollars in thousands)	June 30, 2019		December 31, 2018
Short-term FHLB fixed-rate advance(1)	$	200,000	$	—
Total short-term borrowings	$	200,000	$	—

(1) Interest is payable monthly.

XML

Long-Term Borrowings (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of long-term borrowings

(dollars in thousands)	June 30, 2019		December 31, 2018
Finance lease(1)	$	28	$	26
FHLB fixed-rate advances(1)		400,000		600,000
Total long-term borrowings	$	400,028	$	600,026

(1) Interest is payable monthly.

Schedule of future contractual principal payments on long-term borrowings

	Principal
(dollars in thousands)	Payments
2019	$	9
2020		200,009
2021		10
2022		—
2023(1)		100,000
Thereafter(2)		100,000
Total	$	400,028

(1) FHLB fixed-rate advance callable on December 4, 2020 with an interest rate of 2.80%.

(2) FHLB fixed-rate advance callable on January 15, 2021 with an interest rate of 2.65%.

XML

Accumulated Other Comprehensive Loss (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of changes in accumulated other comprehensive loss

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2019	$	(107,779)	$	29,025	$	(78,754)
Three months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		64,841		(17,462)		47,379
Reclassification of net gains to net income:
Investment securities gains, net		(21)		6		(15)
Net change in unrealized gains on investment securities		64,820		(17,456)		47,364
Other comprehensive income		64,007		(17,237)		46,770
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2018	$	(180,915)	$	48,720	$	(132,195)
Six months ended June 30, 2019
Pension and other benefits:
Net actuarial losses arising during the period		(813)		219		(594)
Net change in pension and other benefits		(813)		219		(594)
Investment securities:
Unrealized net gains arising during the period		135,364		(36,453)		98,911
Reclassification of net losses to net income:
Investment securities losses, net		2,592		(698)		1,894
Net change in unrealized gains on investment securities		137,956		(37,151)		100,805
Other comprehensive income		137,143		(36,932)		100,211
Accumulated other comprehensive loss at June 30, 2019	$	(43,772)	$	11,788	$	(31,984)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2018	$	(225,385)	$	60,701	$	(164,684)
Three months ended June 30, 2018
Investment securities:
Unrealized net losses arising during the period		(24,688)		6,649		(18,039)
Net change in unrealized losses on investment securities		(24,688)		6,649		(18,039)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		425		(112)		313
Net change in unrealized gains on cash flow derivative hedges		425		(112)		313
Other comprehensive loss		(24,263)		6,537		(17,726)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2017	$	(159,423)	$	63,040	$	(96,383)
Six months ended June 30, 2018
Early adoption of ASU No. 2018-02		—		(20,068)		(20,068)
Investment securities:
Unrealized net losses arising during the period		(91,388)		24,572		(66,816)
Net change in unrealized losses on investment securities		(91,388)		24,572		(66,816)
Cash flow derivative hedges:
Unrealized net gains on cash flow derivative hedges arising during the period		1,163		(306)		857
Net change in unrealized gains on cash flow derivative hedges		1,163		(306)		857
Other comprehensive loss		(90,225)		24,266		(65,959)
Accumulated other comprehensive loss at June 30, 2018	$	(249,648)	$	67,238	$	(182,410)

Summary of changes in accumulated other comprehensive loss, net of tax

							Total
	Pensions						Accumulated
	and						Other
	Other		Investment		Cash Flow		Comprehensive
(dollars in thousands)	Benefits		Securities		Derivative Hedges		Loss
Three Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(50,375)	$	—	$	(78,754)
Other comprehensive income		(594)		47,364		—		46,770
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Six Months Ended June 30, 2019
Balance at beginning of period	$	(28,379)	$	(103,816)	$	—	$	(132,195)
Other comprehensive income		(594)		100,805		—		100,211
Balance at end of period	$	(28,973)	$	(3,011)	$	—	$	(31,984)
Three Months Ended June 30, 2018
Balance at beginning of period	$	(31,339)	$	(138,334)	$	4,989	$	(164,684)
Other comprehensive loss		—		(18,039)		313		(17,726)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)
Six Months Ended June 30, 2018
Balance at beginning of period	$	(25,946)	$	(74,117)	$	3,680	$	(96,383)
Early adoption of ASU No. 2018-02		(5,393)		(15,440)		765		(20,068)
Other comprehensive loss		—		(66,816)		857		(65,959)
Balance at end of period	$	(31,339)	$	(156,373)	$	5,302	$	(182,410)

XML

Regulatory Capital Requirements (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of regulatory capital ratios

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,695,933	11.84	%	$	1,685,158	11.76	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,695,933	11.84	%		1,685,158	11.76	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,835,068	12.81	%		1,824,293	12.73	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,695,933	8.75	%		1,685,158	8.70	%	4.00	%	5.00	%
December 31, 2018:
Common equity tier 1 capital to risk-weighted assets	$	1,661,542	11.97	%	$	1,658,172	11.94	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,661,542	11.97	%		1,658,172	11.94	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,803,860	12.99	%		1,800,490	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,661,542	8.72	%		1,658,172	8.70	%	4.00	%	5.00	%

(1) As defined by the regulations issued by the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation (“FDIC”).

XML

Derivative Financial Instruments (Tables)

6 Months Ended

Jun. 30, 2019

Summary of notional amounts and fair values of derivatives held

	June 30, 2019						December 31, 2018
			Fair Value						Fair Value
	Notional		Asset		Liability		Notional		Asset		Liability
(dollars in thousands)	Amount		Derivatives(1)		Derivatives(2)		Amount		Derivatives(1)		Derivatives(2)
Derivatives designated as hedging instruments:
Interest rate swaps	$	23,545	$	—	$	(776)	$	41,317	$	31	$	(44)
Derivatives not designated as hedging instruments:
Interest rate swaps		2,592,239		60,281		—		2,269,247		12,305		(12,007)
Funding swap		66,840		—		(1,179)		62,039		—		(2,607)
Foreign exchange contracts		1,629		1		(2)		1,191		—		(34)

(1) The positive fair values of derivative assets are included in other assets.

(2) The negative fair values of derivative liabilities are included in other liabilities.

Schedule of net gains and losses recognized in income related to derivatives in fair value hedging relationships

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Gains (losses) on fair value hedging relationships recognized in Interest Income(1):
Recognized on interest rate swap	Loans and lease financing	$	(424)	$	—	$	(766)	$	—
Recognized on hedged item	Loans and lease financing		427		—		689		—
Gains (losses) on fair value hedging relationships recognized in Noninterest Income(2):
Recognized on interest rate swap	Other	$	—	$	408	$	—	$	958
Recognized on hedged item	Other		—		(325)		—		(1,088)

(1) In connection with the adoption of ASU 2017-12, beginning January 1, 2019, gain (loss) amounts for the interest rate swap qualifying as fair value hedging and the hedged item are included in Loans and Lease Financing Interest Income.

(2) Prior to January 1, 2019, gain (loss) amounts for the interest rate swaps qualifying as fair value hedging and the hedged items were included in Other Noninterest Income.

Schedule of amounts related to cumulative basis adjustments for fair value hedges

					Cumulative Amount of Fair Value
					Hedging Adjustment Included in the
	Carrying Amount of the Hedged Asset				Carrying Amount of the Hedged Asset
(dollars in thousands)	June 30, 2019		December 31, 2018		June 30, 2019		December 31, 2018
Line Item in the Consolidated Balance Sheets in Which the Hedged Item is Included
Loans and leases	$	24,710	$	42,496	$	971	$	293

Summary of effect of cash flow hedging relationships

	Three Months Ended		Six Months Ended
(dollars in thousands)	June 30, 2018		June 30, 2018
Pretax gains recognized in other comprehensive income on derivatives (effective portion)	$	425	$	1,163

Summary of impact on pretax earnings of derivatives not designated as hedges

	Net gains (losses) recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2019		2018		2019		2018
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	227	$	16	$	631
Funding swap	Other noninterest income		(247)		4		(242)		(80)
Foreign exchange contracts	Other noninterest income		(1)		(30)		(1)		(92)

XML

Commitments and Contingent Liabilities (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of financial instruments with off-balance sheet risk

	June 30,		December 31,
(dollars in thousands)	2019		2018
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	5,791,088	$	5,549,591
Standby letters of credit		185,872		204,324
Commercial letters of credit		6,994		7,535

XML

Revenue from Contracts with Customers (Tables)

6 Months Ended

Jun. 30, 2019

Revenue from Contracts with Customers

Summary of revenues disaggregated by type of service and business segments

		Three Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	114,127	$	28,581	$	2,905	$	145,613
Service charges on deposit accounts		7,437		3		683		8,123
Credit and debit card fees		—		14,481		1,687		16,168
Other service charges and fees		4,944		868		578		6,390
Trust and investment services income		8,931		—		—		8,931
Other		142		761		327		1,230
Not in scope of Topic 606(1)		2,228		2,305		3,398		7,931
Total noninterest income		23,682		18,418		6,673		48,773
Total revenue	$	137,809	$	46,999	$	9,578	$	194,386

		Six Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	228,030	$	56,561	$	6,111	$	290,702
Service charges on deposit accounts		14,979		6		1,198		16,183
Credit and debit card fees		—		28,941		3,417		32,358
Other service charges and fees		10,277		1,237		1,120		12,634
Trust and investment services income		17,549		—		—		17,549
Other		357		2,270		535		3,162
Not in scope of Topic 606(1)		4,696		4,045		5,218		13,959
Total noninterest income		47,858		36,499		11,488		95,845
Total revenue	$	275,888	$	93,060	$	17,599	$	386,547

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

		Three Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	111,273	$	28,802	$	1,328	$	141,403
Service charges on deposit accounts		7,135		3		583		7,721
Credit and debit card fees		—		20,186		1,810		21,996
Other service charges and fees		5,098		1,036		520		6,654
Trust and investment services income		7,711		—		—		7,711
Other		148		1,990		218		2,356
Not in scope of Topic 606(1)		2,066		(1,752)		3,045		3,359
Total noninterest income		22,158		21,463		6,176		49,797
Total revenue	$	133,431	$	50,265	$	7,504	$	191,200

		Six Months Ended June 30, 2018
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	220,927	$	56,681	$	3,467	$	281,075
Service charges on deposit accounts		14,583		7		1,086		15,676
Credit and debit card fees		—		38,807		3,597		42,404
Other service charges and fees		9,843		1,934		1,153		12,930
Trust and investment services income		15,942		—		—		15,942
Other		296		3,797		669		4,762
Not in scope of Topic 606(1)		4,226		(3,082)		5,639		6,783
Total noninterest income		44,890		41,463		12,144		98,497
Total revenue	$	265,817	$	98,144	$	15,611	$	379,572

(1) Most of the Company’s revenue is not within the scope of ASU No. 2014-09, Revenue from Contracts with Customers. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities and derivative financial instruments.

XML

Earnings per Share (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of computations of basic and diluted earnings per share

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except shares and per share amounts)	2019		2018		2019		2018
Numerator:
Net income	$	72,433	$	69,053	$	142,357	$	137,011
Denominator:
Basic: weighted-average shares outstanding		134,420,380		137,907,063		134,655,217		138,749,209
Add: weighted-average equity-based awards		231,628		158,816		269,114		142,746
Diluted: weighted-average shares outstanding		134,652,008		138,065,879		134,924,331		138,891,955
Basic earnings per share	$	0.54	$	0.50	$	1.06	$	0.99
Diluted earnings per share	$	0.54	$	0.50	$	1.06	$	0.99

XML

Leases (Tables)

6 Months Ended

Jun. 30, 2019

Summary of net lease expense

The components of the Company’s net lease expense for the three and six months ended June 30, 2019 were as follows:

(dollars in thousands)	Three Months Ended June 30, 2019		Six Months Ended June 30, 2019
Operating lease expense	$	2,340	$	4,655
Short-term lease expense		77		275
Variable lease expense		329		1,046
Finance lease expense:
Amortization of right-of-use assets		1		1
Interest on lease liabilities		—		1
Total finance lease expense		1		2
Less: Sublease income		(249)		(498)
Net lease expense	$	2,498	$	5,480

Summary of other information related to the Company's lease liabilities

(dollars in thousands)	Six Months Ended June 30, 2019
Supplemental Cash Flows Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows paid for operating leases	$	3,426
Operating cash flows paid for finance leases		61
Financing cash flows paid for finance leases		—
Right-of-use assets obtained in exchange for new lease obligations:
Operating leases	$	680
Weighted Average Remaining Lease Term
Operating leases		15.2 years
Finance leases		3.0 years
Weighted Average Discount Rate
Operating leases		3.42	%
Finance leases		6.78	%

Summary of future minimum rental payments under noncancellable leases

The following table sets forth future minimum rental payments under noncancelable leases with terms in excess of one year as of June 30, 2019:

	Net Operating
	Lease
(dollars in thousands)	Payments
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	5,360
2020		8,667
2021		7,977
2022		5,346
2023		2,854
Thereafter		34,853
Total future minimum lease payments		65,057
Less: Imputed interest		(16,737)
Total	$	48,320

The following table presents future minimum rental payments under leases with terms in excess of one year as of December 31, 2018 presented in accordance with ASC Topic 840, “Leases”:

	Operating		Less		Net Operating
	Lease		Sublease		Lease
(dollars in thousands)	Payments		Income		Payments
Year ending December 31:
2019	$	8,780	$	903	$	7,877
2020		8,668		903		7,765
2021		7,961		892		7,069
2022		5,101		—		5,101
2023		2,632		—		2,632
Thereafter		34,638		—		34,638
Total future minimum lease payments	$	67,780	$	2,698	$	65,082

Summary of future minimum rental income under noncancellable operating leases

	Minimum
	Rental
(dollars in thousands)	Income
Year ending December 31:
2019 (excluding the six months ended June 30, 2019)	$	2,926
2020		5,747
2021		5,438
2022		3,719
2023		2,795
Thereafter		5,049
Total	$	25,674

XML

Benefit Plans (Tables)

6 Months Ended

Jun. 30, 2019

Benefit plans

Schedule of components of net periodic benefit cost

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2019		2018		2019		2018
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	17	$	174	$	159	$	213
Interest cost	Other noninterest expense		2,044		1,795		206		184
Expected return on plan assets	Other noninterest expense		(1,195)		(1,239)		—		—
Prior service credit	Other noninterest expense		—		—		(107)		(107)
Recognized net actuarial loss	Other noninterest expense		1,564		1,609		(76)		—
Total net periodic benefit cost		$	2,430	$	2,339	$	182	$	290
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	34	$	348	$	318	$	425
Interest cost	Other noninterest expense		4,088		3,589		412		369
Expected return on plan assets	Other noninterest expense		(2,390)		(2,479)		—		—
Prior service credit	Other noninterest expense		—		—		(214)		(214)
Recognized net actuarial loss	Other noninterest expense		3,128		3,220		(152)		—
Total net periodic benefit cost		$	4,860	$	4,678	$	364	$	580

XML

Fair Value (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of assets and liabilities measured at fair value on a recurring basis

	Fair Value Measurements as of June 30, 2019
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	29,556	$	—	$	29,556
Government agency debt securities		—		24,713		—		24,713
Government-sponsored enterprises debt securities		—		164,316		—		164,316
Government agency mortgage-backed securities(1)		—		362,221		—		362,221
Government-sponsored enterprises mortgage-backed securities(1)		—		151,683		—		151,683
Collateralized mortgage obligations:
Government agency		—		2,613,465		—		2,613,465
Government-sponsored enterprises		—		1,049,522		—		1,049,522
Total available-for-sale securities		—		4,395,476		—		4,395,476
Other assets(2)		—		60,282		—		60,282
Liabilities
Other liabilities(3)		—		(778)		(1,179)		(1,957)
Total	$	—	$	4,454,980	$	(1,179)	$	4,453,801

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

	Fair Value Measurements as of December 31, 2018
	Quoted Prices in		Significant
	Active Markets for		Other		Significant
	Identical Assets		Observable		Unobservable
(dollars in thousands)	(Level 1)		Inputs (Level 2)		Inputs (Level 3)		Total
Assets
U.S. Treasury securities	$	—	$	389,470	$	—	$	389,470
Government-sponsored enterprises debt securities		—		241,594		—		241,594
Government agency mortgage-backed securities(1)		—		411,536		—		411,536
Government-sponsored enterprises mortgage-backed securities(1)		—		150,847		—		150,847
Collateralized mortgage obligations:
Government agency		—		2,682,449		—		2,682,449
Government-sponsored enterprises		—		602,592		—		602,592
Debt securities issued by states and political subdivisions		—		19,854		—		19,854
Total available-for-sale securities		—		4,498,342		—		4,498,342
Other assets(2)		—		12,336		—		12,336
Liabilities
Other liabilities(3)		—		(12,085)		(2,607)		(14,692)
Total	$	—	$	4,498,593	$	(2,607)	$	4,495,986

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

Summary of changes in Level 3 liabilities measured at fair value on a recurring basis

	Visa Derivative
(dollars in thousands)	2019		2018
Three Months Ended June 30,
Balance as of April 1,	$	(1,839)	$	(4,845)
Total net (losses) gains included in other noninterest income		(247)		4
Settlements		907		727
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net (losses) gains included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(247)	$	4
Six Months Ended June 30,
Balance as of January 1,	$	(2,607)	$	(5,439)
Total net losses included in other noninterest income		(242)		(80)
Settlements		1,670		1,405
Balance as of June 30,	$	(1,179)	$	(4,114)
Total net losses included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	(242)	$	(80)

Summary of estimated fair value of financial instruments not required to be carried at fair value on a recurring basis

	June 30, 2019
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	683,515	$	423,802	$	259,713	$	—	$	683,515
Loans held for sale		215		—		215		—		215
Loans(1)		13,099,239		—		—		13,197,876		13,197,876
Financial liabilities:
Time deposits(2)	$	3,070,078	$	—	$	3,056,128	$	—	$	3,056,128
Short-term borrowings		200,000		—		201,035		—		201,035
Long-term borrowings(3)		400,000		—		408,898		—		408,898

	December 31, 2018
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,003,637	$	396,836	$	606,801	$	—	$	1,003,637
Loans held for sale		432		—		432		—		432
Loans(1)		12,928,422		—		—		12,664,170		12,664,170
Financial liabilities:
Time deposits(2)	$	3,092,164	$	—	$	3,058,792	$	—	$	3,058,792
Long-term borrowings(3)		600,000		—		602,088		—		602,088

(1) Excludes financing leases of $165.4 million at June 30, 2019 and $147.8 million at December 31, 2018.

(2) Excludes deposit liabilities with no defined or contractual maturity of $13.7 billion and $14.1 billion as of June 30, 2019 and December 31, 2018, respectively.

(3) Excludes capital lease obligations of $28 thousand and $26 thousand at June 30, 2019 and December 31, 2018, respectively.

Schedule of assets with fair value adjustments on a nonrecurring basis

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2019
Impaired loans	$	—	$	—	$	357
December 31, 2018
Impaired loans	$	—	$	—	$	402

Significant unobservable inputs used in fair value measurements for Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2019
				Significant	Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	357	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(1,179)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2018
					Range
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	(Weighted Average)
Impaired loans	$	402	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,607)	Discounted Cash Flow	Expected Conversion Rate	1.6298
				Expected Term	4 years
				Growth Rate	15%

(1) The fair value of these assets is determined based on appraised values of collateral or broker price opinions, the range of which is not meaningful to disclose.

XML

Reportable Operating Segments (Tables)

6 Months Ended

Jun. 30, 2019

Schedule of selected business segment financial information

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	114,127	$	28,581	$	2,905	$	145,613
Provision for loan and lease losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for loan and lease losses		112,375		26,463		2,905		141,743
Noninterest income		23,682		18,418		6,673		48,773
Noninterest expense		(59,492)		(19,741)		(14,057)		(93,290)
Income (loss) before (provision) benefit for income taxes		76,565		25,140		(4,479)		97,226
(Provision) benefit for income taxes		(19,470)		(6,456)		1,133		(24,793)
Net income (loss)	$	57,095	$	18,684	$	(3,346)	$	72,433

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	228,030	$	56,561	$	6,111	$	290,702
Provision for loan and lease losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for loan and lease losses		223,706		51,335		6,111		281,152
Noninterest income		47,858		36,499		11,488		95,845
Noninterest expense		(116,658)		(39,226)		(30,029)		(185,913)
Income (loss) before (provision) benefit for income taxes		154,906		48,608		(12,430)		191,084
(Provision) benefit for income taxes		(39,397)		(12,497)		3,167		(48,727)
Net income (loss)	$	115,509	$	36,111	$	(9,263)	$	142,357

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2018
Net interest income	$	111,273	$	28,802	$	1,328	$	141,403
Provision for loan and lease losses		(2,376)		(3,644)		—		(6,020)
Net interest income after provision for loan and lease losses		108,897		25,158		1,328		135,383
Noninterest income		22,158		21,463		6,176		49,797
Noninterest expense		(55,584)		(21,196)		(15,085)		(91,865)
Income (loss) before (provision) benefit for income taxes		75,471		25,425		(7,581)		93,315
(Provision) benefit for income taxes		(19,634)		(6,566)		1,938		(24,262)
Net income (loss)	$	55,837	$	18,859	$	(5,643)	$	69,053

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2018
Net interest income	$	220,927	$	56,681	$	3,467	$	281,075
Provision for loan and lease losses		(4,724)		(7,246)		—		(11,970)
Net interest income after provision for loan and lease losses		216,203		49,435		3,467		269,105
Noninterest income		44,890		41,463		12,144		98,497
Noninterest expense		(112,045)		(40,844)		(29,563)		(182,452)
Income (loss) before (provision) benefit for income taxes		149,048		50,054		(13,952)		185,150
(Provision) benefit for income taxes		(38,841)		(12,894)		3,596		(48,139)
Net income (loss)	$	110,207	$	37,160	$	(10,356)	$	137,011

XML

Organization and Basis of Presentation - Subsidiary Ownership (Details)	Jun. 30, 2019
First Hawaiian Bank (FHB)
Capitalization
Outstanding common stock owned (as a percent)	100.00%

XML

Organization and Basis of Presentation - Transition to an Independent Public Company (Details) - BNP Paribas (BNPP) - First Hawaiian, Inc. (FHI)	Feb. 01, 2019 shares
Reorganization Transactions
Number of shares sold	24,859,750
Outstanding common stock owned (as a percent)	0.00%

XML

Organization and Basis of Presentation - Accounting Standards Adopted (Details) - USD ($) $ in Millions	6 Months Ended
	Jun. 30, 2019	Jan. 01, 2019
Accounting Standards Adopted in 2019
Recognized lease liability on consolidated balance sheet	$ 48.3
Right-of-use asset on consolidated balance sheet	$ 47.4
Practical expedient, ASU No. 2016-02	true
ASU 2016-02
Accounting Standards Adopted in 2019
Recognized lease liability on consolidated balance sheet		$ 50.3
Right-of-use asset on consolidated balance sheet		$ 50.6
ASU 2018-15
Accounting Standards Adopted in 2019
Change in Accounting Principle, Accounting Standards Update, Early Adoption [true false]		true
Hosting arrangements that are service contracts	$ 3.5

XML

Investment Securities - Amortized Cost and Fair Value of Securities (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Available for sale debt securities
Amortized Cost	$ 4,399,597	$ 4,640,419
Unrealized Gains	20,761	85
Unrealized Losses	(24,882)	(142,162)
Fair value	4,395,476	4,498,342
U.S. Treasury securities
Available for sale debt securities
Amortized Cost	29,477	389,470
Unrealized Gains	79
Fair value	29,556	389,470
Government agency debt securities
Available for sale debt securities
Amortized Cost	24,583
Unrealized Gains	130
Fair value	24,713
Government-sponsored enterprises debt securities
Available for sale debt securities
Amortized Cost	164,719	248,372
Unrealized Gains	1
Unrealized Losses	(404)	(6,778)
Fair value	164,316	241,594
Government agency mortgage-backed securities
Available for sale debt securities
Amortized Cost	363,295	426,710
Unrealized Gains	2,043
Unrealized Losses	(3,117)	(15,174)
Fair value	362,221	411,536
Government-sponsored enterprises mortgage-backed securities
Available for sale debt securities
Amortized Cost	152,506	156,056
Unrealized Gains	852	85
Unrealized Losses	(1,675)	(5,294)
Fair value	151,683	150,847
Collateralized mortgage obligations: Government agency
Available for sale debt securities
Amortized Cost	2,619,502	2,779,620
Unrealized Gains	9,107
Unrealized Losses	(15,144)	(97,171)
Fair value	2,613,465	2,682,449
Collateralized mortgage obligations: Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	1,045,515	620,337
Unrealized Gains	8,549
Unrealized Losses	(4,542)	(17,745)
Fair value	$ 1,049,522	602,592
States and political subdivisions
Available for sale debt securities
Amortized Cost		19,854
Fair value		$ 19,854

XML

Investment Securities - Proceeds from Calls and Sales, Realized Gains and Losses and Interest Income (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Proceeds from calls and sales of investment securities
Proceeds from calls of available for sale securities	$ 0		$ 0
Proceeds from sales of available for sale securities	42,600,000		905,600,000
Debt Securities, Available-for-sale, Realized Gain (Loss) [Abstract]
Gross realized gains on sales of investment securities	100,000	0	100,000	0
Gross realized losses on sales of investment securities	100,000	0	2,700,000	0
Income tax benefit related to net realized loss on sale of investment securities	0		700,000
Provision for income taxes related to net realized gains on sale of investment securities		0		0
Interest income from taxable and nontaxable investment securities
Taxable interest income	24,800,000	27,300,000	49,300,000	56,100,000
Non-taxable interest income	$ 0	$ 100,000	$ 0	$ 300,000

XML

Investment Securities - Contractual Maturity (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Amortized Cost
Due in one year or less	$ 29,477
Due after one year through five years	99,992
Due after five years through ten years	64,727
Total contractual maturities	194,196
Amortized Cost	4,399,597	$ 4,640,419
Fair Value
Due in one year or less	29,556
Due after one year through five years	99,701
Due after five years through ten years	64,615
Total contractual maturities	193,872
Fair value	4,395,476	4,498,342
Government agency debt securities
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	24,583
Amortized Cost	24,583
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	24,713
Fair value	24,713
Government-sponsored enterprises debt securities
Amortized Cost
Amortized Cost	164,719	248,372
Fair Value
Fair value	164,316	241,594
Government agency mortgage-backed securities
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	363,295
Amortized Cost	363,295	426,710
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	362,221
Fair value	362,221	411,536
Government-sponsored enterprises mortgage-backed securities
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	152,506
Amortized Cost	152,506	156,056
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	151,683
Fair value	151,683	150,847
Collateralized mortgage obligations: Government agency
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	2,619,502
Amortized Cost	2,619,502	2,779,620
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	2,613,465
Fair value	2,613,465	2,682,449
Collateralized mortgage obligations: Government-sponsored enterprises
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	1,045,515
Amortized Cost	1,045,515	620,337
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	1,049,522
Fair value	1,049,522	$ 602,592
Collateralized mortgage obligations
Amortized Cost
Government debt securities, mortgaged-backed securities and obligations	3,665,017
Fair Value
Government debt securities, mortgaged-backed securities and collateralized mortgage obligations	$ 3,662,987

XML

Investment Securities - Pledged Securities and Concentration (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Pledged securities
Total pledged securities	$ 2,100,000	$ 2,000,000
Securities pledged to secure public deposits	1,884,572	1,749,726
Securities pledged to secure other financial transactions	238,000	232,700
Non-government issuer
Concentration of risk
Securities of issuers in excess of 10% of stockholders' equity	$ 0	$ 0

XML

Investment Securities - Unrealized Gross Losses and Fair Values of Securities in a Continuous Loss Position (Details) $ in Thousands	Jun. 30, 2019 USD ($) security	Dec. 31, 2018 USD ($) security
Securities in the available-for-sale portfolio in a continuous loss position
Number of individual securities in a continuous loss position | security	108	154
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	$ (324)	$ (1)
12 Months or More Unrealized Losses	(24,558)	(142,161)
Total Unrealized Losses	(24,882)	(142,162)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	215,287	172
12 Months or More Fair Value	2,030,455	3,619,406
Total Fair Value	2,245,742	3,619,578
Government-sponsored enterprises debt securities
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(404)	(6,778)
Total Unrealized Losses	(404)	(6,778)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	76,290	157,939
Total Fair Value	76,290	157,939
Government agency mortgage-backed securities
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(3,117)	(15,174)
Total Unrealized Losses	(3,117)	(15,174)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	154,670	373,891
Total Fair Value	154,670	373,891
Government-sponsored enterprises mortgage-backed securities
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses		(1)
12 Months or More Unrealized Losses	(1,675)	(5,293)
Total Unrealized Losses	(1,675)	(5,294)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value		172
12 Months or More Fair Value	120,791	125,869
Total Fair Value	120,791	126,041
Collateralized mortgage obligations: Government agency
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(181)
12 Months or More Unrealized Losses	(14,963)	(97,171)
Total Unrealized Losses	(15,144)	(97,171)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	76,844
12 Months or More Fair Value	1,407,580	2,475,532
Total Fair Value	1,484,424	2,475,532
Collateralized mortgage obligations: Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(143)
12 Months or More Unrealized Losses	(4,399)	(17,745)
Total Unrealized Losses	(4,542)	(17,745)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	138,443
12 Months or More Fair Value	271,124	486,175
Total Fair Value	$ 409,567	$ 486,175

XML

Investment Securities - Other-Than-Temporary Impairment (Details) $ in Millions	1 Months Ended	12 Months Ended
	Jan. 31, 2019 USD ($) security	Dec. 31, 2018 USD ($) security
Investment securities
Total OTTI write-downs included in earnings		$ 24.1
Number of securities intended to sell or sold | security	48	48
Amortized cost of securities intended to sell		$ 898.2
Additional loss from sale of securities	$ 2.6

XML

Investment Securities - Visa Class B Restricted Shares (Details) $ in Thousands	12 Months Ended
	Dec. 31, 2016 USD ($) shares	Dec. 31, 2015 shares	Dec. 31, 2014 shares	Dec. 31, 2013 shares	Dec. 31, 2012 shares	Dec. 31, 2011 shares	Dec. 31, 2010 shares	Dec. 31, 2009 shares	Dec. 31, 2008 USD ($) shares	Jun. 30, 2019 USD ($) shares	Dec. 31, 2018 USD ($) shares	Jul. 31, 2018 USD ($)	Jun. 28, 2018	Dec. 31, 2017
Visa | Class B restricted shares
Visa Class B Restricted Shares
Historical cost included in the balance sheets									$ 0
Net realized gain related to the sale of stock	$ 22,700
Number of shares sold | shares	274,000	0	0	0	0	0	0	0	0
Shares held | shares										120,000	120,000
Cost basis										$ 0	$ 0
Visa | Class B restricted shares
Visa Class B Restricted Shares
Stock received in initial public offering (in shares) | shares									394,000
Funding Swap (Visa Derivative) | Class B restricted shares
Visa Class B Restricted Shares
Conversion rate													1.6298	1.6483
Funding Swap (Visa Derivative) | Visa
Visa Class B Restricted Shares
Estimated liability that was subsequently paid to the buyer												$ 700

XML

Loans and Leases - Components (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Loans and leases
Loans and leases	$ 13,264,609	$ 13,076,191
Outstanding loan balances, net deferred loan costs	38,600	36,300
Residential real estate loans pledged to collateralize the borrowing capacity at the FHLB	2,800,000	2,500,000
Consumer and commercial and industrial loans pledged to collateralize the borrowing capacity at the FRB	939,000	957,000
Real estate
Loans and leases
Loans and leases	4,526,885	4,439,618
Commercial and Industrial
Loans and leases
Loans and leases	3,177,844	3,208,760
Commercial Real Estate
Loans and leases
Loans and leases	3,194,219	2,990,783
Commercial Real Estate | Real estate
Loans and leases
Loans and leases	3,194,219	2,990,783
Construction
Loans and leases
Loans and leases	549,578	626,757
Construction | Real estate
Loans and leases
Loans and leases	549,578	626,757
Residential mortgage
Loans and leases
Loans and leases	4,526,885	4,439,618
Real estate loans in the process of foreclosure	2,800	4,600
Residential mortgage | Real estate
Loans and leases
Loans and leases	3,618,433	3,527,101
Home Equity Line
Loans and leases
Loans and leases	908,452	912,517
Home Equity Line | Real estate
Loans and leases
Loans and leases	908,452	912,517
Consumer
Loans and leases
Loans and leases	1,650,713	1,662,504
Lease Financing
Loans and leases
Loans and leases	$ 165,370	$ 147,769

XML

Loans and Leases - Commitments (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Loans and leases
Loan and lease commitments	$ 5,791,088	$ 5,549,591
Real estate
Loans and leases
Loan and lease commitments	863,426	913,757
Commercial and Industrial
Loans and leases
Loan and lease commitments	2,559,014	2,484,857
Commercial Real Estate | Real estate
Loans and leases
Loan and lease commitments	134,523	114,186
Construction | Real estate
Loans and leases
Loan and lease commitments	687,925	526,938
Residential mortgage | Real estate
Loans and leases
Loan and lease commitments	329	121
Home Equity Line | Real estate
Loans and leases
Loan and lease commitments	863,097	913,636
Consumer
Loans and leases
Loan and lease commitments	$ 1,546,200	$ 1,509,853

XML

Allowance for Loan and Lease Losses - Activity (Details) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019 USD ($)	Jun. 30, 2018 USD ($)	Jun. 30, 2019 USD ($) class segment	Jun. 30, 2018 USD ($)
Allowance for loan and lease losses
Number of primary portfolio segments | segment			3
Allowance for loan and lease losses:
Balance at beginning of period	$ 141,546	$ 138,574	$ 141,718	$ 137,253
Charge-offs	(9,505)	(6,324)	(18,127)	(13,424)
Recoveries	2,624	2,331	5,394	4,802
Increase (decrease) in Provision	3,870	6,020	9,550	11,970
Balance at end of period	138,535	140,601	$ 138,535	140,601
Commercial Lending
Allowance for loan and lease losses
Number of distinct portfolios | class			4
Commercial and Industrial
Allowance for loan and lease losses:
Balance at beginning of period	31,793	34,365	$ 34,501	34,006
Charge-offs	(2,000)		(2,000)	(475)
Recoveries	25	39	62	103
Increase (decrease) in Provision	1,870	835	(875)	1,605
Balance at end of period	31,688	35,239	31,688	35,239
Commercial Real Estate
Allowance for loan and lease losses:
Balance at beginning of period	21,197	19,254	19,725	18,044
Recoveries	32	32	63	154
Increase (decrease) in Provision	975	1,221	2,416	2,309
Balance at end of period	22,204	20,507	22,204	20,507
Construction
Allowance for loan and lease losses:
Balance at beginning of period	5,381	5,976	5,813	6,817
Increase (decrease) in Provision	(367)	1,630	(799)	789
Balance at end of period	5,014	7,606	5,014	7,606
Lease Financing
Allowance for loan and lease losses:
Balance at beginning of period	411	585	432	611
Charge-offs			(24)
Increase (decrease) in Provision	35	(28)	38	(54)
Balance at end of period	446	557	446	557
Residential mortgage
Allowance for loan and lease losses
Specific allocation for impaired loans in which the net collateral value exceeds the unpaid principal balance of the loan	0		0
Allowance for loan and lease losses:
Balance at beginning of period	44,911	43,220	44,906	42,852
Charge-offs		(34)		(34)
Recoveries	185	60	435	242
Increase (decrease) in Provision	(1,676)	679	(1,921)	865
Balance at end of period	43,420	43,925	43,420	43,925
Consumer
Allowance for loan and lease losses:
Balance at beginning of period	35,099	30,998	35,813	31,249
Charge-offs	(7,505)	(6,290)	(16,103)	(12,915)
Recoveries	2,382	2,200	4,834	4,303
Increase (decrease) in Provision	3,662	4,601	9,094	8,872
Balance at end of period	33,638	31,509	33,638	31,509
Unallocated
Allowance for loan and lease losses:
Balance at beginning of period	2,754	4,176	528	3,674
Increase (decrease) in Provision	(629)	(2,918)	1,597	(2,416)
Balance at end of period	$ 2,125	$ 1,258	$ 2,125	$ 1,258

XML

Allowance for Loan and Lease Losses - Disaggregation by Impairment Methodology (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Mar. 31, 2019	Dec. 31, 2018	Jun. 30, 2018	Mar. 31, 2018	Dec. 31, 2017
Allowance for loan and lease losses:
Individually evaluated for impairment	$ 500		$ 536
Collectively evaluated for impairment	138,035		141,182
Total allowance for loan and lease losses	138,535	$ 141,546	141,718	$ 140,601	$ 138,574	$ 137,253
Loans and leases:
Individually evaluated for impairment	27,413		30,576
Collectively evaluated for impairment	13,237,196		13,045,615
Total loans and leases	13,264,609		13,076,191
Commercial Lending
Loans and leases:
Total loans and leases	7,087,011		6,974,069
Commercial and Industrial
Allowance for loan and lease losses:
Individually evaluated for impairment	108		108
Collectively evaluated for impairment	31,580		34,393
Total allowance for loan and lease losses	31,688	31,793	34,501	35,239	34,365	34,006
Loans and leases:
Individually evaluated for impairment	8,882		8,719
Collectively evaluated for impairment	3,168,962		3,200,041
Total loans and leases	3,177,844		3,208,760
Commercial Real Estate
Allowance for loan and lease losses:
Individually evaluated for impairment	25		32
Collectively evaluated for impairment	22,179		19,693
Total allowance for loan and lease losses	22,204	21,197	19,725	20,507	19,254	18,044
Loans and leases:
Individually evaluated for impairment	3,726		5,743
Collectively evaluated for impairment	3,190,493		2,985,040
Total loans and leases	3,194,219		2,990,783
Construction
Allowance for loan and lease losses:
Collectively evaluated for impairment	5,014		5,813
Total allowance for loan and lease losses	5,014	5,381	5,813	7,606	5,976	6,817
Loans and leases:
Collectively evaluated for impairment	549,578		626,757
Total loans and leases	549,578		626,757
Lease Financing
Allowance for loan and lease losses:
Collectively evaluated for impairment	446		432
Total allowance for loan and lease losses	446	411	432	557	585	611
Loans and leases:
Collectively evaluated for impairment	165,370		147,769
Total loans and leases	165,370		147,769
Residential mortgage
Allowance for loan and lease losses:
Individually evaluated for impairment	367		396
Collectively evaluated for impairment	43,053		44,510
Total allowance for loan and lease losses	43,420	44,911	44,906	43,925	43,220	42,852
Loans and leases:
Individually evaluated for impairment	14,805		16,114
Collectively evaluated for impairment	4,512,080		4,423,504
Total loans and leases	4,526,885		4,439,618
Consumer
Allowance for loan and lease losses:
Collectively evaluated for impairment	33,638		35,813
Total allowance for loan and lease losses	33,638	35,099	35,813	31,509	30,998	31,249
Loans and leases:
Collectively evaluated for impairment	1,650,713		1,662,504
Total loans and leases	1,650,713		1,662,504
Unallocated
Allowance for loan and lease losses:
Collectively evaluated for impairment	2,125		528
Total allowance for loan and lease losses	$ 2,125	$ 2,754	$ 528	$ 1,258	$ 4,176	$ 3,674

XML

Allowance for Loan and Lease Losses - Credit Risk Profiles (Details) $ in Thousands	6 Months Ended
	Jun. 30, 2019 USD ($) factor	Dec. 31, 2018 USD ($)
Credit quality
Percentage of loans sold with no recourse not subject to grading	100.00%
Number of risk factors in internal loan rating system | factor	8
Loans and leases	$ 13,264,609	$ 13,076,191
Loss
Credit quality
Loans and leases	0	0
Commercial Lending
Credit quality
Loans and leases	7,087,011	6,974,069
Commercial Lending | Pass
Credit quality
Loans and leases	6,783,065	6,718,416
Commercial Lending | Special mention
Credit quality
Loans and leases	218,662	149,733
Commercial Lending | Substandard
Credit quality
Loans and leases	85,284	105,728
Commercial Lending | Doubtful
Credit quality
Loans and leases		192
Commercial and Industrial
Credit quality
Loans and leases	3,177,844	3,208,760
Commercial and Industrial | Pass
Credit quality
Loans and leases	3,048,463	3,069,546
Commercial and Industrial | Special mention
Credit quality
Loans and leases	90,410	57,012
Commercial and Industrial | Substandard
Credit quality
Loans and leases	38,971	82,010
Commercial and Industrial | Doubtful
Credit quality
Loans and leases		192
Commercial Real Estate
Credit quality
Loans and leases	3,194,219	2,990,783
Commercial Real Estate | Pass
Credit quality
Loans and leases	3,021,877	2,876,907
Commercial Real Estate | Special mention
Credit quality
Loans and leases	127,097	91,298
Commercial Real Estate | Substandard
Credit quality
Loans and leases	45,245	22,578
Construction
Credit quality
Loans and leases	549,578	626,757
Construction | Pass
Credit quality
Loans and leases	548,480	625,607
Construction | Special mention
Credit quality
Loans and leases	171	200
Construction | Substandard
Credit quality
Loans and leases	927	950
Lease Financing
Credit quality
Loans and leases	165,370	147,769
Lease Financing | Pass
Credit quality
Loans and leases	164,245	146,356
Lease Financing | Special mention
Credit quality
Loans and leases	984	1,223
Lease Financing | Substandard
Credit quality
Loans and leases	141	190
Residential and consumer
Credit quality
Loans and leases	6,177,598	6,102,122
Residential and consumer | Performing
Credit quality
Loans and leases	6,130,326	6,040,469
Residential and consumer | Non-performing and delinquent
Credit quality
Loans and leases	47,272	61,653
Residential Mortgage.
Credit quality
Loans and leases	3,618,433	3,527,101
Residential Mortgage. | Performing
Credit quality
Loans and leases	3,609,720	3,519,172
Residential Mortgage. | Non-performing and delinquent
Credit quality
Loans and leases	8,713	7,929
Home Equity Line
Credit quality
Loans and leases	908,452	912,517
Home Equity Line | Performing
Credit quality
Loans and leases	903,257	903,284
Home Equity Line | Non-performing and delinquent
Credit quality
Loans and leases	5,195	9,233
Consumer
Credit quality
Loans and leases	1,650,713	1,662,504
Consumer loans | Consumer
Credit quality
Loans and leases	237,264	239,906
Consumer loans | Consumer | Performing
Credit quality
Loans and leases	231,355	234,458
Consumer loans | Consumer | Non-performing and delinquent
Credit quality
Loans and leases	5,909	5,448
Consumer - Auto | Consumer
Credit quality
Loans and leases	1,082,943	1,078,132
Consumer - Auto | Consumer | Performing
Credit quality
Loans and leases	1,060,248	1,044,393
Consumer - Auto | Consumer | Non-performing and delinquent
Credit quality
Loans and leases	22,695	33,739
Credit Cards | Consumer
Credit quality
Loans and leases	330,506	344,466
Credit Cards | Consumer | Performing
Credit quality
Loans and leases	325,746	339,162
Credit Cards | Consumer | Non-performing and delinquent
Credit quality
Loans and leases	$ 4,760	$ 5,304

XML

Allowance for Loan and Lease Losses - Aging of Analysis of Past Due Loans and Leases (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Financing Receivable, Recorded Investment, Past Due
Total Past Due	$ 48,087	$ 58,614
Current	13,212,632	13,011,034
Total Accruing Loans and Leases	13,260,719	13,069,648
Total Non Accruing Loans and Leases	3,890	6,543
Total loans and leases	13,264,609	13,076,191
30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	32,272	41,727
60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	10,078	10,499
Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	5,737	6,388
Commercial and Industrial
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,267	1,434
Current	3,173,458	3,207,052
Total Accruing Loans and Leases	3,177,725	3,208,486
Total Non Accruing Loans and Leases	119	274
Total loans and leases	3,177,844	3,208,760
Commercial and Industrial | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	1,213	1,293
Commercial and Industrial | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,247
Commercial and Industrial | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	807	141
Commercial Real Estate
Financing Receivable, Recorded Investment, Past Due
Total Past Due	319
Current	3,193,900	2,989,125
Total Accruing Loans and Leases	3,194,219	2,989,125
Total Non Accruing Loans and Leases		1,658
Total loans and leases	3,194,219	2,990,783
Commercial Real Estate | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	124
Commercial Real Estate | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	195
Construction
Financing Receivable, Recorded Investment, Past Due
Total Past Due		91
Current	549,578	626,666
Total Accruing Loans and Leases	549,578	626,757
Total loans and leases	549,578	626,757
Construction | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due		91
Lease Financing
Financing Receivable, Recorded Investment, Past Due
Total Past Due		47
Current	165,370	147,722
Total Accruing Loans and Leases	165,370	147,769
Total loans and leases	165,370	147,769
Lease Financing | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due		47
Residential Mortgage.
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,942	3,318
Current	3,609,720	3,519,172
Total Accruing Loans and Leases	3,614,662	3,522,490
Total Non Accruing Loans and Leases	3,771	4,611
Total loans and leases	3,618,433	3,527,101
Residential Mortgage. | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	3,223	2,274
Residential Mortgage. | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	1,719	1,012
Residential Mortgage. | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due		32
Home Equity Line
Financing Receivable, Recorded Investment, Past Due
Total Past Due	5,195	9,233
Current	903,257	903,284
Total Accruing Loans and Leases	908,452	912,517
Total loans and leases	908,452	912,517
Home Equity Line | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	3,116	5,616
Home Equity Line | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	444	775
Home Equity Line | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	1,635	2,842
Consumer
Financing Receivable, Recorded Investment, Past Due
Total Past Due	33,364	44,491
Current	1,617,349	1,618,013
Total Accruing Loans and Leases	1,650,713	1,662,504
Total loans and leases	1,650,713	1,662,504
Consumer | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	24,596	32,406
Consumer | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	5,473	8,712
Consumer | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	3,295	3,373
Consumer loans | Consumer
Financing Receivable, Recorded Investment, Past Due
Total loans and leases	237,264	239,906
Consumer - Auto | Consumer
Financing Receivable, Recorded Investment, Past Due
Total loans and leases	1,082,943	1,078,132
Credit Cards | Consumer
Financing Receivable, Recorded Investment, Past Due
Total loans and leases	$ 330,506	$ 344,466

XML

Allowance for Loan and Lease Losses - Impaired Loans and Leases (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Recorded Investment
Impaired loans with no related allowance recorded	$ 15,969		$ 15,969		$ 18,577
Impaired loans with a related allowance recorded	11,444		11,444		11,999
Total impaired loans	27,413		27,413		30,576
Unpaid Principal Balance
Impaired loans with no related allowance recorded	16,161		16,161		18,940
Impaired loans with a related allowance recorded	11,830		11,830		12,384
Total impaired loans	27,991		27,991		31,324
Related Allowance, Impaired loans	500		500		536
Average Recorded Investment
Impaired loans with no related allowance recorded	14,883	$ 36,554	16,114	$ 36,513
Impaired loans with a related allowance recorded	13,580	9,083	13,053	9,028
Total impaired loans	28,463	45,637	29,167	45,541
Interest Income Recognized
Impaired loans with no related allowance recorded	226	353	578	704
Impaired loans with a related allowance recorded	174	141	336	252
Total impaired loans	400	494	914	956
Commercial and Industrial
Recorded Investment
Impaired loans with no related allowance recorded	5,278		5,278		4,449
Impaired loans with a related allowance recorded	3,604		3,604		4,270
Total impaired loans	8,882		8,882		8,719
Unpaid Principal Balance
Impaired loans with no related allowance recorded	5,311		5,311		4,498
Impaired loans with a related allowance recorded	3,604		3,604		4,270
Total impaired loans	8,915		8,915		8,768
Related Allowance, Impaired loans	108		108		108
Average Recorded Investment
Impaired loans with no related allowance recorded	3,833	15,815	4,038	16,556
Impaired loans with a related allowance recorded	5,645	749	5,187	548
Total impaired loans	9,478	16,564	9,225	17,104
Interest Income Recognized
Impaired loans with no related allowance recorded	94	171	175	337
Impaired loans with a related allowance recorded	61	18	117	35
Total impaired loans	155	189	292	372
Commercial Real Estate
Recorded Investment
Impaired loans with no related allowance recorded	3,016		3,016		5,016
Impaired loans with a related allowance recorded	710		710		727
Total impaired loans	3,726		3,726		5,743
Unpaid Principal Balance
Impaired loans with no related allowance recorded	3,016		3,016		5,016
Impaired loans with a related allowance recorded	710		710		727
Total impaired loans	3,726		3,726		5,743
Related Allowance, Impaired loans	25		25		32
Average Recorded Investment
Impaired loans with no related allowance recorded	3,102	9,144	3,740	9,345
Impaired loans with a related allowance recorded	715	878	719	882
Total impaired loans	3,817	10,022	4,459	10,227
Interest Income Recognized
Impaired loans with no related allowance recorded	40	72	212	127
Impaired loans with a related allowance recorded	10	10	20	20
Total impaired loans	50	82	232	147
Construction
Average Recorded Investment
Impaired loans with no related allowance recorded		2,120		1,413
Total impaired loans		2,120		1,413
Residential mortgage
Recorded Investment
Impaired loans with no related allowance recorded	7,675		7,675		9,112
Impaired loans with a related allowance recorded	7,130		7,130		7,002
Total impaired loans	14,805		14,805		16,114
Unpaid Principal Balance
Impaired loans with no related allowance recorded	7,834		7,834		9,426
Impaired loans with a related allowance recorded	7,516		7,516		7,387
Total impaired loans	15,350		15,350		16,813
Related Allowance, Impaired loans	367		367		$ 396
Average Recorded Investment
Impaired loans with no related allowance recorded	7,948	9,475	8,336	9,199
Impaired loans with a related allowance recorded	7,220	7,456	7,147	7,598
Total impaired loans	15,168	16,931	15,483	16,797
Interest Income Recognized
Impaired loans with no related allowance recorded	92	110	191	240
Impaired loans with a related allowance recorded	103	113	199	197
Total impaired loans	$ 195	$ 223	$ 390	$ 437

XML

Allowance for Loan and Lease Losses - Troubled Debt Restructuring Modifications (Details) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019 USD ($) contract property	Jun. 30, 2018 USD ($) contract	Jun. 30, 2019 USD ($) contract property	Jun. 30, 2018 USD ($) contract	Dec. 31, 2018 USD ($) property
Troubled debt restructuring modifications
Number of Contracts | contract		1	5	1
Recorded Investment		$ 450	$ 1,257	$ 450
Related Allowance		$ 13	55	$ 13
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,000,000		6,000,000		$ 5,800,000
Commitments related to borrowers who had loan terms modified in a TDR	$ 1,400		$ 1,400		1,800
Loans modified in TDRs that experienced a payment default
Period past due for payment default			30 days
Number of contracts | contract	5		5	2
Recorded Investment	$ 1,257		$ 1,257	$ 409
Commercial and Industrial
Troubled debt restructuring modifications
Number of Contracts | contract		1	4	1
Recorded Investment		$ 450	$ 906	$ 450
Related Allowance		$ 13	$ 41	$ 13
Loans modified in TDRs that experienced a payment default
Number of contracts | contract	4		4	2
Recorded Investment	$ 906		$ 906	$ 409
Residential mortgage
Troubled debt restructuring modifications
Period of time monthly payments are lowered to accommodate borrowers' financial needs			2 years
Number of Contracts | contract			1
Recorded Investment			$ 351
Related Allowance			$ 14
Loans modified in TDRs that experienced a payment default
Number of contracts | contract	1		1
Recorded Investment	$ 351		$ 351
Number of residential mortgage loans collateralized by real estate property and modified in a TDR in the process of foreclosure | contract	1		1
Residential mortgage loans collateralized by real estate property and modified in a TDR in the process of foreclosure	$ 300		$ 300		$ 300
Residential mortgage | Real estate property held from foreclosed TDR
Loans modified in TDRs that experienced a payment default
Number of real estate properties | property	0		0		1
Real estate property held from a foreclosed TDR					$ 800
Consumer | Minimum
Troubled debt restructuring modifications
Threshold period past due for charge-off	120 days		120 days
Consumer | Maximum
Troubled debt restructuring modifications
Threshold period past due for charge-off	180 days		180 days
Home Equity Line | Real estate property held from foreclosed TDR
Loans modified in TDRs that experienced a payment default
Number of real estate properties | property					1
Commitments to extend credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 5,791,088		$ 5,791,088		$ 5,549,591
Standby letters of credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	185,872		185,872		204,324
Commercial Letters of credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,994		$ 6,994		$ 7,535

XML

Mortgage Servicing Rights - Loans, Fees, Amortization and Carrying Value (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Other Intangible Assets
Unpaid principal amount of consumer loans serviced for others	$ 2,500,000		$ 2,500,000		$ 2,700,000
Contractually specified fees, late charges, and ancillary fees	1,600	$ 1,900	3,200	$ 3,600
Amortization of mortgage servicing rights	842	1,020	1,606	$ 2,008
MSRs
Other Intangible Assets
Amortization of mortgage servicing rights	800	$ 1,000
Estimated future amortization expenses
Under one year	2,254		2,254
One to two years	1,950		1,950
Two to three years	1,687		1,687
Three to four years	1,463		1,463
Four to five years	1,269		1,269
Details of mortgage servicing rights
Gross carrying amount	63,366		63,366		63,342
Less: accumulated amortization	48,793		48,793		47,187
Net carrying value	$ 14,573		$ 14,573		$ 16,155

XML

Mortgage Servicing Rights - Changes in Amortized MSRs (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Dec. 31, 2017
Changes in amortized mortgage servicing rights
Balance at beginning of period	$ 15,399	$ 18,659	$ 16,155	$ 13,196
Originations	16	21	24	28
Purchases				6,444
Amortization	(842)	(1,020)	(1,606)	(2,008)
Balance at end of period	14,573	17,660	14,573	17,660
Fair value of amortized MSRs at end of period	$ 23,398	$ 28,344	23,398	28,344	$ 26,383	$ 27,662	$ 29,048	$ 21,697
Impairment of MSRs recorded			$ 0	$ 0

XML

Mortgage Servicing Rights - Quantitative Assumptions Used for MSRs (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2019	Dec. 31, 2018
Minimum
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	9.57%	7.86%
Life in years (of the MSR)	2 years 1 month 28 days	3 years 5 months 4 days
Weighted-average coupon rate (as a percent)	3.96%	3.97%
Discount rate (as a percent)	10.00%	10.00%
Maximum
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	22.35%	19.26%
Life in years (of the MSR)	6 years 10 months 6 days	7 years 8 months 4 days
Weighted-average coupon rate (as a percent)	7.38%	6.70%
Discount rate (as a percent)	10.01%	10.02%
Weighted Average
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	10.01%	8.31%
Life in years (of the MSR)	6 years 5 months 8 days	7 years 2 months 8 days
Weighted-average coupon rate (as a percent)	4.02%	4.02%
Discount rate (as a percent)	10.00%	10.00%

XML

Transfers of Financial Assets - Carrying Amounts of Assets Pledged as Collateral, Borrowings and Other Transactions (Details) - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2019	Dec. 31, 2018
Carrying amounts of the assets pledged as collateral
Public deposits	$ 1,884,572	$ 1,749,726
Federal Home Loan Bank	2,790,454	2,497,030
Federal Reserve Bank	939,046	957,017
ACH transactions	150,292	150,903
Interest rate swaps	36,311	28,843
Total	5,800,675	5,383,519
Securities for reverse repurchase agreements	0	0
Extinguishment of debt
In-substance debt defeasance	$ 0	$ 0

XML

Deposits - Interest-bearing or Noninterest-bearing (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
U.S.:
Interest-bearing	$ 10,244,217	$ 10,393,449
Noninterest-bearing	5,116,416	5,368,729
Foreign:
Interest-bearing	784,704	748,678
Noninterest-bearing	646,741	639,212
Total deposits	$ 16,792,078	$ 17,150,068

XML

Deposits - Maturity Distribution of Time Certificates of Deposits (Details) $ in Thousands	Jun. 30, 2019 USD ($)
Maturity distribution of time certificates of deposit
Three months or less	$ 1,270,823
Over three through six months	433,221
Over six through twelve months	846,327
One to two years	200,705
Two to three years	162,531
Three to four years	73,770
Four to five years	82,647
Thereafter	54
Total	3,070,078
Under $250,000
Maturity distribution of time certificates of deposit
Three months or less	213,616
Over three through six months	187,476
Over six through twelve months	420,212
One to two years	121,211
Two to three years	113,193
Three to four years	51,273
Four to five years	71,970
Thereafter	54
Total	1,179,005
$250,000 or More
Maturity distribution of time certificates of deposit
Three months or less	1,057,207
Over three through six months	245,745
Over six through twelve months	426,115
One to two years	79,494
Two to three years	49,338
Three to four years	22,497
Four to five years	10,677
Total	$ 1,891,073

XML

Deposits - Time Certificate Denominations and Overdrawn Accounts (Details) - USD ($) $ in Millions	Jun. 30, 2019	Dec. 31, 2018
Time certificates of deposit in denominations of $250,000 or more, in the aggregate	$ 1,900.0	$ 1,900.0
Overdrawn deposit accounts classified as loans	$ 2.9	$ 2.4

XML

Short-Term Borrowings - Components and Selected Information (Details) $ in Thousands	Jun. 30, 2019 USD ($)
Short-term borrowings
Short-term borrowings	$ 200,000
FHLB fixed-rate advance
Short-term borrowings
Short-term borrowings	$ 200,000
Annual interest rate	2.79%

XML

Long-Term Borrowings - Components (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Long-term borrowings
Finance lease liabilities	$ 28	$ 26
Long-term borrowings	$ 400,028	$ 600,026
Finance lease obligation, annual interest rate	6.78%	6.78%
FHLB fixed-rate advance
Long-term borrowings
Long-term borrowings	$ 400,000	$ 600,000
Remaining borrowing capacity	$ 1,600,000	$ 1,300,000
Weighted average interest rate	2.80%	2.80%

XML

Long-Term Borrowings - Future Contractual Principal Payments (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Future contractual principal payments on long term borrowings
2019	$ 9
2020	200,009
2021	10
2023	100,000
Thereafter	100,000
Total	400,028	$ 600,026
FHLB fixed-rate advance
Future contractual principal payments on long term borrowings
Total	$ 400,000	$ 600,000
FHLB fixed-rate advance | December 4, 2020
Future contractual principal payments on long term borrowings
Interest rate (as a percent)	2.80%
FHLB fixed-rate advance | January 15, 2021
Future contractual principal payments on long term borrowings
Interest rate (as a percent)	2.65%

XML

Accumulated Other Comprehensive Loss - Changes (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Pre-tax Amount
Other comprehensive income (loss)	$ 64,007,000	$ (24,263,000)	$ 137,143,000	$ (90,225,000)
Income Tax Benefit (Expense)
Other comprehensive income (loss)	(17,237,000)	6,537,000	(36,932,000)	24,266,000
Net of tax
Balance, beginning	2,613,202,000	2,520,862,000	2,524,839,000	2,532,551,000
Other comprehensive income (loss)	46,770,000	(17,726,000)	100,211,000	(65,959,000)
Balance, ending	2,659,441,000	2,459,175,000	2,659,441,000	2,459,175,000
Early Adoption | ASU 2018-02
Income Tax Benefit (Expense)
Early adoption of ASU No. 2018-02				(20,068,000)
Net of tax
Other comprehensive income (loss)				(20,068,000)
Accumulated other comprehensive Income (loss)
Pre-tax Amount
Balance	(107,779,000)	(225,385,000)	(180,915,000)	(159,423,000)
Balance	(43,772,000)	(249,648,000)	(43,772,000)	(249,648,000)
Income Tax Benefit (Expense)
Balance	29,025,000	60,701,000	48,720,000	63,040,000
Balance	11,788,000	67,238,000	11,788,000	67,238,000
Net of tax
Balance, beginning	(78,754,000)	(164,684,000)	(132,195,000)	(96,383,000)
Other comprehensive income (loss)	46,770,000	(17,726,000)	100,211,000	(65,959,000)
Balance, ending	(31,984,000)	(182,410,000)	(31,984,000)	(182,410,000)
Accumulated other comprehensive Income (loss) | Early Adoption | ASU 2018-02
Net of tax
Other comprehensive income (loss)				(20,068,000)
Pension and other benefits, net actuarial losses arising during the year
Pre-tax Amount
Other comprehensive income (loss)	(813,000)		(813,000)
Income Tax Benefit (Expense)
Other comprehensive income (loss)	219,000		219,000
Net of tax
Other comprehensive income (loss)	(594,000)		(594,000)
Pension and other benefits, net change in pension and other benefits
Pre-tax Amount
Other comprehensive income (loss)	(813,000)		(813,000)
Income Tax Benefit (Expense)
Other comprehensive income (loss)	219,000		219,000
Net of tax
Balance, beginning	(28,379,000)	(31,339,000)	(28,379,000)	(25,946,000)
Other comprehensive income (loss)	(594,000)		(594,000)
Balance, ending	(28,973,000)	(31,339,000)	(28,973,000)	(31,339,000)
Pension and other benefits, net change in pension and other benefits | Early Adoption | ASU 2018-02
Net of tax
Other comprehensive income (loss)				(5,393,000)
Investment securities:
Pre-tax Amount
Unrealized net (losses) gains arising during the period	64,841,000	(24,688,000)	135,364,000	(91,388,000)
Reclassification of net losses (gains) to net income	(21,000)		2,592,000
Other comprehensive income (loss)	(64,820,000)	(24,688,000)	137,956,000	(91,388,000)
Income Tax Benefit (Expense)
Unrealized net gains (losses) arising during the period	(17,462,000)	6,649,000	(36,453,000)	24,572,000
Reclassification of net losses (gains) to net income	6,000		(698,000)
Other comprehensive income (loss)	(17,456,000)	6,649,000	(37,151,000)	24,572,000
Net of tax
Balance, beginning	(50,375,000)	(138,334,000)	(103,816,000)	(74,117,000)
Unrealized net gains (losses) arising during the period	47,379,000	(18,039,000)	98,911,000	(66,816,000)
Reclassification of net losses (gains) to net income	(15,000)		1,894,000
Other comprehensive income (loss)	47,364,000	(18,039,000)	100,805,000	(66,816,000)
Balance, ending	$ (3,011,000)	(156,373,000)	$ (3,011,000)	(156,373,000)
Investment securities: | Early Adoption | ASU 2018-02
Net of tax
Other comprehensive income (loss)				(15,440,000)
Cash flow derivative hedges:
Pre-tax Amount
Unrealized net (losses) gains arising during the period		425,000		1,163,000
Other comprehensive income (loss)		425,000		1,163,000
Income Tax Benefit (Expense)
Unrealized net gains (losses) arising during the period		(112,000)		(306,000)
Other comprehensive income (loss)		(112,000)		(306,000)
Net of tax
Balance, beginning		4,989,000		3,680,000
Unrealized net gains (losses) arising during the period		313,000		857,000
Other comprehensive income (loss)		313,000		857,000
Balance, ending		$ 5,302,000		5,302,000
Cash flow derivative hedges: | Early Adoption | ASU 2018-02
Net of tax
Other comprehensive income (loss)				$ 765,000

XML

Accumulated Other Comprehensive Loss - Changes, Net of Tax (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Net of tax
Balance, beginning	$ 2,613,202,000	$ 2,520,862,000	$ 2,524,839,000	$ 2,532,551,000
Net income	72,433,000	69,053,000	142,357,000	137,011,000
Other comprehensive income (loss)	46,770,000	(17,726,000)	100,211,000	(65,959,000)
Balance, ending	2,659,441,000	2,459,175,000	2,659,441,000	2,459,175,000
ASU 2018-02 | Early Adoption
Net of tax
Other comprehensive income (loss)				(20,068,000)
Accumulated other comprehensive Income (loss)
Net of tax
Balance, beginning	(78,754,000)	(164,684,000)	(132,195,000)	(96,383,000)
Other comprehensive income (loss)	46,770,000	(17,726,000)	100,211,000	(65,959,000)
Balance, ending	(31,984,000)	(182,410,000)	(31,984,000)	(182,410,000)
Accumulated other comprehensive Income (loss) | ASU 2018-02 | Early Adoption
Net of tax
Other comprehensive income (loss)				(20,068,000)
Pension and other benefits, net change in pension and other benefits
Net of tax
Balance, beginning	(28,379,000)	(31,339,000)	(28,379,000)	(25,946,000)
Other comprehensive income (loss)	(594,000)		(594,000)
Balance, ending	(28,973,000)	(31,339,000)	(28,973,000)	(31,339,000)
Pension and other benefits, net change in pension and other benefits | ASU 2018-02 | Early Adoption
Net of tax
Other comprehensive income (loss)				(5,393,000)
Investment securities:
Net of tax
Balance, beginning	(50,375,000)	(138,334,000)	(103,816,000)	(74,117,000)
Other comprehensive income (loss)	47,364,000	(18,039,000)	100,805,000	(66,816,000)
Balance, ending	$ (3,011,000)	(156,373,000)	$ (3,011,000)	(156,373,000)
Investment securities: | ASU 2018-02 | Early Adoption
Net of tax
Other comprehensive income (loss)				(15,440,000)
Cash flow derivative hedges:
Net of tax
Balance, beginning		4,989,000		3,680,000
Other comprehensive income (loss)		313,000		857,000
Balance, ending		$ 5,302,000		5,302,000
Cash flow derivative hedges: | ASU 2018-02 | Early Adoption
Net of tax
Other comprehensive income (loss)				$ 765,000

XML

Regulatory Capital Requirements (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Common equity tier 1 capital to risk-weighted assets
Actual Amount	$ 1,695,933	$ 1,661,542
Actual Ratio (as a percent)	11.84%	11.97%
Minimum Capital Ratio (as a percent)	4.50%	4.50%
Well-Capitalized Ratio (as a percent)	6.50%	6.50%
Tier 1 capital to risk-weighted assets
Actual Amount	$ 1,695,933	$ 1,661,542
Actual Ratio (as a percent)	11.84%	11.97%
Minimum Capital Ratio (as a percent)	6.00%	6.00%
Well-Capitalized Ratio (percent)	8.00%	8.00%
Total capital to risk-weighted assets
Actual Amount	$ 1,835,068	$ 1,803,860
Actual Ratio (as a percent)	12.81%	12.99%
Minimum Capital Ratio (as a percent)	8.00%	8.00%
Well-Capitalized Ratio (as a percent)	10.00%	10.00%
Tier 1 capital to average assets (leverage ratio)
Actual Amount	$ 1,695,933	$ 1,661,542
Actual Ratio	8.75%	8.72%
Minimum Capital Ratio (as a percent)	4.00%	4.00%
Well-Capitalized Ratio (percent)	5.00%	5.00%
First Hawaiian Bank (FHB)
Common equity tier 1 capital to risk-weighted assets
Actual Amount	$ 1,685,158	$ 1,658,172
Actual Ratio (as a percent)	11.76%	11.94%
Tier 1 capital to risk-weighted assets
Actual Amount	$ 1,685,158	$ 1,658,172
Actual Ratio (as a percent)	11.76%	11.94%
Total capital to risk-weighted assets
Actual Amount	$ 1,824,293	$ 1,800,490
Actual Ratio (as a percent)	12.73%	12.97%
Tier 1 capital to average assets (leverage ratio)
Actual Amount	$ 1,685,158	$ 1,658,172
Actual Ratio	8.70%	8.70%

XML

Regulatory Capital Requirements - Capital Conservation Buffer (Details)	Jun. 30, 2019	Jan. 01, 2016
Initial capital conservation buffer (as a percent)		0.625%
Capital conservation buffer annual increase after initial year (as a percent)	0.625%
Capital conservation buffer final level (as a percent)	2.50%

XML

Derivative Financial Instruments - Notional Amounts and Fair Values (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Derivatives designated as hedging instruments | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	$ 23,545	$ 41,317
Derivatives designated as hedging instruments | Interest rate swaps | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives		31
Derivatives designated as hedging instruments | Interest rate swaps | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	(776)	(44)
Derivatives Not Designated as Hedging Instruments | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	2,592,239	2,269,247
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives	60,281	12,305
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives		(12,007)
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative)
Notional amounts and fair values of derivatives
Notional Amount	66,840	62,039
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative) | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	(1,179)	(2,607)
Derivatives Not Designated as Hedging Instruments | Foreign exchange contracts
Notional amounts and fair values of derivatives
Notional Amount	1,629	1,191
Derivatives Not Designated as Hedging Instruments | Foreign exchange contracts | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives	1
Derivatives Not Designated as Hedging Instruments | Foreign exchange contracts | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	$ (2)	$ (34)

XML

Derivative Financial Instruments - Clearinghouse Margin and Collateral (Details) - USD ($) $ in Millions	Jun. 30, 2019	Dec. 31, 2018
Derivative contracts
Initial margin collateral posted	$ 3.1	$ 2.1
Interest rate swaps
Derivative contracts
Financial instruments pledged as collateral	29.6	26.2
Cash pledged as collateral	6.8	2.6
Chicago Mercantile Exchange (CME)
Derivative contracts
Variation margin	1.2	0.5
London Clearing House (LCH)
Derivative contracts
Variation margin	$ 59.1	$ 0.6

XML

Derivative Financial Instruments - Fair Value Hedges (Details) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019 USD ($) derivative	Jun. 30, 2018 USD ($)	Jun. 30, 2019 USD ($) derivative	Jun. 30, 2018 USD ($)	Dec. 31, 2018 USD ($)
Loans and leases
Net gains and losses recognized in income related to derivatives in fair value hedging relationships
Carrying Amount of the Hedged Asset	$ 24,710		$ 24,710		$ 42,496
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Asset	$ 971		$ 971		293
Fair value hedges
Fair hedges carried
Fixed interest rate (as a percent)	2.90%		2.90%
Loans and lease financing
Net gains and losses recognized in income related to derivatives in fair value hedging relationships
Recognized on hedged item	$ 427		$ 689
Loans and lease financing | Interest rate swaps
Net gains and losses recognized in income related to derivatives in fair value hedging relationships
Recognized on interest rate swap	(424)		(766)
Other
Net gains and losses recognized in income related to derivatives in fair value hedging relationships
Recognized on hedged item		$ (325)		$ (1,088)
Other | Interest rate swaps
Net gains and losses recognized in income related to derivatives in fair value hedging relationships
Recognized on interest rate swap		$ 408		$ 958
Derivatives designated as hedging instruments | Interest rate swaps
Fair hedges carried
Notional amounts	$ 23,545		$ 23,545		41,317
Derivatives designated as hedging instruments | Interest rate swaps | Fair value hedges
Fair hedges carried
Number of derivatives carried | derivative	1		1
Notional amounts	$ 23,500		$ 23,500		41,300
Positive fair value
Negative fair value	$ 800		$ 800		$ 0

XML

Derivative Financial Instruments - Cash Flow Hedges (Details) $ in Thousands	2 Months Ended	3 Months Ended	6 Months Ended	12 Months Ended
	Nov. 30, 2018 derivative	Jun. 30, 2018 USD ($)	Jun. 30, 2018 USD ($)	Dec. 31, 2018 USD ($) derivative	Jun. 30, 2019 USD ($) derivative
Cash Flow Hedges
Effect of cash flow hedging relationships
Pretax gains recognized in other comprehensive income on derivatives (effective portion)		$ 425	$ 1,163
Pretax gain reclassified from accumulated other comprehensive income		0	0
Interest rate swaps
Cash flow hedges
Recognized expenses related to the ineffective portion		0	0
Interest rate swaps | Cash Flow Hedges
Cash flow hedges
Net interest expense on derivative		$ 400	$ 900
Minimum | Interest rate swaps | Cash Flow Hedges
Cash flow hedges
Fixed interest rate (as a percent)				2.98%
Maximum | Interest rate swaps | Cash Flow Hedges
Cash flow hedges
Fixed interest rate (as a percent)				3.03%
Derivatives designated as hedging instruments | Interest rate swaps
Cash flow hedges
Notional amounts				$ 41,317	$ 23,545
Derivatives designated as hedging instruments | Interest rate swaps | Cash Flow Hedges
Cash flow hedges
Number of interest rate swaps | derivative	2			2
Number of derivatives carried | derivative				0	0
Notional amounts				$ 150,000

XML

Derivative Financial Instruments - Derivatives Not Designated as Hedges (Details) - Derivatives Not Designated as Hedging Instruments - Other noninterest income - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Interest rate swaps
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives		$ 227	$ 16	$ 631
Funding Swap (Visa Derivative)
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives	$ (247)	4	(242)	(80)
Foreign exchange contracts
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives	$ (1)	$ (30)	$ (1)	$ (92)

XML

Derivative Financial Instruments - Free-Standing (Details)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2019 USD ($)	Jun. 30, 2018 USD ($)	Jun. 30, 2019 USD ($)	Jun. 30, 2018 USD ($)	Dec. 31, 2018 USD ($)	Dec. 31, 2016 shares	Dec. 31, 2015 shares	Dec. 31, 2014 shares	Dec. 31, 2013 shares	Dec. 31, 2012 shares	Dec. 31, 2011 shares	Dec. 31, 2010 shares	Dec. 31, 2009 shares	Dec. 31, 2008 shares	Jul. 31, 2018 USD ($)	Jun. 28, 2018	Dec. 31, 2017
Visa | Class B restricted shares
Derivative financial instruments
Number of shares sold | shares						274,000	0	0	0	0	0	0	0	0
Funding Swap (Visa Derivative)
Derivative financial instruments
Derivative liability value	$ 1,200,000		$ 1,200,000		$ 2,600,000
Funding Swap (Visa Derivative) | Class B restricted shares
Derivative financial instruments
Conversion rate																1.6298	1.6483
Funding Swap (Visa Derivative) | Visa
Derivative financial instruments
Estimated liability that was subsequently paid to the buyer															$ 700,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps
Derivative financial instruments
Notional Amount	2,592,239,000		2,592,239,000		$ 2,269,247,000
Net interest expense on derivative	$ 0	$ 100,000	$ 0	$ 300,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Minimum
Derivative financial instruments
Fixed interest rate (as a percent)	2.02%		2.02%		2.02%
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Maximum
Derivative financial instruments
Fixed interest rate (as a percent)	8.73%		8.73%		5.78%
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Customer swap program
Derivative financial instruments
Notional Amount	$ 2,600,000,000		$ 2,600,000,000		$ 2,200,000,000
Positive fair value, derivative asset	60,300,000		60,300,000		12,300,000
Negative fair value, derivative liability	0		0		12,000,000.0
Upfront fees on the dealer swap	1,100,000	$ 1,800,000	2,000,000.0		5,000,000.0
Derivative asset value	60,300,000		60,300,000		12,300,000
Derivative liability value	0		0		11,200,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other assets
Derivative financial instruments
Positive fair value, derivative asset	60,281,000		60,281,000		12,305,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other liabilities
Derivative financial instruments
Negative fair value, derivative liability					12,007,000
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative)
Derivative financial instruments
Notional Amount	66,840,000		66,840,000		62,039,000
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative) | Included in other liabilities
Derivative financial instruments
Negative fair value, derivative liability	$ 1,179,000		$ 1,179,000		$ 2,607,000

XML

Derivative Financial Instruments - Counterparty Credit Risk and Credit-Risk Related Contingent Features (Details) - USD ($) $ in Millions	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Derivative contracts
Counterparty credit risk adjustments	$ 0.1	$ 0.1
Credit-risk-related contingent features
Aggregate fair value of derivative instruments in a net liability position	3.8		$ 0.8
Collateral posted for derivatives in a net liability position	3.6		$ 0.5
Interest rate swaps
Derivative contracts
Collateral thresholds for derivative agreements with credit risk related contingent features	$ 0.5

XML

Commitments and Contingent Liabilities - Contingencies (Details) - USD ($) $ in Millions	3 Months Ended	6 Months Ended
	Sep. 30, 2018	Jun. 30, 2019
Contingencies
Settlement agreement		$ 4.1
Overdraft fee litigation
Contingencies
Settlement agreement	$ 4.1
First Hawaiian Bank (FHB)
Contingencies
Period for one-time continuous negative balance overdraft fee		7 days

XML

Commitments and Contingent Liabilities - Commitments to Extend Credit, Participations Sold (Details) - USD ($) $ in Millions	Jun. 30, 2019	Dec. 31, 2018
Commitments to extend credit
Commitments
Participations sold to other institutions	$ 92.0	$ 92.3
Standby letters of credit
Commitments
Participations sold to other institutions	$ 17.3	$ 17.3

XML

Commitments and Contingent Liabilities - Financial Instruments with Off-Balance Sheet Risk (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Financial instruments with off-balance sheet risk
Contract amount	$ 6,000,000	$ 5,800,000
Commitments to extend credit
Financial instruments with off-balance sheet risk
Contract amount	5,791,088	5,549,591
Standby letters of credit
Financial instruments with off-balance sheet risk
Contract amount	185,872	204,324
Commercial Letters of credit
Financial instruments with off-balance sheet risk
Contract amount	$ 6,994	$ 7,535

XML

Revenue from Contracts with Customers - Disaggregation of Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Disaggregation of Revenue
Net interest income	$ 145,613	$ 141,403	$ 290,702	$ 281,075
Service charges on deposit accounts	8,123	7,721	16,183	15,676
Credit and debit card fees	16,629	16,929	33,284	32,426
Other service charges and fees	9,403	9,633	18,532	18,975
Not in scope of Topic 606	7,931	3,359	13,959	6,783
Total noninterest income	48,773	49,797	95,845	98,497
Total revenue	194,386	191,200	386,547	379,572
Retail Banking
Disaggregation of Revenue
Net interest income	114,127	111,273	228,030	220,927
Service charges on deposit accounts	7,437	7,135	14,979	14,583
Not in scope of Topic 606	2,228	2,066	4,696	4,226
Total noninterest income	23,682	22,158	47,858	44,890
Total revenue	137,809	133,431	275,888	265,817
Commercial Banking
Disaggregation of Revenue
Net interest income	28,581	28,802	56,561	56,681
Service charges on deposit accounts	3	3	6	7
Not in scope of Topic 606	2,305	(1,752)	4,045	(3,082)
Total noninterest income	18,418	21,463	36,499	41,463
Total revenue	46,999	50,265	93,060	98,144
Treasury and Other
Disaggregation of Revenue
Net interest income	2,905	1,328	6,111	3,467
Service charges on deposit accounts	683	583	1,198	1,086
Not in scope of Topic 606	3,398	3,045	5,218	5,639
Total noninterest income	6,673	6,176	11,488	12,144
Total revenue	9,578	7,504	17,599	15,611
Credit and debit card fees.
Disaggregation of Revenue
Revenue by type of service	16,168	21,996	32,358	42,404
Credit and debit card fees. | Commercial Banking
Disaggregation of Revenue
Revenue by type of service	14,481	20,186	28,941	38,807
Credit and debit card fees. | Treasury and Other
Disaggregation of Revenue
Revenue by type of service	1,687	1,810	3,417	3,597
Other service charges and fees.
Disaggregation of Revenue
Revenue by type of service	6,390	6,654	12,634	12,930
Other service charges and fees. | Retail Banking
Disaggregation of Revenue
Revenue by type of service	4,944	5,098	10,277	9,843
Other service charges and fees. | Commercial Banking
Disaggregation of Revenue
Revenue by type of service	868	1,036	1,237	1,934
Other service charges and fees. | Treasury and Other
Disaggregation of Revenue
Revenue by type of service	578	520	1,120	1,153
Trust and investment services income.
Disaggregation of Revenue
Revenue by type of service	8,931	7,711	17,549	15,942
Trust and investment services income. | Retail Banking
Disaggregation of Revenue
Revenue by type of service	8,931	7,711	17,549	15,942
Other.
Disaggregation of Revenue
Revenue by type of service	1,230	2,356	3,162	4,762
Other. | Retail Banking
Disaggregation of Revenue
Revenue by type of service	142	148	357	296
Other. | Commercial Banking
Disaggregation of Revenue
Revenue by type of service	761	1,990	2,270	3,797
Other. | Treasury and Other
Disaggregation of Revenue
Revenue by type of service	$ 327	$ 218	$ 535	$ 669

XML

Revenue from Contracts with Customers - Contract Balances (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2019 USD ($)	Jun. 30, 2018 USD ($)	Jun. 30, 2019 USD ($) item	Jun. 30, 2018 USD ($)	Dec. 31, 2018 USD ($)
Revenue from Contracts with Customers
Signing bonuses received from vendors | item			2
Contract liabilities	$ 2,200,000		$ 2,200,000		$ 2,600,000
Decrease in recognized revenues and contract liabilities	200,000	$ 200,000	400,000	$ 400,000
Change in contract liabilities due to changes in transaction price estimates			0
Receivables from contracts with customers or contract assets	$ 0		$ 0		$ 0

XML

Revenue from Contracts with Customers - Other (Details) - USD ($)	Jun. 30, 2019	Dec. 31, 2018
Revenue from Contracts with Customers
Significant performance obligations	$ 0	$ 0
Material contract acquisition costs	$ 0	$ 0

XML

Earnings per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Adjustments to net income (in dollars)	$ 0	$ 0	$ 0	$ 0
Antidilutive securities (in shares)	0	0	0	0
Numerator:
Net income	$ 72,433	$ 69,053	$ 142,357	$ 137,011
Denominator:
Basic: weighted-average shares outstanding (in shares)	134,420,380	137,907,063	134,655,217	138,749,209
Add: weighted-average equity-based awards (in shares)	231,628	158,816	269,114	142,746
Diluted: weighted-average shares outstanding (in shares)	134,652,008	138,065,879	134,924,331	138,891,955
Basic earnings per share (in dollars per share)	$ 0.54	$ 0.50	$ 1.06	$ 0.99
Diluted earnings per share (in dollars per share)	$ 0.54	$ 0.50	$ 1.06	$ 0.99

XML

Leases - Terms of Leases (Details)	6 Months Ended
	Jun. 30, 2019 item
Lessee, Lease, Description [Line Items]
Number of branch properties where operating leases for space are connected	3
Maximum
Lessee, Lease, Description [Line Items]
Term of lease	45 years

XML

Leases - Net Lease Expense (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2019
Net lease expense
Operating lease expense	$ 2,340	$ 4,655
Short-term lease expense	77	275
Variable lease expense	329	1,046
Amortization of right-of-use assets	1	1
Interest on lease liabilities		1
Total finance lease expense	1	2
Less: Sublease income	(249)	(498)
Net lease expense	$ 2,498	$ 5,480

XML

Leases - Lease Liabilities (Details) - USD ($)	6 Months Ended
	Jun. 30, 2019	Dec. 31, 2018
Supplemental Cash Flows Information
Operating cash flows from operating leases, cash paid for amounts included in the measurement of lease liabilities	$ 3,426,000
Operating cash flows from finance leases, cash paid for amounts included in the measurement of lease liabilities	$ 61,000
Weighted Average Remaining Lease Term, Operating leases	15 years 2 months 12 days
Weighted Average Remaining Lease Term, Finance leases	3 years
Weighted Average Discount Rate, Operating leases	3.42%
Weighted Average Discount Rate, Finance leases	6.78%
Operating lease right-of-use assets	$ 47,400,000
Other assets	us-gaap:OtherAssetsMember
Finance lease right-of use assets	$ 0
Premises and equipment	fhb:PremisesAndEquipmentMember
Operating lease liabilities	$ 48,300,000
Other liabilities	us-gaap:OtherLiabilitiesMember
Finance lease liabilities	$ 28,000	$ 26,000
Long-term borrowings	us-gaap:LongTermDebtMember
Right-of-use assets obtained in exchange for new operating lease obligations	$ 680,000

XML

Leases - Future Minimum Rental Payments (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Future minimum rental payments under noncancelable leases
2019 (excluding the six months ended June 30, 2019)	$ 5,360
2020	8,667
2021	7,977
2022	5,346
2023	2,854
Thereafter	34,853
Total future minimum lease payments	65,057
Less: Imputed interest	(16,737)
Total	$ 48,320
Future minimum rental payments in accordance with ASC Topic 840, Leases
2019		$ 8,780
2020		8,668
2021		7,961
2022		5,101
2023		2,632
Thereafter		34,638
Total future minimum lease payments		67,780
Less Sublease Income
2019		903
2020		903
2021		892
Total future minimum lease payments		2,698
Net Operating Lease Payments
2019		7,877
2020		7,765
2021		7,069
2022		5,101
2023		2,632
Thereafter		34,638
Total future minimum lease payments		$ 65,082

XML

Leases - Cost and Accumulated Depreciation (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2019	Dec. 31, 2018
Future minimum rental payments under noncancelable leases
Remainder of 2019	$ 5,360	$ 5,360
2020			$ 8,668
2021			7,961
2022			5,101
2023			2,632
Thereafter			34,638
Office space leased in headquarters office and to third party lessees
Future minimum rental income from related parties		$0.1 million and $0.2 million, respectively
Third party lessees
Office space leased in headquarters office and to third party lessees
Cost	288,700	$ 288,700	289,200
Buildings
Office space leased in headquarters office and to third party lessees
Accumulated Depreciation	137,400	137,400	$ 133,700
Related parties associated with its branch premises
Lease payments to related parties	100	200
Future minimum rental payments under noncancelable leases
Remainder of 2019	200	200
2020	300	300
2021	300	300
2022	200	200
2023	200	200
Thereafter	$ 7,500	$ 7,500

XML

Leases - Future Minimum Rental Income (Details) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2019 USD ($)	Jun. 30, 2019 USD ($)
Lessor, Lease, Description [Line Items]
Operating lease income related to lease payments	$ 1,500	$ 3,000
Lease income related to variable lease payments	1,300	2,600
Future minimum rental income under noncancellable operating leases
2019 (excluding the six months ended June 30, 2019)	2,926	2,926
2020	5,747	5,747
2021	5,438	5,438
2022	3,719	3,719
2023	2,795	2,795
Thereafter	5,049	5,049
Total	$ 25,674	$ 25,674
Maximum
Lessor, Lease, Description [Line Items]
Terms of leases, including renewal options	9 years	9 years

XML

Benefit Plans - Components of Net Periodic Benefit Cost (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Pension Benefits
Components of net periodic benefit cost
Total net periodic benefit cost	$ 2,430	$ 2,339	$ 4,860	$ 4,678
Pension Benefits | Salaries and employee benefits
Components of net periodic benefit cost
Service cost	17	174	34	348
Pension Benefits | Other noninterest expense
Components of net periodic benefit cost
Interest cost	2,044	1,795	4,088	3,589
Expected return on plan assets	(1,195)	(1,239)	(2,390)	(2,479)
Recognized net actuarial loss	1,564	1,609	3,128	3,220
Other Benefits
Components of net periodic benefit cost
Total net periodic benefit cost	182	290	364	580
Other Benefits | Salaries and employee benefits
Components of net periodic benefit cost
Service cost	159	213	318	425
Other Benefits | Other noninterest expense
Components of net periodic benefit cost
Interest cost	206	184	412	369
Prior service credit	(107)	$ (107)	(214)	$ (214)
Recognized net actuarial loss	$ (76)		$ (152)

XML

Fair Value - Visa Derivative (Details) - Funding Swap (Visa Derivative) $ in Thousands	Jun. 30, 2019 USD ($)	Dec. 31, 2018 USD ($)	Jun. 28, 2018	Dec. 31, 2017
Class B restricted shares
Fair value
Conversion rate			1.6298	1.6483
Fair Value Measurements, Recurring | Level 3
Fair value
Derivative Liability	$ 1,200	$ 2,600
Included in other liabilities | Derivatives Not Designated as Hedging Instruments
Fair value
Derivative Liability	$ 1,179	$ 2,607

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Recurring Basis (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Assets
Investment securities	$ 4,395,476	$ 4,498,342
Fair Value Measurements, Recurring
Assets
Investment securities	4,395,476	4,498,342
Other assets	60,282	12,336
Liabilities
Other liabilities	(1,957)	(14,692)
Total
Net Assets (Liabilities)	4,453,801	4,495,986
Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	4,395,476	4,498,342
Other assets	60,282	12,336
Liabilities
Other liabilities	(778)	(12,085)
Total
Net Assets (Liabilities)	4,454,980	4,498,593
Fair Value Measurements, Recurring | Level 3
Liabilities
Other liabilities	(1,179)	(2,607)
Total
Net Assets (Liabilities)	(1,179)	(2,607)
U.S. Treasury securities
Assets
Investment securities	29,556	389,470
U.S. Treasury securities | Fair Value Measurements, Recurring
Assets
Investment securities	29,556	389,470
U.S. Treasury securities | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	29,556	389,470
Government agency debt securities
Assets
Investment securities	24,713
Government agency debt securities | Fair Value Measurements, Recurring
Assets
Investment securities	24,713
Government agency debt securities | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	24,713
Government-sponsored enterprises debt securities
Assets
Investment securities	164,316	241,594
Government-sponsored enterprises debt securities | Fair Value Measurements, Recurring
Assets
Investment securities	164,316	241,594
Government-sponsored enterprises debt securities | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	164,316	241,594
Government agency mortgage-backed securities
Assets
Investment securities	362,221	411,536
Government agency mortgage-backed securities | Fair Value Measurements, Recurring
Assets
Investment securities	362,221	411,536
Government agency mortgage-backed securities | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	362,221	411,536
Government-sponsored enterprises mortgage-backed securities
Assets
Investment securities	151,683	150,847
Government-sponsored enterprises mortgage-backed securities | Fair Value Measurements, Recurring
Assets
Investment securities	151,683	150,847
Government-sponsored enterprises mortgage-backed securities | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	151,683	150,847
Collateralized mortgage obligations: Government agency
Assets
Investment securities	2,613,465	2,682,449
Collateralized mortgage obligations: Government agency | Fair Value Measurements, Recurring
Assets
Investment securities	2,613,465	2,682,449
Collateralized mortgage obligations: Government agency | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	2,613,465	2,682,449
Collateralized mortgage obligations: Government-sponsored enterprises
Assets
Investment securities	1,049,522	602,592
Collateralized mortgage obligations: Government-sponsored enterprises | Fair Value Measurements, Recurring
Assets
Investment securities	1,049,522	602,592
Collateralized mortgage obligations: Government-sponsored enterprises | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities	$ 1,049,522	602,592
States and political subdivisions
Assets
Investment securities		19,854
States and political subdivisions | Fair Value Measurements, Recurring
Assets
Investment securities		19,854
States and political subdivisions | Fair Value Measurements, Recurring | Level 2
Assets
Investment securities		$ 19,854

XML

Fair Value - Changes in Fair Value Levels and in Level 3 Liabilities (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Fair value
Amount of transfers between hierarchy levels	$ 0		$ 0
Visa derivative | Funding Swap (Visa Derivative)
Changes in Level 3 liabilities measured at fair value on a recurring basis
Balance	(1,839,000)	$ (4,845,000)	(2,607,000)	$ (5,439,000)
Total net (losses) gains included in other noninterest income	(247,000)	4,000	(242,000)	(80,000)
Settlements	907,000	727,000	1,670,000	1,405,000
Balance	(1,179,000)	(4,114,000)	(1,179,000)	(4,114,000)
Total net (losses) gains included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$ (247,000)	$ 4,000	$ (242,000)	$ (80,000)

XML

Fair Value - Financial Instruments not Required to be Carried at Fair Value (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Lease and lease commitments excluded
Financing leases	$ 165,400	$ 147,800
Deposit liabilities with no defined or contractual maturity	13,700,000	14,100,000
Capital lease obligations	28	26
Book Value
Financial assets:
Cash and cash equivalents	683,515	1,003,637
Loans held for sale	215	432
Loans	13,099,239	12,928,422
Financial liabilities:
Time Deposits	3,070,078	3,092,164
Short-term borrowings	200,000
Long-term borrowings	400,000	600,000
Estimated Fair Value
Financial assets:
Cash and cash equivalents	683,515	1,003,637
Loans held for sale	215	432
Loans	13,197,876	12,664,170
Financial liabilities:
Time Deposits	3,056,128	3,058,792
Short-term borrowings	201,035
Long-term borrowings	408,898	602,088
Estimated Fair Value | Level 1
Financial assets:
Cash and cash equivalents	423,802	396,836
Estimated Fair Value | Level 2
Financial assets:
Cash and cash equivalents	259,713	606,801
Loans held for sale	215	432
Financial liabilities:
Time Deposits	3,056,128	3,058,792
Short-term borrowings	201,035
Long-term borrowings	408,898	602,088
Estimated Fair Value | Level 3
Financial assets:
Loans	$ 13,197,876	$ 12,664,170

XML

Fair Value - Unfunded Loan and Lease Commitments and Letters of Credit (Details) - USD ($) $ in Millions	Jun. 30, 2019	Dec. 31, 2018
Unfunded loan and lease commitments and letters of credit
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,000.0	$ 5,800.0
Level 3
Unfunded loan and lease commitments and letters of credit
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	6,000.0	5,800.0
Estimated fair value of unfunded loan and lease commitments and letters of credit	$ 14.3	$ 14.2

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis (Details) - Impaired loans - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Assets with fair value adjustments on a nonrecurring basis
Total impairment losses	$ 0	$ 0	$ 0	$ 500
Fair Value Measurements, Nonrecurring | Level 3
Assets with fair value adjustments on a nonrecurring basis
Fair value	$ 357		$ 357		$ 402

XML

Fair Value - Significant Unobservable Inputs Used in Fair Value Measurements (Details) - Fair Value Measurements, Nonrecurring - Level 3 $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2019 USD ($)	Dec. 31, 2018 USD ($)
Weighted Average
Fair value
Expected Term	4 years	4 years
Growth Rate (as a percent)	15.00%	15.00%
Impaired loans
Fair value
Assets	$ 357	$ 402
Impaired loans | Appraisal Value
Fair value
Assets	357	402
Visa derivative | Discounted cash flow
Fair value
Liabilities	$ (1,179)	$ (2,607)
Visa derivative | Discounted cash flow | Weighted Average
Fair value
Expected Conversion Rate	1.6298	1.6298

XML

Reportable Operating Segments - Business Segments (Details)	6 Months Ended
	Jun. 30, 2019 segment location
Reportable operating segments
Number of business segments | segment	3
Retail Banking
Reportable operating segments
Number of Branches | location	59

XML

Reportable Operating Segments - Selected Business Segment Financial Information (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Selected business segment financial information
Net interest income	$ 145,613	$ 141,403	$ 290,702	$ 281,075
Provision for loan and lease losses	(3,870)	(6,020)	(9,550)	(11,970)
Net interest income after provision for loan and lease losses	141,743	135,383	281,152	269,105
Noninterest income	48,773	49,797	95,845	98,497
Noninterest expense	(93,290)	(91,865)	(185,913)	(182,452)
Income before provision for income taxes	97,226	93,315	191,084	185,150
(Provision) benefit for income taxes	(24,793)	(24,262)	(48,727)	(48,139)
Net income	72,433	69,053	142,357	137,011
Retail Banking
Selected business segment financial information
Net interest income	114,127	111,273	228,030	220,927
Provision for loan and lease losses	(1,752)	(2,376)	(4,324)	(4,724)
Net interest income after provision for loan and lease losses	112,375	108,897	223,706	216,203
Noninterest income	23,682	22,158	47,858	44,890
Noninterest expense	(59,492)	(55,584)	(116,658)	(112,045)
Income before provision for income taxes	76,565	75,471	154,906	149,048
(Provision) benefit for income taxes	(19,470)	(19,634)	(39,397)	(38,841)
Net income	57,095	55,837	115,509	110,207
Commercial Banking
Selected business segment financial information
Net interest income	28,581	28,802	56,561	56,681
Provision for loan and lease losses	(2,118)	(3,644)	(5,226)	(7,246)
Net interest income after provision for loan and lease losses	26,463	25,158	51,335	49,435
Noninterest income	18,418	21,463	36,499	41,463
Noninterest expense	(19,741)	(21,196)	(39,226)	(40,844)
Income before provision for income taxes	25,140	25,425	48,608	50,054
(Provision) benefit for income taxes	(6,456)	(6,566)	(12,497)	(12,894)
Net income	18,684	18,859	36,111	37,160
Treasury and Other
Selected business segment financial information
Net interest income	2,905	1,328	6,111	3,467
Net interest income after provision for loan and lease losses	2,905	1,328	6,111	3,467
Noninterest income	6,673	6,176	11,488	12,144
Noninterest expense	(14,057)	(15,085)	(30,029)	(29,563)
Income before provision for income taxes	(4,479)	(7,581)	(12,430)	(13,952)
(Provision) benefit for income taxes	1,133	1,938	3,167	3,596
Net income	$ (3,346)	$ (5,643)	$ (9,263)	$ (10,356)