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, 2020

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: 129,886,137 shares of Common Stock, par value $0.01 per share, were outstanding as of July 27, 2020.

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, 2020 and 2019		2
		Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2020 and 2019		3
		Consolidated Balance Sheets as of June 30, 2020 and December 31, 2019		4
		Consolidated Statements of Stockholders' Equity for the three and six months ended June 30, 2020 and 2019		5
		Consolidated Statements of Cash Flows for the six months ended June 30, 2020 and 2019		7
		Notes to Consolidated Financial Statements (unaudited)		8
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		48
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk		93
	Item 4.	Controls and Procedures		93
Part II Other Information				93
	Item 1.	Legal Proceedings		93
	Item 1A.	Risk Factors		93
	Item 6.	Exhibits		94
	Exhibit Index			94
	Signatures			95

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)	2020		2019		2020		2019
Interest income
Loans and lease financing	$	122,298	$	146,883	$	257,269	$	291,289
Available-for-sale securities		17,529		24,784		38,739		49,270
Other		792		2,151		3,143		5,820
Total interest income		140,619		173,818		299,151		346,379
Interest expense
Deposits		8,583		23,693		24,183		46,890
Short-term and long-term borrowings		4,214		4,512		8,463		8,787
Total interest expense		12,797		28,205		32,646		55,677
Net interest income		127,822		145,613		266,505		290,702
Provision for credit losses		55,446		3,870		96,646		9,550
Net interest income after provision for credit losses		72,376		141,743		169,859		281,152
Noninterest income
Service charges on deposit accounts		5,927		8,123		14,877		16,183
Credit and debit card fees		10,870		16,629		25,819		33,284
Other service charges and fees		7,912		9,403		16,451		18,532
Trust and investment services income		8,664		8,931		18,255		17,549
Bank-owned life insurance		4,432		3,390		6,692		7,203
Investment securities (losses) gains, net		(211)		21		(126)		(2,592)
Other		8,062		2,276		12,916		5,686
Total noninterest income		45,656		48,773		94,884		95,845
Noninterest expense
Salaries and employee benefits		42,414		42,185		87,243		87,045
Contracted services and professional fees		15,478		14,303		31,533		27,948
Occupancy		7,302		7,286		14,545		14,272
Equipment		5,207		4,544		9,915		8,828
Regulatory assessment and fees		2,100		2,149		4,046		3,596
Advertising and marketing		1,402		1,980		3,225		3,946
Card rewards program		5,163		7,664		12,178		14,396
Other		12,384		13,179		25,231		25,882
Total noninterest expense		91,450		93,290		187,916		185,913
Income before provision for income taxes		26,582		97,226		76,827		191,084
Provision for income taxes		6,533		24,793		17,913		48,727
Net income	$	20,049	$	72,433	$	58,914	$	142,357
Basic earnings per share	$	0.15	$	0.54	$	0.45	$	1.06
Diluted earnings per share	$	0.15	$	0.54	$	0.45	$	1.06
Basic weighted-average outstanding shares		129,856,730		134,420,380		129,876,218		134,655,217
Diluted weighted-average outstanding shares		130,005,195		134,652,008		130,163,722		134,924,331

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)	2020		2019		2020		2019
Net income	$	20,049	$	72,433	$	58,914	$	142,357
Other comprehensive income, net of tax:
Net change in pensions and other benefits		—		(594)		(96)		(594)
Net change in investment securities		48,602		47,364		84,576		100,805
Other comprehensive income		48,602		46,770		84,480		100,211
Total comprehensive income	$	68,651	$	119,203	$	143,394	$	242,568

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)	2020		2019
Assets
Cash and due from banks	$	347,592	$	360,375
Interest-bearing deposits in other banks		1,507,630		333,642
Investment securities, at fair value (amortized cost: $5,025,433 as of June 30, 2020 and $4,080,663 as of December 31, 2019)		5,135,775		4,075,644
Loans held for sale		6,698		904
Loans and leases		13,764,030		13,211,650
Less: allowance for credit losses		192,120		130,530
Net loans and leases		13,571,910		13,081,120
Premises and equipment, net		322,919		316,885
Other real estate owned and repossessed personal property		446		319
Accrued interest receivable		58,420		45,239
Bank-owned life insurance		458,720		453,873
Goodwill		995,492		995,492
Mortgage servicing rights		11,595		12,668
Other assets		576,518		490,573
Total assets	$	22,993,715	$	20,166,734
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing	$	12,481,543	$	10,564,922
Noninterest-bearing		6,880,091		5,880,072
Total deposits		19,361,634		16,444,994
Short-term borrowings		200,000		400,000
Long-term borrowings		200,019		200,019
Retirement benefits payable		138,624		138,222
Other liabilities		391,541		343,241
Total liabilities		20,291,818		17,526,476
Commitments and contingent liabilities (Note 13)
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,140,542 / 129,866,898 as of June 30, 2020; issued/outstanding: 139,917,150 / 129,928,479 as of December 31, 2019)		1,401		1,399
Additional paid-in capital		2,509,271		2,503,677
Retained earnings		415,296		437,072
Accumulated other comprehensive income (loss), net		52,731		(31,749)
Treasury stock (10,273,644 shares as of June 30, 2020 and 9,988,671 shares as of December 31, 2019)		(276,802)		(270,141)
Total stockholders' equity		2,701,897		2,640,258
Total liabilities and stockholders' equity	$	22,993,715	$	20,166,734

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, 2020
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Income		Stock		Total
Balance as of March 31, 2020	129,827,968	$	1,401	$	2,506,477	$	429,323	$	4,129	$	(276,645)	$	2,664,685
Net income	—		—		—		20,049		—		—		20,049
Cash dividends declared ($0.26 per share)	—		—		—		(33,765)		—		—		(33,765)
Equity-based awards	38,930		—		2,794		(311)		—		(157)		2,326
Other comprehensive income, net of tax	—		—		—		—		48,602		—		48,602
Balance as of June 30, 2020	129,866,898	$	1,401	$	2,509,271	$	415,296	$	52,731	$	(276,802)	$	2,701,897

	Six Months Ended June 30, 2020
								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, 2019	129,928,479	$	1,399	$	2,503,677	$	437,072	$	(31,749)	$	(270,141)	$	2,640,258
Cumulative-effect adjustment of a change in accounting principle, net of tax: ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments	—		—		—		(12,517)		—		—		(12,517)
Net income	—		—		—		58,914		—		—		58,914
Cash dividends declared ($0.52 per share)	—		—		—		(67,547)		—		—		(67,547)
Equity-based awards	156,178		2		5,594		(626)		—		(1,661)		3,309
Common stock repurchased	(217,759)		—		—		—		—		(5,000)		(5,000)
Other comprehensive income, net of tax	—		—		—		—		84,480		—		84,480
Balance as of June 30, 2020	129,866,898	$	1,401	$	2,509,271	$	415,296	$	52,731	$	(276,802)	$	2,701,897

5

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)

(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		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		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.

6

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Six Months Ended
	June 30,
(dollars in thousands)	2020		2019
Cash flows from operating activities
Net income	$	58,914	$	142,357
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses		96,646		9,550
Depreciation, amortization and accretion, net		34,058		32,959
Deferred (benefits) income taxes		(13,786)		15,724
Stock-based compensation		5,596		3,551
Other gains		(33)		(8)
Originations of loans held for sale		(123,331)		(4,091)
Proceeds from sales of loans held for sale		120,970		4,343
Net gains on sales of loans originated for investment and held for sale		(4,581)		(35)
Net losses on investment securities		126		2,592
Change in assets and liabilities:
Net decrease in other assets		18,272		1,145
Net decrease in other liabilities		(84,298)		(63,844)
Net cash provided by operating activities		108,553		144,243
Cash flows from investing activities
Available-for-sale securities:
Proceeds from maturities and principal repayments		597,670		322,954
Proceeds from calls and sales		644,703		905,605
Purchases		(2,195,832)		(999,491)
Other investments:
Proceeds from sales		18,346		4,854
Purchases		(27,562)		(12,693)
Loans:
Net (increase) decrease in loans and leases resulting from originations and principal repayments		(698,069)		21,111
Proceeds from sales of loans originated for investment		132,011		—
Purchases of loans		(40,611)		(222,816)
Proceeds from bank-owned life insurance		1,845		2,557
Purchases of premises, equipment and software		(20,646)		(16,269)
Proceeds from sales of other real estate owned		316		759
Other		(1,951)		(1,429)
Net cash (used in) provided by investing activities		(1,589,780)		5,142
Cash flows from financing activities
Net increase (decrease) in deposits		2,916,640		(357,990)
Repayment of short-term borrowings		(200,000)		—
Dividends paid		(67,547)		(69,984)
Stock tendered for payment of withholding taxes		(1,661)		(1,533)
Common stock repurchased		(5,000)		(40,000)
Net cash provided by (used in) financing activities		2,642,432		(469,507)
Net increase (decrease) in cash and cash equivalents		1,161,205		(320,122)
Cash and cash equivalents at beginning of period		694,017		1,003,637
Cash and cash equivalents at end of period	$	1,855,222	$	683,515
Supplemental disclosures
Interest paid	$	37,370	$	51,421
Income taxes paid, net of income tax refunds		4,242		41,593
Noncash investing and financing activities:
Operating lease right-of-use assets obtained in exchange for new lease obligations		1,965		680
Transfers from loans and leases to loans held for sale		130,863		—
Obligation to fund low-income housing partnerships		11,369		32,897

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, including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services, to consumer and commercial customers.

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, 2019.

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.

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.

Investment Securities

As of June 30, 2020 and December 31, 2019, investment securities were comprised of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. The Company amortizes premiums and accretes discounts using the interest method over the expected lives of the individual securities. Premiums on callable debt securities are amortized to their earliest call date. All investment securities transactions are recorded on a trade-date basis. All of the Company’s investment securities were categorized as available-for-sale as of June 30, 2020 and December 31, 2019. Available-for-sale investment securities are reported at fair value, with unrealized gains and losses reported in accumulated other comprehensive income. Gains and losses realized on sales of investment securities are determined using the specific identification method.

For available-for-sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates at the individual security level whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.

8

Changes in the allowance for credit losses, if any, are recorded as a provision for (or reversal of) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an available-for-sale investment security is confirmed or when either of the criteria regarding intent or requirement to sell is met. As noted above, as of June 30, 2020, the Company’s available-for-sale investment securities were comprised entirely of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. Management has concluded that the long history with no credit losses from these issuers indicates an expectation that nonpayment of the amortized cost basis is zero. The Company’s available-for-sale investment securities are explicitly or implicitly fully guaranteed by the U.S. government. The U.S. government can print its own currency and its currency is routinely held by central banks and other major financial institutions. The dollar is used in international commerce, and commonly is viewed as a reserve currency, all of which qualitatively indicates that historical credit loss information should be minimally affected by current conditions and reasonable and supportable forecasts. Thus, the Company has not recorded an allowance for credit losses for its available-for-sale debt securities as of June 30, 2020.

Accrued interest receivable related to available-for-sale investment securities was $9.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of investment securities on the Company’s interim consolidated balance sheet.

Loans and Leases

Loans are reported at amortized cost which includes the principal amount outstanding, net of deferred loan fees and costs and cumulative net charge-offs. Interest income is recognized on an accrual basis. Loan origination fees, certain direct costs and unearned discounts and premiums, if any, are deferred and are generally accreted or amortized into interest income as yield adjustments using the interest method over the contractual life of the loan. Other credit-related fees are recognized as fee income, a component of noninterest income, when earned.

Direct financing leases are carried at the aggregate of lease payments receivable plus the estimated residual value of leased property, less unearned income. Unearned income on direct financing leases is amortized over the lease term by methods that approximate the interest method. Residual values on leased assets are periodically reviewed for impairment.

Accrued interest receivable related to loans and leases was $48.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of loans and leases on the Company’s interim consolidated balance sheet.

Nonaccrual Loans and Leases

The Company generally places a loan or lease 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. A full or partial charge-off is recorded in the period in which the loan or lease is deemed uncollectible. When the Company places a loan or lease on nonaccrual status, previously accrued and uncollected interest is concurrently reversed against interest income. When the Company receives an interest payment on a nonaccrual loan or lease, the payment is applied as a reduction of the principal balance. Nonaccrual loans and leases are generally returned to accrual status when they become current as to principal and interest and future payments are reasonably assured.

Allowance for Credit Losses

The allowance for credit losses for loans and leases (the “ACL”) is a valuation account that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected from loans and leases. Loans and leases are charged-off against the ACL when management believes the uncollectibility of a loan or lease balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The Company’s ACL and the reserve for unfunded commitments under the Current Expected Credit Losses (“CECL”) approach utilizes both quantitative and qualitative components. The Company’s methodology utilizes a quantitative model based on a single forward-looking macroeconomic forecast. The quantitative estimation is overlaid with qualitative adjustments to account for current conditions and forward-looking events not captured in the quantitative model. Qualitative adjustments that are considered include adjustments for regulatory determinants, model limitations, model maturity, and other current or forecasted events that are not captured in the Company’s historical loss experience.

9

The Company generally evaluates loans and leases on a collective or pool basis when similar risk characteristics exist. However, loans and leases that do not share similar risk characteristics are evaluated on an individual basis. Such loans and leases evaluated individually are excluded from the collective evaluation. Individually assessed loans are measured for estimated credit loss (“ECL”) based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, less estimated selling costs, if the loan is collateral-dependent.

Management reviews relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts about the future. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency levels, or term as well as for changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors.

The Company utilizes a Probability of Default (“PD”)/Loss Given Default (“LGD”) framework to estimate the ACL and the reserve for unfunded commitments. The PD represents the percentage expectation to default, measured by assessing loans and leases that migrate to default status (i.e., nonaccrual status, troubled debt restructurings (“TDRs”), 90 days or more past due, partial or full charge-offs or bankruptcy). LGD is defined as the percentage of the exposure at default (“EAD”) lost at the time of default, net of any recoveries, and will be unique to each of the collateral types securing the Company’s loans. PD and LGD’s are based on  past experience of the Company and management’s expectations of the future. The ECL on loans and leases is calculated by taking the product of the credit exposure, lifetime default probability (“LDP”) and the LGD.

The ECL model is applied to current credit exposures at the account level, using assumptions calibrated at the portfolio segment level using internal historical loan and lease level data. The Company estimates the default risk of a credit exposure over the remaining life of each account using a transition probability matrix approach which captures both the average rate of up/down-grade and default transitions, as well as withdrawal rates which capture the historical rate of exposure decline due to loan and lease amortization and prepayment. To apply the transition matrices, each credit exposure’s remaining life is split into two time segments. The first time segment is for the reasonable and supportable forecast period over which the transition matrices which are applied have been adjusted to incorporate current and forecasted conditions over that period. Management has determined that using a one year time horizon for the reasonable and supportable forecast period for all classes of loans and leases is a reasonable forecast horizon given the difficulty in predicting future economic conditions with a high degree of certainty. The second time segment is the reversion period from the end of the reasonable and supportable forecast period to the maturity of the exposure, over which long-run average transition matrices are applied. Management elected to use an immediate reversion to the mean approach. Lifetime loss rates are applied against the amortized cost basis of loans and leases and unfunded commitments to estimate the ACL and the reserve for unfunded commitments.

On a quarterly basis, management convenes the Bank’s forecasting team which is responsible for qualitatively forecasting the economic outlook over the reasonable and supportable forecast period within the context of forecasting credit losses. Management reviews local and national economic forecasts and other pertinent materials to inform the team in establishing their best estimate of the economic outlook over the reasonable and supportable forecast period. The team considers unemployment rates, gross domestic product, personal income per capita, visitor arrivals and expenditures and home prices along with other relevant information. The results from the Bank’s forecasting team dictates the direction of the economic forecast compared to current economic conditions (i.e., better or worse) and the magnitude of the forecast adjustment (e.g., mild, medium or severe). The direction of the economic forecast and magnitude are used to qualitatively adjust the modifier that is applied to the long-run default rates over the reasonable and supportable forecast period.

The Company has identified three portfolio segments in estimating the ACL: commercial, residential real estate and consumer lending. The Company’s commercial portfolio segment is comprised of four distinct classes: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. The key risk drivers  related to this portfolio segment include risk rating, collateral type, and remaining maturity. The Company’s residential real estate portfolio segment is comprised of two distinct classes: residential real estate loans and home equity lines of credit. Specific risk characteristics related to this portfolio include the value of the underlying collateral, credit score and remaining maturity. Finally, the Company’s consumer portfolio segment is not further segmented, but consists primarily of automobile loans, credit cards and other installment loans.  Automobile loans constitute the majority of this segment and are monitored using credit scores, collateral values and remaining maturity. The remainder of the consumer portfolio is predominantly unsecured.

10

Reserve for Unfunded Commitments

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The reserve for unfunded commitments is adjusted through the provision for credit losses. The estimate includes consideration of the likelihood  that funding will occur and an estimate of  expected credit losses on commitments expected to be funded over its estimated life.

Accounting Standards Adopted in 2020

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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 CECL approach to determine an ACL. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. CECL also applies to off-balance sheet (“OBS”) credit exposures (e.g., unfunded loan commitments), except for unconditionally cancellable commitments. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit losses instead of a direct write-down, which allows for a reversal of credit losses in future periods. 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 amended 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 elected the practical expedient to use the fair value of collateral at the reporting date when recording the net carrying amount of the asset and determining the ACL 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. Furthermore, as permitted by ASU No. 2019-04, the Company made accounting policy elections to not measure an ACL on accrued interest receivable, write-off accrued interest receivable by reversing interest income and present accrued interest receivable separately from the related financial asset on the balance sheet.

The implementation of CECL required significant operational changes, particularly in data collection and analysis. The Company 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 existing processes. The Company also engaged a software vendor and had run several CECL parallel run productions during 2019. The Company adopted the provisions of ASU No. 2016-13 and related amendments by recording a cumulative effect adjustment to retained earnings as of January 1, 2020. Note that the Company did not opt to delay the implementation of CECL requirements as permitted under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which allows entities to delay implementation until the earlier of (1) the date on which the national emergency concerning the Coronavirus Disease 2019 (“COVID-19”) terminates, or (2) December 31, 2020.  

The following table presents the impact of adopting ASC Topic 326 as of January 1, 2020:

	Prior to the		Adjustment
	Adoption of		to Adopt		After Adoption of
(dollars in thousands)	ASC Topic 326		ASC Topic 326		ASC Topic 326
Assets:
Allowance for Credit Losses - Loans and Leases	$	130,530	$	770	$	131,300
Liabilities:
Reserve for Unfunded Commitments(1)		600		16,300		16,900
Pretax Cumulative Effect Adjustment of a Change in Accounting Principle				17,070
Less: Income Taxes				(4,553)
Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax			$	12,517

(1) The reserve for unfunded commitments is included as a component of other liabilities in the Company's interim consolidated balance sheets.

11

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. The Company adopted the provisions of ASU No. 2017-04 on January 1, 2020 and it did not 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. The Company adopted the provisions of ASU No. 2018-13 on January 1, 2020 and it did not have a material impact on the Company’s consolidated financial statements. See “Note 17. Fair Value” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

The following ASU has been issued by the FASB and is applicable to the Company in future reporting periods.

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The relief provided by this guidance is elective and applies to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. The guidance provides that changes in contract terms that are made to effect the reference rate reform transition are considered related to the replacement of a reference rate if they are not the result of a business decision that is separate from or in addition to changes to the terms of a contract to effect that transition. The guidance also provides an optional expedient for loans that would permit the Company to account for the modification as if it was only minor and not an extinguishment in accordance with GAAP. For leases, the guidance provides an optional expedient for modifications to not trigger reassessment of lease classification and the discount rate or require the entity to remeasure lease payments or perform the other reassessments or remeasurements that would otherwise be triggered by a modification under GAAP when the modification is not accounted for as a separate contract. The optional amendments in ASU No. 2020-04 are effective for all entities as of March 12, 2020 through December 31, 2022. As of June 30, 2020, the Company did not elect any of the optional expedients provided for by this guidance. The Company is in the process of evaluating the optional expedients and the impact that this new guidance may have on the Company’s consolidated financial statements.

2. Investment Securities

As of June 30, 2020 and December 31, 2019, 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.

12

As of June 30, 2020 and December 31, 2019, all of the Company’s investment securities were classified as available-for-sale. Amortized cost and fair value of securities as of June 30, 2020 and December 31, 2019 were as follows:

	June 30, 2020								December 31, 2019
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury and government agency debt securities	$	94,414	$	504	$	—	$	94,918	$	29,832	$	56	$	—	$	29,888
Government-sponsored enterprises debt securities		—		—		—		—		101,697		19		(277)		101,439
Mortgage-backed securities:
Residential - Government agency		224,764		7,853		—		232,617		290,131		2,224		(1,146)		291,209
Residential - Government-sponsored enterprises		375,118		15,794		—		390,912		395,039		6,126		(1,673)		399,492
Commercial - Government agency		612,811		17,324		(456)		629,679		—		—		—		—
Commercial - Government-sponsored enterprises		312,293		10,703		—		322,996		101,798		555		(634)		101,719
Collateralized mortgage obligations:
Government agency		1,887,701		39,538		(655)		1,926,584		2,390,143		7,483		(16,348)		2,381,278
Government-sponsored enterprises		1,518,332		20,194		(457)		1,538,069		772,023		2,505		(3,909)		770,619
Total available-for-sale securities	$	5,025,433	$	111,910	$	(1,568)	$	5,135,775	$	4,080,663	$	18,968	$	(23,987)	$	4,075,644

Proceeds from calls and sales of investment securities were $26.7 million and $539.5 million, respectively, for the three months ended June 30, 2020, and $101.7 million and $543.0 million, respectively, for the six months ended June 30, 2020. 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. The Company recorded gross realized gains of $0.5 million and gross realized losses of $0.8 million for the three months ended June 30, 2020 and gross realized gains of $0.6 million and gross realized losses of $0.8 million for the six months ended June 30, 2020. 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 income tax benefit related to the Company’s net realized loss on the sale of investment securities was $0.1 million and nil, respectively, during the three and six months ended June 30, 2020. The income tax expense related to the net realized gains 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. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $17.5 million and $24.8 million, respectively, for the three months ended June 30, 2020 and 2019, and $38.7 million and $49.3 million, respectively, for the six months ended June 30, 2020 and 2019. Interest income from non-taxable investment securities was nil during both the three and six months ended June 30, 2020 and 2019.

The amortized cost and fair value of debt securities issued by the U.S. Treasury and government agencies as of June 30, 2020, by contractual maturity, are shown below. 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.

13

	June 30, 2020
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	—	$	—
Due after one year through five years		30,442		30,941
Due after five years through ten years		—		—
Due after ten years		63,972		63,977
		94,414		94,918
Mortgage-backed securities:
Residential - Government agency		224,764		232,617
Residential - Government-sponsored enterprises		375,118		390,912
Commercial - Government agency		612,811		629,679
Commercial - Government-sponsored enterprises		312,293		322,996
Total mortgage-backed securities		1,524,986		1,576,204
Collateralized mortgage obligations:
Government agency		1,887,701		1,926,584
Government-sponsored enterprises		1,518,332		1,538,069
Total collateralized mortgage obligations		3,406,033		3,464,653
Total available-for-sale securities	$	5,025,433	$	5,135,775

At June 30, 2020, pledged securities totaled $3.2 billion, of which $3.0 billion was pledged to secure public deposits and $237.2 million was pledged to secure other financial transactions. At December 31, 2019, pledged securities totaled $1.8 billion, of which $1.5 billion was pledged to secure public deposits and $242.3 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, 2020 or December 31, 2019.

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 16 and 118 individual securities in each category have been in a continuous loss position as of June 30, 2020 and December 31, 2019, 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. At June 30, 2020, the Company did not have any securities with 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.

	Time in Continuous Loss as of June 30, 2020
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Mortgage-backed securities:
Commercial - Government agency	$	(456)	$	90,834	$	—	$	—	$	(456)	$	90,834
Collateralized mortgage obligations:
Government agency		(603)		200,395		(52)		9,212		(655)		209,607
Government-sponsored enterprises		(430)		124,283		(27)		8,813		(457)		133,096
Total available-for-sale securities with unrealized losses	$	(1,489)	$	415,512	$	(79)	$	18,025	$	(1,568)	$	433,537

14

	Time in Continuous Loss as of December 31, 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	$	(277)	$	49,716	$	—	$	—	$	(277)	$	49,716
Mortgage-backed securities:
Residential - Government agency		—		—		(1,146)		109,614		(1,146)		109,614
Residential - Government-sponsored enterprises		(115)		76,481		(1,558)		109,025		(1,673)		185,506
Commercial - Government-sponsored enterprises		(634)		38,062		—		—		(634)		38,062
Collateralized mortgage obligations:
Government agency		(8,049)		969,762		(8,299)		565,764		(16,348)		1,535,526
Government-sponsored enterprises		(583)		180,785		(3,326)		209,752		(3,909)		390,537
Total available-for-sale securities with unrealized losses	$	(9,658)	$	1,314,806	$	(14,329)	$	994,155	$	(23,987)	$	2,308,961

Visa Class B Restricted Shares

In 2008, the Company received 394,000 Visa Class B restricted shares as part of Visa’s IPO. 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.  On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228, effective September 27, 2019. In October 2019, the Company made a payment of approximately $0.3 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, 2020 and December 31, 2019. These shares continued to be carried at $0 cost basis as of both June 30, 2020 and December 31, 2019.

3. Loans and Leases

As of June 30, 2020 and December 31, 2019, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	3,423,708	$	2,743,242
Commercial real estate		3,423,499		3,463,953
Construction		617,935		519,241
Residential:
Residential mortgage		3,691,950		3,768,936
Home equity line		876,491		893,239
Total residential		4,568,441		4,662,175
Consumer		1,492,160		1,620,556
Lease financing		238,287		202,483
Total loans and leases	$	13,764,030	$	13,211,650

Outstanding loan balances are reported net of deferred loan costs and fees of $15.5 million and $41.0 million at June 30, 2020 and December 31, 2019, respectively.

15

As of June 30, 2020, residential real estate loans totaling $2.9 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Home Loan Bank of Des Moines (“FHLB”), and consumer, commercial and industrial and commercial real estate loans totaling $1.8 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2019, residential real estate loans totaling $2.9 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer, commercial and industrial and commercial real estate loans totaling $953.2 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 $3.1 million and $4.1 million as of June 30, 2020 and December 31, 2019, 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 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 strength and stability of the state or territories, which affects property values, and the financial strength and creditworthiness of the borrowers.

4. Allowance for Credit Losses

The Company maintains an ACL that is deducted from the amortized cost basis of loans and leases to present the net carrying value of loans and leases expected to be collected. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount of loans and leases.

The Company also maintains an estimated reserve for unfunded commitments on the unaudited interim consolidated balance sheets. The reserve for unfunded commitments is reduced in the period in which the OBS financial instruments expire, loan funding occurs, or is otherwise settled.

In response to the COVID-19 pandemic, on March 27, 2020, the CARES Act was signed into law. The CARES Act creates a forbearance program for federally backed mortgage loans, protects borrowers from negative credit reporting due to loan accommodations related to the National Emergency, and provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. Financial institutions accounting for eligible loans under the CARES Act are not required to report such loans as TDRs in accordance with GAAP. In addition, Interagency Statements were issued on March 22, 2020 and April 7, 2020 to encourage financial institutions to work prudently with borrowers and to describe the agencies’ interpretation of how current accounting rules under GAAP apply to certain COVID-19 related modifications. The agencies confirmed with the FASB that short-term modifications (e.g., six months or less) for payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant and made on a good faith basis in response to borrowers impacted by COVID-19 who were current prior to any relief are not TDRs under GAAP. The agencies also confirmed that these short-term modifications should not be reported as being on nonaccrual status and should not be considered past due during the period of the deferral. The Company has adopted the provisions of both the CARES Act and Interagency Statements. The Company is first applying the CARES Act guidance in determining if certain loan modifications are not required to be reported as TDRs. If the loan modification does not qualify under the CARES Act, then the Interagency Statement guidance is applied. The interim consolidated financial information below reflects the application of this guidance.

16

Rollforward of the Allowance for Credit Losses

The following presents the activity in the ACL by class of loans and leases for the three and six months ended June 30, 2020:

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Allowance for credit losses:
Balance at beginning of period	$	20,884	$	42,838	$	8,824	$	851	$	30,021	$	6,556	$	56,039	$	166,013
Charge-offs		(13,974)		(2,723)		(379)		—		(14)		—		(8,907)		(25,997)
Recoveries		100		—		30		—		17		8		2,456		2,611
Increase (decrease) in Provision		14,289		13,007		(3,199)		2,986		3,850		1,071		17,489		49,493
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	192,120

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Unallocated		Total
Allowance for credit losses:
Balance at beginning of period	$	28,975	$	22,325	$	4,844	$	424	$	29,303	$	9,876	$	34,644	$	139	$	130,530
Adoption of ASU No. 2016-13		(16,105)		10,559		(1,803)		207		(2,793)		(4,731)		15,575		(139)		770
Charge-offs		(14,175)		(2,723)		(379)		—		(14)		(8)		(17,504)		—		(34,803)
Recoveries		320		—		140		—		152		130		4,539		—		5,281
Increase in Provision		22,284		22,961		2,474		3,206		7,226		2,368		29,823		—		90,342
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	—	$	192,120

The following presents the activity in the ACL by class of loans and leases for the three and six months ended June 30, 2019, presented in accordance with Topic 310, Receivables:

	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 credit 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 credit 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

The disaggregation of the ACL and recorded investment in loans by impairment methodology as of December 31, 2019, presented in accordance with Topic 310, Receivables, was as follows:

	December 31, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for credit losses:
Individually evaluated for impairment	$	46	$	27	$	—	$	—	$	130	$	—	$	—	$	203
Collectively evaluated for impairment		28,929		22,298		4,844		424		39,049		34,644		139		130,327
Balance at end of period	$	28,975	$	22,325	$	4,844	$	424	$	39,179	$	34,644	$	139	$	130,530
Loans and leases:
Individually evaluated for impairment	$	4,951	$	723	$	—	$	—	$	14,964	$	—	$	—	$	20,638
Collectively evaluated for impairment		2,738,291		3,463,230		519,241		202,483		4,647,211		1,620,556		—		13,191,012
Balance at end of period	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	4,662,175	$	1,620,556	$	—	$	13,211,650

17

Rollforward of the Reserve for Unfunded Commitments

The following presents the activity in the Reserve for Unfunded Commitments for the three and six months ended June 30, 2020:

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	4,791	$	696	$	4,813	$	—	$	1	$	6,927	$	23	$	17,251
Increase in Provision		3,390		472		1,095		—		2		963		31		5,953
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	—	$	—	$	—	$	—	$	—	$	—	$	600	$	600
Adoption of ASU No. 2016-13		5,390		778		4,119		—		7		6,587		(581)		16,300
Increase (decrease) in Provision		2,791		390		1,789		—		(4)		1,303		35		6,304
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

Credit Quality Information

The Company performs an internal loan review and grading or scoring procedures 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 or scoring procedures is to identify, in a timely manner, existing or emerging credit quality issues so that appropriate steps can be initiated to avoid or minimize future losses.

Loans and leases subject to grading primarily include: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. Other loans subject to grading include installment loans to businesses or individuals for business and commercial purposes, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Credit quality indicators for internally graded loans and leases are generally updated on an annual basis or on a quarterly basis for those loans  and leases deemed to be of potentially higher risk.

An internal 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 factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, 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.

18

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.

Loans that are primarily monitored for credit quality using FICO scores include: residential real estate loans, home equity lines and consumer loans. FICO scores are calculated primarily based on a consideration of payment history, the current amount of debt, the length of credit history available, a recent history of new sources of credit and the mix of credit type. FICO scores are updated on a monthly, quarterly or bi-annual basis, depending on the product type.

The amortized cost basis by year of origination and credit quality indicator of the Company's loans and leases as of June 30, 2020 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	989,501	$	349,261	$	271,941	$	76,742	$	62,113	$	68,468	$	1,182,299	$	39,617	$	3,039,942
Special Mention		28,136		9,235		8,460		841		335		27,174		113,642		509		188,332
Substandard		16,621		1,724		1,836		2,000		4,321		9,788		52,225		938		89,453
Other (1)		9,091		16,661		12,574		7,884		3,199		811		55,761		—		105,981
Total Commercial and Industrial		1,043,349		376,881		294,811		87,467		69,968		106,241		1,403,927		41,064		3,423,708
Commercial Real Estate
Risk rating:
Pass		171,445		618,501		523,149		440,549		296,474		927,232		33,878		—		3,011,228
Special Mention		—		113,286		53,391		62,165		47,790		66,008		2,999		—		345,639
Substandard		—		16,304		14,617		1,655		6,630		17,947		8,970		—		66,123
Other (1)		—		—		—		—		—		509		—		—		509
Total Commercial Real Estate		171,445		748,091		591,157		504,369		350,894		1,011,696		45,847		—		3,423,499
Construction
Risk rating:
Pass		16,615		135,963		192,016		96,137		24,106		41,457		29,297		—		535,591
Special Mention		—		—		2,152		4,782		—		10,850		196		—		17,980
Substandard		—		—		541		1,840		528		1,000		—		—		3,909
Other (1)		8,415		31,038		8,546		5,562		1,795		4,514		585		—		60,455
Total Construction		25,030		167,001		203,255		108,321		26,429		57,821		30,078		—		617,935
Lease Financing
Risk rating:
Pass		45,489		67,806		11,965		18,915		3,764		59,364		—		—		207,303
Special Mention		9,142		1,931		4,626		1,545		1,440		5,854		—		—		24,538
Substandard		2,697		1,651		368		1,207		—		523		—		—		6,446
Total Lease Financing		57,328		71,388		16,959		21,667		5,204		65,741		—		—		238,287
Total Commercial Lending	$	1,297,152	$	1,363,361	$	1,106,182	$	721,824	$	452,495	$	1,241,499	$	1,479,852	$	41,064	$	7,703,429

(continued)

19

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	300,079	$	411,883	$	353,197	$	411,670	$	362,197	$	988,771	$	—	$	—	$	2,827,797
680 - 739		50,937		72,139		64,920		65,992		43,666		161,897		—		—		459,551
620 - 679		6,098		12,708		12,060		12,648		10,789		55,000		—		—		109,303
550 - 619		2,006		1,824		3,533		3,389		3,032		13,329		—		—		27,113
Less than 550		—		—		1,204		1,907		528		6,324		—		—		9,963
No Score (3)		15,676		21,603		24,182		23,736		16,298		51,943		—		—		153,438
Other (2)		8,244		20,308		22,241		23,435		12,412		17,063		579		503		104,785
Total Residential Mortgage		383,040		540,465		481,337		542,777		448,922		1,294,327		579		503		3,691,950
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		626,897		858		627,755
680 - 739		—		—		—		—		—		—		169,547		1,283		170,830
620 - 679		—		—		—		—		—		—		48,655		1,013		49,668
550 - 619		—		—		—		—		—		—		14,276		562		14,838
Less than 550		—		—		—		—		—		—		6,661		212		6,873
No Score (3)		—		—		—		—		—		—		6,527		—		6,527
Total Home Equity Line		—		—		—		—		—		—		872,563		3,928		876,491
Total Residential Lending		383,040		540,465		481,337		542,777		448,922		1,294,327		873,142		4,431		4,568,441
Consumer Lending
FICO:
740 and greater		65,206		141,704		120,178		71,525		35,932		12,451		109,702		—		556,698
680 - 739		47,584		109,728		87,056		48,728		24,478		10,094		83,021		—		410,689
620 - 679		24,185		65,310		43,282		31,318		16,144		7,013		42,511		—		229,763
550 - 619		5,881		26,220		22,891		20,874		10,869		5,467		18,429		—		110,631
Less than 550		1,562		12,306		13,110		10,628		5,397		2,567		7,777		—		53,347
No Score (3)		3,799		124		125		126		27		1		34,281		—		38,483
Other (2)		594		9,160		96		2,225		72		6,804		73,598		—		92,549
Total Consumer Lending		148,811		364,552		286,738		185,424		92,919		44,397		369,319		—		1,492,160
Total Loans and Leases	$	1,829,003	$	2,268,378	$	1,874,257	$	1,450,025	$	994,336	$	2,580,223	$	2,722,313	$	45,495	$	13,764,030

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores.

(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings.

(3) No FICO scores are primarily related to loans and leases extended to non-residents.  Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

There were no loans and leases graded as Loss as of June 30, 2020.

The amortized cost basis of revolving loans that were converted to term loans during the three and six months ended June 30, 2020 was as follows:

	Three Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	294
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	4,222

	Six Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	28,522
Residential mortgage		296
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	32,746

20

The credit risk profiles by internally assigned grade for loans and leases as of December 31, 2019, presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	2,585,908	$	3,327,659	$	515,993	$	201,461	$	6,631,021
Special mention		91,365		106,331		127		1,022		198,845
Substandard		65,969		29,963		3,121		—		99,053
Total	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	6,928,919

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

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of December 31, 2019 presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,759,799	$	886,879	$	219,046	$	1,016,142	$	347,264	$	6,229,130
Non-performing and delinquent		9,137		6,360		7,258		24,326		6,520		53,601
Total	$	3,768,936	$	893,239	$	226,304	$	1,040,468	$	353,784	$	6,282,731

Past-Due Status

The Company continually updates its aging analysis for loans and leases to monitor the migration of loans and leases into past due categories. The Company considers loans and leases that are delinquent for 30 days or more to be past due. As of June 30, 2020, the aging analysis of the amortized cost basis of the Company’s past due loans and leases was as follows:

	June 30, 2020
	Past Due												Loans and
					Greater								Leases Past
					Than or								Due 90 Days
	30-59		60-89		Equal to								or More and
	Days		Days		90 Days		Total				Total Loans		Still Accruing
(dollars in thousands)	Past Due		Past Due		Past Due		Past Due		Current		and Leases		Interest
Commercial and industrial	$	2,535	$	2,501	$	2,374	$	7,410	$	3,416,298	$	3,423,708	$	2,309
Commercial real estate		2,761		94		1,655		4,510		3,418,989		3,423,499		900
Construction		2,737		—		2,292		5,029		612,906		617,935		248
Lease financing		—		—		—		—		238,287		238,287		—
Residential mortgage		2,630		4,778		4,152		11,560		3,680,390		3,691,950		—
Home equity line		2,041		1,591		4,496		8,128		868,363		876,491		4,496
Consumer		11,053		3,103		2,167		16,323		1,475,837		1,492,160		2,167
Total	$	23,757	$	12,067	$	17,136	$	52,960	$	13,711,070	$	13,764,030	$	10,120

21

As of December 31, 2019, the aging analysis of the Company’s past due loans and leases, presented in accordance with Topic 310, Receivables, was as follows:

	December 31, 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	$	1,525	$	808	$	1,429	$	3,762	$	2,739,448	$	2,743,210	$	32	$	2,743,242
Commercial real estate		1,664		1,125		1,013		3,802		3,460,121		3,463,923		30		3,463,953
Construction		—		—		2,367		2,367		516,874		519,241		—		519,241
Lease financing		—		—		—		—		202,483		202,483		—		202,483
Residential mortgage		3,258		399		74		3,731		3,759,799		3,763,530		5,406		3,768,936
Home equity line		2,971		394		2,995		6,360		886,879		893,239		—		893,239
Consumer		26,810		7,022		4,272		38,104		1,582,452		1,620,556		—		1,620,556
Total	$	36,228	$	9,748	$	12,150	$	58,126	$	13,148,056	$	13,206,182	$	5,468	$	13,211,650

Nonaccrual Loans and Leases

The Company generally places a loan or lease 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. The Company charges off a loan or lease when facts indicate that the loan or lease is considered uncollectible.

The amortized cost basis of loans and leases on nonaccrual status as of June 30, 2020 and January 1, 2020 and the amortized cost basis of loans and leases on nonaccrual status with no allowance for credit losses as of June 30, 2020 were as follows:

	June 30, 2020				January 1, 2020
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual		Nonaccrual
	Allowance		Loans		Loans
(dollars in thousands)	for Credit Losses		and Leases		and Leases
Commercial and industrial	$	11,494	$	11,559	$	32
Commercial real estate		13,088		13,168		30
Construction		1,840		2,043		—
Residential mortgage		1,475		6,059		5,406
Total Nonaccrual Loans and Leases	$	27,897	$	32,829	$	5,468

For both the three and six months ended June 30, 2020, the Company recognized interest income of $0.1 million on nonaccrual loans and leases. Furthermore, for the three and six months ended June 30, 2020, the amount of accrued interest receivables written off by reversing interest income was $0.5 million and $0.9 million, respectively.

Collateral-Dependent Loans and Leases

Collateral-dependent loans and leases are those for which repayment (on the basis of the Company’s assessment as of the reporting date) is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. As of June 30, 2020, the amortized cost basis of collateral-dependent loans was $55.9 million. These loans were primarily collateralized by commercial and residential real estate property and borrower assets. As of June 30, 2020, the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis.

22

Impaired Loans

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of December 31, 2019, presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,825	$	3,841	$	—
Commercial real estate		30		30		—
Residential mortgage		10,425		10,718		—
Total	$	14,280	$	14,589	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	1,126	$	1,126	$	46
Commercial real estate		693		693		27
Residential mortgage		4,539		4,819		130
Total	$	6,358	$	6,638	$	203
Total impaired loans:
Commercial and industrial	$	4,951	$	4,967	$	46
Commercial real estate		723		723		27
Residential mortgage		14,964		15,537		130
Total	$	20,638	$	21,227	$	203

The following table provides 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, presented in accordance with Topic 310, Receivables:

	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

Modifications

Commercial and industrial loans modified in a 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

23

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 ACL associated with the loan. An ACL 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 or if the loan is collateral dependent, the estimated fair value of the collateral, less any selling costs. An ACL for impaired residential real estate 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, 2020 and 2019:

	Three Months Ended					Six Months Ended
	June 30, 2020					June 30, 2020
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	1	$	500	$	30
Total	—	$	—	$	—	1	$	500	$	30

(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, 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.

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 $6.3 billion and $6.1 billion as of June 30, 2020 and December 31, 2019, respectively. Of the $6.3 billion at June 30, 2020, there were no commitments related to borrowers who had loan terms modified in a TDR. Of the $6.1 billion at December 31, 2019, there were commitments of $4.5 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, 2020			June 30, 2020			June 30, 2019			June 30, 2019
	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)	1	$	500	1	$	500	4	$	906	4	$	906
Residential mortgage(3)	—		—	—		—	1		351	1		351
Total	1	$	500	1	$	500	5	$	1,257	5	$	1,257

(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, 2020, the maturity date for the commercial and industrial loan that subsequently defaulted was extended. 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.

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

24

Foreclosure Proceedings

As of June 30, 2020, there were no residential mortgage loans collateralized by real estate property that was modified in a TDR that was in process of foreclosure. As of December 31, 2019, 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.

Foreclosed Property

As of June 30, 2020, residential real estate property held from one foreclosed residential real estate loan was held and included in other real estate owned and repossessed personal property with a carrying value of $0.4 million on the unaudited interim consolidated balance sheets. As of December 31, 2019, residential real estate properties from two foreclosed residential real estate loans were held and included in other real estate owned and repossessed personal property with a carrying value of $0.3 million on the unaudited interim consolidated balance sheets.

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 $2.4 billion and $2.3 billion as of June 30, 2020 and December 31, 2019, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.4 million and $1.6 million for the three months ended June 30, 2020 and 2019, respectively, and $2.9 million and $3.2 million for the six months ended June 30, 2020 and 2019, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $1.3 million and $0.8 million for the three months ended June 30, 2020 and 2019, respectively, and $3.3 million and $1.6 million for the six months ended June 30, 2020 and 2019, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,687
One to two years		2,088
Two to three years		1,625
Three to four years		1,292
Four to five years		1,046

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

	June 30,		December 31,
(dollars in thousands)	2020		2019
Gross carrying amount	$	65,686	$	63,480
Less: accumulated amortization		54,091		50,812
Net carrying value	$	11,595	$	12,668

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2020 and 2019:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2020		2019		2020		2019
Balance at beginning of period	$	11,979	$	15,399	$	12,668	$	16,155
Originations		915		16		2,206		24
Amortization		(1,299)		(842)		(3,279)		(1,606)
Balance at end of period	$	11,595	$	14,573	$	11,595	$	14,573
Fair value of amortized MSRs at beginning of period	$	17,615	$	26,383	$	20,329	$	27,662
Fair value of amortized MSRs at end of period	$	15,159	$	23,398	$	15,159	$	23,398

25

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the three and six months ended June 30, 2020 and 2019.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2020 and December 31, 2019 were as follows:

	June 30, 2020							December 31, 2019
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	14.35	%	-	24.33	%	16.64	%	10.74	%	-	23.39	%	11.10	%
Life in years (of the MSR)	1.92		-	5.72		4.45		2.04		-	6.33		5.99
Weighted-average coupon rate	3.87	%	-	7.11	%	3.96	%	3.96	%	-	7.26	%	4.01	%
Discount rate	10.00	%	-	10.00	%	10.00	%	10.00	%	-	10.01	%	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. 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, 2020 and December 31, 2019 were as follows:

(dollars in thousands)	June 30, 2020		December 31, 2019
Public deposits	$	3,001,044	$	1,543,492
Federal Home Loan Bank		2,919,854		2,928,581
Federal Reserve Bank		1,759,853		953,169
ACH transactions		145,263		155,360
Interest rate swaps		57,036		43,296
Total	$	7,883,050	$	5,623,898

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted or pledged as of June 30, 2020 and December 31, 2019. In addition, no debt was extinguished by in-substance defeasance.

26

7. Deposits

As of June 30, 2020 and December 31, 2019, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2020		December 31, 2019
U.S.:
Interest-bearing	$	11,705,106	$	9,782,957
Noninterest-bearing		6,081,910		5,188,696
Foreign:
Interest-bearing		776,437		781,965
Noninterest-bearing		798,181		691,376
Total deposits	$	19,361,634	$	16,444,994

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2020:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	186,536	$	1,126,120	$	1,312,656
Over three through six months		184,540		249,181		433,721
Over six through twelve months		409,875		708,352		1,118,227
One to two years		118,555		227,567		346,122
Two to three years		103,852		54,517		158,369
Three to four years		82,868		10,691		93,559
Four to five years		32,572		7,597		40,169
Thereafter		442		3,400		3,842
Total	$	1,119,240	$	2,387,425	$	3,506,665

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $2.4 billion and $1.4 billion as of June 30, 2020 and December 31, 2019, respectively. Overdrawn deposit accounts are classified as loans and totaled $2.1 million and $3.6 million as of June 30, 2020 and December 31, 2019, respectively.

8. Short-Term Borrowings

At June 30, 2020 and December 31, 2019, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2020		December 31, 2019
Short-term FHLB fixed-rate advances(1)	$	200,000	$	400,000
Total short-term borrowings	$	200,000	$	400,000

(1) Interest is payable monthly.

As of June 30, 2020 and December 31, 2019, the Company’s short-term borrowings included $200.0 million and $400.0 million, respectively, in short-term FHLB fixed-rate advances with a weighted average interest rate of 2.88% and 2.84%, respectively. The short-term FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date. The remaining short-term FHLB fixed-rate advance (as of June 30, 2020) matured in July 2020. As of June 30, 2020 and December 31, 2019, the available remaining borrowing capacity with the FHLB was $1.9 billion and $1.7 billion, respectively. The FHLB fixed-rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2020 and December 31, 2019. As of June 30, 2020 and December 31, 2019, the Company had an undrawn line of credit of $982.0 million and $596.8 million from the FRB, respectively. The borrowing capacity with the FRB was secured by consumer, commercial and industrial and commercial real estate loans as of June 30, 2020 and December 31, 2019. See “Note 6. Transfers of Financial Assets” for more information.

27

9. Long-Term Borrowings

Long-term borrowings consisted of the following as of June 30, 2020 and December 31, 2019:

(dollars in thousands)	June 30, 2020		December 31, 2019
Finance lease	$	19	$	19
FHLB fixed-rate advances(1)		200,000		200,000
Total long-term borrowings	$	200,019	$	200,019

(1) Interest is payable monthly.

As of June 30, 2020 and December 31, 2019, the Company’s long-term borrowings included $200.0 million in FHLB fixed-rate advances with a weighted average interest rate of 2.73% and maturity dates ranging from 2023 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, 2020 and December 31, 2019, 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, 2020, future contractual principal payments and maturities of long-term borrowings were as follows:

	Principal
(dollars in thousands)	Payments
2020	$	9
2021		10
2022		—
2023(1)		100,000
2024(2)		100,000
Total	$	200,019

(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%.

10. Accumulated Other Comprehensive Income (Loss)

Accumulated other comprehensive income (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 and net unrealized gains or losses on investment securities.

Changes in accumulated other comprehensive income (loss) for the three and six months ended June 30, 2020 and 2019 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive income at March 31, 2020	$	5,629	$	(1,500)	$	4,129
Three months ended June 30, 2020
Investment securities:
Unrealized net gains arising during the period		66,071		(17,624)		48,447
Reclassification of net losses to net income:
Investment securities losses, net		211		(56)		155
Net change in investment securities		66,282		(17,680)		48,602
Other comprehensive income		66,282		(17,680)		48,602
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

28

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2019	$	(43,450)	$	11,701	$	(31,749)
Six months ended June 30, 2020
Change in Company tax rate		—		(96)		(96)
Net change in pension and other benefits		—		(96)		(96)
Investment securities:
Unrealized net gains arising during the period		115,235		(30,751)		84,484
Reclassification of net losses to net income:
Investment securities losses, net		126		(34)		92
Net change in investment securities		115,361		(30,785)		84,576
Other comprehensive income		115,361		(30,881)		84,480
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

			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 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 year		(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 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)

29

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

	Pensions				Accumulated
	and				Other
	Other		Investment		Comprehensive
(dollars in thousands)	Benefits		Securities		Income (Loss)
Three Months Ended June 30, 2020
Balance at beginning of period	$	(28,178)	$	32,307	$	4,129
Other comprehensive income		—		48,602		48,602
Balance at end of period	$	(28,178)	$	80,909	$	52,731
Six Months Ended June 30, 2020
Balance at beginning of period	$	(28,082)	$	(3,667)	$	(31,749)
Other comprehensive income		(96)		84,576		84,480
Balance at end of period	$	(28,178)	$	80,909	$	52,731
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)

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.

30

The table below sets forth those ratios at June 30, 2020 and December 31, 2019:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2020:
Common equity tier 1 capital to risk-weighted assets	$	1,653,674	11.86	%	$	1,634,333	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,653,674	11.86	%		1,634,333	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,828,511	13.11	%		1,809,165	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,653,674	7.75	%		1,634,333	7.66	%	4.00	%	5.00	%
December 31, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,676,515	11.88	%	$	1,654,304	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,676,515	11.88	%		1,654,304	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,807,645	12.81	%		1,785,434	12.65	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,676,515	8.79	%		1,654,304	8.67	%	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 capital conservation buffer requires a 2.5% capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk weighted asset ratios, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets. As of June 30, 2020, 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, 2020, 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, 2020 and December 31, 2019:

	June 30, 2020						December 31, 2019
			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	$	22,825	$	—	$	(1,581)	$	23,190	$	—	$	(682)
Derivatives not designated as hedging instruments:
Interest rate swaps		3,023,471		170,576		—		2,818,803		63,527		—
Funding swap		88,480		—		(2,095)		82,900		—		(4,233)
Interest rate caps and floors		148,800		35		(35)		—		—		—
Foreign exchange contracts		150		—		—		1,428		12		—

(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.

31

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 $12.6 million and $8.7 million as of June 30, 2020 and December 31, 2019, respectively. As of June 30, 2020 and December 31, 2019, the variation margin was $170.6 million and $63.5 million, respectively.

As of June 30, 2020, the Company pledged $30.9 million in financial instruments and $26.1 million in cash as collateral for interest rate swaps. As of December 31, 2019, the Company pledged $29.9 million in financial instruments and $13.4 million in cash as collateral for interest rate swaps. As of June 30, 2020 and December 31, 2019, 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, 2020, the Company carried one interest rate swap with a notional amount of $22.8 million with a negative fair value of $1.6 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, 2019, the Company carried one interest rate swap with a notional amount of $23.2 million with a negative fair value of $0.7 million that was categorized as a fair value hedge for a commercial and industrial loan.

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, 2020 and 2019:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2020		2019		2020		2019
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	57	$	(424)	$	(898)	$	(766)
Recognized on hedged item	Loans and lease financing		35		427		942		689

As of June 30, 2020 and December 31, 2019, 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, 2020		December 31, 2019		June 30, 2020		December 31, 2019
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	25,064	$	24,415	$	1,959	$	1,017

32

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, 2020 and 2019:

	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	2020		2019		2020		2019
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	—	$	—	$	16
Funding swap	Other noninterest income		103		(247)		109		(242)
Foreign exchange contracts	Other noninterest income		52		(1)		—		(1)

As of June 30, 2020, the Company carried multiple interest rate swaps with notional amounts totaling $3.0 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $170.6 million and a negative fair value of nil. The Company received floating rates ranging from 0.17% to 6.42% and paid fixed rates ranging from 2.02% to 8.73%. The swaps mature between June 2021 and June 2040. As of December 31, 2019, the Company carried multiple interest rate swaps with notional amounts totaling $2.8 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $63.5 million and a negative fair value of nil. The Company received 1-month LIBOR and paid fixed rates ranging from 1.71% to 8.73%. These swaps resulted in net interest expense of nil during both the three and six months ended June 30, 2020 and 2019.

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 $4.6 million and $1.1 million for the three months ended June 30, 2020 and 2019, respectively, and $6.5 million and $2.0 million for the six months ended June 30, 2020 and 2019, 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. On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228 effective September 27, 2019. In October 2019, the Company made a payment of approximately $0.3 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 $2.1 million and $4.2 million was included in the unaudited interim consolidated balance sheets at June 30, 2020 and December 31, 2019, respectively, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 17. 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 $0.3 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

33

valuation of the pledged asset. Counterparty credit risk adjustments of $0.1 million and nil were recognized during the three months ended June 30, 2020 and 2019, respectively, and $0.3 million and $0.1 million were recognized during the six months ended June 30, 2020 and 2019, respectively.

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 $13.4 million and $4.0 million at June 30, 2020 and December 31, 2019, respectively, for which we posted $13.5 million and $4.7 million, respectively, in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2020 and December 31, 2019, we may have been required to settle the contracts in an amount equal to their fair value.

13. Commitments and Contingent Liabilities

Contingencies

Various 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 $116.8 million and $94.1 million at June 30, 2020 and December 31, 2019, 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 $11.0 million and $9.0 million at June 30, 2020 and December 31, 2019, respectively. 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, 2020 have maturities ranging from July 2020 to May 2022. 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.

34

Financial instruments with off-balance sheet risk at June 30, 2020 and December 31, 2019 were as follows:

	June 30,		December 31,
(dollars in thousands)	2020		2019
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,097,646	$	5,907,690
Standby letters of credit		175,009		181,412
Commercial letters of credit		3,131		7,334

Guarantees

The Company sells residential mortgage loans in the secondary market primarily to the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation 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 were undertaken to facilitate FHI’s initial public offering. In connection with the reorganization transactions, FHI distributed its interest in BancWest Holding Inc. (“BWHI”), including Bank of the West (“BOW”) to BNP Paribas (“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 BancWest Corporation, 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.

35

Disaggregation of Revenue

In 2019, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The Company has restated the selected financial information for the three and six months ended June 30, 2019 in order to conform with the current presentation. See “Note 18. Reportable Operating Segments” in the notes to the unaudited interim consolidated financial statements.

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, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	96,146	$	33,094	$	(1,418)	$	127,822
Service charges on deposit accounts		5,469		326		132		5,927
Credit and debit card fees		—		10,122		275		10,397
Other service charges and fees		4,580		215		338		5,133
Trust and investment services income		8,664		—		—		8,664
Other		56		1,499		112		1,667
Not in scope of Topic 606(1)		3,403		5,893		4,572		13,868
Total noninterest income		22,172		18,055		5,429		45,656
Total revenue	$	118,318	$	51,149	$	4,011	$	173,478

		Six Months Ended June 30, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	186,029	$	67,508	$	12,968	$	266,505
Service charges on deposit accounts		13,556		677		644		14,877
Credit and debit card fees		—		23,009		1,874		24,883
Other service charges and fees		9,454		639		854		10,947
Trust and investment services income		18,255		—		—		18,255
Other		241		2,605		300		3,146
Not in scope of Topic 606(1)		7,042		8,921		6,813		22,776
Total noninterest income		48,548		35,851		10,485		94,884
Total revenue	$	234,577	$	103,359	$	23,453	$	361,389

(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, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	107,708	$	35,000	$	2,905	$	145,613
Service charges on deposit accounts		7,131		309		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)		2,227		2,306		3,398		7,931
Total noninterest income		23,375		18,725		6,673		48,773
Total revenue	$	131,083	$	53,725	$	9,578	$	194,386

36

		Six Months Ended June 30, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	214,935	$	69,656	$	6,111	$	290,702
Service charges on deposit accounts		14,365		620		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		47,244		37,113		11,488		95,845
Total revenue	$	262,179	$	106,769	$	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.

For the three and six months ended June 30, 2020 and 2019, 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 an 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, 2020 and December 31, 2019, the Company had contract liabilities of $1.4 million and $1.8 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, 2020, 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, 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.  There were no changes in contract liabilities due to changes in transaction price estimates.

37

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, 2020 and December 31, 2019, 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, 2020 and December 31, 2019. 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, 2020, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 537,000 and 513,000 antidilutive securities, respectively. For the three and six months ended June 30, 2019, 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, 2020 and 2019, 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)	2020		2019		2020		2019
Numerator:
Net income	$	20,049	$	72,433	$	58,914	$	142,357
Denominator:
Basic: weighted-average shares outstanding		129,856,730		134,420,380		129,876,218		134,655,217
Add: weighted-average equity-based awards		148,465		231,628		287,504		269,114
Diluted: weighted-average shares outstanding		130,005,195		134,652,008		130,163,722		134,924,331
Basic earnings per share	$	0.15	$	0.54	$	0.45	$	1.06
Diluted earnings per share	$	0.15	$	0.54	$	0.45	$	1.06

16. Noninterest Income and Noninterest Expense

Benefit Plans

The Company sponsors an unfunded supplemental executive retirement plan (“SERP”) for certain key executives. In March 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP, which became effective on July 1, 2019. As a result of the amendment, since the effective date, there have not been any, and 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.

38

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, 2020 and 2019:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2020		2019		2020		2019
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	17	$	189	$	159
Interest cost	Other noninterest expense		1,621		2,044		164		206
Expected return on plan assets	Other noninterest expense		(1,194)		(1,195)		—		—
Prior service credit	Other noninterest expense		—		—		(13)		(107)
Recognized net actuarial loss (gain)	Other noninterest expense		1,429		1,564		(26)		(76)
Total net periodic benefit cost		$	1,856	$	2,430	$	314	$	182
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	34	$	378	$	318
Interest cost	Other noninterest expense		3,242		4,088		328		412
Expected return on plan assets	Other noninterest expense		(2,388)		(2,390)		—		—
Prior service credit	Other noninterest expense		—		—		(26)		(214)
Recognized net actuarial loss (gain)	Other noninterest expense		2,858		3,128		(52)		(152)
Total net periodic benefit cost		$	3,712	$	4,860	$	628	$	364

Leases

The Company recognized operating lease income related to lease payments of $1.6 million and $1.5 million for the three months ended June 30, 2020 and 2019, respectively, and $3.1 million and $3.0 million for the six months ended June 30, 2020 and 2019, respectively. In addition, the Company recognized $1.4 million and $1.3 million of lease income related to variable lease payments for the three months ended June 30, 2020 and 2019, respectively, and $2.9 million and $2.6 million for the six months ended June 30, 2020 and 2019, respectively.

Amortization of Software Expenses

Amortization of software expenses recorded in other noninterest expense was $1.4 million and $1.0 million for the three months ended June 30, 2020 and 2019, respectively, and $2.6 million and $2.2 million for the six months ended June 30, 2020 and 2019, respectively.

17. Fair Value

The Company determines the fair values of its financial instruments based on the requirements established in Accounting Standards Codification Topic 820 (“Topic 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. Topic 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

Topic 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.

39

Topic 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, 2020 and December 31, 2019, 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. On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228 effective September 27, 2019. The Visa derivative of $2.1 million and $4.2 million was included in the unaudited interim consolidated balance sheets at June 30, 2020 and

40

December 31, 2019, 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, 2020 and December 31, 2019 are summarized below:

	Fair Value Measurements as of June 30, 2020
	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 and government agency debt securities	$	—	$	94,918	$	—	$	94,918
Mortgage-backed securities:
Residential - Government agency(1)		—		232,617		—		232,617
Residential - Government-sponsored enterprises(1)		—		390,912		—		390,912
Commercial - Government agency		—		629,679		—		629,679
Commercial - Government-sponsored enterprises		—		322,996		—		322,996
Collateralized mortgage obligations:
Government agency		—		1,926,584		—		1,926,584
Government-sponsored enterprises		—		1,538,069		—		1,538,069
Total available-for-sale securities		—		5,135,775		—		5,135,775
Other assets(2)		—		170,611		—		170,611
Liabilities
Other liabilities(3)		—		(1,616)		(2,095)		(3,711)
Total	$	—	$	5,304,770	$	(2,095)	$	5,302,675

(1) Backed by residential real estate.

(2) Other assets include derivative assets.

(3) Other liabilities include derivative liabilities.

41

	Fair Value Measurements as of December 31, 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	$	—	$	29,888	$	—	$	29,888
Government-sponsored enterprises debt securities		—		101,439		—		101,439
Mortgage-backed securities:
Residential - Government agency(1)		—		291,209		—		291,209
Residential - Government-sponsored enterprises(1)		—		399,492		—		399,492
Commercial - Government-sponsored enterprises		—		101,719		—		101,719
Collateralized mortgage obligations:
Government agency		—		2,381,278		—		2,381,278
Government-sponsored enterprises		—		770,619		—		770,619
Total available-for-sale securities		—		4,075,644		—		4,075,644
Other assets(2)		—		63,539		—		63,539
Liabilities
Other liabilities(3)		—		(682)		(4,233)		(4,915)
Total	$	—	$	4,138,501	$	(4,233)	$	4,134,268

(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, 2020, 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, 2020 and 2019 are summarized below.

	Visa Derivative
(dollars in thousands)	2020		2019
Three Months Ended June 30,
Balance as of April 1,	$	(3,199)	$	(1,839)
Total net gains (losses) included in other noninterest income		103		(247)
Settlements		1,001		907
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	103	$	(247)
Six Months Ended June 30,
Balance as of January 1,	$	(4,233)	$	(2,607)
Total net gains (losses) included in other noninterest income		109		(242)
Settlements		2,029		1,670
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	109	$	(242)

42

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, 2020
			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	$	1,855,222	$	347,592	$	1,507,630	$	—	$	1,855,222
Loans held for sale		6,698		—		6,698		—		6,698
Loans(1)		13,525,743		—		—		13,832,005		13,832,005
Financial liabilities:
Time deposits(2)	$	3,506,665	$	—	$	3,520,718	$	—	$	3,520,718
Short-term borrowings		200,000		—		200,286		—		200,286
Long-term borrowings(3)		200,000		—		216,394		—		216,394

	December 31, 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	$	694,017	$	360,375	$	333,642	$	—	$	694,017
Loans held for sale		904		—		904		—		904
Loans(1)		13,009,167		—		—		13,140,898		13,140,898
Financial liabilities:
Time deposits(2)	$	2,510,157	$	—	$	2,501,478	$	—	$	2,501,478
Short-term borrowings		400,000		—		401,709		—		401,709
Long-term borrowings(3)		200,000		—		207,104		—		207,104

(1) Excludes financing leases of $238.3 million at June 30, 2020 and $202.5 million at December 31, 2019.

(2) Excludes deposit liabilities with no defined or contractual maturity of $15.9 billion as of June 30, 2020 and $13.9 billion as of December 31, 2019.

(3) Excludes capital lease obligations of $19 thousand as of both June 30, 2020 and December 31, 2019.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2020 and December 31, 2019, the Company had $6.3 billion and $6.1 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 $36.3 million and $14.4 million at June 30, 2020 and December 31, 2019, 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.

43

Collateral-dependent loans

Collateral-dependent loans are those for which repayment is expected to be provided substantially through the operation or sale of the collateral. These loans are measured at fair value on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral are primarily based on real estate appraisal reports prepared by third-party appraisers less estimated selling costs. The Company measures the estimated credit losses on collateral-dependent loans by performing a lower-of-cost-or-fair-value analysis. If the estimated credit losses are determined by the value of the collateral, the net carrying amount is adjusted to fair value on a nonrecurring basis as Level 3 by recognizing an allowance for credit losses.

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, 2020 and December 31, 2019:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2020
Collateral-dependent loans	$	—	$	—	$	1,840
December 31, 2019
Collateral-dependent loans	$	—	$	—	$	1,502

Total losses on collateral-dependent loans were nil and $0.4 million for the three and six months ended June 30, 2020, respectively. No losses were recognized on collateral-dependent loans for both the three and six months ended June 30, 2019.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2020 and December 31, 2019, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2020
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	1,840	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,095)	Discounted Cash Flow	Expected Conversation Rate - 1.6228(2)	1.5977-1.6228
				Expected Term - 1 year(3)	0.5 to 1.5 years
				Growth Rate - 13%(4)	4% - 17%

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

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate was utilized in the fair value calculation.

(3) The expected term of 1 year was based on the median of 0.5 to 1.5 years.

(4) The growth rate of 13% was based on the arithmetic average of analyst price targets.

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2019
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input
Collateral-dependent loans	$	1,502	Appraisal Value	Appraisal Value
Visa derivative	$	(4,233)	Discounted Cash Flow	Expected Conversion Rate - 1.6228
				Expected Term - 1 year
				Growth Rate - 13%

44

18. 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 credit 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 credit losses from the Treasury and Other business segment (which is comprised of many of the Company’s support units) to the Retail and Commercial business segments. These allocations are based on direct costs incurred by the Retail and Commercial business segments.

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.

In 2019, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The primary reason for the change was to align deposit balances within the business segment that directly manages them. Specifically, certain deposit balances previously included as part of the Retail Banking segment have been reclassified to the Commercial Banking segment. The reallocation of select deposit balances affected net interest income, net interest income after provision for credit losses, noninterest income, provision for income taxes and net income. The Company has reported its selected financial information using the new deposit balance alignments for the three and six months ended June 30, 2020. The Company has restated the selected financial information for the three and six months ended June 30, 2019 in order to conform with the current presentation.

Additionally, during the fourth quarter of 2019, the Company changed its assumptions embedded in allocating deposit costs to business segments. The Company has reported its selected financial information using the new deposit cost assumptions starting with the fourth quarter of 2019.

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 58 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.

45

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, 2020
Net interest income (expense)	$	96,146	$	33,094	$	(1,418)	$	127,822
Provision for credit losses		(24,311)		(25,183)		(5,952)		(55,446)
Net interest income (expense) after provision for credit losses		71,835		7,911		(7,370)		72,376
Noninterest income		22,172		18,055		5,429		45,656
Noninterest expense		(57,639)		(20,445)		(13,366)		(91,450)
Income (loss) before (provision) benefit for income taxes		36,368		5,521		(15,307)		26,582
(Provision) benefit for income taxes		(9,331)		(1,179)		3,977		(6,533)
Net income (loss)	$	27,037	$	4,342	$	(11,330)	$	20,049
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2020
Net interest income	$	186,029	$	67,508	$	12,968	$	266,505
Provision for credit losses		(44,376)		(45,967)		(6,303)		(96,646)
Net interest income after provision for credit losses		141,653		21,541		6,665		169,859
Noninterest income		48,548		35,851		10,485		94,884
Noninterest expense		(119,283)		(41,950)		(26,683)		(187,916)
Income (loss) before (provision) benefit for income taxes		70,918		15,442		(9,533)		76,827
(Provision) benefit for income taxes		(16,854)		(3,824)		2,765		(17,913)
Net income (loss)	$	54,064	$	11,618	$	(6,768)	$	58,914
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

46

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	107,708	$	35,000	$	2,905	$	145,613
Provision for credit losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for credit losses		105,956		32,882		2,905		141,743
Noninterest income		23,375		18,725		6,673		48,773
Noninterest expense		(59,495)		(19,741)		(14,054)		(93,290)
Income (loss) before (provision) benefit for income taxes		69,836		31,866		(4,476)		97,226
(Provision) benefit for income taxes		(17,658)		(8,267)		1,132		(24,793)
Net income (loss)	$	52,178	$	23,599	$	(3,344)	$	72,433
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	214,935	$	69,656	$	6,111	$	290,702
Provision for credit losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for credit losses		210,611		64,430		6,111		281,152
Noninterest income		47,244		37,113		11,488		95,845
Noninterest expense		(116,662)		(39,226)		(30,025)		(185,913)
Income (loss) before (provision) benefit for income taxes		141,193		62,317		(12,426)		191,084
(Provision) benefit for income taxes		(35,705)		(16,188)		3,166		(48,727)
Net income (loss)	$	105,488	$	46,129	$	(9,260)	$	142,357
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

47

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, including, among other things, the rate of growth and the unemployment rate; the impact on our business, operations, financial condition, liquidity, results of operations, prospects and the trading price of our shares as a result of the COVID-19 pandemic; our dependence on the real estate markets in which we operate; 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 the discontinuance of LIBOR; the possibility of a deterioration in credit quality in our portfolio; the possibility we might underestimate the credit losses inherent in our loan and lease portfolio; our ability to maintain our Bank’s reputation; the future value of the investment securities that we own, especially in light of the market volatility caused by the spread of COVID-19 and governmental and regulatory responses thereto; our ability to attract and retain customer deposits; our inability to receive dividends from our bank, pay dividends to our common stockholders and satisfy obligations as they become due; the effects of severe weather, geopolitical instability, including war, terrorist attacks, pandemics (including the ongoing COVID-19 pandemic) or other severe health emergencies and man-made and natural disasters; our ability to maintain consistent growth, earnings and profitability; our ability to attract and retain skilled employees or changes in our management personnel; possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations, including quantitative easing, the lowering of interest rates and the imposition of tariffs that may harm sectors to which we are particularly exposed; our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business; the effectiveness of our risk management and internal disclosure controls and procedures; our ability to keep pace with technological changes; any failure or interruption of our information and communications systems; our ability to identify and address cybersecurity risks; the occurrence of fraudulent activity or 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; the possibility of employee misconduct or mistakes; our ability to successfully develop and commercialize new or enhanced products and services; changes in the demand for our products and services; 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; 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 potential for environmental liability; the risk of being subject to litigation and the outcome thereof; the impact of, and changes in, applicable laws, regulations and accounting standards and policies, including the enactment of the Tax Act (Public Law 115-97) on December 22, 2017; 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 or take other capital actions, which must comply with requirements under law or those imposed by our regulators and could

48

impact our ability to return capital to stockholders; contingent liabilities and unexpected tax liabilities that may be applicable to us as a result of the Reorganization Transactions; 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 risk factors and other cautionary statements included in our Annual Report on Form 10-K for the year ended December 31, 2019 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020. 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 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.

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, 2019 and filed with the U.S. Securities and Exchange Commission (the “SEC”).

Recent Developments regarding COVID-19 and the Hawaii and Global Economy

Overview

The Coronavirus Disease (“COVID-19”) has spread throughout the world and has been declared a pandemic by the World Health Organization and continues to evolve. Several countries, namely the U.S. and Brazil, have been particularly hard hit by COVID-19. Europe and other regions have also been significantly impacted by the pandemic. Through July 2020, the U.S. leads the world in the number of confirmed cases and deaths reported as a result of COVID-19. Despite efforts to control the spread of COVID-19, the U.S. has recently seen a surge in the number of confirmed COVID-19 cases. The global and U.S. economies have entered into a pandemic-driven recession. The future impact of COVID-19 on the global and U.S. economies, and the timing and robustness of any related recovery, continues to remain uncertain.

49

As a result of the COVID-19 outbreak and related response, the U.S. economy has deteriorated. Beginning in March 2020, in many parts of the U.S., employees began working from home and businesses deemed nonessential were temporarily closed. Workers in the retail, restaurant, travel and leisure industries were particularly hard hit by layoffs as large parts of the U.S. remained on lockdown for more than a month. According to the Federal Reserve’s May 2020 Beige Book, declines in consumer spending were “especially severe in the leisure and hospitality sector, with very little activity at travel and tourism businesses.” The national seasonally-adjusted unemployment rate increased from 4.4% in March 2020 to 14.7% in April 2020. In May 2020, state-by-state decisions began to be made on the pace and extent of reopening local businesses. While the phased reopening of the U.S. economy brought the national seasonally-adjusted unemployment rate down to 11.1% in June 2020, new claims for unemployment insurance have remained above one million per week through July 2020. In addition, as noted above, the U.S. has recently experienced, and continues to experience, a surge in the number of confirmed COVID-19 cases, which has already stalled the reopening strategy in a number of states and may continue to impact the pace of economic recovery going forward. The U.S. real gross domestic product decreased by 5.0% in the first quarter of 2020.

Hawaii Economy

Hawaii’s economy continues to be meaningfully impacted by COVID-19 and the responses to it. Hawaii’s economy began to suffer in February 2020 with flight cancellations to Hawaii due to the global COVID-19 pandemic. On March 5, 2020, the Governor of the State of Hawaii issued an emergency proclamation declaring a state of emergency in Hawaii. On March 21, 2020, the Governor of the State of Hawaii issued a supplementary emergency proclamation ordering all individuals, both residents and visitors, arriving or returning to the State of Hawaii to a mandatory 14-day self-quarantine. The mandate, which was the first such action in the nation, essentially brought the Hawaii tourism industry to a halt. Subsequently, on March 23, 2020, the Governor of the State of Hawaii issued a third supplemental emergency proclamation that ordered all residents to stay-at-home, except for essential workers.

Thus far, the spread of COVID-19 has been relatively well controlled in Hawaii with quickly instituted stay-at-home orders and the implementation of the mandatory 14-day self-quarantine for residents and visitors arriving or returning to the State of Hawaii. As a result, as of July 15, 2020, Hawaii has the lowest fatality and case rates per capita in the U.S as reported by the Centers for Disease Control and Prevention. On May 5, 2020, the Governor of the State of Hawaii issued a seventh supplemental emergency proclamation which effectively ended stay-at-home orders and allowed for the reopening of certain businesses deemed to be of lower risk for COVID-19 transmissions. Subsequently, on May 18, 2020, the Governor of the State of Hawaii issued an eighth supplemental emergency proclamation which outlined a four-phase reopening strategy for Hawaii’s economy and allowing for a gradual reopening of medium-risk businesses in June 2020. Following the Governor’s issuance of a ninth supplemental emergency proclamation on June 24, 2020, which removed the 14-day self-quarantine mandate for interisland travel, the Governor of the State of Hawaii announced a program, effective September 1, 2020, that would allow passengers from the U.S. mainland with an approved negative COVID-19 test within 72 hours prior to arrival in the State of Hawaii to bypass the state’s mandatory 14-day self-quarantine requirement.

For an economy that is heavily dependent on tourism, the combination of various response measures to the COVID-19 pandemic, including the stay-at-home orders for local residents and the mandatory 14-day self-quarantine for visitors resulted in an unprecedented increase in Hawaii unemployment. The statewide seasonally-adjusted unemployment rate was 13.9% in June 2020 compared to 2.7% in June 2019, according to the State of Hawaii Department of Labor and Industrial Relations, while the national seasonally-adjusted unemployment rate was 11.1% in June 2020 compared to 3.7% in June 2019. Visitor arrivals for the first five months of 2020 decreased by 49.5% compared to the same period in 2019, according to the Hawaii Tourism Authority. Statistics on visitor spending were not available for 2020 due to insufficient data. While we may see a gradual improvement in unemployment as local businesses and the Hawaii tourism industry slowly reopen, the timing and significance of the return of air travel and the recovery of the Hawaii tourism industry is highly uncertain and beyond our control.

50

With regards to reports of home sales on Oahu, although volume has decreased year-over-year due to stay-at-home orders that were in place earlier in the year, prices have remained stable. For the six months ended June 30, 2020, the volume of single-family home sales decreased by 4.8%, while condominium sales decreased by 22.0% compared to the same period in 2019, according to the Honolulu Board of Realtors. The median price of single-family home sales and condominium sales on Oahu was $785,000 and $428,000, respectively, or an increase of 1.3% and 2.1%, respectively, for the six months ended June 30, 2020 as compared to the same period in 2019. As of June 30, 2020, months of inventory of single-family homes and condominiums on Oahu remained low at approximately 2.5 and 4.1 months, respectively. Lastly, state general excise and use tax revenues decreased by 8.0% for the first five months of 2020 as compared to the same period in 2019, according to the Hawaii Department of Business, Economic Development & Tourism. We expect tax revenues for the state to continue to be significantly lower when reported for the remainder of 2020.

Legislative and Regulatory Developments

Recent actions taken by the federal government and the Federal Reserve and other bank regulatory agencies to partially mitigate the economic effects of COVID-19 and related containment measures will also have an impact on our financial position and results of operations. These actions are further discussed below.

In response to market conditions resulting from the COVID-19 pandemic, the Federal Reserve has taken a number of proactive measures, including cutting its target for the federal funds rate by a total of 1.50%, bringing it down to a range of 0.00% to 0.25%. We expect that interest rates will remain at record low levels for the foreseeable future. The Federal Reserve has instituted a number of other measures, including up to $2.3 trillion in lending to support households, employers, financial markets and state and local governments. Additional actions taken by the Federal Reserve to mitigate the lasting impact from the coronavirus pandemic include the following:

● establishing a temporary repurchase agreement facility for foreign and international monetary authorities;

● committing to quantitative easing through large-scale asset-purchase programs;

● lowering the rate charged on its discount window and extending the length of the loans offered;

● increasing the frequency of engagement with currency swap lines with foreign central banks;

● expanding the collateral accepted by its Term Asset-Backed Securities Loan Facility; and

● introducing a number of additional facilities, such as the Main Street Lending Facility, which is designed to enhance support for small and mid-sized businesses that were in good financial standing before the crisis.

The U.S. government has also enacted certain fiscal stimulus measures in several phases to counteract the economic disruption caused by COVID-19. The CARES Act, enacted on March 27, 2020, is an approximately $2 trillion emergency economic stimulus package in response to the COVID-19 outbreak. Among other provisions, the CARES Act (i) authorized the Secretary of the Treasury to make loans, loan guarantees and other investments, up to $500 billion, for assistance to eligible businesses, States and municipalities with limited, targeted relief for passenger air carriers, cargo air carriers, and businesses critical to maintaining national security, (ii) created a $670 billion loan program (the “Paycheck Protection Program” or the “PPP”) for fully guaranteed loans (which may then be forgiven) to small businesses for, among other things, payroll, group health care benefit costs and qualifying mortgage, rent and utility payments (program dollar amount includes amount approved under the original program in March 2020 and a second tranche which was approved in April 2020), (iii) provides certain credits against the 2020 personal income tax for eligible individuals and their dependents, (iv) expanded eligibility for unemployment insurance and provides eligible recipients with an additional $600 per week on top of the unemployment amount determined by each State and (v) set a 60-day foreclosure moratorium beginning on March 18, 2020 for federally backed mortgage loans (the Federal Housing Administration has subsequently announced a second extension of the foreclosure and eviction moratorium through August 31, 2020).  

51

The Paycheck Protection Program Flexibility Act of 2020 (the “PPPF Act”) was enacted on June 5, 2020 and modified the PPP as follows: (i) established a minimum maturity of five years for all loans made after the enactment of the PPPF Act and permits an extension of the maturity of existing loans to five years if the borrower and lender agree; (ii) extended the “covered period” of the CARES Act from June 30, 2020, to December 31, 2020; (iii) extended the eight-week “covered period” for expenditures that qualify for forgiveness to the earlier of 24 weeks following loan origination and December 31, 2020; (iv) extended the deferral period for payment of principal, interest and fees to the date on which the forgiveness amount is remitted to the lender by the SBA; (v) required the borrower to use at least 60% (down from 75%) of the proceeds of the loan for payroll costs, and up to 40% (up from 25%), for other permitted purposes, as a condition to obtaining forgiveness of the loan; (vi) delayed from June 30, 2020 to December 31, 2020, the date by which employees must be rehired to avoid a reduction in the amount of forgiveness of a loan, and creates a “rehiring safe harbor” that allows businesses to remain eligible for loan forgiveness if they make a good faith attempt to rehire employees or hire similarly qualified employees, but are unable to do so, or are able to document an inability to return to pre-COVID-19 levels of business activity due to compliance with social distancing measures; and (vii) allowed borrowers to receive both loan forgiveness under the PPP and the payroll tax deferral permitted under the CARES Act, rather than having to choose the more advantageous option.

In July 2020, the CARES Act was amended to extend, through August 8, 2020, the SBA’s authority to make commitments under the PPP. The SBA’s existing authority had previously expired on June 30, 2020. We are continuing to monitor the potential development of additional legislation and further actions taken by the U.S. government.

The State of Hawaii is expected to receive at least $1.25 billion in federal aid from the CARES Act. We expect that the majority of this federal aid will be used to help fund state and county government response efforts to COVID-19. Additional federal funding is expected to provide for unemployment assistance, direct cash payments to Hawaii residents and funding to support local schools and colleges.

Impact to our Operations

As noted above, on March 23, 2020, the Governor of the State of Hawaii issued a third supplemental emergency proclamation that ordered all residents to stay-at-home, except for essential workers. This stay-at-home order was in place until May 5, 2020. While the Bank is an essential business in Hawaii, we saw a significant decrease in customer traffic in our branches. As a result, we strategically closed 26 of our branch locations on a temporary basis. On June 1, 2020, we reopened seven of these branch locations in connection with the reopening of our local businesses. We continue to provide service to all customers and operate our businesses on all islands of Hawaii, Guam and Saipan. Additionally, as part of our contingency plans, we have established a redundant operations center for our administrative operations, and about 30% of our employees are working remotely.

Impact on our Financial Position and Results of Operations

Due to the widespread impact that COVID-19 is having on Hawaii’s economy, we expect that adverse economic conditions will continue. As Hawaii’s economy begins to reopen, we expect that local consumption of goods and services will begin to resume over an extended period of time. Additionally, the timing and significance of the return of air travel and the Hawaii tourism industry is highly uncertain and is dependent upon, among other things, the number of cases declining around the globe, in the United States and, in particular, in Hawaii, visitor receptiveness to Hawaii’s new pre-travel COVID-19 testing requirements, an extended period in which there is no subsequent “wave” of infections and the widespread availability of a vaccine, treatment or testing, tracking and tracing capabilities.

During this time of uncertainty, we remain committed to servicing our customers, caring for our employees and supporting the community. We are working with our customers impacted by COVID-19 through offering payment deferrals and forbearance on certain loan products. We will continue to closely monitor the impact that COVID-19 and the recession in Hawaii has on our customers and will adjust the means by which we assist our customers during this period of financial hardship. We are continuing to care for our employees by enabling over 50% of our employees to work from home, and for those employees who are deemed essential and unable to work from home, we continue to emphasize the importance of practicing social distancing and good hygiene practices in the workplace. We also launched an initiative to support local restaurants and, through our foundation, to donate up to $1 million to support non-profit organizations with food supply and health and human service programs for those impacted by COVID-19.

52

The shut-down of our tourism industry, stay-at-home measures, the recession in Hawaii and record low interest rates have and we expect will continue to have a negative impact on our financial position and results of operations. A continued decrease in interest rates, or sustained period of interest rates, would be expected to reduce our net interest margin, as, currently, our interest rate profile is such that we project net interest income will benefit 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. Our net interest margin also may be reduced as a result of our participation in the PPP, with loans made thereunder that are not forgiven carrying an interest rate of 1%.

Our credit risk profile will also be adversely impacted during this period of financial hardship for our customers. We also expect that we will see temporary decreases in non-interest income, as we have taken certain measures to assist customers during the COVID-19 pandemic, including waiving non-customer ATM fees (up to June 30, 2020) and penalties for early withdrawal of certificates of deposit.

Moreover, we have seen increased draws by some of our customers on lines of credit as they have sought to improve their liquidity positions. While we expect a significant portion of loans made by the Bank through our participation in the PPP to be forgiven, we expect that a sizeable portion of such loans will remain on our balance sheet for up to two years. As a result, we expect to see higher loan volumes and reduced capital levels as a result of the COVID-19 pandemic.

In light of volatility in the capital markets and economic disruptions, we continue to carefully monitor our capital and liquidity positions. As of June 30, 2020, the Company was “well-capitalized” and met all applicable regulatory capital requirements, including a Common Equity Tier 1 capital ratio of 11.86%, compared to the minimum requirement of 4.50%. We continue to anticipate that we will have sufficient capital levels to meet all of these requirements. Additionally, we continue to access our routine short-term funding sources, such as borrowings and repurchase agreements, and to assess longer-term funding sources. For additional discussions regarding our capital and liquidity positions and related risks, refer to the sections titled “Liquidity” and “Capital” in this MD&A.

53

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)	2020			2019			2020			2019
Income Statement Data:
Interest income	$	140,619		$	173,818		$	299,151		$	346,379
Interest expense		12,797			28,205			32,646			55,677
Net interest income		127,822			145,613			266,505			290,702
Provision for credit losses		55,446			3,870			96,646			9,550
Net interest income after provision for credit losses		72,376			141,743			169,859			281,152
Noninterest income		45,656			48,773			94,884			95,845
Noninterest expense		91,450			93,290			187,916			185,913
Income before provision for income taxes		26,582			97,226			76,827			191,084
Provision for income taxes		6,533			24,793			17,913			48,727
Net income	$	20,049		$	72,433		$	58,914		$	142,357
Basic earnings per share	$	0.15		$	0.54		$	0.45		$	1.06
Diluted earnings per share	$	0.15		$	0.54		$	0.45		$	1.06
Basic weighted-average outstanding shares		129,856,730			134,420,380			129,876,218			134,655,217
Diluted weighted-average outstanding shares		130,005,195			134,652,008			130,163,722			134,924,331
Dividends declared per share	$	0.26		$	0.26		$	0.52		$	0.52
Dividend payout ratio		173.33	%		48.15	%		115.56	%		49.06	%
Supplemental Income Statement Data (non-GAAP)(1):
Core net interest income	$	127,822		$	145,613		$	266,505		$	290,702
Core noninterest income		45,867			48,752			95,010			98,437
Core noninterest expense		91,450			93,029			187,916			185,391
Core net income		20,204			72,612			59,007			144,664
Core basic earnings per share		0.16			0.54			0.45			1.07
Core diluted earnings per share		0.16			0.54			0.45			1.07
Other Financial Information / Performance Ratios:(2)
Net interest margin		2.58	%		3.25	%		2.84	%		3.24	%
Core net interest margin (non-GAAP)(1),(3)		2.58	%		3.25	%		2.84	%		3.24	%
Efficiency ratio		52.70	%		47.99	%		51.99	%		48.09	%
Core efficiency ratio (non-GAAP)(1),(4)		52.64	%		47.86	%		51.97	%		47.64	%
Return on average total assets		0.36	%		1.42	%		0.56	%		1.40	%
Core return on average total assets (non-GAAP)(1),(5)		0.36	%		1.43	%		0.56	%		1.43	%
Return on average tangible assets (non-GAAP)(11)		0.38	%		1.50	%		0.58	%		1.48	%
Core return on average tangible assets (non-GAAP)(1),(6)		0.38	%		1.50	%		0.58	%		1.50	%
Return on average total stockholders' equity		2.99	%		11.13	%		4.42	%		11.15	%
Core return on average total stockholders' equity (non-GAAP)(1),(7)		3.01	%		11.16	%		4.43	%		11.33	%
Return on average tangible stockholders' equity (non-GAAP)(11)		4.74	%		17.99	%		7.04	%		18.17	%
Core return on average tangible stockholders' equity (non-GAAP)(1),(8)		4.77	%		18.03	%		7.05	%		18.46	%
Noninterest expense to average assets		1.65	%		1.84	%		1.77	%		1.83	%
Core noninterest expense to average assets (non-GAAP)(1),(9)		1.65	%		1.83	%		1.77	%		1.83	%

54

	June 30,			December 31,
	2020			2019
Balance Sheet Data:
Cash and cash equivalents	$	1,855,222		$	694,017
Investment securities		5,135,775			4,075,644
Loans and leases		13,764,030			13,211,650
Allowance for credit losses for loans and leases		192,120			130,530
Goodwill		995,492			995,492
Total assets		22,993,715			20,166,734
Total deposits		19,361,634			16,444,994
Short-term borrowings		200,000			400,000
Long-term borrowings		200,019			200,019
Total liabilities		20,291,818			17,526,476
Total stockholders' equity		2,701,897			2,640,258
Book value per share	$	20.81		$	20.32
Tangible book value per share (non-GAAP)(11)	$	13.14		$	12.66
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases		0.24	%		0.04	%
Allowance for credit losses for loans and leases / total loans and leases		1.40	%		0.99	%
Net charge-offs / average total loans and leases(10)		0.44	%		0.19	%

	June 30,			December 31,
Capital Ratios:	2020			2019
Common Equity Tier 1 Capital Ratio		11.86	%		11.88	%
Tier 1 Capital Ratio		11.86	%		11.88	%
Total Capital Ratio		13.11	%		12.81	%
Tier 1 Leverage Ratio		7.75	%		8.79	%
Total stockholders' equity to total assets		11.75	%		13.09	%
Tangible stockholders' equity to tangible assets (non-GAAP)(11)		7.76	%		8.58	%

(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.

55

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)	2020			2019			2020			2019
Net interest income	$	127,822		$	145,613		$	266,505		$	290,702
Core net interest income (non-GAAP)	$	127,822		$	145,613		$	266,505		$	290,702
Noninterest income	$	45,656		$	48,773		$	94,884		$	95,845
Losses (gains) on sale of securities		211			(21)			126			2,592
Core noninterest income (non-GAAP)	$	45,867		$	48,752		$	95,010		$	98,437
Noninterest expense	$	91,450		$	93,290		$	187,916		$	185,913
One-time items(a)		—			(261)			—			(522)
Core noninterest expense (non-GAAP)	$	91,450		$	93,029		$	187,916		$	185,391
Net income	$	20,049		$	72,433		$	58,914		$	142,357
Losses (gains) on sale of securities		211			(21)			126			2,592
One-time noninterest expense items(a)		—			261			—			522
Tax adjustments(b)		(56)			(61)			(33)			(807)
Total core adjustments		155			179			93			2,307
Core net income (non-GAAP)	$	20,204		$	72,612		$	59,007		$	144,664
Basic earnings per share	$	0.15		$	0.54		$	0.45		$	1.06
Diluted earnings per share	$	0.15		$	0.54		$	0.45		$	1.06
Efficiency ratio		52.70	%		47.99	%		51.99	%		48.09	%
Core basic earnings per share (non-GAAP)	$	0.16		$	0.54		$	0.45		$	1.07
Core diluted earnings per share (non-GAAP)	$	0.16		$	0.54		$	0.45		$	1.07
Core efficiency ratio (non-GAAP)		52.64	%		47.86	%		51.97	%		47.64	%

(a) One-time items include nonrecurring offering costs.

(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, 2020 and 2019.

(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.

(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.

56

(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, 2020.

(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)	2020			2019			2020			2019
Income Statement Data:
Noninterest expense	$	91,450		$	93,290		$	187,916		$	185,913
Core noninterest expense	$	91,450		$	93,029		$	187,916		$	185,391
Net income	$	20,049		$	72,433		$	58,914		$	142,357
Core net income	$	20,204		$	72,612		$	59,007		$	144,664
Average total stockholders' equity	$	2,697,775		$	2,610,565		$	2,679,293		$	2,575,775
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible stockholders' equity	$	1,702,283		$	1,615,073		$	1,683,801		$	1,580,283
Average total assets	$	22,341,654		$	20,390,273		$	21,327,479		$	20,442,266
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible assets	$	21,346,162		$	19,394,781		$	20,331,987		$	19,446,774
Return on average total stockholders' equity(a)		2.99	%		11.13	%		4.42	%		11.15	%
Core return on average total stockholders' equity (non-GAAP)(a)		3.01	%		11.16	%		4.43	%		11.33	%
Return on average tangible stockholders' equity (non-GAAP)(a)		4.74	%		17.99	%		7.04	%		18.17	%
Core return on average tangible stockholders' equity (non-GAAP)(a)		4.77	%		18.03	%		7.05	%		18.46	%
Return on average total assets(a)		0.36	%		1.42	%		0.56	%		1.40	%
Core return on average total assets (non-GAAP)(a)		0.36	%		1.43	%		0.56	%		1.43	%
Return on average tangible assets (non-GAAP)(a)		0.38	%		1.50	%		0.58	%		1.48	%
Core return on average tangible assets (non-GAAP)(a)		0.38	%		1.50	%		0.58	%		1.50	%
Noninterest expense to average assets(a)		1.65	%		1.84	%		1.77	%		1.83	%
Core noninterest expense to average assets (non-GAAP)(a)		1.65	%		1.83	%		1.77	%		1.83	%

57

	As of			As of
	June 30,			December 31,
	2020			2019
Balance Sheet Data:
Total stockholders' equity	$	2,701,897		$	2,640,258
Less: goodwill		995,492			995,492
Tangible stockholders' equity	$	1,706,405		$	1,644,766
Total assets	$	22,993,715		$	20,166,734
Less: goodwill		995,492			995,492
Tangible assets	$	21,998,223		$	19,171,242
Shares outstanding		129,866,898			129,928,479
Total stockholders' equity to total assets		11.75	%		13.09	%
Tangible stockholders' equity to tangible assets (non-GAAP)		7.76	%		8.58	%
Book value per share	$	20.81		$	20.32
Tangible book value per share (non-GAAP)	$	13.14		$	12.66

(a) Annualized for the three and six months ended June 30, 2020 and 2019.

Financial Highlights

Net income was $20.0 million for the three months ended June 30, 2020, a decrease of $52.4 million or 72% as compared to the same period in 2019. Basic and diluted earnings per share were both $0.15 per share for the three months ended June 30, 2020, a decrease of $0.39 per share or 72% as compared to the same period in 2019. The decrease in net income was primarily due to a $51.6 million increase in the provision for credit losses (the “Provision”), a $17.8 million decrease in net interest income and a $3.1 million decrease in noninterest income, partially offset by an $18.3 million decrease in the provision for income taxes and a $1.8 million decrease in noninterest expense for the three months ended June 30, 2020.

Our return on average total assets was 0.36% for the three months ended June 30, 2020, a decrease of 106 basis points from the same period in 2019, and our return on average total stockholders’ equity was 2.99% for the three months ended June 30, 2020, a decrease of 814 basis points from the same period in 2019. Our return on average tangible assets was 0.38% for the three months ended June 30, 2020, a decrease of 112 basis points from the same period in 2019, and our return on average tangible stockholders’ equity was 4.74% for the three months ended June 30, 2020, down from 17.99% for the same period in 2019. We continued to prudently manage our expenses, as our efficiency ratio was 52.70% for the three months ended June 30, 2020 compared to 47.99% for the same period in 2019.

Our results for the three months ended June 30, 2020 were highlighted by the following:

● Net interest income was $127.8 million for the three months ended June 30, 2020, a decrease of $17.8 million or 12% as compared to the same period in 2019. Our net interest margin was 2.58% for the three months ended June 30, 2020, a decrease of 67 basis points as compared to the same period in 2019. The decrease in net interest income was primarily due to lower yields in all loan categories and lower yields in our investment securities portfolio, partially offset by lower deposit funding costs during the three months ended June 30, 2020.

● The Provision was $55.4 million for the three months ended June 30, 2020, an increase of $51.6 million, as compared to the same period in 2019. This increase was primarily due to higher expected credit losses as a result of COVID-19 and its impact on Hawaii’s economy, key industries, businesses and our customers. The Provision is recorded to maintain the Allowance for Credit Losses (“ACL”) at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio as of the balance sheet date.

● Noninterest income was $45.7 million for the three months ended June 30, 2020, a decrease of $3.1 million or 6% as compared to the same period in 2019. The decrease was primarily due to a $5.8 million decrease in credit and debit card fees, a $2.2 million decrease in service charges on deposit accounts and a $1.5 million decrease in other service charges and fees, partially offset by a $5.8 million increase in other noninterest income and a $1.0 million increase in bank-owned life insurance (“BOLI”) income.

58

● Noninterest expense was $91.5 million for the three months ended June 30, 2020, a decrease of $1.8 million or 2% compared to the same period in 2019. The decrease in noninterest expense was primarily due to a $2.5 million decrease in card rewards program expense, a $0.8 million decrease in other expenses and a $0.6 million decrease in advertising and marketing expense, partially offset by a $1.2 million increase in contracted services and professional fees and a $0.7 million increase in equipment expense.

Net income was $58.9 million for the six months ended June 30, 2020, a decrease of $83.4 million or 59% as compared to the same period in 2019. Basic and diluted earnings per share were both $0.45 per share for the six months ended June 30, 2020, a decrease of $0.61 per share or 58% as compared to the same period in 2019. The decrease in net income was primarily due to a $87.1 million increase in the Provision, a $24.2 million decrease in net interest income, a $2.0 million increase in noninterest expense and a $1.0 million decrease in noninterest income, partially offset by a $30.8 million decrease in the provision for income taxes for the six months ended June 30, 2020.

Our return on average total assets was 0.56% for the six months ended June 30, 2020, a decrease of 84 basis points from the same period in 2019, and our return on average total stockholders’ equity was 4.42% for the six months ended June 30, 2020, a decrease of 673 basis points from the same period in 2019. Our return on average tangible assets was 0.58% for the six months ended June 30, 2020, a decrease of 90 basis points from the same period in 2019, and our return on average tangible stockholders’ equity was 7.04% for the six months ended June 30, 2020, down from 18.17% for the same period in 2019. Our efficiency ratio was 51.99% for the six months ended June 30, 2020 compared to 48.09% for the same period in 2019.

Our results for the six months ended June 30, 2020 were highlighted by the following:

● Net interest income was $266.5 million for the six months ended June 30, 2020, a decrease of $24.2 million or 8% as compared to the same period in 2019. Our net interest margin was 2.84% for the six months ended June 30, 2020, a decrease of 40 basis points as compared to the same period in 2019. The decrease in net interest income was primarily due to lower yields in most loan categories and lower yields in our investment securities portfolio. This was partially offset by lower deposit funding costs.

● The Provision was $96.6 million for the six months ended June 30, 2020, an increase of $87.1 million as compared to the same period in 2019. This increase was primarily due to higher expected credit losses as a result of COVID-19 and its impact on Hawaii’s economy, key industries, businesses and our customers. The Provision is recorded to maintain the ACL at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio as of the balance sheet date.

● Noninterest income was $94.9 million for the six months ended June 30, 2020, a decrease of $1.0 million or 1% as compared to the same period in 2019. The decrease was primarily due to a $7.5 million decrease in credit and debit card fees, a $2.1 million decrease in other service charges and fees, a $1.3 million decrease on service charges on deposit accounts and a $0.5 million decrease in BOLI income, partially offset by a $7.2 million increase in other income, a $2.5 million decrease in losses from the sale of available for sale investment securities and a $0.7 million increase in trust and investment services income.

● Noninterest expense was $187.9 million for the six months ended June 30, 2020, an increase of $2.0 million or 1% as compared to the same period in 2019. The increase in noninterest expense was primarily due to a $3.6 million increase in contracted services and professional fees and a $1.1 million increase in equipment expense, partially offset by a $2.2 million decrease in card rewards program expense, a $0.7 million decrease in advertising and marketing expense and a $0.6 million decrease in other noninterest expense.

Hawaii’s economy continues to be meaningfully impacted by COVID-19 and the responses to it. These responses included stay-at-home orders for businesses deemed nonessential, from the end of March 2020 to June 2020, and the implementation of the mandatory 14-day self-quarantine for residents and visitors arriving or returning to the State of Hawaii. For an economy that is heavily dependent on tourism, the combination of these various response measures to the COVID-19 pandemic resulted in an unprecedented increase in Hawaii unemployment. While we may see a gradual improvement in unemployment as local businesses and the Hawaii tourism industry slowly reopen, the timing and significance of the return of air travel and the recovery of the Hawaii tourism industry is highly uncertain and beyond our control. As such, we increased our Provision in order to maintain adequate reserves for expected losses. We also continued to maintain high levels of liquidity and remained well-capitalized as of June 30, 2020.

59

● Total loans and leases were $13.8 billion as of June 30, 2020, an increase of $552.4 million or 4% from December 31, 2019. The increase was primarily due to growth in commercial and industrial loans stemming from PPP loans totaling $916.4 million, partially offset by decreases in our Shared National Credits and dealer flooring portfolios during the six months ended June 30, 2020. The increase in loans was partially offset by decreases in our consumer portfolio, primarily due to decreases in credit card balances and indirect automobile loans.

● The ACL was $192.1 million as of June 30, 2020, an increase of $61.6 million or 47% from December 31, 2019. This increase was primarily due to the aforementioned higher expected credit losses as a result of COVID-19 and its impact on Hawaii’s economy, key industries, businesses and our customers. The ratio of our ACL to total loans and leases outstanding was 1.40% as of June 30, 2020, an increase of 41 basis points compared to December 31, 2019.

● We continued to invest in high-grade investment securities, primarily collateralized mortgage obligations issued by the Government National Mortgage Association (“Ginnie Mae”), the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac”). The total fair value of our investment securities portfolio was $5.1 billion as of June 30, 2020, an increase of $1.1 billion compared to December 31, 2019. The increase was primarily due to purchases in this portfolio as we invested excess liquidity into securities.

● Total deposits were $19.4 billion as of June 30, 2020, an increase of $2.9 billion or 18% as compared to December 31, 2019. The increase in total deposits was primarily due to a $1.0 billion increase in public time deposit balances, a $1.0 billion increase in demand deposit balances and a $728.4 million increase in savings deposit balances. Deposits were increased in anticipation of a surge in funding needs due to our participation in the PPP and other additional liquidity needs.

● Total stockholders’ equity was $2.7 billion as of June 30, 2020, an increase of $61.6 million or 2% from December 31, 2019. The increase in stockholders’ equity was primarily due to a net gain in the fair value of our investment securities of $84.6 million and earnings for the period of $58.9 million. This was partially offset by dividends declared and paid to the Company’s stockholders of $67.5 million, the cumulative effect adjustment of a change in an accounting principle of $12.5 million and common stock repurchased of $5.0 million during the six months ended June 30, 2020.

60

Analysis of Results of Operations

Net Interest Income

For the three months ended June 30, 2020 and 2019, 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, 2020						June 30, 2019
					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	$	1,436.2	$	0.4	0.10	%	$	247.2	$	1.4		2.35	%
Available-for-Sale Investment Securities		4,390.4		17.5	1.60			4,438.1		24.8		2.23
Loans Held for Sale		9.8		0.1	2.93			0.7		—		2.76
Loans and Leases (1)
Commercial and industrial		3,601.0		24.3	2.71			3,235.0		34.3		4.26
Commercial real estate		3,438.8		28.3	3.31			3,094.4		36.0		4.67
Construction		584.1		4.9	3.35			583.6		6.9		4.73
Residential:
Residential mortgage		3,682.7		35.7	3.88			3,581.2		37.2		4.16
Home equity line		885.2		6.8	3.07			908.5		8.6		3.79
Consumer		1,526.5		20.6	5.42			1,657.7		22.7		5.48
Lease financing		238.4		1.7	2.88			149.3		1.2		3.31
Total Loans and Leases		13,956.7		122.3	3.52			13,209.7		146.9		4.46
Other Earning Assets		61.7		0.4	2.79			76.0		0.7		3.71
Total Earning Assets (2)		19,854.8		140.7	2.84			17,971.7		173.8		3.88
Cash and Due from Banks		295.1						342.6
Other Assets		2,191.8						2,076.0
Total Assets	$	22,341.7					$	20,390.3
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings	$	5,501.9	$	0.9	0.07	%	$	4,712.2	$	4.0		0.34	%
Money Market		3,270.3		1.1	0.13			3,126.7		7.4		0.95
Time		3,335.6		6.6	0.79			3,084.6		12.3		1.60
Total Interest-Bearing Deposits		12,107.8		8.6	0.29			10,923.5		23.7		0.87
Short-Term Borrowings		395.6		2.8	2.88			50.4		0.3		2.25
Long-Term Borrowings		200.0		1.4	2.77			593.5		4.2		2.86
Total Interest-Bearing Liabilities		12,703.4		12.8	0.41			11,567.4		28.2		0.98
Net Interest Income			$	127.9					$	145.6
Interest Rate Spread					2.43	%						2.90	%
Net Interest Margin					2.58	%						3.25	%
Noninterest-Bearing Demand Deposits		6,432.6						5,741.3
Other Liabilities		507.9						471.0
Stockholders' Equity		2,697.8						2,610.6
Total Liabilities and Stockholders' Equity	$	22,341.7					$	20,390.3

(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) Interest income includes taxable-equivalent basis adjustments of $0.1 million and nil for the three months ended June 30, 2020 and 2019, respectively.

61

Analysis of Change in Net Interest Income						Table 5
	Three Months Ended June 30, 2020
	Compared to June 30, 2019
(dollars in millions)	Volume		Rate		Total (1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks	$	1.4	$	(2.4)	$	(1.0)
Available-for-Sale Investment Securities		(0.3)		(7.0)		(7.3)
Loans Held for Sale		0.1		—		0.1
Loans and Leases
Commercial and industrial		3.6		(13.6)		(10.0)
Commercial real estate		3.7		(11.4)		(7.7)
Construction		—		(2.0)		(2.0)
Residential:
Residential mortgage		1.0		(2.5)		(1.5)
Home equity line		(0.2)		(1.6)		(1.8)
Consumer		(1.8)		(0.3)		(2.1)
Lease financing		0.7		(0.2)		0.5
Total Loans and Leases		7.0		(31.6)		(24.6)
Other Earning Assets		(0.1)		(0.2)		(0.3)
Total Change in Interest Income		8.1		(41.2)		(33.1)
Change in Interest Expense:
Interest-Bearing Deposits
Savings		0.6		(3.7)		(3.1)
Money Market		0.3		(6.6)		(6.3)
Time		1.0		(6.7)		(5.7)
Total Interest-Bearing Deposits		1.9		(17.0)		(15.1)
Short-term Borrowings		2.4		0.1		2.5
Long-term Borrowings		(2.7)		(0.1)		(2.8)
Total Change in Interest Expense		1.6		(17.0)		(15.4)
Change in Net Interest Income	$	6.5	$	(24.2)	$	(17.7)

(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 $127.9 million for the three months ended June 30, 2020, a decrease of $17.7 million or 12% compared to the same period in 2019. Our net interest margin was 2.58% for the three months ended June 30, 2020, a decrease of 67 basis points from the same period in 2019. The decrease in net interest income, on a fully taxable-equivalent basis, was primarily due to lower yields in all loan categories and lower yields in our investment securities portfolio, partially offset by lower deposit funding costs during the three months ended June 30, 2020. Yields on our loans and leases were 3.52% for the three months ended June 30, 2020, a decrease of 94 basis points as compared to the same period in 2019. We experienced a decrease in our yields from total loans primarily due to decreases in adjustable rate commercial and industrial and commercial real estate loans, which are typically based on the LIBOR. Decreases in the yield on commercial and industrial loans also stemmed from our participation in the PPP, as these loans have a fixed interest rate of one percent per annum. Interest income earned on PPP loans was $5.4 million for the three months ended June 30, 2020. The yield in our investment securities portfolio was 1.60% for the three months ended June 30, 2020, a decrease of 63 basis points from the same period in 2019. Deposit funding costs were $8.6 million for the three months ended June 30, 2020, a decrease of $15.1 million or 64% compared to the same period in 2019. Rates paid on our interest-bearing deposits were 29 basis points for the three months ended June 30, 2020, a decrease of 58 basis points compared to the same period in 2019.

62

For the six months ended June 30, 2020 and 2019, 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, 2020							June 30, 2019
	Average		Income/		Yield/			Average		Income/		Yield/
(dollars in millions)	Balance		Expense		Rate			Balance		Expense		Rate
Earning Assets
Interest-Bearing Deposits in Other Banks	$	976.5	$	2.0		0.40	%	$	376.5	$	4.6	2.49	%
Available-for-Sale Investment Securities		4,211.8		38.7		1.84			4,428.0		49.3	2.23
Loans Held for Sale		12.8		0.1		2.17			0.5		—	2.76
Loans and Leases(1)
Commercial and industrial		3,188.4		48.9		3.08			3,200.9		67.5	4.25
Commercial real estate		3,426.3		62.9		3.69			3,044.9		70.7	4.68
Construction		561.5		10.6		3.79			610.2		14.4	4.75
Residential:
Residential mortgage		3,711.5		73.4		3.95			3,563.2		73.9	4.14
Home equity line		886.3		14.5		3.28			912.1		17.3	3.82
Consumer		1,569.2		43.6		5.59			1,662.5		45.2	5.48
Lease financing		230.8		3.3		2.90			148.3		2.3	3.15
Total Loans and Leases		13,574.0		257.2		3.80			13,142.1		291.3	4.46
Other Earning Assets		59.4		1.2		3.99			84.1		1.2	2.81
Total Earning Assets(2)		18,834.5		299.2		3.19			18,031.2		346.4	3.86
Cash and Due from Banks		311.2							351.4
Other Assets		2,181.8							2,059.7
Total Assets	$	21,327.5						$	20,442.3
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings	$	5,296.1	$	4.2		0.16	%	$	4,762.6	$	8.2	0.35	%
Money Market		3,167.6		5.7		0.36			3,155.0		15.0	0.96
Time		2,935.1		14.3		0.98			3,063.3		23.7	1.56
Total Interest-Bearing Deposits		11,398.8		24.2		0.43			10,980.9		46.9	0.86
Short-Term Borrowings		398.6		5.7		2.88			31.7		0.4	2.29
Long-Term Borrowings		200.0		2.7		2.77			596.7		8.4	2.85
Total Interest-Bearing Liabilities		11,997.4		32.6		0.55			11,609.3		55.7	0.97
Net Interest Income			$	266.6						$	290.7
Interest Rate Spread						2.64	%					2.89	%
Net Interest Margin						2.84	%					3.24	%
Noninterest-Bearing Demand Deposits		6,143.0							5,783.8
Other Liabilities		507.8							473.4
Stockholders' Equity		2,679.3							2,575.8
Total Liabilities and Stockholders' Equity	$	21,327.5						$	20,442.3

(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) Interest income includes taxable-equivalent basis adjustments of $0.1 million and nil for the six months ended June 30, 2020 and 2019, respectively.

63

Analysis of Change in Net Interest Income						Table 7
	Six Months Ended June 30, 2020
	Compared to June 30, 2019
(dollars in millions)	Volume		Rate		Total(1)
Change in Interest Income:
Interest-Bearing Deposits in Other Banks	$	3.4	$	(6.0)	$	(2.6)
Available-for-Sale Investment Securities		(2.3)		(8.3)		(10.6)
Loans Held for Sale		0.1		—		0.1
Loans and Leases
Commercial and industrial		(0.2)		(18.4)		(18.6)
Commercial real estate		8.3		(16.1)		(7.8)
Construction		(1.1)		(2.7)		(3.8)
Residential:
Residential mortgage		2.9		(3.4)		(0.5)
Home equity line		(0.5)		(2.3)		(2.8)
Consumer		(2.5)		0.9		(1.6)
Lease financing		1.2		(0.2)		1.0
Total Loans and Leases		8.1		(42.2)		(34.1)
Other Earning Assets		(0.4)		0.4		—
Total Change in Interest Income		8.9		(56.1)		(47.2)
Change in Interest Expense:
Interest-Bearing Deposits
Savings		0.9		(4.9)		(4.0)
Money Market		0.1		(9.4)		(9.3)
Time		(1.0)		(8.4)		(9.4)
Total Interest-Bearing Deposits		—		(22.7)		(22.7)
Short-Term Borrowings		5.2		0.1		5.3
Long-Term Borrowings		(5.5)		(0.2)		(5.7)
Total Change in Interest Expense		(0.3)		(22.8)		(23.1)
Change in Net Interest Income	$	9.2	$	(33.3)	$	(24.1)

(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 $266.6 million for the six months ended June 30, 2020, a decrease of $24.1 million or 8% compared to the same period in 2019. Our net interest margin was 2.84% for the six months ended June 30, 2020, a decrease of 40 basis points from the same period in 2019. The decrease in net interest income, on a fully taxable-equivalent basis, was primarily due to lower yields in most loan categories and lower yields in our investment securities portfolio. This was partially offset by lower deposit funding costs. Yields on our loans and leases were 3.80% for the six months ended June 30, 2020, a decrease of 66 basis points as compared to the same period in 2019. We experienced a decrease in our yield from total loans primarily due to decreases in adjustable rate commercial and industrial and commercial real estate loans, which are typically based on LIBOR. Decreases in the yield on commercial and industrial loans also stemmed from our participation in the PPP, as these loans have a fixed interest rate of one percent per annum. Interest income earned on PPP loans was $5.4 million for the six months ended June 30, 2020. For the six months ended June 30, 2020, the yield in our investment securities portfolio was 1.84%, a decrease of 39 basis points compared to the same period in 2019. Deposit funding costs were $24.2 million for the six months ended June 30, 2020, a decrease of $22.7 million or 48% compared to the same period in 2019. Rates paid on our interest-bearing deposits were 43 basis points for the six months ended June 30, 2020, a decrease of 43 basis points compared to the same period in 2019.

The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Our loan portfolio is affected by changes in the prime interest rate. The prime rate began in 2019 at 5.50% and decreased 50 basis points during the third quarter of 2019 (25 basis points in each of August and September) and 25 basis points in October 2019 to end the year at 4.75%. During 2020, the prime rate decreased 150 basis points in March to end the first quarter at 3.25%, where it remained as at the end of the second quarter of 2020. As noted above, our loan portfolio is also impacted by changes in the LIBOR. At June 30, 2020, the one-month and three-month U.S. dollar LIBOR interest rates were 0.16% and 0.30%, respectively, while at June 30, 2019, the one-month and three-month U.S. dollar LIBOR interest rates were 2.40% and 2.32%, respectively. The target range for the federal funds rate, which is the cost of immediately available overnight funds, began 2019 at 2.25% to 2.50% and decreased 50 basis points during the third quarter of 2019 (25 basis points in each of August and September) and 25 basis points in October 2019 to end the year at 1.50 to 1.75%. During 2020, the target range for the federal funds rate decreased 150 basis points in March to end the first quarter at 0.00% to 0.25%,

64

where it remained as at the end of the second quarter of 2020. In June 2020, the Federal Reserve indicated that it expects to maintain the targeted federal funds rate at current levels through 2022. The decrease in the target range for the federal funds rate in 2020 was largely an emergency measure by the Federal Reserve aimed at mitigating the economic impact of COVID-19.

Provision for Credit Losses

The Provision was $55.4 million for the three months ended June 30, 2020, which represented an increase of $51.6 million compared to the same period in 2019. We recorded net charge-offs of loans and leases of $23.4 million and $6.9 million for the three months ended June 30, 2020 and 2019, respectively. This represented charge-offs of 0.67% and 0.21% of average loans and leases, on an annualized basis, for the three months ended June 30, 2020 and 2019, respectively. The Provision was $96.6 million for the six months ended June 30, 2020, which represented an increase of $87.1 million compared to the same period in 2019. This increase was primarily due to an adjustment related to COVID-19 and the impact we expect it to have on our customers. We recorded net charge-offs of loans and leases of $29.5 million and $12.7 million for the six months ended June 30, 2020 and 2019, respectively. This represented net charge-offs of 0.44% and 0.20% of average loans and leases, on an annualized basis, for the six months ended June 30, 2020 and 2019, respectively. The ACL was $192.1 million as of June 30, 2020, an increase of $61.6 million or 47% from December 31, 2019 and represented 1.40% of total outstanding loans and leases as of June 30, 2020 compared to 0.99% of total outstanding loans and leases as of December 31, 2019. The Provision is recorded to maintain the ACL 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, 2020 and 2019 and Table 9 presents the major components of noninterest income for the six months ended June 30, 2020 and 2019:

Noninterest Income							Table 8
	Three Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2020		2019		Change		Change
Service charges on deposit accounts	$	5,927	$	8,123	$	(2,196)	(27)	%
Credit and debit card fees		10,870		16,629		(5,759)	(35)
Other service charges and fees		7,912		9,403		(1,491)	(16)
Trust and investment services income		8,664		8,931		(267)	(3)
Bank-owned life insurance		4,432		3,390		1,042	31
Investment securities (losses) gains, net		(211)		21		(232)	n/m
Other		8,062		2,276		5,786	n/m
Total noninterest income	$	45,656	$	48,773	$	(3,117)	(6)	%

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, 2020 to the same period in 2019.

Noninterest Income							Table 9
	Six Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2020		2019		Change		Change
Service charges on deposit accounts	$	14,877	$	16,183	$	(1,306)	(8)	%
Credit and debit card fees		25,819		33,284		(7,465)	(22)
Other service charges and fees		16,451		18,532		(2,081)	(11)
Trust and investment services income		18,255		17,549		706	4
Bank-owned life insurance		6,692		7,203		(511)	(7)
Investment securities losses, net		(126)		(2,592)		2,466	n/m
Other		12,916		5,686		7,230	n/m
Total noninterest income	$	94,884	$	95,845	$	(961)	(1)	%

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, 2020 to the same period in 2019.

65

Total noninterest income was $45.7 million for the three months ended June 30, 2020, a decrease of $3.1 million or 6% as compared to the same period in 2019. Total noninterest income was $94.9 million for the six months ended June 30, 2020, a decrease of $1.0 million or 1% as compared to the same period in 2019.

Service charges on deposit accounts were $5.9 million for the three months ended June 30, 2020, a decrease of $2.2 million or 27% as compared to the same period in 2019. This decrease was primarily due to a $2.0 million decrease in overdraft and checking account fees and a $0.5 million decrease in ATM interchange fees from customers. Service charges on deposit accounts were $14.9 million for the six months ended June 30, 2020, a decrease of $1.3 million or 8% as compared to the same period in 2019. This decrease was primarily due to a $1.9 million decrease in overdraft and checking account fees, partially offset by a $0.8 million increase in account analysis service charges.

Credit and debit card fees were $10.9 million for the three months ended June 30, 2020, a decrease of $5.8 million or 35% as compared to the same period in 2019. This decrease was primarily due to a $3.3 million decrease in interchange settlement fees from credit and debit cards, a $2.7 million decrease in merchant service revenues and a $1.3 million decrease in ATM surcharge fees. This was partially offset by a $1.9 million decrease in network association dues. Credit and debit card fees were $25.8 million for the six months ended June 30, 2020 a decrease of $7.5 million or 22% as compared to the same period in 2019. This decrease was primarily due to a $3.8 million decrease in interchange settlement fees from credit and debit cards, a $3.7 million decrease in merchant service revenues and a $1.4 million decrease in ATM surcharge fees. This was partially offset by a $1.8 million decrease in network association dues.

Other service charges and fees were $7.9 million for the three months ended June 30, 2020, a decrease of $1.5 million or 16% as compared to the same period in 2019. This decrease was primarily due to a $0.5 million decrease in service fees related to participation loans, a $0.2 million decrease in foreign exchange processing fees, a $0.2 million decrease in online banking fees and a $0.2 million decrease in fees from annuities and securities. Other service charges and fees were $16.5 million for the six months ended June 30, 2020, a decrease of $2.1 million or 11% as compared to the same period in 2019. This decrease was primarily due to a $0.6 million decrease in service fees related to participation loans, a $0.5 million decrease in insurance income, a $0.3 million decrease in online banking fees and a $0.2 million decrease in foreign exchange processing fees.

Trust and investment services income was $8.7 million for the three months ended June 30, 2020, a decrease of $0.3 million or 3% as compared to the same period in 2019. Trust and investment services income was $18.3 million for the six months ended June 30, 2020, an increase of $0.7 million or 4% as compared to the same period in 2019. This increase was primarily due to a $0.9 million increase in investment management fees.

BOLI income was $4.4 million for the three months ended June 30, 2020, an increase of $1.0 million or 31% as compared to the same period in 2019. This increase was due to a $0.7 million increase in death benefit proceeds from life insurance policies and a $0.3 million increase in BOLI earnings. BOLI income was $6.7 million for the six months ended June 30, 2020, a decrease of $0.5 million or 7% as compared to the same period in 2019. This decrease was due to a $0.8 million decrease in BOLI earnings, partially offset by a $0.3 million increase in death benefit proceeds from life insurance policies.

Net losses on the sale of investment securities were $0.2 million and nil for the three months ended June 30, 2020 and 2019, respectively. Net losses on the sale of investment securities were $0.1 million and $2.6 million for the six months ended June 30, 2020 and 2019, respectively. The decrease in losses of $2.5 million was primarily due to our investment portfolio restructuring and sale of 48 investment securities in January 2019, which contributed to the $2.6 million loss for the six months ended June 30, 2019.

Other noninterest income was $8.1 million for the three months ended June 30, 2020, an increase of $5.8 million as compared to the same period in 2019. This increase was primarily due to a $3.5 million increase in customer-related interest rate swap fees, a $1.3 million increase in gains on the sale of residential mortgage loans and a $0.9 million increase in volume-based incentives. Other noninterest income was $12.9 million for the six months ended June 30, 2020, an increase of $7.2 million as compared to the same period in 2019. This increase was primarily due to a $4.6 million increase in customer-related interest rate swap fees, a $2.5 million increase in gains on the sale of residential mortgage loans and a $0.8 million increase in volume-based incentives.

66

Noninterest Expense

Table 10 presents the major components of noninterest expense for the three months ended June 30, 2020 and 2019 and Table 11 presents the major components of noninterest expense for the six months ended June 30, 2020 and 2019:

Noninterest Expense							Table 10
	Three Months Ended
	June 30,					Dollar	Percentage
(dollars in thousands)	2020		2019			Change	Change
Salaries and employee benefits	$	42,414	$	42,185	$	229	1	%
Contracted services and professional fees		15,478		14,303		1,175	8
Occupancy		7,302		7,286		16	—
Equipment		5,207		4,544		663	15
Regulatory assessment and fees		2,100		2,149		(49)	(2)
Advertising and marketing		1,402		1,980		(578)	(29)
Card rewards program		5,163		7,664		(2,501)	(33)
Other		12,384		13,179		(795)	(6)
Total noninterest expense	$	91,450	$	93,290	$	(1,840)	(2)	%

Noninterest Expense							Table 11
	Six Months Ended
	June 30,				Dollar		Percentage
(dollars in thousands)	2020		2019		Change		Change
Salaries and employee benefits	$	87,243	$	87,045	$	198	—	%
Contracted services and professional fees		31,533		27,948		3,585	13
Occupancy		14,545		14,272		273	2
Equipment		9,915		8,828		1,087	12
Regulatory assessment and fees		4,046		3,596		450	13
Advertising and marketing		3,225		3,946		(721)	(18)
Card rewards program		12,178		14,396		(2,218)	(15)
Other		25,231		25,882		(651)	(3)
Total noninterest expense	$	187,916	$	185,913	$	2,003	1	%

Total noninterest expense was $91.5 million for the three months ended June 30, 2020, a decrease of $1.8 million or 2% as compared to the same period in 2019. Total noninterest expense was $187.9 million for the six months ended June 30, 2020, an increase of $2.0 million or 1% as compared to the same period in 2019.

Salaries and employee benefits expense was $42.4 million for the three months ended June 30, 2020, an increase of $0.2 million or 1% as compared to the same period in 2019. Salaries and employee benefits expense was $87.2 million for the six months ended June 30, 2020, an increase of $0.2 million or less than 1% as compared to the same period in 2019.

Contracted services and professional fees were $15.5 million for the three months ended June 30, 2020, an increase of $1.2 million or 8% as compared to the same period in 2019. This increase was primarily due to a $1.0 million increase in contracted data processing expenses, primarily related to system upgrades and product enhancements. Contracted services and professional fees were $31.5 million for the six months ended June 30, 2020, an increase of $3.6 million or 13% as compared to the same period in 2019. This increase was primarily due to a $2.1 million increase in contracted data processing expenses, primarily related to system upgrades and product enhancements, a $1.0 million increase in outside services, primarily attributable to marketing and new customer services, and a $0.6 million increase in audit, legal and consultant fees.

Occupancy expense was $7.3 million for three months ended June 30, 2020, a minimal change as compared to the same period in 2019. Occupancy expense was $14.5 million for the six months ended June 30, 2020, an increase of $0.3 million or 2% as compared to the same period in 2019.

67

Equipment expense was $5.2 million for the three months ended June 30, 2020, an increase of $0.7 million or 15% as compared to the same period in 2019. This increase was primarily due to a $0.6 million increase in furniture and equipment depreciation expense. Equipment expense was $9.9 million for the six months ended June 30, 2020, an increase of $1.1 million or 12% as compared to the same period in 2019. This increase was primarily due to a $0.6 million increase in furniture and equipment depreciation expense and a $0.3 million increase in technology-related license and maintenance fees.

Regulatory assessment and fees were $2.1 million for the three months ended June 30, 2020, a minimal change as compared to the same period in 2019. Regulatory assessment and fees were $4.0 million for the six months ended June 30, 2020, an increase of $0.5 million or 13% as compared to the same period in 2019.

Advertising and marketing expense was $1.4 million for the three months ended June 30, 2020, a decrease of $0.6 million or 29% as compared to the same period in 2019. This decrease was primarily due to a $0.3 million decrease due to higher vendor reimbursements and a $0.3 million decrease in advertising costs. Advertising and marketing expense was $3.2 million for the six months ended June 30, 2020, a decrease of $0.7 million or 18% as compared to the same period in 2019. This decrease was primarily due to a $0.5 million decrease in advertising costs and a $0.2 million decrease due to higher vendor reimbursements.

Card rewards program expense was $5.2 million for the three months ended June 30, 2020, a decrease of $2.5 million or 33% as compared to the same period in 2019. This decrease was primarily due to a $1.4 million decrease in priority rewards card redemptions, a $0.7 million decrease in interchange fees paid to our credit card partners and a $0.3 million decrease in credit card cash reward redemptions. Card rewards program expense was $12.2 million for the six months ended June 30, 2020, a decrease of $2.2 million or 15% as compared to the same period in 2019. This decrease was primarily due to a $1.4 million decrease in priority rewards card redemptions, a $0.5 million decrease in credit card cash reward redemptions and a $0.3 million decrease in interchange fees paid to our credit card partners.

Other noninterest expense was $12.4 million for the three months ended June 30, 2020, a decrease of $0.8 million or 6% as compared to the same period in 2019. This decrease was primarily due to a $0.5 million decrease in net periodic benefit costs. Other noninterest expense was $25.2 million for the six months ended June 30, 2020, a decrease of $0.7 million or 3% as compared to the same period in 2019. This decrease was primarily due to a $0.9 million decrease in net periodic benefit costs.

Provision for Income Taxes

The provision for income taxes was $6.5 million (an effective tax rate of 24.58%) for the three months ended June 30, 2020, compared with the provision for income taxes of $24.8 million (an effective tax rate of 25.50%) for the same period in 2019. The provision for income taxes was $17.9 million (an effective tax rate of 23.32%) for the six months ended June 30, 2020, compared with the provision for income taxes of $48.7 million (an effective tax rate of 25.50%) for the same period in 2019. The reduction in the effective tax rates for the three and six months ended June 30, 2020, compared to the same periods in 2019, was primarily due to the reduction of pretax income, which resulted in the tax credits, tax-exempt income and other tax benefit items to have proportionately higher impacts on the effective tax rates. In addition, the reduction in the effective tax rate for the six months ended June 30, 2020 also stemmed from a state tax settlement with BNP Paribas USA, Inc. related to periods during which the Company was included in the state combined returns of BNP Paribas USA, Inc.

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, 2020 and 2019. Additional information about operating segment performance is presented in “Note 18. Reportable Operating Segments” contained in our unaudited interim consolidated financial statements.

In 2019, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The primary reason for the change was to align deposit balances within the business segment that directly manages them. Specifically, certain deposit balances previously included as part of the Retail Banking segment have been reclassified to the Commercial Banking segment. The reallocation of select deposit balances affected net interest income, net interest income after provision for credit losses, noninterest income, provision for income taxes and net income. The Company has reported its selected financial information using the new deposit balance

68

alignments for the three and six months ended June 30, 2020. The Company has restated the selected financial information for the three and six months ended June 30, 2019 in order to conform with the current presentation.

Additionally, during the fourth quarter of 2019, the Company changed its assumptions embedded in allocating deposit costs to business segments. The Company has reported its selected financial information using the new deposit cost assumptions starting with the fourth quarter of 2019.

Business Segment Net Income								Table 12
	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2020		2019		2020		2019
Retail Banking	$	27,037	$	52,178	$	54,064	$	105,488
Commercial Banking		4,342		23,599		11,618		46,129
Treasury and Other		(11,330)		(3,344)		(6,768)		(9,260)
Total	$	20,049	$	72,433	$	58,914	$	142,357

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.

Net income for the Retail Banking segment was $27.0 million for the three months ended June 30, 2020, a decrease of $25.1 million or 48% as compared to the same period in 2019. The decrease in net income for the Retail Banking segment was primarily due to a $22.6 million increase in the Provision, an $11.6 million decrease in net interest income and a $1.2 million decrease in noninterest income, partially offset by a $8.3 million decrease in the provision for income taxes and a $1.9 million decrease in noninterest expense. The increase in the Provision was primarily due to the adjustment related to COVID-19 and the impact that we expect it to have on our customers. The decrease in net interest income was primarily due to a decrease in transfer pricing credits on interest expenses from deposits as a result of lower yields on our deposit portfolio. The decrease in noninterest income was primarily due to decreases in overdraft and checking account fees and other services charges and fees, partially offset by higher gains on the sale of residential mortgage loans. The decrease in the provision for income tax was primarily due to lower pretax income. The decrease in noninterest expense was primarily due to a decrease in salaries and employee benefits expense.

Net income for the Retail Banking segment was $54.1 million for the six months ended June 30, 2020, a decrease of $51.4 million or 49% as compared to the same period in 2019. The decrease in net income for the Retail Banking segment was primarily due to a $40.1 million increase in the Provision, a $28.9 million decrease in net interest income and a $2.6 million increase in noninterest expense, partially offset by a $18.9 million decrease in the provision for income taxes and a $1.3 million increase in noninterest income. The increase in the Provision was primarily due to the adjustment related to COVID-19 and the impact that we expect it to have on our customers. The decrease in net interest income was primarily due to a decrease in transfer pricing credits on interest expenses from deposits as a result of lower yields on our deposit portfolio, as well as higher transfer pricing charges related to the residential loans portfolio. The increase in noninterest expense was primarily due to higher overall expenses that were allocated to the Retail Banking segment and an increase in contracted services and professional fees, partially offset by a decrease in salaries and benefits expense. The decrease in the provision for income taxes was primarily due to the decrease in pretax income. The increase in noninterest income was primarily due to higher gains on the sale of residential mortgage loans and an increase in trust and investment services income, partially offset by decreases in other service charges and fees and overdraft and checking account fees.

The increase in total assets for the Retail Banking segment was primarily due to PPP loans during the six months ended June 30, 2020.

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 $4.3 million for the three months ended June 30, 2020, a decrease of $19.3 million or 82% as compared to the same period in 2019. The decrease in net income for the Commercial Banking segment was primarily due to a $23.1 million increase in the Provision and a $1.9 million decrease in net interest income,

69

partially offset by a $7.1 million decrease in the provision for income taxes. The increase in the Provision was primarily due to the adjustment related to COVID-19 and the expected impact that it will have on our customers. The decrease in net interest income was primarily due to a decrease in transfer pricing credits on interest expenses from deposits as a result of lower yields on our deposit portfolio. The decrease in the provision for income taxes was primarily due to the decrease in pretax income.

Net income for the Commercial Banking segment was $11.6 million for the six months ended June 30, 2020, a decrease of $34.5 million or 75% as compared to the same period in 2019. The decrease in net income for the Commercial Banking segment was primarily due to a $40.7 million increase in the Provision, a $2.7 million increase in noninterest expense, a $2.1 million decrease in net interest income and a $1.3 million decrease in noninterest income, partially offset by a $12.4 million decrease in the provision for income taxes. The increase in the Provision was primarily due to the adjustment related to COVID-19 and the expected impact that it will have on our customers. The increase in noninterest expense was primarily due to increases in contracted services and professional fees, salaries and benefits expense, other taxes and higher overall expenses that were allocated to the Commercial Banking segment, partially offset by a decrease in card reward expenses. The decrease in net interest income was primarily due to a decrease in transfer pricing credits on interest expenses from deposits as a result of lower yields on our deposit portfolio. The decrease in noninterest income was primarily due to a decrease in credit and debit card fees, partially offset by an increase in customer-related swap fees. The decrease in the provision for income taxes was primarily due to the decrease in pretax income.

The decrease in total assets for the Commercial Banking segment was primarily due to decreases in our Shared National Credits and dealer flooring portfolios, partially offset by higher draws on lines by existing customers and PPP loans during the six months ended June 30, 2020.

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 $11.3 million for the three months ended June 30, 2020, an increase in loss of $8.0 million as compared to the same period in 2019. The increase in the net loss was primarily due to a $6.0 million increase in the Provision, a $4.3 million increase in net interest expense and a $1.2 million decrease in noninterest income, partially offset by a $2.8 million increase in the benefit for income taxes. The increase in the Provision was primarily due to the adjustment related to COVID-19 and the expected impact that it will have on our customers. The increase in net interest expense was primarily due to lower earnings credits as a result of lower average yields in our loan portfolio and lower average yields in our investment securities portfolio, partially offset by a decrease in transfer pricing charges as a result of lower yields on our deposit portfolio. The decrease in noninterest income was primarily due to decreases in credit and debit card fees and overdraft and checking account fees, partially offset by an increase in BOLI income. The increase in the benefit for income taxes was primarily due to the increase in pretax loss.

Net loss for the Treasury and Other segment was $6.8 million for the six months ended June 30, 2020, a decrease in loss of $2.5 million or 27% as compared to the same period in 2019. The decrease in net loss was primarily due to a $6.9 million increase in net interest income and a $3.3 million decrease in noninterest expense, partially offset by a $6.3 million increase in the Provision and a $1.0 million decrease in noninterest income. The increase in net interest income was primarily due to a decrease in transfer pricing charges as a result of lower yields on our deposit portfolio, partially offset by lower earnings credits as a result of lower average yields in our loan portfolio and lower average yields in our investment securities portfolio. The decrease in noninterest expense was primarily due to higher overall expenses that led to a larger credit allocation to the Treasury and Other segment, as well as lower other taxes and pension-related expenses, partially offset by an increase in salaries and employee benefits expense and equipment expenses. The increase in the Provision was primarily due to the

70

adjustment related to COVID-19 and the expected impact that it will have on our customers. The decrease in noninterest income was primarily due to decreases in credit and debit card fees, overdraft and checking account fees, BOLI income, customer-related rate swap fees and market adjustments for foreign exchange transactions, partially offset by a decrease in net losses on the sale of investment securities as a result of the investment portfolio restructuring and sale of 48 investment securities in January 2019.

The increase in total assets for the Treasury and Other segment was primarily due to increases in interest-bearing deposits in other banks and investment securities portfolio during the six months ended June 30, 2020.

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 Federal Reserve Bank of San Francisco (the “FRB”). As of June 30, 2020 and December 31, 2019, cash and cash equivalents were $1.9 billion and $0.7 billion, respectively. Potential sources of liquidity also include investment securities in our available-for-sale portfolio. The estimated fair value of our available-for-sale investment securities were $5.1 billion and $4.1 billion as of June 30, 2020 and December 31, 2019, respectively. As of June 30, 2020 and December 31, 2019, we maintained our excess liquidity primarily in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. As of June 30, 2020, our available-for-sale investment securities portfolio was comprised of securities with a weighted average life of approximately 4.2 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, 2020, we had borrowing capacity of $1.9 billion from the FHLB and $982.0 million from the FRB based on the amount of collateral pledged. As of December 31, 2019, we had borrowing capacity of $1.7 billion from the FHLB and $596.8 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 $17.0 billion and $15.1 billion as of June 30, 2020 and December 31, 2019, which represented 88% and 92%, respectively, of our total deposits. These core deposits are normally less volatile, often with customer relationships tied to other products offered by the Company, however, 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 capital to be returned to our shareholders. We expect to meet these obligations 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. At the start of the pandemic, we increased our liquidity position through additional public time deposits in anticipation of a surge in funding needs due to our participation in the PPP and other additional liquidity needs. As of June 30, 2020, we maintained these higher levels of liquidity.

71

Investment Securities

Table 13 presents the estimated fair value of our available-for-sale investment securities portfolio as of June 30, 2020 and December 31, 2019:

Investment Securities				Table 13
	June 30,		December 31,
(dollars in thousands)	2020		2019
U.S. Treasury and government agency debt securities	$	94,918	$	29,888
Government-sponsored enterprises debt securities		—		101,439
Mortgage-backed securities:
Residential - Government agency		232,617		291,209
Residential - Government-sponsored enterprises		390,912		399,492
Commercial - Government agency		629,679		—
Commercial - Government-sponsored enterprises		322,996		101,719
Collateralized mortgage obligations:
Government agency		1,926,584		2,381,278
Government-sponsored enterprises		1,538,069		770,619
Total available-for-sale securities	$	5,135,775	$	4,075,644

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, 2020:

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, 2020
Available-for-sale securities
U.S. Treasury and government agency debt securities	$	—	—	%	$	30.4	0.81	%	$	—	—	%	$	64.0	1.10	%	$	94.4	1.00	%	$	94.9
Mortgage-backed securities(2):
Residential - Government agency		—	—			224.8	2.46			—	—			—	—			224.8	2.46			232.6
Residential - Government-sponsored enterprises		—	—			327.3	2.59			47.8	2.43			—	—			375.1	2.57			390.9
Commercial - Government agency		—	—			498.3	2.33			109.3	1.71			5.2	2.04			612.8	2.22			629.7
Commercial - Government-sponsored enterprises		—	—			27.7	2.99			284.6	1.85			—	—			312.3	1.95			323.0
Collateralized mortgage obligations(2):
Government agency		30.4	1.71			1,644.6	1.87			150.6	1.25			62.1	1.38			1,887.7	1.80			1,926.6
Government-sponsored enterprises		73.5	2.20			765.1	1.80			679.7	1.47			—	—			1,518.3	1.67			1,538.1
Total available-for-sale securities as of June 30, 2020	$	103.9	2.05	%	$	3,518.2	2.02	%	$	1,272.0	1.59	%	$	131.3	1.27	%	$	5,025.4	1.90	%	$	5,135.8

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

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

The fair value of our available-for-sale investment securities portfolio was $5.1 billion as of June 30, 2020, an increase of $1.1 billion or 26% compared to December 31, 2019. Our available-for-sale investment securities are carried at fair value with changes in fair value reflected in other comprehensive income or through the Provision.

As of June 30, 2020, 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 $3.5 billion invested in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. Our available-for-sale portfolio also included $1.6 billion in mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae and a municipal housing authority and $94.9 million in debt securities issued by the U.S Treasury and government agencies (US International Development Finance Corporation bonds).

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.

We conduct a regular assessment of our investment securities portfolio to determine whether any securities are impaired. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and the ACL is recorded for the credit loss, limited by the amount that the

72

fair value is less than the amortized cost basis. Any impairment that has not been recorded through the ACL is recognized in other comprehensive income. For the three and six months ended June 30, 2020, we did not record any credit losses related to our investment securities portfolio.

Gross unrealized gains in our investment securities portfolio were $111.9 million and $19.0 million as of June 30, 2020 and December 31, 2019, respectively. Gross unrealized losses in our investment securities portfolio were $1.6 million and $24.0 million as of June 30, 2020 and December 31, 2019, respectively. The increase in unrealized gains in our investment securities portfolio was primarily due to lower market interest rates as of June 30, 2020, relative to December 31, 2019, resulting in a higher valuation. The increase in unrealized gain positions was primarily related to our mortgage-backed securities and collateralized mortgage obligations, the fair values of which are sensitive to changes in market interest rates.

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 June 30, 2020 and December 31, 2019, we held FHLB stock of $26.1 million and $34.1 million, respectively, 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, 2020 and December 31, 2019:

Loans and Leases				Table 15
	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	3,423,708	$	2,743,242
Commercial real estate		3,423,499		3,463,953
Construction		617,935		519,241
Residential:
Residential mortgage		3,691,950		3,768,936
Home equity line		876,491		893,239
Total residential		4,568,441		4,662,175
Consumer		1,492,160		1,620,556
Lease financing		238,287		202,483
Total loans and leases	$	13,764,030	$	13,211,650

Total loans and leases were $13.8 billion as of June 30, 2020, an increase of $552.4 million or 4% from December 31, 2019 with increases in commercial and industrial loans, construction loans and lease financing. The increase in total loans and leases was primarily due to our participation in the PPP which had a total amortized cost basis of $916.4 million as of June 30, 2020. While we have not experienced declines in our loan portfolio in the second quarter, it is possible that the effects of COVID-19 on the economy could result in less demand for our loan products.

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 $3.4 billion as of June 30, 2020, an increase of $680.5 million or 25% from December 31, 2019. This increase was primarily due to PPP loans totaling $916.4 million, offset by decreases in our Shared National Credits and dealer flooring portfolios during the six months ended June 30, 2020.

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 $3.4 billion as of June 30, 2020, a decrease of $40.5 million or 1% from December 31, 2019. This decrease was primarily due to a payoff of a commercial real estate loan totaling $50.0 million during the six months ended June 30, 2020.

73

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 completion of the construction phase, 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 $617.9 million as of June 30, 2020, an increase of $98.7 million or 19% from December 31, 2019. The increase in construction loans stemmed from various disbursements of project loans during the six months ended June 30, 2020.

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 $4.6 billion as of June 30, 2020, a decrease of $93.7 million or 2% from December 31, 2019. Our portfolio of residential real estate loans declined due to the sale of $132.0 million in residential mortgages during the six months ended June 30, 2020.

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 $1.5 billion as of June 30, 2020, a decrease of $128.4 million or 8% from December 31, 2019. The decrease in consumer loans was primarily due to decreases in credit card balances and indirect automobile loans.

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 $238.3 million as of June 30, 2020, an increase of $35.8 million or 18% from December 31, 2019. The increase in lease financing was due to portfolio growth in our commercial single investor leases.

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

74

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, 2020 by rate type:

Loans and Leases by Rate Type																							Table 16
	June 30, 2020
	Adjustable Rate															Hybrid			Fixed
(dollars in thousands)	Prime			LIBOR			Treasury			Other			Total			Rate			Rate			Total
Commercial and industrial	$	245,967		$	1,836,507		$	—		$	26,535		$	2,109,009		$	12,875		$	1,301,824		$	3,423,708
Commercial real estate		31,234			2,063,991			337			917,401			3,012,963			89,838			320,698			3,423,499
Construction		38,741			450,105			33			34,202			523,081			984			93,870			617,935
Residential:
Residential mortgage		24,177			154,551			94,848			56,494			330,070			380,224			2,981,656			3,691,950
Home equity line		336,901			—			17,460			—			354,361			522,078			52			876,491
Total residential		361,078			154,551			112,308			56,494			684,431			902,302			2,981,708			4,568,441
Consumer		305,272			18,861			1,514			110			325,757			3,761			1,162,642			1,492,160
Lease financing		—			—			—			—			—			—			238,287			238,287
Total loans and leases	$	982,292		$	4,524,015		$	114,192		$	1,034,742		$	6,655,241		$	1,009,760		$	6,099,029		$	13,764,030
% by rate type at June 30, 2020		7	%		33	%		1	%		8	%		49	%		7	%		44	%		100	%

Tables 17 and 18 present the geographic distribution of our loan and lease portfolio as of June 30, 2020 and December 31, 2019:

Geographic Distribution of Loan and Lease Portfolio										Table 17
	June 30, 2020
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	1,975,998	$	1,184,445	$	215,470	$	47,795	$	3,423,708
Commercial real estate		2,221,441		804,164		397,656		238		3,423,499
Construction		282,487		330,326		5,122		—		617,935
Residential:
Residential mortgage		3,568,419		2,446		121,085		—		3,691,950
Home equity line		845,095		73		31,323		—		876,491
Total residential		4,413,514		2,519		152,408		—		4,568,441
Consumer		1,100,888		19,826		370,284		1,162		1,492,160
Lease financing		88,081		139,141		11,065		—		238,287
Total Loans and Leases	$	10,082,409	$	2,480,421	$	1,152,005	$	49,195	$	13,764,030
Percentage of Total Loans and Leases		73%		18%		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.

75

Geographic Distribution of Loan and Lease Portfolio										Table 18
	December 31, 2019
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	1,270,997	$	1,285,340	$	140,929	$	45,976	$	2,743,242
Commercial real estate		2,289,626		768,314		405,720		293		3,463,953
Construction		261,089		253,577		4,575		—		519,241
Residential:
Residential mortgage		3,642,251		2,708		123,977		—		3,768,936
Home equity line		861,079		78		32,082		—		893,239
Total residential		4,503,330		2,786		156,059		—		4,662,175
Consumer		1,202,762		22,521		393,045		2,228		1,620,556
Lease financing		85,842		110,630		6,011		—		202,483
Total Loans and Leases	$	9,613,646	$	2,443,168	$	1,106,339	$	48,497	$	13,211,650
Percentage of Total Loans and Leases		73%		18%		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, participation in the Shared National Credits Program and selective commercial real estate projects based on existing customer relationships. Our lease financing portfolio includes commercial leveraged and single investor lease financing activities both in Hawaii and on the U.S. mainland.  However, no new leveraged leases are being added to the portfolio and all remaining leveraged leases are running off. 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, 2020:

Maturities for Selected Loan Categories(1)								Table 19
	June 30, 2020
	Due in One		Due After One		Due After
(dollars in thousands)	Year or Less		to Five Years		Five Years		Total
Commercial and industrial	$	987,725	$	2,189,928	$	246,055	$	3,423,708
Construction		274,976		274,491		68,468		617,935
Total Selected Loans	$	1,262,701	$	2,464,419	$	314,523	$	4,041,643
Total of loans with:
Adjustable interest rates	$	1,151,666	$	1,262,168	$	218,256	$	2,632,090
Hybrid interest rates		696		4,872		8,291		13,859
Fixed interest rates		110,339		1,197,379		87,976		1,395,694
Total Selected Loans	$	1,262,701	$	2,464,419	$	314,523	$	4,041,643

(1) Based on contractual maturities.

Credit Quality

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

For purposes of managing credit risk and estimating the ACL, management has identified three portfolio segments (commercial, residential and consumer) that we use to develop our systematic methodology to determine the ACL. 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 Credit Losses” contained in our unaudited interim consolidated financial statements for more information about our approach to estimating the ACL.

76

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, 2020 and December 31, 2019:

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More					Table 20
	June 30,			December 31,
(dollars in thousands)	2020			2019
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial	$	11,559		$	32
Commercial real estate		13,168			30
Construction		2,043			—
Total Commercial Loans		26,770			62
Residential Loans:
Residential mortgage		6,059			5,406
Total Residential Loans		6,059			5,406
Total Non-Accrual Loans and Leases		32,829			5,468
Other Real Estate Owned ("OREO")		446			319
Total Non-Performing Assets	$	33,275		$	5,787
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial	$	2,309		$	1,429
Commercial real estate		900			1,013
Construction		248			2,367
Total Commercial Loans		3,457			4,809
Residential Loans:
Residential mortgage		—			74
Home equity line		4,496			2,995
Total Residential Loans		4,496			3,069
Consumer		2,167			4,272
Total Accruing Loans and Leases Past Due 90 Days or More	$	10,120		$	12,150
Restructured Loans on Accrual Status and Not Past Due 90 Days or More	$	11,182		$	14,493
Total Loans and Leases	$	13,764,030		$	13,211,650
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases		0.24	%		0.04	%
Ratio of Non-Performing Assets to Total Loans and Leases and OREO		0.24	%		0.04	%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and OREO		0.32	%		0.14	%

Table 21 presents the activity in Non-Performing Assets (“NPAs”) for the six months ended June 30, 2020:

Non-Performing Assets		Table 21
	Six Months Ended June 30,
(dollars in thousands)	2020
Balance at beginning of period	$	5,787
Additions		48,487
Reductions
Payments		(3,712)
Return to accrual status		(567)
Sales of other real estate owned		(319)
Charge-offs/write-downs		(16,401)
Total Reductions		(20,999)
Balance at end of period	$	33,275

77

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 $33.3 million as of June 30, 2020, an increase of $27.5 million or 475% from December 31, 2019. The ratio of our NPAs to total loans and leases and other real estate owned was 0.24% as of June 30, 2020, an increase of 20 basis points from December 31, 2019. The increase in total NPAs was primarily due to a $13.1 million increase in commercial real estate non-accrual loans, a $11.5 million increase in commercial and industrial non-accrual loans and a $2.0 million increase in construction  non-accrual loans.

As of June 30, 2020, commercial real estate non-accrual loans were $13.2 million, an increase of $13.1 million from December 31, 2019. This increase was primarily due to an addition of a $15.1 million commercial real estate loan, partially offset by a $2.7 million charge-off. The increase in commercial real estate non-accruals loans was primarily due to the impact of COVID-19 and the shut-down of the tourism industry in Hawaii.

As of June 30, 2020, commercial and industrial non-accrual loans were $11.6 million, an increase of $11.5 million from December 31, 2019. This increase was primarily due to additions in commercial and industrial loans totaling $27.8 million, partially offset by $13.3 million in charge-offs and $3.0 million in payments. The increase in commercial and industrial non-accruals loans was primarily due to the impact of COVID-19 and the shut-down of the tourism industry in Hawaii.

As of June 30, 2020, construction non-accrual loans were $2.0 million, an increase of $2.0 million or 100% from December 31, 2019. This increase was primarily due to the addition of one construction non-accrual loan of $2.2 million, partially offset by a $0.4 million charge-off.

As of June 30, 2020, residential mortgage non-accrual loans were $6.1 million, an increase of $0.7 million or 12% from December 31, 2019. As of June 30, 2020, our residential mortgage non-accrual loans were comprised of 36 loans with a weighted average current LTV ratio of 51%.

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. As of June 30, 2020, other real estate owned was $0.4 million which was comprised of one residential real estate property.  As of December 31, 2019, other real estate owned was $0.3 million which was comprised of two residential real estate properties.

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 $10.1 million as of June 30, 2020, a decrease of $2.0 million or 17% as compared to December 31, 2019. Construction and consumer loans that were past due 90 days or more and still accruing interest both decreased by $2.1 million during the six months ended June 30, 2020. This was partially offset by increases of $1.5 million and $0.9 million in home equity lines and commercial and industrial loans, respectively, that were past due 90 days or more and still accruing interest during the six months ended June 30, 2020.

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 $44.7 million and $20.6 million as of June 30, 2020 and December 31, 2019, respectively. These impaired loans had a related ACL of $1.6 million and $0.2 million as of June 30, 2020 and December 31, 2019. The increase in impaired loans during the six months ended June 30, 2020 was primarily due to increases in commercial real estate, commercial and industrial and construction loans of $13.1 million, $10.2 million and $1.8 million, respectively, partially offset by a decrease in residential mortgage loans of $1.2 million. The impaired loan balance is further decreased by charge-

78

offs and paydowns. As of June 30, 2020 and December 31, 2019, we recorded charge-offs of $17.0  million and $0.6 million, respectively, related to our total impaired loans. Our impaired loans are considered in management’s assessment of the overall adequacy of the ACL.

If interest due on the balances of all non-accrual loans as of June 30, 2020 had been accrued under the original terms, approximately $0.5 million and $0.6 million in additional interest income would have been recorded during  the three and six months ended June 30, 2020, respectively, compared to nil and $0.1 million in additional interest income that would have been recorded for the same periods in 2019. Actual interest income recorded on these loans was $0.1 million for both the three and six months ended June 30, 2020, compared to $0.4 million and $0.9 million, respectively, for the same periods in 2019.

COVID-19 Financial Hardship Relief Programs

Certain borrowers are currently unable to meet their contractual payment obligations because of the adverse effects of COVID-19. To help mitigate these effects, we have been offering various relief programs to assist customers who are experiencing financial hardship due to COVID-19. For example, for certain residential mortgage and commercial loans, various relief options are available on a case-by-case basis, including payment deferrals for up to six months. For certain consumer loans, loan assistance is being offered in the form of payment deferrals for up to three months, which extends the term of the loan by the number of months deferred, and interest will continue to accrue on the principal balance. The short-term modifications for payment deferrals, extensions of repayment terms, or delays in payment described above that are insignificant and made on a good faith basis in response to borrowers impacted by COVID-19 who were current prior to any relief are not required to be accounted for and disclosed as TDRs under GAAP. Please see “Note 4. Allowance for Credit Losses” in the notes to our unaudited interim consolidated financial statements for further discussion on short-term modifications.

Table 22 presents information on our loans and leases that received payment deferrals under our COVID-19 financial hardship relief programs as of June 30, 2020:

Loans and Leases Receiving Payment Deferrals under COVID-19 Financial Hardship Relief Programs				Table 22
	June 30, 2020
	Number of Loans		Amortized
(dollars in thousands)	and Leases		Cost Basis
Loans and Leases Receiving Payment Deferrals under COVID-19 Financial Hardship Relief Programs
Commercial and industrial		1,433	$	931,111
Commercial real estate		434		1,179,280
Construction		40		66,037
Lease financing		61		10,615
Residential mortgage		1,322		564,671
Consumer		17,898		275,625
Total Loans and Leases Receiving Payment Deferrals under COVID-19 Financial Hardship Relief Programs		21,188	$	3,027,339
Total Loans and Leases			$	13,764,030
Ratio of Loans and Leases Receiving Payment Deferrals under COVID-19 Financial Hardship Relief Programs to Total Loans and Leases				22.0	%

79

In addition to the relief programs described above, we have been also participating in the PPP offered by the U.S. Small Business Administration (“SBA”). The PPP is intended to help small businesses impacted by the COVID-19 pandemic by providing “fully forgivable” loans for up to $10 million to cover up to 24 weeks of payroll expenses, including employee benefits, and can also be used to make mortgage interest, rent and utility payments. PPP loans have a fixed interest rate of one percent per annum and a maturity date of up to five years, with the ability to prepay the loan in full without penalty. The first payment is deferred for 10 months or until compensation is received for forgiven amounts, and interest will continue to accrue during the initial deferment period. The borrower may apply with the Bank for loan forgiveness of the amount due on the loan in an amount equal to payroll, employee benefits, mortgage interest, rent and utility costs incurred during the 24-week period, subject to limitations, in accordance with the PPP and CARES Act. Because the purpose of the PPP is to help small businesses keep their workers employed and paid, if the business spends less than 60% of loan proceeds on payroll costs, uses the loan proceeds for non-payroll costs that are not related to mortgage interest, rent or utility payments, or significantly reduces its employee count or compensation levels without qualifying for other exceptions, a portion of the loan will not be forgiven, and the business will be required to repay that portion of the loan to the Bank over the remaining term of the loan.

Table 23 presents information on our PPP loans outstanding as of June 30, 2020 to borrowers operating in industries greatly impacted by the COVID-19 pandemic (“high impact industries”) and all other industries:

PPP Loans Outstanding to Borrowers by Industry				Table 23
	June 30, 2020
	Number		Amortized
(dollars in thousands)	of Loans		Cost Basis
PPP Loans Outstanding to Borrowers by Industry
High Impact Industries:
Food service		596	$	110,711
Automobile dealers		77		63,867
Retail		520		59,765
Hospitality/Hotel		94		56,481
Transportation		165		35,573
Total PPP Loans Outstanding to Borrowers Operating in High Impact Industries		1,452		326,397
All other industries (1)		4,564		589,999
Total PPP Loans Outstanding (2)		6,016	$	916,396
Total Loans and Leases			$	13,764,030
Ratio of PPP Loans Outstanding to Borrowers Operating in High Impact Industries to Total Loans and Leases				2.4	%
Ratio of PPP Loans Outstanding to Total Loans and Leases				6.7	%

(1) "All other industries" represent borrowers that received PPP loans that did not operate in the five high impact industries listed above, which is primarily comprised of the construction, health care, and professional services industries.

(2) Outstanding loan balances are reported net of deferred loan costs and fees of $2.6 million and $27.4 million at June 30, 2020, respectively.

Loans Modified in a Troubled Debt Restructuring

Table 24 presents information on loans whose terms have been modified in a TDR as of June 30, 2020 and December 31, 2019:

Loans Modified in a Troubled Debt Restructuring				Table 24
	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	3,609	$	4,919
Commercial real estate		675		692
Total commercial		4,284		5,611
Residential mortgage		7,865		10,487
Total	$	12,149	$	16,098

80

Loans modified in a TDR were $12.1 million as of June 30, 2020, a decrease of $3.9 million or 25% from December 31, 2019. This decrease was primarily due to decreases in residential mortgage loans of $2.6 million and commercial and industrial loans of $1.3 million. As of June 30, 2020, $11.2 million or 92% 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 Credit 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.

As noted above, we have begun to provide our borrowers with opportunities to defer payments, or portions thereof. In the absence of intervening factors, such short-term modifications made on a good faith basis are not categorized as troubled debt restructurings, nor are loans granted payment deferrals related to COVID-19 reported as past due or placed on non-accrual status (provided the loans were not past due or on non-accrual status prior to the deferral).

Allowance for Credit Losses for Loans and Leases & Reserve for Unfunded Commitments

We adopted the provisions of Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments on January 1, 2020. This guidance changes the accounting for credit losses from an “incurred loss” model, which estimates a loss allowance based on current known and inherent losses within a loan portfolio to an “expected loss” model, which estimates a loss based on losses expected to be recorded over the life of the loan portfolio.

Effective January 1, 2020, we recorded a pre-tax cumulative effect adjustment to increase the ACL by $0.8 million and to increase the reserve for unfunded commitments by $16.3 million. The Company’s ACL under CECL is significantly more dependent on the quantitative model and less on the qualitative assessment, compared to the previous incurred loss model. The increase in the ACL was primarily related to our indirect auto, commercial real estate and consumer loan products.  This was partially offset by the decrease in the ACL related to our commercial and industrial, home equity lines and residential real estate loan products. These directional changes were predominantly due to differences between the loss emergence periods previously used under the incurred loss methodology and the remaining life of the loan as required under CECL. The large increase to our reserve for unfunded commitments was primarily due to an increase in utilization rates estimated using our CECL methodology.

81

Table 25 presents an analysis of our ACL for the periods indicated:

Allowance for Credit Losses											Table 25
	Three Months Ended June 30,						Six Months Ended June 30,
(dollars in thousands)	2020			2019			2020			2019
Balance at Beginning of Period	$	166,013		$	141,546		$	130,530		$	141,718
Adjustment to Adopt ASC Topic 326		—			—			770			—
After Adoption of ASC Topic 326		166,013			141,546			131,300			141,718
Loans and Leases Charged-Off
Commercial Loans:
Commercial and industrial		(13,974)			(2,000)			(14,175)			(2,000)
Commercial real estate		(2,723)			—			(2,723)			—
Construction		(379)			—			(379)			—
Lease financing		—			—			—			(24)
Total Commercial Loans		(17,076)			(2,000)			(17,277)			(2,024)
Residential Loans:
Residential mortgage		(14)			—			(14)			—
Home equity line		—			—			(8)			—
Total Residential Loans		(14)			—			(22)			—
Consumer		(8,907)			(7,505)			(17,504)			(16,103)
Total Loans and Leases Charged-Off		(25,997)			(9,505)			(34,803)			(18,127)
Recoveries on Loans and Leases Previously Charged-Off
Commercial Loans:
Commercial and industrial		100			25			320			62
Commercial real estate		—			32			—			63
Construction		30			—			140			—
Total Commercial Loans		130			57			460			125
Residential Loans:
Residential mortgage		17			118			152			336
Home equity line		8			67			130			99
Total Residential Loans		25			185			282			435
Consumer		2,456			2,382			4,539			4,834
Total Recoveries on Loans and Leases Previously Charged-Off		2,611			2,624			5,281			5,394
Net Loans and Leases Charged-Off		(23,386)			(6,881)			(29,522)			(12,733)
Provision for Credit Losses - Loans and Leases		49,493			3,870			90,342			9,550
Balance at End of Period	$	192,120		$	138,535		$	192,120		$	138,535
Average Loans and Leases Outstanding	$	13,956,669		$	13,209,655		$	13,574,048		$	13,142,057
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)		0.67	%		0.21	%		0.44	%		0.20	%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding		1.40	%		1.04	%		1.40	%		1.04	%

(1) Annualized for the three and six months ended June 30, 2020 and 2019.

Tables 26 and 27 present the allocation of the ACL by loan and lease category, in both dollars and as a percentage of total loans and leases outstanding as of June 30, 2020 and December 31, 2019:

Allocation of the Allowance for Credit Losses by Loan and Lease Category	Table 26
	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	21,299	$	28,975
Commercial real estate		53,122		22,325
Construction		5,276		4,844
Lease financing		3,837		424
Total commercial		83,534		56,568
Residential mortgage		33,874		29,303
Home equity line		7,635		9,876
Total residential		41,509		39,179
Consumer		67,077		34,644
Unallocated		—		139
Total Allowance for Credit Losses for Loans and Leases	$	192,120	$	130,530

82

Allocation of the Allowance for Credit Losses by Loan and Lease Category							Table 27
	June 30,				December 31,
	2020				2019
	Allocated		Loan		Allocated		Loan
	ACL as		category as		ACL as		category as
(as a percentage of total loans	% of loan or		% of total		% of loan or		% of total
and leases outstanding)	lease category		loans and leases		lease category		loans and leases
Commercial and industrial	0.62	%	24.88	%	1.06	%	20.76	%
Commercial real estate	1.55		24.87		0.64		26.22
Construction	0.85		4.49		0.93		3.93
Lease financing	1.61		1.73		0.21		1.53
Total commercial	1.08		55.97		0.82		52.44
Residential mortgage	0.92		26.82		0.78		28.53
Home equity line	0.87		6.37		1.11		6.76
Total residential	0.91		33.19		0.84		35.29
Consumer	4.50		10.84		2.14		12.27
Total	1.40	%	100.00	%	0.99	%	100.00	%

As of June 30, 2020, the ACL was $192.1 million or 1.40% of total loans and leases outstanding, compared with an ACL of $130.5 million or 0.99% of total loans and leases outstanding as of December 31, 2019. The level of the ACL was commensurate with the adverse impacts that COVID-19 is having on the Hawaii and global economy.

Net charge-offs of loans and leases were $23.4 million, or 0.67% of total average loans and leases on an annualized basis, for the three months ended June 30, 2020 compared to $6.9 million or 0.21% of total average loans and leases, on an annualized basis, for the three months ended June 30, 2019. Net charge-offs in our commercial lending portfolio were $16.9 million and $1.9 million for the three months ended June 30, 2020 and 2019, respectively. The increase in net charge-offs in our commercial lending portfolio was primarily due to $16.0 million in charge-offs related to several loans that have been adversely impacted by the shut-down of the tourism industry in Hawaii. Net recoveries in our residential lending portfolio were nil and $0.2 million for the three months ended June 30, 2020 and 2019, respectively. Net charge-offs in our consumer lending portfolio were $6.5 million and $5.1 million for the three months ended June 30, 2020 and 2019, 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 $29.5 million, or 0.44% of total average loans and leases on an annualized basis, for the six months ended June 30, 2020 compared to $12.7 million or 0.20% of total average loans and leases, on an annualized basis, for the six months ended June 30, 2019. Net charge-offs in our commercial lending portfolio were $16.8 million and $1.9 million for the six months ended June 30, 2020 and 2019, respectively. The increase in net charge-offs in our commercial lending portfolio was primarily due to $16.0 million in charge-offs related to several loans that have been adversely impacted by the shut-down of the tourism industry in Hawaii. Net recoveries in our residential lending portfolio were $0.3 million and $0.4 million for the six months ended June 30, 2020 and 2019, 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 $13.0 million and $11.3 million for the six months ended June 30, 2020 and 2019, 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.

The increase in the ACL during the second quarter of 2020 was primarily due to the adverse economic impact that COVID-19 is having and is expected to continue to have on the global, national and local economies. Business closures and the ripple effect it has had and will continue to have on unemployment filings is expected to impact the ability of our borrowers to continue to remain current on their loans and leases. As noted earlier, a significant number of our customers (primarily individuals and small businesses) have taken advantage of payment deferral programs in assisting them while they may be temporarily unemployed or where their businesses have closed. We continue to monitor the length and severity of the shut-down of our tourism industry and the re-opening of the Hawaii economy under new guidelines. Once these measures are relaxed, we expect that local consumption of goods and services will begin to resume over an extended period of time. Additionally, the timing and significance of any return of air travel and the Hawaii tourism industry is highly uncertain and is dependent upon the number of cases declining around the globe.

83

As of June 30, 2020, the higher allocation of our ACL to our commercial and consumer portfolio segments and the lower allocation to our residential portfolio segment (which is secured by real estate), is primarily due to expected credit losses related to COVID-19 and the impact that it will have on the Hawaii economy, local businesses and our customers. See “Note 4. Allowance for Credit Losses” contained in our unaudited interim consolidated financial statements for more information on the ACL.

Goodwill

Goodwill was $995.5 million as of both June 30, 2020 and December 31, 2019. Our goodwill originated from the acquisition of the Company by BNPP in December of 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 fair value of the reporting unit and comparing it to the carrying amount of the reporting unit. There was no impairment in our goodwill for the three and six months ended June 30, 2020. Future events, or the continued adverse effect of ongoing events, including the COVID-19 pandemic, 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 $576.5 million as of June 30, 2020, an increase of $85.9 million or 18% from December 31, 2019. This increase was primarily due to a $107.0 million increase in interest rate swap agreements and a $31.0 million increase in prepaid assets, partially offset by a $30.6 million decrease in current tax receivables and deferred tax assets.

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 28 presents the composition of our deposits as of June 30, 2020 and December 31, 2019:

Deposits				Table 28
	June 30,		December 31,
(dollars in thousands)	2020		2019
Demand	$	6,880,091	$	5,880,072
Savings		5,727,367		4,998,933
Money Market		3,247,511		3,055,832
Time		3,506,665		2,510,157
Total Deposits(1)	$	19,361,634	$	16,444,994

(1) Public deposits were $2.4 billion as of June 30, 2020, an increase of $1.4 billion compared to December 31, 2019.

Total deposits were $19.4 billion as of June 30, 2020, an increase of $2.9 billion or 18% from December 31, 2019. The increase in deposit balances stemmed from a $1.0 billion increase in public time deposit balances, a $1.0 billion increase in demand deposit balances and a $728.4 million increase in savings deposit balances. We increased our liquidity position in anticipation of a surge in funding needs, primarily due to our participation in the PPP.

Short-term and Long-term Borrowings

As of June 30, 2020 and December 31, 2019, short-term borrowings were $200.0 million and $400.0 million, respectively. These short-term FHLB fixed-rate advances have a weighted average interest rate of 2.88% and 2.84%, respectively. The remaining short-term FHLB fixed-rate advance (as of June 30, 2020) matured in July 2020.

84

Long-term borrowings were $200.0 million as of both June 30, 2020 and December 31, 2019. The Company’s long-term borrowings included $200.0 million in FHLB fixed-rate advances with a weighted average interest rate of 2.73% and maturity dates ranging from 2023 to 2024. Long-term borrowings mature in excess of one year from the unaudited interim consolidated balance sheet date.

As of June 30, 2020 and December 31, 2019, the available remaining borrowing capacity with the FHLB was $1.9 billion and $1.7 billion, respectively. The FHLB fixed-rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2020 and December 31, 2019.

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 $122.1 million as of June 30, 2020, an increase of $0.1 million from December 31, 2019. This increase was primarily due to net periodic benefit costs for the six months ended June 30, 2020 of $4.3 million, offset by payments of $4.2 million.

See “Note 16. Noninterest Income and Noninterest Expense” 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, 2020, there were no aggregate cross-border outstandings in countries which amounted to 0.75% to 1% of our total consolidated assets. As of December 31, 2019, aggregate cross-border outstandings in countries which amounted to 0.75% to 1% of our total consolidated assets were approximately $174.7 million to Japan and $162.1 million to Canada. There were no cross-border outstandings in excess of 1% of our total consolidated assets as of both June 30, 2020 and December 31, 2019.

Capital

The bank regulators currently use a combination of risk-based ratios and a leverage ratio to evaluate capital adequacy. The Company and the Bank are subject to the federal bank regulators’ final rules implementing Basel III and various provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Capital Rules”.)

The Capital Rules, among other things impose a capital measure called “Common Equity Tier 1” (“CET1”), to which most deductions/adjustments to regulatory capital must be made. In addition, the Capital Rules specify that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting certain specified requirements.

Under the Capital Rules, the minimum capital ratios are 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.

85

The Capital Rules also require a 2.5% capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk weighted asset ratios, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets.

As of June 30, 2020, 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 29 below. There have been no conditions or events since June 30, 2020 that management believes have changed either the Company’s or the Bank’s capital classifications.

Regulatory Capital					Table 29
	June 30,			December 31,
(dollars in thousands)	2020			2019
Stockholders' Equity	$	2,701,897		$	2,640,258
Less:
Goodwill		995,492			995,492
Accumulated other comprehensive income (loss), net		52,731			(31,749)
Common Equity Tier 1 Capital and Tier 1 Capital	$	1,653,674		$	1,676,515
Add:
Qualifying allowance for credit losses and reserve for unfunded commitments		174,837			131,130
Total Capital	$	1,828,511		$	1,807,645
Risk-Weighted Assets	$	13,946,442		$	14,110,799
Key Regulatory Capital Ratios
Common Equity Tier 1 Capital Ratio		11.86	%		11.88	%
Tier 1 Capital Ratio		11.86	%		11.88	%
Total Capital Ratio		13.11	%		12.81	%
Tier 1 Leverage Ratio		7.75	%		8.79	%

Total stockholders’ equity was $2.7 billion as of June 30, 2020, an increase of $61.6 million or 2% from December 31, 2019. The increase in stockholders’ equity was primarily due to a net gain in the fair value of our investment securities of $84.6 million and earnings for the period of $58.9 million. This was partially offset by dividends declared and paid to the Company’s stockholders of $67.5 million, the cumulative effect adjustment of a change in an accounting principle of $12.5 million and common stock repurchased of $5.0 million during the six months ended June 30, 2020.

In July 2020, 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 4, 2020 to shareholders of record at the close of business on August 24, 2020.

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 on 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 both June 30, 2020 and December 31, 2019, the unpaid principal balance of our portfolio of residential mortgage loans sold was $2.3 billion. The agreements under which we sell residential mortgage loans

86

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 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, 2020, there was one repurchase of a residential mortgage loan of $0.3 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, 2020, we had no repurchase requests related to loan servicing activities, nor were there any pending repurchase requests as of June 30, 2020.

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, 2020, 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, 2020, 97% 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, 2019.

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, 2020, 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

87

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 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 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 lending 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 $352,000. 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 in 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 lock 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

88

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 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, 2020 and December 31, 2019, 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 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 30 presents, for the twelve months subsequent to June 30, 2020 and December 31, 2019, 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. Shock scenarios assume an immediate and sustained parallel shift in interest rates across the entire 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, 2020 and December 31, 2019 are held constant.

89

Net Interest Income Sensitivity Profile - Estimated Percentage Change Over 12 Months		Table 30
		Static Forecast				Static Forecast
	June 30, 2020				December 31, 2019
Ramp Change in Interest Rates (basis points)
+100			6.5	%			4.0	%
+50			3.3				1.9
(50)			(1.7)				(2.3)
(100)			(2.3)				(4.4)
Immediate Change in Interest Rates (basis points)
+100			11.5	%			8.9	%
+50			5.8				4.4
(50)			(2.7)				(4.9)
(100)			(3.2)				(9.6)

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 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, 2020, our net interest income sensitivity profile is more sensitive in higher interest rate scenarios and less sensitive in lower interest rate scenarios as compared to similar forecasts as of December 31, 2019. The sensitivity impacts described above are primarily due to holding a larger federal funds position and market interest rates being lower as of June 30, 2020 as compared with December 31, 2019. A larger federal funds position has the effect of magnifying the impact of higher interest rate scenarios. Lower market interest rates have the effect of higher prepayments on loans and investment securities and reinvestments which occur at lower rates. Because market interest rates have been approaching an interest rate floor, this dampens the impact of the lower interest rate scenarios for both ramp and shock scenarios.

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.

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 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

90

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.

Critical Accounting Policies

Our interim consolidated financial statements were prepared in accordance with GAAP and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in “Note 1. Organization and Summary of Significant Accounting Policies” in the notes to the consolidated financial statements included in our Form 10-K for the year ended December 31, 2019. Application of these principles requires us to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Most accounting policies are not considered by management to be critical accounting policies. Several factors are considered in determining whether or not a policy is critical in the preparation of the consolidated financial statements. These factors include among other things, whether the policy requires management to make difficult, subjective and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions. The accounting policies which we believe to be most critical in preparing our consolidated financial statements are those that are related to the determination of the ACL, fair value estimates, pension and postretirement benefit obligations and income taxes. An updated discussion of the ACL is presented below as a result of our adoption of the CECL standard on January 1, 2020.  

91

Allowance for Credit Losses

Management's evaluation of the adequacy of the ACL is often the most critical of accounting estimates for a financial institution. Our determination of the amount of the ACL is a critical accounting estimate as it requires significant reliance on the accuracy of credit risk ratings on individual borrowers, the use of estimates and significant judgment as to the amount and timing of expected future cash flows on impaired loans, significant reliance on estimated loss rates on portfolios and consideration of our quantitative and qualitative evaluation of macro-economic factors and trends. While our methodology in establishing the ACL attributes portions of the ACL to the commercial, residential real estate and consumer portfolio segments, the entire ACL is available to absorb credit losses in the total loan and lease portfolio.

The ACL is a valuation account that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected from loans and leases. Loans and leases are charged-off against the ACL when management believes the uncollectibility of a loan or lease balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Changes in the ACL and, therefore, in the related Provision, can materially affect net income. In applying the judgment and review required to determine the ACL, management considers changes in economic conditions, customer behavior, and collateral value, among other factors. From time to time, economic factors or business decisions may affect the composition and mix of the loan and lease portfolio, causing management to increase or decrease the ACL.

The following are some of the significant judgments and inherent limitations which affect the estimate of the ACL:

● The Accuracy of Internal Credit Risk Ratings, Monitoring of Loans Past Due and Delinquency Trends. The ACL related to our commercial portfolio segment is generally most sensitive to the accuracy of internal credit risk ratings assigned to each borrower. Commercial loan risk ratings are evaluated based on each situation by experienced senior credit officers and are subject to periodic review by an independent internal team of credit specialists.

● Data. We have applied considerable judgments about the sufficiency and applicability of our internal data to provide an accurate view of historical loss information.   For each of our portfolio segments we have examined between 8 and 12 years of historical data. For many of our residential real estate and consumer loan classes, we have assumed that the historical loss period observed is sufficient to capture a full credit loss cycle and that the credit loss exposures observed over this historical loss period are representative of those for which we will be making estimates of future expected credit losses under CECL. In making this assumption, we have relied on the fact that the historical loss period incorporated the most recent observed recessionary period as well as the subsequent period of sustained recovery and growth.

● Reasonable and Supportable Forecast Period. For contractual periods which extend beyond the one-year reasonable and supportable forecast period, management elected an immediate reversion to the mean approach. Management will continue to assess whether a one-year reasonable and supportable forecast period is appropriate.  Changes to the economic environment and uncertainty with regards to the timing and extent of an economic recovery may result in management decreasing or increasing the current reasonable and supportable forecast period.

● Qualitative Adjustments to the Reasonable and Supportable Forecast Period. The Bank’s economic forecast team meets to discuss possible qualitative adjustments that should be considered in estimating the ACL. These qualitative adjustments could be attributable to forecasted levels of employment, visitor arrivals and spending, interest rates and real estate prices. Various economic forecasts ranging from mild, medium to severe are evaluated to forecast losses over the reasonable and supportable forecast period. Such qualitative adjustments are highly subjective and are a result of significant management judgment and estimation.

● Identification and Measurement of Individually Assessed Loans, including Loans Modified in a TDR. Our experienced senior credit officers may consider a loan impaired based on their evaluation of current information and events, including loans modified in a TDR. The measurement of impairment is typically based on an analysis of the present value of expected future cash flows. The development of these expectations requires significant management judgment and estimation.

See “Note 1. Organization and Basis of Presentation” and “Note 4. Allowance for Credit Losses” in the notes to the interim consolidated financial statements for more information on the ACL.

92

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, 2020.  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, 2020

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, 2020 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.

ITEM 1A. RISK FACTORS

Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019, filed with the SEC on February 27, 2020, and Item 1A of the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, filed with the SEC on May 8, 2020, contain a discussion of our risk factors. Except to the extent that additional factual information disclosed in this Quarterly Report on Form 10-Q relates to such 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, 2019 and the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.

93

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	Inline XBRL Taxonomy Extension Schema Document
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
104	Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document (included in Exhibit 101)

94

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: August 3, 2020		First Hawaiian, Inc.
	By:	/s/ Robert S. Harrison
		Robert S. Harrison Chairman of the Board, President and Chief Executive Officer (Principal Executive Officer)
	By:	/s/ Ravi Mallela
		Ravi Mallela Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

95

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: August 3, 2020	/s/ Robert S. Harrison
	Robert S. Harrison
	Chairman of the Board, President 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: August 3, 2020	/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, 2020 (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: August 3, 2020	/s/ Robert S. Harrison
	Robert S. Harrison
	Chairman of the Board, President 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, 2020 (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: August 3, 2020	/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, 2020	Jul. 27, 2020
Document and Entity Information
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Jun. 30, 2020
Document Transition Report	false
Entity File Number	001-14585
Entity Registrant Name	FIRST HAWAIIAN, INC.
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, Postal Zip Code	96813
Local Phone Number	525-7000
City Area Code	808
Title of 12(b) Security	Common Stock
Trading Symbol	FHB
Security Exchange Name	NASDAQ
Entity Address, State or Province	HI
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		129,886,137
Current Fiscal Year End Date	--12-31
Entity Central Index Key	0000036377
Document Fiscal Year Focus	2020
Document Fiscal Period Focus	Q2
Amendment Flag	false

XML

CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Interest income
Loans and lease financing	$ 122,298	$ 146,883	$ 257,269	$ 291,289
Available-for-sale securities	17,529	24,784	38,739	49,270
Other	792	2,151	3,143	5,820
Total interest income	140,619	173,818	299,151	346,379
Interest expense
Deposits	8,583	23,693	24,183	46,890
Short-term and long-term borrowings	4,214	4,512	8,463	8,787
Total interest expense	12,797	28,205	32,646	55,677
Net interest income	127,822	145,613	266,505	290,702
Provision for credit losses	55,446	3,870	96,646	9,550
Net interest income after provision for credit losses	72,376	141,743	169,859	281,152
Noninterest income
Service charges on deposit accounts	5,927	8,123	14,877	16,183
Credit and debit card fees	10,870	16,629	25,819	33,284
Other service charges and fees	7,912	9,403	16,451	18,532
Trust and investment services income	8,664	8,931	18,255	17,549
Bank-owned life insurance	4,432	3,390	6,692	7,203
Investment securities (losses) gains, net	(211)	21	(126)	(2,592)
Other	8,062	2,276	12,916	5,686
Total noninterest income	45,656	48,773	94,884	95,845
Noninterest expense
Salaries and employee benefits	42,414	42,185	87,243	87,045
Contracted services and professional fees	15,478	14,303	31,533	27,948
Occupancy	7,302	7,286	14,545	14,272
Equipment	5,207	4,544	9,915	8,828
Regulatory assessment and fees	2,100	2,149	4,046	3,596
Advertising and marketing	1,402	1,980	3,225	3,946
Card rewards program	5,163	7,664	12,178	14,396
Other	12,384	13,179	25,231	25,882
Total noninterest expense	91,450	93,290	187,916	185,913
Income before provision for income taxes	26,582	97,226	76,827	191,084
Provision for income taxes	6,533	24,793	17,913	48,727
Net income	$ 20,049	$ 72,433	$ 58,914	$ 142,357
Basic earnings per share (in dollars per share)	$ 0.15	$ 0.54	$ 0.45	$ 1.06
Diluted earnings per share (in dollars per share)	$ 0.15	$ 0.54	$ 0.45	$ 1.06
Basic weighted-average outstanding shares (in shares)	129,856,730	134,420,380	129,876,218	134,655,217
Diluted weighted-average outstanding shares (in shares)	130,005,195	134,652,008	130,163,722	134,924,331

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Net income	$ 20,049	$ 72,433	$ 58,914	$ 142,357
Other comprehensive income, net of tax:
Net change in pensions and other benefits		(594)	(96)	(594)
Net change in investment securities	48,602	47,364	84,576	100,805
Other comprehensive income	48,602	46,770	84,480	100,211
Total comprehensive income	$ 68,651	$ 119,203	$ 143,394	$ 242,568

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Assets
Cash and due from banks	$ 347,592	$ 360,375
Interest-bearing deposits in other banks	1,507,630	333,642
Investment securities, at fair value (amortized cost: $5,025,433 as of June 30, 2020 and $4,080,663 as of December 31, 2019)	5,135,775	4,075,644
Loans held for sale	6,698	904
Loans and leases	13,764,030	13,211,650
Less: allowance for credit losses	192,120	130,530
Net loans and leases	13,571,910	13,081,120
Premises and equipment, net	322,919	316,885
Other real estate owned and repossessed personal property	446	319
Accrued interest receivable	58,420	45,239
Bank-owned life insurance	458,720	453,873
Goodwill	995,492	995,492
Mortgage servicing rights	11,595	12,668
Other assets	576,518	490,573
Total assets	22,993,715	20,166,734
Deposits:
Interest-bearing	12,481,543	10,564,922
Noninterest-bearing	6,880,091	5,880,072
Total deposits	19,361,634	16,444,994
Short-term borrowings	200,000	400,000
Long-term borrowings	200,019	200,019
Retirement benefits payable	138,624	138,222
Other liabilities	391,541	343,241
Total liabilities	20,291,818	17,526,476
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 140,140,542 / 129,866,898 as of June 30, 2020; issued/outstanding: 139,917,150 / 129,928,479 as of December 31, 2019)	1,401	1,399
Additional paid-in capital	2,509,271	2,503,677
Retained earnings	415,296	437,072
Accumulated other comprehensive income (loss), net	52,731	(31,749)
Treasury stock (10,273,644 shares as of June 30, 2020 and 9,988,671 shares as of December 31, 2019)	(276,802)	(270,141)
Total stockholders' equity	2,701,897	2,640,258
Total liabilities and stockholders' equity	$ 22,993,715	$ 20,166,734

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
CONSOLIDATED BALANCE SHEETS
Amortized Cost	$ 5,025,433	$ 4,080,663
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)	140,140,542	139,917,150
Common stock outstanding (in shares)	129,866,898	129,928,479
Treasury stock (in shares)	10,273,644	9,988,671

XML

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($) $ in Thousands	Common Stock	Additional Paid-In Capital	Retained Earnings	Accumulated other comprehensive Income (loss)	Treasury Stock	Total
Balance, beginning at Dec. 31, 2018	$ 1,397	$ 2,495,853	$ 291,919	$ (132,195)	$ (132,135)	$ 2,524,839
Balance (in shares) at Dec. 31, 2018	134,874,302
Increase (Decrease) in Stockholders' Equity
Net income			142,357			142,357
Cash dividends declared			(69,984)			(69,984)
Equity-based awards	$ 2	4,093	(544)		(1,533)	2,018
Equity-based awards (in shares)	143,756
Common stock repurchased					(40,000)	(40,000)
Common stock repurchased (in shares)	(1,509,846)
Other comprehensive income, net of tax				100,211		100,211
Balance, ending at Jun. 30, 2019	$ 1,399	2,499,946	363,748	(31,984)	(173,668)	2,659,441
Balance (in shares) at Jun. 30, 2019	133,508,212
Balance, beginning at Mar. 31, 2019	$ 1,399	2,497,770	326,451	(78,754)	(133,664)	2,613,202
Balance (in shares) at Mar. 31, 2019	135,012,015
Increase (Decrease) in Stockholders' Equity
Net income			72,433			72,433
Cash dividends declared			(34,916)			(34,916)
Equity-based awards		2,176	(220)		(4)	1,952
Equity-based awards (in shares)	6,043
Common stock repurchased					(40,000)	(40,000)
Common stock repurchased (in shares)	(1,509,846)
Other comprehensive income, net of tax				46,770		46,770
Balance, ending at Jun. 30, 2019	$ 1,399	2,499,946	363,748	(31,984)	(173,668)	2,659,441
Balance (in shares) at Jun. 30, 2019	133,508,212
Balance, beginning at Dec. 31, 2019	$ 1,399	2,503,677	437,072	(31,749)	(270,141)	$ 2,640,258
Balance (in shares) at Dec. 31, 2019	129,928,479					129,928,479
Increase (Decrease) in Stockholders' Equity
Net income			58,914			$ 58,914
Cash dividends declared			(67,547)			(67,547)
Equity-based awards	$ 2	5,594	(626)		(1,661)	3,309
Equity-based awards (in shares)	156,178
Common stock repurchased					(5,000)	(5,000)
Common stock repurchased (in shares)	(217,759)
Other comprehensive income, net of tax				84,480		84,480
Balance, ending at Jun. 30, 2020	$ 1,401	2,509,271	415,296	52,731	(276,802)	$ 2,701,897
Balance (in shares) at Jun. 30, 2020	129,866,898					129,866,898
Balance, beginning at Mar. 31, 2020	$ 1,401	2,506,477	429,323	4,129	(276,645)	$ 2,664,685
Balance (in shares) at Mar. 31, 2020	129,827,968
Increase (Decrease) in Stockholders' Equity
Net income			20,049			20,049
Cash dividends declared			(33,765)			(33,765)
Equity-based awards		2,794	(311)		(157)	2,326
Equity-based awards (in shares)	38,930
Other comprehensive income, net of tax				48,602		48,602
Balance, ending at Jun. 30, 2020	$ 1,401	$ 2,509,271	415,296	$ 52,731	$ (276,802)	$ 2,701,897
Balance (in shares) at Jun. 30, 2020	129,866,898					129,866,898
Increase (Decrease) in Stockholders' Equity
Cumulative-effect adjustment of change in accounting principle, net of tax: ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments			$ (12,517)			$ (12,517)

XML

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Parenthetical) - $ / shares	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Cash dividends declared (in dollars per share)	$ 0.26	$ 0.26	$ 0.52	$ 0.52

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019
Cash flows from operating activities
Net income	$ 58,914	$ 142,357
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses	96,646	9,550
Depreciation, amortization and accretion, net	34,058	32,959
Deferred (benefits) income taxes	(13,786)	15,724
Stock-based compensation	5,596	3,551
Other gains	(33)	(8)
Originations of loans held for sale	(123,331)	(4,091)
Proceeds from sales of loans held for sale	120,970	4,343
Net gains on sales of loans originated for investment and held for sale	(4,581)	(35)
Net losses on investment securities	126	2,592
Change in assets and liabilities:
Net decrease in other assets	18,272	1,145
Net decrease in other liabilities	(84,298)	(63,844)
Net cash provided by operating activities	108,553	144,243
Available-for-sale securities:
Proceeds from maturities and principal repayments	597,670	322,954
Proceeds from calls and sales	644,703	905,605
Purchases	(2,195,832)	(999,491)
Other investments:
Proceeds from sales	18,346	4,854
Purchases	(27,562)	(12,693)
Loans:
Net (increase) decrease in loans and leases resulting from originations and principal repayments	(698,069)	21,111
Proceeds from sales of loans originated for investment	132,011
Purchases of loans	(40,611)	(222,816)
Proceeds from bank-owned life insurance	1,845	2,557
Purchases of premises, equipment and software	(20,646)	(16,269)
Proceeds from sales of other real estate owned	316	759
Other	(1,951)	(1,429)
Net cash (used in) provided by investing activities	(1,589,780)	5,142
Cash flows from financing activities
Net increase (decrease) in deposits	2,916,640	(357,990)
Repayment of short-term borrowings	(200,000)
Dividends paid	(67,547)	(69,984)
Stock tendered for payment of withholding taxes	(1,661)	(1,533)
Common stock repurchased	(5,000)	(40,000)
Net cash provided by (used in) financing activities	2,642,432	(469,507)
Net increase (decrease) in cash and cash equivalents	1,161,205	(320,122)
Cash and cash equivalents at beginning of period	694,017	1,003,637
Cash and cash equivalents at end of period	1,855,222	683,515
Supplemental disclosures
Interest paid	37,370	51,421
Income taxes paid, net of income tax refunds	4,242	41,593
Noncash investing and financing activities:
Operating lease right-of-use assets obtained in exchange for new lease obligations	1,965	680
Transfers from loans and leases to loans held for sale	130,863
Obligation to fund low-income housing partnerships	$ 11,369	$ 32,897

XML

Organization and Basis of Presentation

6 Months Ended

Jun. 30, 2020

Organization and Basis of Presentation.

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, including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services, to consumer and commercial customers.

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, 2019.

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.

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.

Investment Securities

As of June 30, 2020 and December 31, 2019, investment securities were comprised of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. The Company amortizes premiums and accretes discounts using the interest method over the expected lives of the individual securities. Premiums on callable debt securities are amortized to their earliest call date. All investment securities transactions are recorded on a trade-date basis. All of the Company’s investment securities were categorized as available-for-sale as of June 30, 2020 and December 31, 2019. Available-for-sale investment securities are reported at fair value, with unrealized gains and losses reported in accumulated other comprehensive income. Gains and losses realized on sales of investment securities are determined using the specific identification method.

For available-for-sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates at the individual security level whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.

Changes in the allowance for credit losses, if any, are recorded as a provision for (or reversal of) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an available-for-sale investment security is confirmed or when either of the criteria regarding intent or requirement to sell is met. As noted above, as of June 30, 2020, the Company’s available-for-sale investment securities were comprised entirely of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. Management has concluded that the long history with no credit losses from these issuers indicates an expectation that nonpayment of the amortized cost basis is zero. The Company’s available-for-sale investment securities are explicitly or implicitly fully guaranteed by the U.S. government. The U.S. government can print its own currency and its currency is routinely held by central banks and other major financial institutions. The dollar is used in international commerce, and commonly is viewed as a reserve currency, all of which qualitatively indicates that historical credit loss information should be minimally affected by current conditions and reasonable and supportable forecasts. Thus, the Company has not recorded an allowance for credit losses for its available-for-sale debt securities as of June 30, 2020.

Accrued interest receivable related to available-for-sale investment securities was $9.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of investment securities on the Company’s interim consolidated balance sheet.

Loans and Leases

Loans are reported at amortized cost which includes the principal amount outstanding, net of deferred loan fees and costs and cumulative net charge-offs. Interest income is recognized on an accrual basis. Loan origination fees, certain direct costs and unearned discounts and premiums, if any, are deferred and are generally accreted or amortized into interest income as yield adjustments using the interest method over the contractual life of the loan. Other credit-related fees are recognized as fee income, a component of noninterest income, when earned.

Direct financing leases are carried at the aggregate of lease payments receivable plus the estimated residual value of leased property, less unearned income. Unearned income on direct financing leases is amortized over the lease term by methods that approximate the interest method. Residual values on leased assets are periodically reviewed for impairment.

Accrued interest receivable related to loans and leases was $48.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of loans and leases on the Company’s interim consolidated balance sheet.

Nonaccrual Loans and Leases

The Company generally places a loan or lease 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. A full or partial charge-off is recorded in the period in which the loan or lease is deemed uncollectible. When the Company places a loan or lease on nonaccrual status, previously accrued and uncollected interest is concurrently reversed against interest income. When the Company receives an interest payment on a nonaccrual loan or lease, the payment is applied as a reduction of the principal balance. Nonaccrual loans and leases are generally returned to accrual status when they become current as to principal and interest and future payments are reasonably assured.

Allowance for Credit Losses

The allowance for credit losses for loans and leases (the “ACL”) is a valuation account that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected from loans and leases. Loans and leases are charged-off against the ACL when management believes the uncollectibility of a loan or lease balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The Company’s ACL and the reserve for unfunded commitments under the Current Expected Credit Losses (“CECL”) approach utilizes both quantitative and qualitative components. The Company’s methodology utilizes a quantitative model based on a single forward-looking macroeconomic forecast. The quantitative estimation is overlaid with qualitative adjustments to account for current conditions and forward-looking events not captured in the quantitative model. Qualitative adjustments that are considered include adjustments for regulatory determinants, model limitations, model maturity, and other current or forecasted events that are not captured in the Company’s historical loss experience.

The Company generally evaluates loans and leases on a collective or pool basis when similar risk characteristics exist. However, loans and leases that do not share similar risk characteristics are evaluated on an individual basis. Such loans and leases evaluated individually are excluded from the collective evaluation. Individually assessed loans are measured for estimated credit loss (“ECL”) based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, less estimated selling costs, if the loan is collateral-dependent.

Management reviews relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts about the future. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency levels, or term as well as for changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors.

The Company utilizes a Probability of Default (“PD”)/Loss Given Default (“LGD”) framework to estimate the ACL and the reserve for unfunded commitments. The PD represents the percentage expectation to default, measured by assessing loans and leases that migrate to default status (i.e., nonaccrual status, troubled debt restructurings (“TDRs”), 90 days or more past due, partial or full charge-offs or bankruptcy). LGD is defined as the percentage of the exposure at default (“EAD”) lost at the time of default, net of any recoveries, and will be unique to each of the collateral types securing the Company’s loans. PD and LGD’s are based on  past experience of the Company and management’s expectations of the future. The ECL on loans and leases is calculated by taking the product of the credit exposure, lifetime default probability (“LDP”) and the LGD.

The ECL model is applied to current credit exposures at the account level, using assumptions calibrated at the portfolio segment level using internal historical loan and lease level data. The Company estimates the default risk of a credit exposure over the remaining life of each account using a transition probability matrix approach which captures both the average rate of up/down-grade and default transitions, as well as withdrawal rates which capture the historical rate of exposure decline due to loan and lease amortization and prepayment. To apply the transition matrices, each credit exposure’s remaining life is split into two time segments. The first time segment is for the reasonable and supportable forecast period over which the transition matrices which are applied have been adjusted to incorporate current and forecasted conditions over that period. Management has determined that using a one year time horizon for the reasonable and supportable forecast period for all classes of loans and leases is a reasonable forecast horizon given the difficulty in predicting future economic conditions with a high degree of certainty. The second time segment is the reversion period from the end of the reasonable and supportable forecast period to the maturity of the exposure, over which long-run average transition matrices are applied. Management elected to use an immediate reversion to the mean approach. Lifetime loss rates are applied against the amortized cost basis of loans and leases and unfunded commitments to estimate the ACL and the reserve for unfunded commitments.

On a quarterly basis, management convenes the Bank’s forecasting team which is responsible for qualitatively forecasting the economic outlook over the reasonable and supportable forecast period within the context of forecasting credit losses. Management reviews local and national economic forecasts and other pertinent materials to inform the team in establishing their best estimate of the economic outlook over the reasonable and supportable forecast period. The team considers unemployment rates, gross domestic product, personal income per capita, visitor arrivals and expenditures and home prices along with other relevant information. The results from the Bank’s forecasting team dictates the direction of the economic forecast compared to current economic conditions (i.e., better or worse) and the magnitude of the forecast adjustment (e.g., mild, medium or severe). The direction of the economic forecast and magnitude are used to qualitatively adjust the modifier that is applied to the long-run default rates over the reasonable and supportable forecast period.

The Company has identified three portfolio segments in estimating the ACL: commercial, residential real estate and consumer lending. The Company’s commercial portfolio segment is comprised of four distinct classes: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. The key risk drivers  related to this portfolio segment include risk rating, collateral type, and remaining maturity. The Company’s residential real estate portfolio segment is comprised of two distinct classes: residential real estate loans and home equity lines of credit. Specific risk characteristics related to this portfolio include the value of the underlying collateral, credit score and remaining maturity. Finally, the Company’s consumer portfolio segment is not further segmented, but consists primarily of automobile loans, credit cards and other installment loans.  Automobile loans constitute the majority of this segment and are monitored using credit scores, collateral values and remaining maturity. The remainder of the consumer portfolio is predominantly unsecured.

Reserve for Unfunded Commitments

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The reserve for unfunded commitments is adjusted through the provision for credit losses. The estimate includes consideration of the likelihood  that funding will occur and an estimate of  expected credit losses on commitments expected to be funded over its estimated life.

Accounting Standards Adopted in 2020

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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 CECL approach to determine an ACL. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. CECL also applies to off-balance sheet (“OBS”) credit exposures (e.g., unfunded loan commitments), except for unconditionally cancellable commitments. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit losses instead of a direct write-down, which allows for a reversal of credit losses in future periods. 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 amended 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 elected the practical expedient to use the fair value of collateral at the reporting date when recording the net carrying amount of the asset and determining the ACL 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. Furthermore, as permitted by ASU No. 2019-04, the Company made accounting policy elections to not measure an ACL on accrued interest receivable, write-off accrued interest receivable by reversing interest income and present accrued interest receivable separately from the related financial asset on the balance sheet.

The implementation of CECL required significant operational changes, particularly in data collection and analysis. The Company 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 existing processes. The Company also engaged a software vendor and had run several CECL parallel run productions during 2019. The Company adopted the provisions of ASU No. 2016-13 and related amendments by recording a cumulative effect adjustment to retained earnings as of January 1, 2020. Note that the Company did not opt to delay the implementation of CECL requirements as permitted under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which allows entities to delay implementation until the earlier of (1) the date on which the national emergency concerning the Coronavirus Disease 2019 (“COVID-19”) terminates, or (2) December 31, 2020.  

The following table presents the impact of adopting ASC Topic 326 as of January 1, 2020:

	Prior to the		Adjustment
	Adoption of		to Adopt		After Adoption of
(dollars in thousands)	ASC Topic 326		ASC Topic 326		ASC Topic 326
Assets:
Allowance for Credit Losses - Loans and Leases	$	130,530	$	770	$	131,300
Liabilities:
Reserve for Unfunded Commitments(1)		600		16,300		16,900
Pretax Cumulative Effect Adjustment of a Change in Accounting Principle				17,070
Less: Income Taxes				(4,553)
Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax			$	12,517

(1) The reserve for unfunded commitments is included as a component of other liabilities in the Company's interim consolidated balance sheets.

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. The Company adopted the provisions of ASU No. 2017-04 on January 1, 2020 and it did not 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. The Company adopted the provisions of ASU No. 2018-13 on January 1, 2020 and it did not have a material impact on the Company’s consolidated financial statements. See “Note 17. Fair Value” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

The following ASU has been issued by the FASB and is applicable to the Company in future reporting periods.

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The relief provided by this guidance is elective and applies to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. The guidance provides that changes in contract terms that are made to effect the reference rate reform transition are considered related to the replacement of a reference rate if they are not the result of a business decision that is separate from or in addition to changes to the terms of a contract to effect that transition. The guidance also provides an optional expedient for loans that would permit the Company to account for the modification as if it was only minor and not an extinguishment in accordance with GAAP. For leases, the guidance provides an optional expedient for modifications to not trigger reassessment of lease classification and the discount rate or require the entity to remeasure lease payments or perform the other reassessments or remeasurements that would otherwise be triggered by a modification under GAAP when the modification is not accounted for as a separate contract. The optional amendments in ASU No. 2020-04 are effective for all entities as of March 12, 2020 through December 31, 2022. As of June 30, 2020, the Company did not elect any of the optional expedients provided for by this guidance. The Company is in the process of evaluating the optional expedients and the impact that this new guidance may have on the Company’s consolidated financial statements.

XML

Investment Securities

6 Months Ended

Jun. 30, 2020

Investment Securities

Investment Securities

2. Investment Securities

As of June 30, 2020 and December 31, 2019, 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.

As of June 30, 2020 and December 31, 2019, all of the Company’s investment securities were classified as available-for-sale. Amortized cost and fair value of securities as of June 30, 2020 and December 31, 2019 were as follows:

	June 30, 2020								December 31, 2019
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury and government agency debt securities	$	94,414	$	504	$	—	$	94,918	$	29,832	$	56	$	—	$	29,888
Government-sponsored enterprises debt securities		—		—		—		—		101,697		19		(277)		101,439
Mortgage-backed securities:
Residential - Government agency		224,764		7,853		—		232,617		290,131		2,224		(1,146)		291,209
Residential - Government-sponsored enterprises		375,118		15,794		—		390,912		395,039		6,126		(1,673)		399,492
Commercial - Government agency		612,811		17,324		(456)		629,679		—		—		—		—
Commercial - Government-sponsored enterprises		312,293		10,703		—		322,996		101,798		555		(634)		101,719
Collateralized mortgage obligations:
Government agency		1,887,701		39,538		(655)		1,926,584		2,390,143		7,483		(16,348)		2,381,278
Government-sponsored enterprises		1,518,332		20,194		(457)		1,538,069		772,023		2,505		(3,909)		770,619
Total available-for-sale securities	$	5,025,433	$	111,910	$	(1,568)	$	5,135,775	$	4,080,663	$	18,968	$	(23,987)	$	4,075,644

Proceeds from calls and sales of investment securities were $26.7 million and $539.5 million, respectively, for the three months ended June 30, 2020, and $101.7 million and $543.0 million, respectively, for the six months ended June 30, 2020. 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. The Company recorded gross realized gains of $0.5 million and gross realized losses of $0.8 million for the three months ended June 30, 2020 and gross realized gains of $0.6 million and gross realized losses of $0.8 million for the six months ended June 30, 2020. 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 income tax benefit related to the Company’s net realized loss on the sale of investment securities was $0.1 million and nil, respectively, during the three and six months ended June 30, 2020. The income tax expense related to the net realized gains 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. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $17.5 million and $24.8 million, respectively, for the three months ended June 30, 2020 and 2019, and $38.7 million and $49.3 million, respectively, for the six months ended June 30, 2020 and 2019. Interest income from non-taxable investment securities was nil during both the three and six months ended June 30, 2020 and 2019.

The amortized cost and fair value of debt securities issued by the U.S. Treasury and government agencies as of June 30, 2020, by contractual maturity, are shown below. 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, 2020
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	—	$	—
Due after one year through five years		30,442		30,941
Due after five years through ten years		—		—
Due after ten years		63,972		63,977
		94,414		94,918
Mortgage-backed securities:
Residential - Government agency		224,764		232,617
Residential - Government-sponsored enterprises		375,118		390,912
Commercial - Government agency		612,811		629,679
Commercial - Government-sponsored enterprises		312,293		322,996
Total mortgage-backed securities		1,524,986		1,576,204
Collateralized mortgage obligations:
Government agency		1,887,701		1,926,584
Government-sponsored enterprises		1,518,332		1,538,069
Total collateralized mortgage obligations		3,406,033		3,464,653
Total available-for-sale securities	$	5,025,433	$	5,135,775

At June 30, 2020, pledged securities totaled $3.2 billion, of which $3.0 billion was pledged to secure public deposits and $237.2 million was pledged to secure other financial transactions. At December 31, 2019, pledged securities totaled $1.8 billion, of which $1.5 billion was pledged to secure public deposits and $242.3 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, 2020 or December 31, 2019.

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 16 and 118 individual securities in each category have been in a continuous loss position as of June 30, 2020 and December 31, 2019, 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. At June 30, 2020, the Company did not have any securities with 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.

	Time in Continuous Loss as of June 30, 2020
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Mortgage-backed securities:
Commercial - Government agency	$	(456)	$	90,834	$	—	$	—	$	(456)	$	90,834
Collateralized mortgage obligations:
Government agency		(603)		200,395		(52)		9,212		(655)		209,607
Government-sponsored enterprises		(430)		124,283		(27)		8,813		(457)		133,096
Total available-for-sale securities with unrealized losses	$	(1,489)	$	415,512	$	(79)	$	18,025	$	(1,568)	$	433,537

	Time in Continuous Loss as of December 31, 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	$	(277)	$	49,716	$	—	$	—	$	(277)	$	49,716
Mortgage-backed securities:
Residential - Government agency		—		—		(1,146)		109,614		(1,146)		109,614
Residential - Government-sponsored enterprises		(115)		76,481		(1,558)		109,025		(1,673)		185,506
Commercial - Government-sponsored enterprises		(634)		38,062		—		—		(634)		38,062
Collateralized mortgage obligations:
Government agency		(8,049)		969,762		(8,299)		565,764		(16,348)		1,535,526
Government-sponsored enterprises		(583)		180,785		(3,326)		209,752		(3,909)		390,537
Total available-for-sale securities with unrealized losses	$	(9,658)	$	1,314,806	$	(14,329)	$	994,155	$	(23,987)	$	2,308,961

Visa Class B Restricted Shares

In 2008, the Company received 394,000 Visa Class B restricted shares as part of Visa’s IPO. 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.  On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228, effective September 27, 2019. In October 2019, the Company made a payment of approximately $0.3 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, 2020 and December 31, 2019. These shares continued to be carried at $0 cost basis as of both June 30, 2020 and December 31, 2019.

XML

Loans and Leases

6 Months Ended

Jun. 30, 2020

Loans and Leases.

Loans and Leases

3. Loans and Leases

As of June 30, 2020 and December 31, 2019, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	3,423,708	$	2,743,242
Commercial real estate		3,423,499		3,463,953
Construction		617,935		519,241
Residential:
Residential mortgage		3,691,950		3,768,936
Home equity line		876,491		893,239
Total residential		4,568,441		4,662,175
Consumer		1,492,160		1,620,556
Lease financing		238,287		202,483
Total loans and leases	$	13,764,030	$	13,211,650

Outstanding loan balances are reported net of deferred loan costs and fees of $15.5 million and $41.0 million at June 30, 2020 and December 31, 2019, respectively.

As of June 30, 2020, residential real estate loans totaling $2.9 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Home Loan Bank of Des Moines (“FHLB”), and consumer, commercial and industrial and commercial real estate loans totaling $1.8 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2019, residential real estate loans totaling $2.9 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer, commercial and industrial and commercial real estate loans totaling $953.2 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 $3.1 million and $4.1 million as of June 30, 2020 and December 31, 2019, 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 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 strength and stability of the state or territories, which affects property values, and the financial strength and creditworthiness of the borrowers.

XML

Allowance for Credit Losses

6 Months Ended

Jun. 30, 2020

Allowance for Credit Losses

Allowance for Credit Losses

4. Allowance for Credit Losses

The Company maintains an ACL that is deducted from the amortized cost basis of loans and leases to present the net carrying value of loans and leases expected to be collected. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount of loans and leases.

The Company also maintains an estimated reserve for unfunded commitments on the unaudited interim consolidated balance sheets. The reserve for unfunded commitments is reduced in the period in which the OBS financial instruments expire, loan funding occurs, or is otherwise settled.

In response to the COVID-19 pandemic, on March 27, 2020, the CARES Act was signed into law. The CARES Act creates a forbearance program for federally backed mortgage loans, protects borrowers from negative credit reporting due to loan accommodations related to the National Emergency, and provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. Financial institutions accounting for eligible loans under the CARES Act are not required to report such loans as TDRs in accordance with GAAP. In addition, Interagency Statements were issued on March 22, 2020 and April 7, 2020 to encourage financial institutions to work prudently with borrowers and to describe the agencies’ interpretation of how current accounting rules under GAAP apply to certain COVID-19 related modifications. The agencies confirmed with the FASB that short-term modifications (e.g., six months or less) for payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant and made on a good faith basis in response to borrowers impacted by COVID-19 who were current prior to any relief are not TDRs under GAAP. The agencies also confirmed that these short-term modifications should not be reported as being on nonaccrual status and should not be considered past due during the period of the deferral. The Company has adopted the provisions of both the CARES Act and Interagency Statements. The Company is first applying the CARES Act guidance in determining if certain loan modifications are not required to be reported as TDRs. If the loan modification does not qualify under the CARES Act, then the Interagency Statement guidance is applied. The interim consolidated financial information below reflects the application of this guidance.

Rollforward of the Allowance for Credit Losses

The following presents the activity in the ACL by class of loans and leases for the three and six months ended June 30, 2020:

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Allowance for credit losses:
Balance at beginning of period	$	20,884	$	42,838	$	8,824	$	851	$	30,021	$	6,556	$	56,039	$	166,013
Charge-offs		(13,974)		(2,723)		(379)		—		(14)		—		(8,907)		(25,997)
Recoveries		100		—		30		—		17		8		2,456		2,611
Increase (decrease) in Provision		14,289		13,007		(3,199)		2,986		3,850		1,071		17,489		49,493
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	192,120

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Unallocated		Total
Allowance for credit losses:
Balance at beginning of period	$	28,975	$	22,325	$	4,844	$	424	$	29,303	$	9,876	$	34,644	$	139	$	130,530
Adoption of ASU No. 2016-13		(16,105)		10,559		(1,803)		207		(2,793)		(4,731)		15,575		(139)		770
Charge-offs		(14,175)		(2,723)		(379)		—		(14)		(8)		(17,504)		—		(34,803)
Recoveries		320		—		140		—		152		130		4,539		—		5,281
Increase in Provision		22,284		22,961		2,474		3,206		7,226		2,368		29,823		—		90,342
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	—	$	192,120

The following presents the activity in the ACL by class of loans and leases for the three and six months ended June 30, 2019, presented in accordance with Topic 310, Receivables:

	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 credit 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 credit 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

The disaggregation of the ACL and recorded investment in loans by impairment methodology as of December 31, 2019, presented in accordance with Topic 310, Receivables, was as follows:

	December 31, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for credit losses:
Individually evaluated for impairment	$	46	$	27	$	—	$	—	$	130	$	—	$	—	$	203
Collectively evaluated for impairment		28,929		22,298		4,844		424		39,049		34,644		139		130,327
Balance at end of period	$	28,975	$	22,325	$	4,844	$	424	$	39,179	$	34,644	$	139	$	130,530
Loans and leases:
Individually evaluated for impairment	$	4,951	$	723	$	—	$	—	$	14,964	$	—	$	—	$	20,638
Collectively evaluated for impairment		2,738,291		3,463,230		519,241		202,483		4,647,211		1,620,556		—		13,191,012
Balance at end of period	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	4,662,175	$	1,620,556	$	—	$	13,211,650

Rollforward of the Reserve for Unfunded Commitments

The following presents the activity in the Reserve for Unfunded Commitments for the three and six months ended June 30, 2020:

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	4,791	$	696	$	4,813	$	—	$	1	$	6,927	$	23	$	17,251
Increase in Provision		3,390		472		1,095		—		2		963		31		5,953
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	—	$	—	$	—	$	—	$	—	$	—	$	600	$	600
Adoption of ASU No. 2016-13		5,390		778		4,119		—		7		6,587		(581)		16,300
Increase (decrease) in Provision		2,791		390		1,789		—		(4)		1,303		35		6,304
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

Credit Quality Information

The Company performs an internal loan review and grading or scoring procedures 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 or scoring procedures is to identify, in a timely manner, existing or emerging credit quality issues so that appropriate steps can be initiated to avoid or minimize future losses.

Loans and leases subject to grading primarily include: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. Other loans subject to grading include installment loans to businesses or individuals for business and commercial purposes, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Credit quality indicators for internally graded loans and leases are generally updated on an annual basis or on a quarterly basis for those loans  and leases deemed to be of potentially higher risk.

An internal 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 factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, 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.

Loans that are primarily monitored for credit quality using FICO scores include: residential real estate loans, home equity lines and consumer loans. FICO scores are calculated primarily based on a consideration of payment history, the current amount of debt, the length of credit history available, a recent history of new sources of credit and the mix of credit type. FICO scores are updated on a monthly, quarterly or bi-annual basis, depending on the product type.

The amortized cost basis by year of origination and credit quality indicator of the Company's loans and leases as of June 30, 2020 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	989,501	$	349,261	$	271,941	$	76,742	$	62,113	$	68,468	$	1,182,299	$	39,617	$	3,039,942
Special Mention		28,136		9,235		8,460		841		335		27,174		113,642		509		188,332
Substandard		16,621		1,724		1,836		2,000		4,321		9,788		52,225		938		89,453
Other (1)		9,091		16,661		12,574		7,884		3,199		811		55,761		—		105,981
Total Commercial and Industrial		1,043,349		376,881		294,811		87,467		69,968		106,241		1,403,927		41,064		3,423,708
Commercial Real Estate
Risk rating:
Pass		171,445		618,501		523,149		440,549		296,474		927,232		33,878		—		3,011,228
Special Mention		—		113,286		53,391		62,165		47,790		66,008		2,999		—		345,639
Substandard		—		16,304		14,617		1,655		6,630		17,947		8,970		—		66,123
Other (1)		—		—		—		—		—		509		—		—		509
Total Commercial Real Estate		171,445		748,091		591,157		504,369		350,894		1,011,696		45,847		—		3,423,499
Construction
Risk rating:
Pass		16,615		135,963		192,016		96,137		24,106		41,457		29,297		—		535,591
Special Mention		—		—		2,152		4,782		—		10,850		196		—		17,980
Substandard		—		—		541		1,840		528		1,000		—		—		3,909
Other (1)		8,415		31,038		8,546		5,562		1,795		4,514		585		—		60,455
Total Construction		25,030		167,001		203,255		108,321		26,429		57,821		30,078		—		617,935
Lease Financing
Risk rating:
Pass		45,489		67,806		11,965		18,915		3,764		59,364		—		—		207,303
Special Mention		9,142		1,931		4,626		1,545		1,440		5,854		—		—		24,538
Substandard		2,697		1,651		368		1,207		—		523		—		—		6,446
Total Lease Financing		57,328		71,388		16,959		21,667		5,204		65,741		—		—		238,287
Total Commercial Lending	$	1,297,152	$	1,363,361	$	1,106,182	$	721,824	$	452,495	$	1,241,499	$	1,479,852	$	41,064	$	7,703,429

(continued)

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	300,079	$	411,883	$	353,197	$	411,670	$	362,197	$	988,771	$	—	$	—	$	2,827,797
680 - 739		50,937		72,139		64,920		65,992		43,666		161,897		—		—		459,551
620 - 679		6,098		12,708		12,060		12,648		10,789		55,000		—		—		109,303
550 - 619		2,006		1,824		3,533		3,389		3,032		13,329		—		—		27,113
Less than 550		—		—		1,204		1,907		528		6,324		—		—		9,963
No Score (3)		15,676		21,603		24,182		23,736		16,298		51,943		—		—		153,438
Other (2)		8,244		20,308		22,241		23,435		12,412		17,063		579		503		104,785
Total Residential Mortgage		383,040		540,465		481,337		542,777		448,922		1,294,327		579		503		3,691,950
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		626,897		858		627,755
680 - 739		—		—		—		—		—		—		169,547		1,283		170,830
620 - 679		—		—		—		—		—		—		48,655		1,013		49,668
550 - 619		—		—		—		—		—		—		14,276		562		14,838
Less than 550		—		—		—		—		—		—		6,661		212		6,873
No Score (3)		—		—		—		—		—		—		6,527		—		6,527
Total Home Equity Line		—		—		—		—		—		—		872,563		3,928		876,491
Total Residential Lending		383,040		540,465		481,337		542,777		448,922		1,294,327		873,142		4,431		4,568,441
Consumer Lending
FICO:
740 and greater		65,206		141,704		120,178		71,525		35,932		12,451		109,702		—		556,698
680 - 739		47,584		109,728		87,056		48,728		24,478		10,094		83,021		—		410,689
620 - 679		24,185		65,310		43,282		31,318		16,144		7,013		42,511		—		229,763
550 - 619		5,881		26,220		22,891		20,874		10,869		5,467		18,429		—		110,631
Less than 550		1,562		12,306		13,110		10,628		5,397		2,567		7,777		—		53,347
No Score (3)		3,799		124		125		126		27		1		34,281		—		38,483
Other (2)		594		9,160		96		2,225		72		6,804		73,598		—		92,549
Total Consumer Lending		148,811		364,552		286,738		185,424		92,919		44,397		369,319		—		1,492,160
Total Loans and Leases	$	1,829,003	$	2,268,378	$	1,874,257	$	1,450,025	$	994,336	$	2,580,223	$	2,722,313	$	45,495	$	13,764,030

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores.

(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings.

(3) No FICO scores are primarily related to loans and leases extended to non-residents.  Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

There were no loans and leases graded as Loss as of June 30, 2020.

The amortized cost basis of revolving loans that were converted to term loans during the three and six months ended June 30, 2020 was as follows:

	Three Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	294
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	4,222

	Six Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	28,522
Residential mortgage		296
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	32,746

The credit risk profiles by internally assigned grade for loans and leases as of December 31, 2019, presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	2,585,908	$	3,327,659	$	515,993	$	201,461	$	6,631,021
Special mention		91,365		106,331		127		1,022		198,845
Substandard		65,969		29,963		3,121		—		99,053
Total	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	6,928,919

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

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of December 31, 2019 presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,759,799	$	886,879	$	219,046	$	1,016,142	$	347,264	$	6,229,130
Non-performing and delinquent		9,137		6,360		7,258		24,326		6,520		53,601
Total	$	3,768,936	$	893,239	$	226,304	$	1,040,468	$	353,784	$	6,282,731

Past-Due Status

The Company continually updates its aging analysis for loans and leases to monitor the migration of loans and leases into past due categories. The Company considers loans and leases that are delinquent for 30 days or more to be past due. As of June 30, 2020, the aging analysis of the amortized cost basis of the Company’s past due loans and leases was as follows:

	June 30, 2020
	Past Due												Loans and
					Greater								Leases Past
					Than or								Due 90 Days
	30-59		60-89		Equal to								or More and
	Days		Days		90 Days		Total				Total Loans		Still Accruing
(dollars in thousands)	Past Due		Past Due		Past Due		Past Due		Current		and Leases		Interest
Commercial and industrial	$	2,535	$	2,501	$	2,374	$	7,410	$	3,416,298	$	3,423,708	$	2,309
Commercial real estate		2,761		94		1,655		4,510		3,418,989		3,423,499		900
Construction		2,737		—		2,292		5,029		612,906		617,935		248
Lease financing		—		—		—		—		238,287		238,287		—
Residential mortgage		2,630		4,778		4,152		11,560		3,680,390		3,691,950		—
Home equity line		2,041		1,591		4,496		8,128		868,363		876,491		4,496
Consumer		11,053		3,103		2,167		16,323		1,475,837		1,492,160		2,167
Total	$	23,757	$	12,067	$	17,136	$	52,960	$	13,711,070	$	13,764,030	$	10,120

As of December 31, 2019, the aging analysis of the Company’s past due loans and leases, presented in accordance with Topic 310, Receivables, was as follows:

	December 31, 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	$	1,525	$	808	$	1,429	$	3,762	$	2,739,448	$	2,743,210	$	32	$	2,743,242
Commercial real estate		1,664		1,125		1,013		3,802		3,460,121		3,463,923		30		3,463,953
Construction		—		—		2,367		2,367		516,874		519,241		—		519,241
Lease financing		—		—		—		—		202,483		202,483		—		202,483
Residential mortgage		3,258		399		74		3,731		3,759,799		3,763,530		5,406		3,768,936
Home equity line		2,971		394		2,995		6,360		886,879		893,239		—		893,239
Consumer		26,810		7,022		4,272		38,104		1,582,452		1,620,556		—		1,620,556
Total	$	36,228	$	9,748	$	12,150	$	58,126	$	13,148,056	$	13,206,182	$	5,468	$	13,211,650

Nonaccrual Loans and Leases

The Company generally places a loan or lease 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. The Company charges off a loan or lease when facts indicate that the loan or lease is considered uncollectible.

The amortized cost basis of loans and leases on nonaccrual status as of June 30, 2020 and January 1, 2020 and the amortized cost basis of loans and leases on nonaccrual status with no allowance for credit losses as of June 30, 2020 were as follows:

	June 30, 2020				January 1, 2020
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual		Nonaccrual
	Allowance		Loans		Loans
(dollars in thousands)	for Credit Losses		and Leases		and Leases
Commercial and industrial	$	11,494	$	11,559	$	32
Commercial real estate		13,088		13,168		30
Construction		1,840		2,043		—
Residential mortgage		1,475		6,059		5,406
Total Nonaccrual Loans and Leases	$	27,897	$	32,829	$	5,468

For both the three and six months ended June 30, 2020, the Company recognized interest income of $0.1 million on nonaccrual loans and leases. Furthermore, for the three and six months ended June 30, 2020, the amount of accrued interest receivables written off by reversing interest income was $0.5 million and $0.9 million, respectively.

Collateral-Dependent Loans and Leases

Collateral-dependent loans and leases are those for which repayment (on the basis of the Company’s assessment as of the reporting date) is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. As of June 30, 2020, the amortized cost basis of collateral-dependent loans was $55.9 million. These loans were primarily collateralized by commercial and residential real estate property and borrower assets. As of June 30, 2020, the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis.

Impaired Loans

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of December 31, 2019, presented in accordance with Topic 310, Receivables, were as follows:

	December 31, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,825	$	3,841	$	—
Commercial real estate		30		30		—
Residential mortgage		10,425		10,718		—
Total	$	14,280	$	14,589	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	1,126	$	1,126	$	46
Commercial real estate		693		693		27
Residential mortgage		4,539		4,819		130
Total	$	6,358	$	6,638	$	203
Total impaired loans:
Commercial and industrial	$	4,951	$	4,967	$	46
Commercial real estate		723		723		27
Residential mortgage		14,964		15,537		130
Total	$	20,638	$	21,227	$	203

The following table provides 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, presented in accordance with Topic 310, Receivables:

	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

Modifications

Commercial and industrial loans modified in a 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 ACL associated with the loan. An ACL 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 or if the loan is collateral dependent, the estimated fair value of the collateral, less any selling costs. An ACL for impaired residential real estate 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, 2020 and 2019:

	Three Months Ended					Six Months Ended
	June 30, 2020					June 30, 2020
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	1	$	500	$	30
Total	—	$	—	$	—	1	$	500	$	30

(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, 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.

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 $6.3 billion and $6.1 billion as of June 30, 2020 and December 31, 2019, respectively. Of the $6.3 billion at June 30, 2020, there were no commitments related to borrowers who had loan terms modified in a TDR. Of the $6.1 billion at December 31, 2019, there were commitments of $4.5 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, 2020			June 30, 2020			June 30, 2019			June 30, 2019
	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)	1	$	500	1	$	500	4	$	906	4	$	906
Residential mortgage(3)	—		—	—		—	1		351	1		351
Total	1	$	500	1	$	500	5	$	1,257	5	$	1,257

(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, 2020, the maturity date for the commercial and industrial loan that subsequently defaulted was extended. 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.

(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

As of June 30, 2020, there were no residential mortgage loans collateralized by real estate property that was modified in a TDR that was in process of foreclosure. As of December 31, 2019, 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.

Foreclosed Property

As of June 30, 2020, residential real estate property held from one foreclosed residential real estate loan was held and included in other real estate owned and repossessed personal property with a carrying value of $0.4 million on the unaudited interim consolidated balance sheets. As of December 31, 2019, residential real estate properties from two foreclosed residential real estate loans were held and included in other real estate owned and repossessed personal property with a carrying value of $0.3 million on the unaudited interim consolidated balance sheets.

XML

Mortgage Servicing Rights

6 Months Ended

Jun. 30, 2020

Mortgage Servicing Rights

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 $2.4 billion and $2.3 billion as of June 30, 2020 and December 31, 2019, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.4 million and $1.6 million for the three months ended June 30, 2020 and 2019, respectively, and $2.9 million and $3.2 million for the six months ended June 30, 2020 and 2019, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $1.3 million and $0.8 million for the three months ended June 30, 2020 and 2019, respectively, and $3.3 million and $1.6 million for the six months ended June 30, 2020 and 2019, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,687
One to two years		2,088
Two to three years		1,625
Three to four years		1,292
Four to five years		1,046

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

	June 30,		December 31,
(dollars in thousands)	2020		2019
Gross carrying amount	$	65,686	$	63,480
Less: accumulated amortization		54,091		50,812
Net carrying value	$	11,595	$	12,668

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2020 and 2019:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2020		2019		2020		2019
Balance at beginning of period	$	11,979	$	15,399	$	12,668	$	16,155
Originations		915		16		2,206		24
Amortization		(1,299)		(842)		(3,279)		(1,606)
Balance at end of period	$	11,595	$	14,573	$	11,595	$	14,573
Fair value of amortized MSRs at beginning of period	$	17,615	$	26,383	$	20,329	$	27,662
Fair value of amortized MSRs at end of period	$	15,159	$	23,398	$	15,159	$	23,398

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the three and six months ended June 30, 2020 and 2019.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2020 and December 31, 2019 were as follows:

	June 30, 2020							December 31, 2019
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	14.35	%	-	24.33	%	16.64	%	10.74	%	-	23.39	%	11.10	%
Life in years (of the MSR)	1.92		-	5.72		4.45		2.04		-	6.33		5.99
Weighted-average coupon rate	3.87	%	-	7.11	%	3.96	%	3.96	%	-	7.26	%	4.01	%
Discount rate	10.00	%	-	10.00	%	10.00	%	10.00	%	-	10.01	%	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, 2020

Transfers of Financial Assets

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, 2020 and December 31, 2019 were as follows:

(dollars in thousands)	June 30, 2020		December 31, 2019
Public deposits	$	3,001,044	$	1,543,492
Federal Home Loan Bank		2,919,854		2,928,581
Federal Reserve Bank		1,759,853		953,169
ACH transactions		145,263		155,360
Interest rate swaps		57,036		43,296
Total	$	7,883,050	$	5,623,898

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted or pledged as of June 30, 2020 and December 31, 2019. In addition, no debt was extinguished by in-substance defeasance.

XML

Deposits

6 Months Ended

Jun. 30, 2020

Deposits

Deposits

7. Deposits

As of June 30, 2020 and December 31, 2019, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2020		December 31, 2019
U.S.:
Interest-bearing	$	11,705,106	$	9,782,957
Noninterest-bearing		6,081,910		5,188,696
Foreign:
Interest-bearing		776,437		781,965
Noninterest-bearing		798,181		691,376
Total deposits	$	19,361,634	$	16,444,994

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2020:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	186,536	$	1,126,120	$	1,312,656
Over three through six months		184,540		249,181		433,721
Over six through twelve months		409,875		708,352		1,118,227
One to two years		118,555		227,567		346,122
Two to three years		103,852		54,517		158,369
Three to four years		82,868		10,691		93,559
Four to five years		32,572		7,597		40,169
Thereafter		442		3,400		3,842
Total	$	1,119,240	$	2,387,425	$	3,506,665

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $2.4 billion and $1.4 billion as of June 30, 2020 and December 31, 2019, respectively. Overdrawn deposit accounts are classified as loans and totaled $2.1 million and $3.6 million as of June 30, 2020 and December 31, 2019, respectively.

XML

Short-Term Borrowings

6 Months Ended

Jun. 30, 2020

Short-Term Borrowings

Short-Term Borrowings

8. Short-Term Borrowings

At June 30, 2020 and December 31, 2019, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2020		December 31, 2019
Short-term FHLB fixed-rate advances(1)	$	200,000	$	400,000
Total short-term borrowings	$	200,000	$	400,000

(1) Interest is payable monthly.

As of June 30, 2020 and December 31, 2019, the Company’s short-term borrowings included $200.0 million and $400.0 million, respectively, in short-term FHLB fixed-rate advances with a weighted average interest rate of 2.88% and 2.84%, respectively. The short-term FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date. The remaining short-term FHLB fixed-rate advance (as of June 30, 2020) matured in July 2020. As of June 30, 2020 and December 31, 2019, the available remaining borrowing capacity with the FHLB was $1.9 billion and $1.7 billion, respectively. The FHLB fixed-rate advances and remaining borrowing capacity were secured by residential real estate loan collateral as of June 30, 2020 and December 31, 2019. As of June 30, 2020 and December 31, 2019, the Company had an undrawn line of credit of $982.0 million and $596.8 million from the FRB, respectively. The borrowing capacity with the FRB was secured by consumer, commercial and industrial and commercial real estate loans as of June 30, 2020 and December 31, 2019. See “Note 6. Transfers of Financial Assets” for more information.

XML

Long-Term Borrowings

6 Months Ended

Jun. 30, 2020

Long-Term Borrowings

Long-Term Borrowings

9. Long-Term Borrowings

Long-term borrowings consisted of the following as of June 30, 2020 and December 31, 2019:

(dollars in thousands)	June 30, 2020		December 31, 2019
Finance lease	$	19	$	19
FHLB fixed-rate advances(1)		200,000		200,000
Total long-term borrowings	$	200,019	$	200,019

(1) Interest is payable monthly.

As of June 30, 2020 and December 31, 2019, the Company’s long-term borrowings included $200.0 million in FHLB fixed-rate advances with a weighted average interest rate of 2.73% and maturity dates ranging from 2023 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, 2020 and December 31, 2019, 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, 2020, future contractual principal payments and maturities of long-term borrowings were as follows:

	Principal
(dollars in thousands)	Payments
2020	$	9
2021		10
2022		—
2023(1)		100,000
2024(2)		100,000
Total	$	200,019

(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 Income (Loss)

6 Months Ended

Jun. 30, 2020

Accumulated Other Comprehensive Income (Loss).

Accumulated Other Comprehensive Income (Loss)

10. Accumulated Other Comprehensive Income (Loss)

Accumulated other comprehensive income (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 and net unrealized gains or losses on investment securities.

Changes in accumulated other comprehensive income (loss) for the three and six months ended June 30, 2020 and 2019 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive income at March 31, 2020	$	5,629	$	(1,500)	$	4,129
Three months ended June 30, 2020
Investment securities:
Unrealized net gains arising during the period		66,071		(17,624)		48,447
Reclassification of net losses to net income:
Investment securities losses, net		211		(56)		155
Net change in investment securities		66,282		(17,680)		48,602
Other comprehensive income		66,282		(17,680)		48,602
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2019	$	(43,450)	$	11,701	$	(31,749)
Six months ended June 30, 2020
Change in Company tax rate		—		(96)		(96)
Net change in pension and other benefits		—		(96)		(96)
Investment securities:
Unrealized net gains arising during the period		115,235		(30,751)		84,484
Reclassification of net losses to net income:
Investment securities losses, net		126		(34)		92
Net change in investment securities		115,361		(30,785)		84,576
Other comprehensive income		115,361		(30,881)		84,480
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

			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 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 year		(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 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)

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

	Pensions				Accumulated
	and				Other
	Other		Investment		Comprehensive
(dollars in thousands)	Benefits		Securities		Income (Loss)
Three Months Ended June 30, 2020
Balance at beginning of period	$	(28,178)	$	32,307	$	4,129
Other comprehensive income		—		48,602		48,602
Balance at end of period	$	(28,178)	$	80,909	$	52,731
Six Months Ended June 30, 2020
Balance at beginning of period	$	(28,082)	$	(3,667)	$	(31,749)
Other comprehensive income		(96)		84,576		84,480
Balance at end of period	$	(28,178)	$	80,909	$	52,731
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)

XML

Regulatory Capital Requirements

6 Months Ended

Jun. 30, 2020

Regulatory Capital Requirements

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, 2020 and December 31, 2019:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2020:
Common equity tier 1 capital to risk-weighted assets	$	1,653,674	11.86	%	$	1,634,333	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,653,674	11.86	%		1,634,333	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,828,511	13.11	%		1,809,165	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,653,674	7.75	%		1,634,333	7.66	%	4.00	%	5.00	%
December 31, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,676,515	11.88	%	$	1,654,304	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,676,515	11.88	%		1,654,304	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,807,645	12.81	%		1,785,434	12.65	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,676,515	8.79	%		1,654,304	8.67	%	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 capital conservation buffer requires a 2.5% capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk weighted asset ratios, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets. As of June 30, 2020, 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, 2020, to change the capital adequacy category of the Company or the Bank.

XML

Derivative Financial Instruments

6 Months Ended

Jun. 30, 2020

Derivative Financial Instruments

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, 2020 and December 31, 2019:

	June 30, 2020						December 31, 2019
			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	$	22,825	$	—	$	(1,581)	$	23,190	$	—	$	(682)
Derivatives not designated as hedging instruments:
Interest rate swaps		3,023,471		170,576		—		2,818,803		63,527		—
Funding swap		88,480		—		(2,095)		82,900		—		(4,233)
Interest rate caps and floors		148,800		35		(35)		—		—		—
Foreign exchange contracts		150		—		—		1,428		12		—

(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 $12.6 million and $8.7 million as of June 30, 2020 and December 31, 2019, respectively. As of June 30, 2020 and December 31, 2019, the variation margin was $170.6 million and $63.5 million, respectively.

As of June 30, 2020, the Company pledged $30.9 million in financial instruments and $26.1 million in cash as collateral for interest rate swaps. As of December 31, 2019, the Company pledged $29.9 million in financial instruments and $13.4 million in cash as collateral for interest rate swaps. As of June 30, 2020 and December 31, 2019, 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, 2020, the Company carried one interest rate swap with a notional amount of $22.8 million with a negative fair value of $1.6 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, 2019, the Company carried one interest rate swap with a notional amount of $23.2 million with a negative fair value of $0.7 million that was categorized as a fair value hedge for a commercial and industrial loan.

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, 2020 and 2019:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2020		2019		2020		2019
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	57	$	(424)	$	(898)	$	(766)
Recognized on hedged item	Loans and lease financing		35		427		942		689

As of June 30, 2020 and December 31, 2019, 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, 2020		December 31, 2019		June 30, 2020		December 31, 2019
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	25,064	$	24,415	$	1,959	$	1,017

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, 2020 and 2019:

	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	2020		2019		2020		2019
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	—	$	—	$	16
Funding swap	Other noninterest income		103		(247)		109		(242)
Foreign exchange contracts	Other noninterest income		52		(1)		—		(1)

As of June 30, 2020, the Company carried multiple interest rate swaps with notional amounts totaling $3.0 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $170.6 million and a negative fair value of nil. The Company received floating rates ranging from 0.17% to 6.42% and paid fixed rates ranging from 2.02% to 8.73%. The swaps mature between June 2021 and June 2040. As of December 31, 2019, the Company carried multiple interest rate swaps with notional amounts totaling $2.8 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $63.5 million and a negative fair value of nil. The Company received 1-month LIBOR and paid fixed rates ranging from 1.71% to 8.73%. These swaps resulted in net interest expense of nil during both the three and six months ended June 30, 2020 and 2019.

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 $4.6 million and $1.1 million for the three months ended June 30, 2020 and 2019, respectively, and $6.5 million and $2.0 million for the six months ended June 30, 2020 and 2019, 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. On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228 effective September 27, 2019. In October 2019, the Company made a payment of approximately $0.3 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 $2.1 million and $4.2 million was included in the unaudited interim consolidated balance sheets at June 30, 2020 and December 31, 2019, respectively, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 17. 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 $0.3 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 and nil were recognized during the three months ended June 30, 2020 and 2019, respectively, and $0.3 million and $0.1 million were recognized during the six months ended June 30, 2020 and 2019, respectively.

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 $13.4 million and $4.0 million at June 30, 2020 and December 31, 2019, respectively, for which we posted $13.5 million and $4.7 million, respectively, in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2020 and December 31, 2019, 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, 2020

Commitments and Contingent Liabilities

Commitments and Contingent Liabilities

13. Commitments and Contingent Liabilities

Contingencies

Various 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 $116.8 million and $94.1 million at June 30, 2020 and December 31, 2019, 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 $11.0 million and $9.0 million at June 30, 2020 and December 31, 2019, respectively. 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, 2020 have maturities ranging from July 2020 to May 2022. 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, 2020 and December 31, 2019 were as follows:

	June 30,		December 31,
(dollars in thousands)	2020		2019
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,097,646	$	5,907,690
Standby letters of credit		175,009		181,412
Commercial letters of credit		3,131		7,334

Guarantees

The Company sells residential mortgage loans in the secondary market primarily to the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation 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 were undertaken to facilitate FHI’s initial public offering. In connection with the reorganization transactions, FHI distributed its interest in BancWest Holding Inc. (“BWHI”), including Bank of the West (“BOW”) to BNP Paribas (“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 BancWest Corporation, 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, 2020

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

In 2019, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The Company has restated the selected financial information for the three and six months ended June 30, 2019 in order to conform with the current presentation. See “Note 18. Reportable Operating Segments” in the notes to the unaudited interim consolidated financial statements.

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, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	96,146	$	33,094	$	(1,418)	$	127,822
Service charges on deposit accounts		5,469		326		132		5,927
Credit and debit card fees		—		10,122		275		10,397
Other service charges and fees		4,580		215		338		5,133
Trust and investment services income		8,664		—		—		8,664
Other		56		1,499		112		1,667
Not in scope of Topic 606(1)		3,403		5,893		4,572		13,868
Total noninterest income		22,172		18,055		5,429		45,656
Total revenue	$	118,318	$	51,149	$	4,011	$	173,478

		Six Months Ended June 30, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	186,029	$	67,508	$	12,968	$	266,505
Service charges on deposit accounts		13,556		677		644		14,877
Credit and debit card fees		—		23,009		1,874		24,883
Other service charges and fees		9,454		639		854		10,947
Trust and investment services income		18,255		—		—		18,255
Other		241		2,605		300		3,146
Not in scope of Topic 606(1)		7,042		8,921		6,813		22,776
Total noninterest income		48,548		35,851		10,485		94,884
Total revenue	$	234,577	$	103,359	$	23,453	$	361,389

(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, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	107,708	$	35,000	$	2,905	$	145,613
Service charges on deposit accounts		7,131		309		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)		2,227		2,306		3,398		7,931
Total noninterest income		23,375		18,725		6,673		48,773
Total revenue	$	131,083	$	53,725	$	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)	$	214,935	$	69,656	$	6,111	$	290,702
Service charges on deposit accounts		14,365		620		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		47,244		37,113		11,488		95,845
Total revenue	$	262,179	$	106,769	$	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.

For the three and six months ended June 30, 2020 and 2019, 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 an 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, 2020 and December 31, 2019, the Company had contract liabilities of $1.4 million and $1.8 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, 2020, 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, 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.  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, 2020 and December 31, 2019, 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, 2020 and December 31, 2019. 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, 2020

Earnings per Share

Earnings per Share

15. Earnings per Share

For the three and six months ended June 30, 2020, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 537,000 and 513,000 antidilutive securities, respectively. For the three and six months ended June 30, 2019, 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, 2020 and 2019, 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)	2020		2019		2020		2019
Numerator:
Net income	$	20,049	$	72,433	$	58,914	$	142,357
Denominator:
Basic: weighted-average shares outstanding		129,856,730		134,420,380		129,876,218		134,655,217
Add: weighted-average equity-based awards		148,465		231,628		287,504		269,114
Diluted: weighted-average shares outstanding		130,005,195		134,652,008		130,163,722		134,924,331
Basic earnings per share	$	0.15	$	0.54	$	0.45	$	1.06
Diluted earnings per share	$	0.15	$	0.54	$	0.45	$	1.06

XML

Noninterest Income and Noninterest Expense

6 Months Ended

Jun. 30, 2020

Noninterest Income and Noninterest Expense

Noninterest Income and Noninterest Expense

16. Noninterest Income and Noninterest Expense

Benefit Plans

The Company sponsors an unfunded supplemental executive retirement plan (“SERP”) for certain key executives. In March 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP, which became effective on July 1, 2019. As a result of the amendment, since the effective date, there have not been any, and 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, 2020 and 2019:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2020		2019		2020		2019
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	17	$	189	$	159
Interest cost	Other noninterest expense		1,621		2,044		164		206
Expected return on plan assets	Other noninterest expense		(1,194)		(1,195)		—		—
Prior service credit	Other noninterest expense		—		—		(13)		(107)
Recognized net actuarial loss (gain)	Other noninterest expense		1,429		1,564		(26)		(76)
Total net periodic benefit cost		$	1,856	$	2,430	$	314	$	182
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	34	$	378	$	318
Interest cost	Other noninterest expense		3,242		4,088		328		412
Expected return on plan assets	Other noninterest expense		(2,388)		(2,390)		—		—
Prior service credit	Other noninterest expense		—		—		(26)		(214)
Recognized net actuarial loss (gain)	Other noninterest expense		2,858		3,128		(52)		(152)
Total net periodic benefit cost		$	3,712	$	4,860	$	628	$	364

Leases

The Company recognized operating lease income related to lease payments of $1.6 million and $1.5 million for the three months ended June 30, 2020 and 2019, respectively, and $3.1 million and $3.0 million for the six months ended June 30, 2020 and 2019, respectively. In addition, the Company recognized $1.4 million and $1.3 million of lease income related to variable lease payments for the three months ended June 30, 2020 and 2019, respectively, and $2.9 million and $2.6 million for the six months ended June 30, 2020 and 2019, respectively.

Amortization of Software Expenses

Amortization of software expenses recorded in other noninterest expense was $1.4 million and $1.0 million for the three months ended June 30, 2020 and 2019, respectively, and $2.6 million and $2.2 million for the six months ended June 30, 2020 and 2019, respectively.

XML

Fair Value

6 Months Ended

Jun. 30, 2020

Fair Value

Fair Value

17. Fair Value

The Company determines the fair values of its financial instruments based on the requirements established in Accounting Standards Codification Topic 820 (“Topic 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. Topic 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

Topic 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.

Topic 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, 2020 and December 31, 2019, 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. On September 27, 2019, Visa additionally funded its litigation escrow account, thereby further reducing each member bank’s Class B conversion rate to unrestricted Class A common shares. Accordingly, on September 30, 2019, Visa announced a decrease in conversion rate from 1.6298 to 1.6228 effective September 27, 2019. The Visa derivative of $2.1 million and $4.2 million was included in the unaudited interim consolidated balance sheets at June 30, 2020 and

December 31, 2019, 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, 2020 and December 31, 2019 are summarized below:

	Fair Value Measurements as of June 30, 2020
	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 and government agency debt securities	$	—	$	94,918	$	—	$	94,918
Mortgage-backed securities:
Residential - Government agency(1)		—		232,617		—		232,617
Residential - Government-sponsored enterprises(1)		—		390,912		—		390,912
Commercial - Government agency		—		629,679		—		629,679
Commercial - Government-sponsored enterprises		—		322,996		—		322,996
Collateralized mortgage obligations:
Government agency		—		1,926,584		—		1,926,584
Government-sponsored enterprises		—		1,538,069		—		1,538,069
Total available-for-sale securities		—		5,135,775		—		5,135,775
Other assets(2)		—		170,611		—		170,611
Liabilities
Other liabilities(3)		—		(1,616)		(2,095)		(3,711)
Total	$	—	$	5,304,770	$	(2,095)	$	5,302,675

(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, 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	$	—	$	29,888	$	—	$	29,888
Government-sponsored enterprises debt securities		—		101,439		—		101,439
Mortgage-backed securities:
Residential - Government agency(1)		—		291,209		—		291,209
Residential - Government-sponsored enterprises(1)		—		399,492		—		399,492
Commercial - Government-sponsored enterprises		—		101,719		—		101,719
Collateralized mortgage obligations:
Government agency		—		2,381,278		—		2,381,278
Government-sponsored enterprises		—		770,619		—		770,619
Total available-for-sale securities		—		4,075,644		—		4,075,644
Other assets(2)		—		63,539		—		63,539
Liabilities
Other liabilities(3)		—		(682)		(4,233)		(4,915)
Total	$	—	$	4,138,501	$	(4,233)	$	4,134,268

(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, 2020, 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, 2020 and 2019 are summarized below.

	Visa Derivative
(dollars in thousands)	2020		2019
Three Months Ended June 30,
Balance as of April 1,	$	(3,199)	$	(1,839)
Total net gains (losses) included in other noninterest income		103		(247)
Settlements		1,001		907
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	103	$	(247)
Six Months Ended June 30,
Balance as of January 1,	$	(4,233)	$	(2,607)
Total net gains (losses) included in other noninterest income		109		(242)
Settlements		2,029		1,670
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	109	$	(242)

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, 2020
			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	$	1,855,222	$	347,592	$	1,507,630	$	—	$	1,855,222
Loans held for sale		6,698		—		6,698		—		6,698
Loans(1)		13,525,743		—		—		13,832,005		13,832,005
Financial liabilities:
Time deposits(2)	$	3,506,665	$	—	$	3,520,718	$	—	$	3,520,718
Short-term borrowings		200,000		—		200,286		—		200,286
Long-term borrowings(3)		200,000		—		216,394		—		216,394

	December 31, 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	$	694,017	$	360,375	$	333,642	$	—	$	694,017
Loans held for sale		904		—		904		—		904
Loans(1)		13,009,167		—		—		13,140,898		13,140,898
Financial liabilities:
Time deposits(2)	$	2,510,157	$	—	$	2,501,478	$	—	$	2,501,478
Short-term borrowings		400,000		—		401,709		—		401,709
Long-term borrowings(3)		200,000		—		207,104		—		207,104

(1) Excludes financing leases of $238.3 million at June 30, 2020 and $202.5 million at December 31, 2019.

(2) Excludes deposit liabilities with no defined or contractual maturity of $15.9 billion as of June 30, 2020 and $13.9 billion as of December 31, 2019.

(3) Excludes capital lease obligations of $19 thousand as of both June 30, 2020 and December 31, 2019.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2020 and December 31, 2019, the Company had $6.3 billion and $6.1 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 $36.3 million and $14.4 million at June 30, 2020 and December 31, 2019, 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.

Collateral-dependent loans

Collateral-dependent loans are those for which repayment is expected to be provided substantially through the operation or sale of the collateral. These loans are measured at fair value on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral are primarily based on real estate appraisal reports prepared by third-party appraisers less estimated selling costs. The Company measures the estimated credit losses on collateral-dependent loans by performing a lower-of-cost-or-fair-value analysis. If the estimated credit losses are determined by the value of the collateral, the net carrying amount is adjusted to fair value on a nonrecurring basis as Level 3 by recognizing an allowance for credit losses.

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, 2020 and December 31, 2019:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2020
Collateral-dependent loans	$	—	$	—	$	1,840
December 31, 2019
Collateral-dependent loans	$	—	$	—	$	1,502

Total losses on collateral-dependent loans were nil and $0.4 million for the three and six months ended June 30, 2020, respectively. No losses were recognized on collateral-dependent loans for both the three and six months ended June 30, 2019.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2020 and December 31, 2019, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2020
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	1,840	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,095)	Discounted Cash Flow	Expected Conversation Rate - 1.6228(2)	1.5977-1.6228
				Expected Term - 1 year(3)	0.5 to 1.5 years
				Growth Rate - 13%(4)	4% - 17%

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

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate was utilized in the fair value calculation.

(3) The expected term of 1 year was based on the median of 0.5 to 1.5 years.

(4) The growth rate of 13% was based on the arithmetic average of analyst price targets.

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2019
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input
Collateral-dependent loans	$	1,502	Appraisal Value	Appraisal Value
Visa derivative	$	(4,233)	Discounted Cash Flow	Expected Conversion Rate - 1.6228
				Expected Term - 1 year
				Growth Rate - 13%

XML

Reportable Operating Segments

6 Months Ended

Jun. 30, 2020

Reportable Operating Segments

Reportable Operating Segments

18. 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 credit 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 credit losses from the Treasury and Other business segment (which is comprised of many of the Company’s support units) to the Retail and Commercial business segments. These allocations are based on direct costs incurred by the Retail and Commercial business segments.

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.

In 2019, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The primary reason for the change was to align deposit balances within the business segment that directly manages them. Specifically, certain deposit balances previously included as part of the Retail Banking segment have been reclassified to the Commercial Banking segment. The reallocation of select deposit balances affected net interest income, net interest income after provision for credit losses, noninterest income, provision for income taxes and net income. The Company has reported its selected financial information using the new deposit balance alignments for the three and six months ended June 30, 2020. The Company has restated the selected financial information for the three and six months ended June 30, 2019 in order to conform with the current presentation.

Additionally, during the fourth quarter of 2019, the Company changed its assumptions embedded in allocating deposit costs to business segments. The Company has reported its selected financial information using the new deposit cost assumptions starting with the fourth quarter of 2019.

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 58 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, 2020
Net interest income (expense)	$	96,146	$	33,094	$	(1,418)	$	127,822
Provision for credit losses		(24,311)		(25,183)		(5,952)		(55,446)
Net interest income (expense) after provision for credit losses		71,835		7,911		(7,370)		72,376
Noninterest income		22,172		18,055		5,429		45,656
Noninterest expense		(57,639)		(20,445)		(13,366)		(91,450)
Income (loss) before (provision) benefit for income taxes		36,368		5,521		(15,307)		26,582
(Provision) benefit for income taxes		(9,331)		(1,179)		3,977		(6,533)
Net income (loss)	$	27,037	$	4,342	$	(11,330)	$	20,049
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2020
Net interest income	$	186,029	$	67,508	$	12,968	$	266,505
Provision for credit losses		(44,376)		(45,967)		(6,303)		(96,646)
Net interest income after provision for credit losses		141,653		21,541		6,665		169,859
Noninterest income		48,548		35,851		10,485		94,884
Noninterest expense		(119,283)		(41,950)		(26,683)		(187,916)
Income (loss) before (provision) benefit for income taxes		70,918		15,442		(9,533)		76,827
(Provision) benefit for income taxes		(16,854)		(3,824)		2,765		(17,913)
Net income (loss)	$	54,064	$	11,618	$	(6,768)	$	58,914
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	107,708	$	35,000	$	2,905	$	145,613
Provision for credit losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for credit losses		105,956		32,882		2,905		141,743
Noninterest income		23,375		18,725		6,673		48,773
Noninterest expense		(59,495)		(19,741)		(14,054)		(93,290)
Income (loss) before (provision) benefit for income taxes		69,836		31,866		(4,476)		97,226
(Provision) benefit for income taxes		(17,658)		(8,267)		1,132		(24,793)
Net income (loss)	$	52,178	$	23,599	$	(3,344)	$	72,433
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	214,935	$	69,656	$	6,111	$	290,702
Provision for credit losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for credit losses		210,611		64,430		6,111		281,152
Noninterest income		47,244		37,113		11,488		95,845
Noninterest expense		(116,662)		(39,226)		(30,025)		(185,913)
Income (loss) before (provision) benefit for income taxes		141,193		62,317		(12,426)		191,084
(Provision) benefit for income taxes		(35,705)		(16,188)		3,166		(48,727)
Net income (loss)	$	105,488	$	46,129	$	(9,260)	$	142,357
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

XML

Organization and Basis of Presentation (Policies)

6 Months Ended

Jun. 30, 2020

Organization and Basis of Presentation

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, including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services, to consumer and commercial customers.

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, 2019.

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.

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.

Investment Securities

Investment Securities

As of June 30, 2020 and December 31, 2019, investment securities were comprised of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. The Company amortizes premiums and accretes discounts using the interest method over the expected lives of the individual securities. Premiums on callable debt securities are amortized to their earliest call date. All investment securities transactions are recorded on a trade-date basis. All of the Company’s investment securities were categorized as available-for-sale as of June 30, 2020 and December 31, 2019. Available-for-sale investment securities are reported at fair value, with unrealized gains and losses reported in accumulated other comprehensive income. Gains and losses realized on sales of investment securities are determined using the specific identification method.

For available-for-sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates at the individual security level whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.

Changes in the allowance for credit losses, if any, are recorded as a provision for (or reversal of) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an available-for-sale investment security is confirmed or when either of the criteria regarding intent or requirement to sell is met. As noted above, as of June 30, 2020, the Company’s available-for-sale investment securities were comprised entirely of debt, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises. Management has concluded that the long history with no credit losses from these issuers indicates an expectation that nonpayment of the amortized cost basis is zero. The Company’s available-for-sale investment securities are explicitly or implicitly fully guaranteed by the U.S. government. The U.S. government can print its own currency and its currency is routinely held by central banks and other major financial institutions. The dollar is used in international commerce, and commonly is viewed as a reserve currency, all of which qualitatively indicates that historical credit loss information should be minimally affected by current conditions and reasonable and supportable forecasts. Thus, the Company has not recorded an allowance for credit losses for its available-for-sale debt securities as of June 30, 2020.

Accrued interest receivable related to available-for-sale investment securities was $9.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of investment securities on the Company’s interim consolidated balance sheet.

Loans and Leases

Loans and Leases

Loans are reported at amortized cost which includes the principal amount outstanding, net of deferred loan fees and costs and cumulative net charge-offs. Interest income is recognized on an accrual basis. Loan origination fees, certain direct costs and unearned discounts and premiums, if any, are deferred and are generally accreted or amortized into interest income as yield adjustments using the interest method over the contractual life of the loan. Other credit-related fees are recognized as fee income, a component of noninterest income, when earned.

Direct financing leases are carried at the aggregate of lease payments receivable plus the estimated residual value of leased property, less unearned income. Unearned income on direct financing leases is amortized over the lease term by methods that approximate the interest method. Residual values on leased assets are periodically reviewed for impairment.

Accrued interest receivable related to loans and leases was $48.7 million as of June 30, 2020 and is recorded separately from the amortized cost basis of loans and leases on the Company’s interim consolidated balance sheet.

Nonaccrual Loans and Leases

Nonaccrual Loans and Leases

The Company generally places a loan or lease 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. A full or partial charge-off is recorded in the period in which the loan or lease is deemed uncollectible. When the Company places a loan or lease on nonaccrual status, previously accrued and uncollected interest is concurrently reversed against interest income. When the Company receives an interest payment on a nonaccrual loan or lease, the payment is applied as a reduction of the principal balance. Nonaccrual loans and leases are generally returned to accrual status when they become current as to principal and interest and future payments are reasonably assured.

Allowance for Credit Losses

Allowance for Credit Losses

The allowance for credit losses for loans and leases (the “ACL”) is a valuation account that is deducted from the amortized cost basis of loans and leases to present the net amount expected to be collected from loans and leases. Loans and leases are charged-off against the ACL when management believes the uncollectibility of a loan or lease balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The Company’s ACL and the reserve for unfunded commitments under the Current Expected Credit Losses (“CECL”) approach utilizes both quantitative and qualitative components. The Company’s methodology utilizes a quantitative model based on a single forward-looking macroeconomic forecast. The quantitative estimation is overlaid with qualitative adjustments to account for current conditions and forward-looking events not captured in the quantitative model. Qualitative adjustments that are considered include adjustments for regulatory determinants, model limitations, model maturity, and other current or forecasted events that are not captured in the Company’s historical loss experience.

The Company generally evaluates loans and leases on a collective or pool basis when similar risk characteristics exist. However, loans and leases that do not share similar risk characteristics are evaluated on an individual basis. Such loans and leases evaluated individually are excluded from the collective evaluation. Individually assessed loans are measured for estimated credit loss (“ECL”) based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, less estimated selling costs, if the loan is collateral-dependent.

Management reviews relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts about the future. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency levels, or term as well as for changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors.

The Company utilizes a Probability of Default (“PD”)/Loss Given Default (“LGD”) framework to estimate the ACL and the reserve for unfunded commitments. The PD represents the percentage expectation to default, measured by assessing loans and leases that migrate to default status (i.e., nonaccrual status, troubled debt restructurings (“TDRs”), 90 days or more past due, partial or full charge-offs or bankruptcy). LGD is defined as the percentage of the exposure at default (“EAD”) lost at the time of default, net of any recoveries, and will be unique to each of the collateral types securing the Company’s loans. PD and LGD’s are based on  past experience of the Company and management’s expectations of the future. The ECL on loans and leases is calculated by taking the product of the credit exposure, lifetime default probability (“LDP”) and the LGD.

The ECL model is applied to current credit exposures at the account level, using assumptions calibrated at the portfolio segment level using internal historical loan and lease level data. The Company estimates the default risk of a credit exposure over the remaining life of each account using a transition probability matrix approach which captures both the average rate of up/down-grade and default transitions, as well as withdrawal rates which capture the historical rate of exposure decline due to loan and lease amortization and prepayment. To apply the transition matrices, each credit exposure’s remaining life is split into two time segments. The first time segment is for the reasonable and supportable forecast period over which the transition matrices which are applied have been adjusted to incorporate current and forecasted conditions over that period. Management has determined that using a one year time horizon for the reasonable and supportable forecast period for all classes of loans and leases is a reasonable forecast horizon given the difficulty in predicting future economic conditions with a high degree of certainty. The second time segment is the reversion period from the end of the reasonable and supportable forecast period to the maturity of the exposure, over which long-run average transition matrices are applied. Management elected to use an immediate reversion to the mean approach. Lifetime loss rates are applied against the amortized cost basis of loans and leases and unfunded commitments to estimate the ACL and the reserve for unfunded commitments.

On a quarterly basis, management convenes the Bank’s forecasting team which is responsible for qualitatively forecasting the economic outlook over the reasonable and supportable forecast period within the context of forecasting credit losses. Management reviews local and national economic forecasts and other pertinent materials to inform the team in establishing their best estimate of the economic outlook over the reasonable and supportable forecast period. The team considers unemployment rates, gross domestic product, personal income per capita, visitor arrivals and expenditures and home prices along with other relevant information. The results from the Bank’s forecasting team dictates the direction of the economic forecast compared to current economic conditions (i.e., better or worse) and the magnitude of the forecast adjustment (e.g., mild, medium or severe). The direction of the economic forecast and magnitude are used to qualitatively adjust the modifier that is applied to the long-run default rates over the reasonable and supportable forecast period.

The Company has identified three portfolio segments in estimating the ACL: commercial, residential real estate and consumer lending. The Company’s commercial portfolio segment is comprised of four distinct classes: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. The key risk drivers  related to this portfolio segment include risk rating, collateral type, and remaining maturity. The Company’s residential real estate portfolio segment is comprised of two distinct classes: residential real estate loans and home equity lines of credit. Specific risk characteristics related to this portfolio include the value of the underlying collateral, credit score and remaining maturity. Finally, the Company’s consumer portfolio segment is not further segmented, but consists primarily of automobile loans, credit cards and other installment loans.  Automobile loans constitute the majority of this segment and are monitored using credit scores, collateral values and remaining maturity. The remainder of the consumer portfolio is predominantly unsecured.

Reserve for Unfunded Commitments

Reserve for Unfunded Commitments

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The reserve for unfunded commitments is adjusted through the provision for credit losses. The estimate includes consideration of the likelihood  that funding will occur and an estimate of  expected credit losses on commitments expected to be funded over its estimated life.

Accounting Standard Adopted in 2020 and Recent Accounting Pronouncements

Accounting Standards Adopted in 2020

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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 CECL approach to determine an ACL. CECL requires loss estimates for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts. CECL also applies to off-balance sheet (“OBS”) credit exposures (e.g., unfunded loan commitments), except for unconditionally cancellable commitments. In addition, this guidance modifies the other-than-temporary-impairment model for available-for-sale debt securities to require an allowance for credit losses instead of a direct write-down, which allows for a reversal of credit losses in future periods. 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 amended 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 elected the practical expedient to use the fair value of collateral at the reporting date when recording the net carrying amount of the asset and determining the ACL 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. Furthermore, as permitted by ASU No. 2019-04, the Company made accounting policy elections to not measure an ACL on accrued interest receivable, write-off accrued interest receivable by reversing interest income and present accrued interest receivable separately from the related financial asset on the balance sheet.

The implementation of CECL required significant operational changes, particularly in data collection and analysis. The Company 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 existing processes. The Company also engaged a software vendor and had run several CECL parallel run productions during 2019. The Company adopted the provisions of ASU No. 2016-13 and related amendments by recording a cumulative effect adjustment to retained earnings as of January 1, 2020. Note that the Company did not opt to delay the implementation of CECL requirements as permitted under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which allows entities to delay implementation until the earlier of (1) the date on which the national emergency concerning the Coronavirus Disease 2019 (“COVID-19”) terminates, or (2) December 31, 2020.  

The following table presents the impact of adopting ASC Topic 326 as of January 1, 2020:

	Prior to the		Adjustment
	Adoption of		to Adopt		After Adoption of
(dollars in thousands)	ASC Topic 326		ASC Topic 326		ASC Topic 326
Assets:
Allowance for Credit Losses - Loans and Leases	$	130,530	$	770	$	131,300
Liabilities:
Reserve for Unfunded Commitments(1)		600		16,300		16,900
Pretax Cumulative Effect Adjustment of a Change in Accounting Principle				17,070
Less: Income Taxes				(4,553)
Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax			$	12,517

(1) The reserve for unfunded commitments is included as a component of other liabilities in the Company's interim consolidated balance sheets.

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. The Company adopted the provisions of ASU No. 2017-04 on January 1, 2020 and it did not 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. The Company adopted the provisions of ASU No. 2018-13 on January 1, 2020 and it did not have a material impact on the Company’s consolidated financial statements. See “Note 17. Fair Value” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

The following ASU has been issued by the FASB and is applicable to the Company in future reporting periods.

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The relief provided by this guidance is elective and applies to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. The guidance provides that changes in contract terms that are made to effect the reference rate reform transition are considered related to the replacement of a reference rate if they are not the result of a business decision that is separate from or in addition to changes to the terms of a contract to effect that transition. The guidance also provides an optional expedient for loans that would permit the Company to account for the modification as if it was only minor and not an extinguishment in accordance with GAAP. For leases, the guidance provides an optional expedient for modifications to not trigger reassessment of lease classification and the discount rate or require the entity to remeasure lease payments or perform the other reassessments or remeasurements that would otherwise be triggered by a modification under GAAP when the modification is not accounted for as a separate contract. The optional amendments in ASU No. 2020-04 are effective for all entities as of March 12, 2020 through December 31, 2022. As of June 30, 2020, the Company did not elect any of the optional expedients provided for by this guidance. The Company is in the process of evaluating the optional expedients and the impact that this new guidance may have on the Company’s consolidated financial statements.

XML

Organization and Basis of Presentation (Tables)

6 Months Ended

Jun. 30, 2020

Organization and Basis of Presentation.

Impact of adopting ASC Topic 326

The following table presents the impact of adopting ASC Topic 326 as of January 1, 2020:

	Prior to the		Adjustment
	Adoption of		to Adopt		After Adoption of
(dollars in thousands)	ASC Topic 326		ASC Topic 326		ASC Topic 326
Assets:
Allowance for Credit Losses - Loans and Leases	$	130,530	$	770	$	131,300
Liabilities:
Reserve for Unfunded Commitments(1)		600		16,300		16,900
Pretax Cumulative Effect Adjustment of a Change in Accounting Principle				17,070
Less: Income Taxes				(4,553)
Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax			$	12,517

(1) The reserve for unfunded commitments is included as a component of other liabilities in the Company's interim consolidated balance sheets.

XML

Investment Securities (Tables)

6 Months Ended

Jun. 30, 2020

Investment Securities

Schedule of amortized cost and fair value of securities

	June 30, 2020								December 31, 2019
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value		Cost		Gains		Losses		Value
U.S. Treasury and government agency debt securities	$	94,414	$	504	$	—	$	94,918	$	29,832	$	56	$	—	$	29,888
Government-sponsored enterprises debt securities		—		—		—		—		101,697		19		(277)		101,439
Mortgage-backed securities:
Residential - Government agency		224,764		7,853		—		232,617		290,131		2,224		(1,146)		291,209
Residential - Government-sponsored enterprises		375,118		15,794		—		390,912		395,039		6,126		(1,673)		399,492
Commercial - Government agency		612,811		17,324		(456)		629,679		—		—		—		—
Commercial - Government-sponsored enterprises		312,293		10,703		—		322,996		101,798		555		(634)		101,719
Collateralized mortgage obligations:
Government agency		1,887,701		39,538		(655)		1,926,584		2,390,143		7,483		(16,348)		2,381,278
Government-sponsored enterprises		1,518,332		20,194		(457)		1,538,069		772,023		2,505		(3,909)		770,619
Total available-for-sale securities	$	5,025,433	$	111,910	$	(1,568)	$	5,135,775	$	4,080,663	$	18,968	$	(23,987)	$	4,075,644

Schedule of amortized cost and fair value of debt securities by contractual maturity

	June 30, 2020
	Amortized		Fair
(dollars in thousands)	Cost		Value
Due in one year or less	$	—	$	—
Due after one year through five years		30,442		30,941
Due after five years through ten years		—		—
Due after ten years		63,972		63,977
		94,414		94,918
Mortgage-backed securities:
Residential - Government agency		224,764		232,617
Residential - Government-sponsored enterprises		375,118		390,912
Commercial - Government agency		612,811		629,679
Commercial - Government-sponsored enterprises		312,293		322,996
Total mortgage-backed securities		1,524,986		1,576,204
Collateralized mortgage obligations:
Government agency		1,887,701		1,926,584
Government-sponsored enterprises		1,518,332		1,538,069
Total collateralized mortgage obligations		3,406,033		3,464,653
Total available-for-sale securities	$	5,025,433	$	5,135,775

Schedule of gross unrealized losses and fair values of securities in a continuous loss position

	Time in Continuous Loss as of June 30, 2020
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
Mortgage-backed securities:
Commercial - Government agency	$	(456)	$	90,834	$	—	$	—	$	(456)	$	90,834
Collateralized mortgage obligations:
Government agency		(603)		200,395		(52)		9,212		(655)		209,607
Government-sponsored enterprises		(430)		124,283		(27)		8,813		(457)		133,096
Total available-for-sale securities with unrealized losses	$	(1,489)	$	415,512	$	(79)	$	18,025	$	(1,568)	$	433,537

	Time in Continuous Loss as of December 31, 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	$	(277)	$	49,716	$	—	$	—	$	(277)	$	49,716
Mortgage-backed securities:
Residential - Government agency		—		—		(1,146)		109,614		(1,146)		109,614
Residential - Government-sponsored enterprises		(115)		76,481		(1,558)		109,025		(1,673)		185,506
Commercial - Government-sponsored enterprises		(634)		38,062		—		—		(634)		38,062
Collateralized mortgage obligations:
Government agency		(8,049)		969,762		(8,299)		565,764		(16,348)		1,535,526
Government-sponsored enterprises		(583)		180,785		(3,326)		209,752		(3,909)		390,537
Total available-for-sale securities with unrealized losses	$	(9,658)	$	1,314,806	$	(14,329)	$	994,155	$	(23,987)	$	2,308,961

XML

Loans and Leases (Tables)

6 Months Ended

Jun. 30, 2020

Loans and Leases.

Schedule of components of loans and leases

	June 30,		December 31,
(dollars in thousands)	2020		2019
Commercial and industrial	$	3,423,708	$	2,743,242
Commercial real estate		3,423,499		3,463,953
Construction		617,935		519,241
Residential:
Residential mortgage		3,691,950		3,768,936
Home equity line		876,491		893,239
Total residential		4,568,441		4,662,175
Consumer		1,492,160		1,620,556
Lease financing		238,287		202,483
Total loans and leases	$	13,764,030	$	13,211,650

XML

Allowance for Credit Losses (Tables)

6 Months Ended

Jun. 30, 2020

Allowance for Credit Losses

Schedule of activity in the allowance by class of loans and lease

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Allowance for credit losses:
Balance at beginning of period	$	20,884	$	42,838	$	8,824	$	851	$	30,021	$	6,556	$	56,039	$	166,013
Charge-offs		(13,974)		(2,723)		(379)		—		(14)		—		(8,907)		(25,997)
Recoveries		100		—		30		—		17		8		2,456		2,611
Increase (decrease) in Provision		14,289		13,007		(3,199)		2,986		3,850		1,071		17,489		49,493
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	192,120

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Unallocated		Total
Allowance for credit losses:
Balance at beginning of period	$	28,975	$	22,325	$	4,844	$	424	$	29,303	$	9,876	$	34,644	$	139	$	130,530
Adoption of ASU No. 2016-13		(16,105)		10,559		(1,803)		207		(2,793)		(4,731)		15,575		(139)		770
Charge-offs		(14,175)		(2,723)		(379)		—		(14)		(8)		(17,504)		—		(34,803)
Recoveries		320		—		140		—		152		130		4,539		—		5,281
Increase in Provision		22,284		22,961		2,474		3,206		7,226		2,368		29,823		—		90,342
Balance at end of period	$	21,299	$	53,122	$	5,276	$	3,837	$	33,874	$	7,635	$	67,077	$	—	$	192,120

The following presents the activity in the ACL by class of loans and leases for the three and six months ended June 30, 2019, presented in accordance with Topic 310, Receivables:

	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 credit 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 credit 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

Schedule of disaggregation of Allowance and recorded investment in loans by impairment methodology

	December 31, 2019
	Commercial Lending
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Residential		Consumer		Unallocated		Total
Allowance for credit losses:
Individually evaluated for impairment	$	46	$	27	$	—	$	—	$	130	$	—	$	—	$	203
Collectively evaluated for impairment		28,929		22,298		4,844		424		39,049		34,644		139		130,327
Balance at end of period	$	28,975	$	22,325	$	4,844	$	424	$	39,179	$	34,644	$	139	$	130,530
Loans and leases:
Individually evaluated for impairment	$	4,951	$	723	$	—	$	—	$	14,964	$	—	$	—	$	20,638
Collectively evaluated for impairment		2,738,291		3,463,230		519,241		202,483		4,647,211		1,620,556		—		13,191,012
Balance at end of period	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	4,662,175	$	1,620,556	$	—	$	13,211,650

Schedule of activity in the Liability for Credit Losses for Off-Balance-Sheet Financial Instruments

	Three Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	4,791	$	696	$	4,813	$	—	$	1	$	6,927	$	23	$	17,251
Increase in Provision		3,390		472		1,095		—		2		963		31		5,953
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

	Six Months Ended June 30, 2020
	Commercial Lending								Residential Lending
	Commercial		Commercial								Home
	and		Real				Lease		Residential		Equity
(dollars in thousands)	Industrial		Estate		Construction		Financing		Mortgage		Line		Consumer		Total
Reserve for unfunded commitments:
Balance at beginning of period	$	—	$	—	$	—	$	—	$	—	$	—	$	600	$	600
Adoption of ASU No. 2016-13		5,390		778		4,119		—		7		6,587		(581)		16,300
Increase (decrease) in Provision		2,791		390		1,789		—		(4)		1,303		35		6,304
Balance at end of period	$	8,181	$	1,168	$	5,908	$	—	$	3	$	7,890	$	54	$	23,204

Schedule of amortized cost basis by year of origination and credit quality indicator

The amortized cost basis by year of origination and credit quality indicator of the Company's loans and leases as of June 30, 2020 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	989,501	$	349,261	$	271,941	$	76,742	$	62,113	$	68,468	$	1,182,299	$	39,617	$	3,039,942
Special Mention		28,136		9,235		8,460		841		335		27,174		113,642		509		188,332
Substandard		16,621		1,724		1,836		2,000		4,321		9,788		52,225		938		89,453
Other (1)		9,091		16,661		12,574		7,884		3,199		811		55,761		—		105,981
Total Commercial and Industrial		1,043,349		376,881		294,811		87,467		69,968		106,241		1,403,927		41,064		3,423,708
Commercial Real Estate
Risk rating:
Pass		171,445		618,501		523,149		440,549		296,474		927,232		33,878		—		3,011,228
Special Mention		—		113,286		53,391		62,165		47,790		66,008		2,999		—		345,639
Substandard		—		16,304		14,617		1,655		6,630		17,947		8,970		—		66,123
Other (1)		—		—		—		—		—		509		—		—		509
Total Commercial Real Estate		171,445		748,091		591,157		504,369		350,894		1,011,696		45,847		—		3,423,499
Construction
Risk rating:
Pass		16,615		135,963		192,016		96,137		24,106		41,457		29,297		—		535,591
Special Mention		—		—		2,152		4,782		—		10,850		196		—		17,980
Substandard		—		—		541		1,840		528		1,000		—		—		3,909
Other (1)		8,415		31,038		8,546		5,562		1,795		4,514		585		—		60,455
Total Construction		25,030		167,001		203,255		108,321		26,429		57,821		30,078		—		617,935
Lease Financing
Risk rating:
Pass		45,489		67,806		11,965		18,915		3,764		59,364		—		—		207,303
Special Mention		9,142		1,931		4,626		1,545		1,440		5,854		—		—		24,538
Substandard		2,697		1,651		368		1,207		—		523		—		—		6,446
Total Lease Financing		57,328		71,388		16,959		21,667		5,204		65,741		—		—		238,287
Total Commercial Lending	$	1,297,152	$	1,363,361	$	1,106,182	$	721,824	$	452,495	$	1,241,499	$	1,479,852	$	41,064	$	7,703,429

(continued)

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2020		2019		2018		2017		2016		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	300,079	$	411,883	$	353,197	$	411,670	$	362,197	$	988,771	$	—	$	—	$	2,827,797
680 - 739		50,937		72,139		64,920		65,992		43,666		161,897		—		—		459,551
620 - 679		6,098		12,708		12,060		12,648		10,789		55,000		—		—		109,303
550 - 619		2,006		1,824		3,533		3,389		3,032		13,329		—		—		27,113
Less than 550		—		—		1,204		1,907		528		6,324		—		—		9,963
No Score (3)		15,676		21,603		24,182		23,736		16,298		51,943		—		—		153,438
Other (2)		8,244		20,308		22,241		23,435		12,412		17,063		579		503		104,785
Total Residential Mortgage		383,040		540,465		481,337		542,777		448,922		1,294,327		579		503		3,691,950
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		626,897		858		627,755
680 - 739		—		—		—		—		—		—		169,547		1,283		170,830
620 - 679		—		—		—		—		—		—		48,655		1,013		49,668
550 - 619		—		—		—		—		—		—		14,276		562		14,838
Less than 550		—		—		—		—		—		—		6,661		212		6,873
No Score (3)		—		—		—		—		—		—		6,527		—		6,527
Total Home Equity Line		—		—		—		—		—		—		872,563		3,928		876,491
Total Residential Lending		383,040		540,465		481,337		542,777		448,922		1,294,327		873,142		4,431		4,568,441
Consumer Lending
FICO:
740 and greater		65,206		141,704		120,178		71,525		35,932		12,451		109,702		—		556,698
680 - 739		47,584		109,728		87,056		48,728		24,478		10,094		83,021		—		410,689
620 - 679		24,185		65,310		43,282		31,318		16,144		7,013		42,511		—		229,763
550 - 619		5,881		26,220		22,891		20,874		10,869		5,467		18,429		—		110,631
Less than 550		1,562		12,306		13,110		10,628		5,397		2,567		7,777		—		53,347
No Score (3)		3,799		124		125		126		27		1		34,281		—		38,483
Other (2)		594		9,160		96		2,225		72		6,804		73,598		—		92,549
Total Consumer Lending		148,811		364,552		286,738		185,424		92,919		44,397		369,319		—		1,492,160
Total Loans and Leases	$	1,829,003	$	2,268,378	$	1,874,257	$	1,450,025	$	994,336	$	2,580,223	$	2,722,313	$	45,495	$	13,764,030

Schedule of aging analyses of past due loans and leases

	June 30, 2020
	Past Due												Loans and
					Greater								Leases Past
					Than or								Due 90 Days
	30-59		60-89		Equal to								or More and
	Days		Days		90 Days		Total				Total Loans		Still Accruing
(dollars in thousands)	Past Due		Past Due		Past Due		Past Due		Current		and Leases		Interest
Commercial and industrial	$	2,535	$	2,501	$	2,374	$	7,410	$	3,416,298	$	3,423,708	$	2,309
Commercial real estate		2,761		94		1,655		4,510		3,418,989		3,423,499		900
Construction		2,737		—		2,292		5,029		612,906		617,935		248
Lease financing		—		—		—		—		238,287		238,287		—
Residential mortgage		2,630		4,778		4,152		11,560		3,680,390		3,691,950		—
Home equity line		2,041		1,591		4,496		8,128		868,363		876,491		4,496
Consumer		11,053		3,103		2,167		16,323		1,475,837		1,492,160		2,167
Total	$	23,757	$	12,067	$	17,136	$	52,960	$	13,711,070	$	13,764,030	$	10,120

As of December 31, 2019, the aging analysis of the Company’s past due loans and leases, presented in accordance with Topic 310, Receivables, was as follows:

	December 31, 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	$	1,525	$	808	$	1,429	$	3,762	$	2,739,448	$	2,743,210	$	32	$	2,743,242
Commercial real estate		1,664		1,125		1,013		3,802		3,460,121		3,463,923		30		3,463,953
Construction		—		—		2,367		2,367		516,874		519,241		—		519,241
Lease financing		—		—		—		—		202,483		202,483		—		202,483
Residential mortgage		3,258		399		74		3,731		3,759,799		3,763,530		5,406		3,768,936
Home equity line		2,971		394		2,995		6,360		886,879		893,239		—		893,239
Consumer		26,810		7,022		4,272		38,104		1,582,452		1,620,556		—		1,620,556
Total	$	36,228	$	9,748	$	12,150	$	58,126	$	13,148,056	$	13,206,182	$	5,468	$	13,211,650

Schedule of revolving loans that were converted to term loans

	Three Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	294
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	4,222

	Six Months Ended
(dollars in thousands)	June 30, 2020
Commercial and industrial	$	28,522
Residential mortgage		296
Home equity line		3,928
Total Revolving Loans Converted to Term Loans During the Period	$	32,746

Schedule of credit risk profiles by internally assigned grade for loans and leases

	December 31, 2019
	Commercial		Commercial
	and		Real				Lease
(dollars in thousands)	Industrial		Estate		Construction		Financing		Total
Grade:
Pass	$	2,585,908	$	3,327,659	$	515,993	$	201,461	$	6,631,021
Special mention		91,365		106,331		127		1,022		198,845
Substandard		65,969		29,963		3,121		—		99,053
Total	$	2,743,242	$	3,463,953	$	519,241	$	202,483	$	6,928,919

Schedule of credit risk profiles based on payment activity for loans and leases that were not subject to loan grading

	December 31, 2019
(dollars in thousands)	Residential Mortgage		Home Equity Line		Consumer		Consumer - Auto		Credit Cards		Total
Performing	$	3,759,799	$	886,879	$	219,046	$	1,016,142	$	347,264	$	6,229,130
Non-performing and delinquent		9,137		6,360		7,258		24,326		6,520		53,601
Total	$	3,768,936	$	893,239	$	226,304	$	1,040,468	$	353,784	$	6,282,731

Schedule of amortized cost basis of loans and leases on nonaccrual status

	June 30, 2020				January 1, 2020
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual		Nonaccrual
	Allowance		Loans		Loans
(dollars in thousands)	for Credit Losses		and Leases		and Leases
Commercial and industrial	$	11,494	$	11,559	$	32
Commercial real estate		13,088		13,168		30
Construction		1,840		2,043		—
Residential mortgage		1,475		6,059		5,406
Total Nonaccrual Loans and Leases	$	27,897	$	32,829	$	5,468

Schedule of total carrying amounts and total unpaid principal balances of impaired loans and leases

	December 31, 2019
			Unpaid
	Recorded		Principal		Related
(dollars in thousands)	Investment		Balance		Allowance
Impaired loans with no related allowance recorded:
Commercial and industrial	$	3,825	$	3,841	$	—
Commercial real estate		30		30		—
Residential mortgage		10,425		10,718		—
Total	$	14,280	$	14,589	$	—
Impaired loans with a related allowance recorded:
Commercial and industrial	$	1,126	$	1,126	$	46
Commercial real estate		693		693		27
Residential mortgage		4,539		4,819		130
Total	$	6,358	$	6,638	$	203
Total impaired loans:
Commercial and industrial	$	4,951	$	4,967	$	46
Commercial real estate		723		723		27
Residential mortgage		14,964		15,537		130
Total	$	20,638	$	21,227	$	203

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

Schedule of information related to loans modified in a TDR

	Three Months Ended					Six Months Ended
	June 30, 2020					June 30, 2020
	Number of	Recorded		Related		Number of	Recorded		Related
(dollars in thousands)	Contracts	Investment(1)		Allowance		Contracts	Investment(1)		Allowance
Commercial and industrial	—	$	—	$	—	1	$	500	$	30
Total	—	$	—	$	—	1	$	500	$	30

(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, 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.

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, 2020			June 30, 2020			June 30, 2019			June 30, 2019
	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)	1	$	500	1	$	500	4	$	906	4	$	906
Residential mortgage(3)	—		—	—		—	1		351	1		351
Total	1	$	500	1	$	500	5	$	1,257	5	$	1,257

XML

Mortgage Servicing Rights (Tables)

6 Months Ended

Jun. 30, 2020

Mortgage Servicing Rights

Schedule of estimated future amortization expense for MSRs

	Estimated
(dollars in thousands)	Amortization
Under one year	$	2,687
One to two years		2,088
Two to three years		1,625
Three to four years		1,292
Four to five years		1,046

Schedule of details of the Company's MSRs

	June 30,		December 31,
(dollars in thousands)	2020		2019
Gross carrying amount	$	65,686	$	63,480
Less: accumulated amortization		54,091		50,812
Net carrying value	$	11,595	$	12,668

Schedule of changes in amortized MSRs

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2020		2019		2020		2019
Balance at beginning of period	$	11,979	$	15,399	$	12,668	$	16,155
Originations		915		16		2,206		24
Amortization		(1,299)		(842)		(3,279)		(1,606)
Balance at end of period	$	11,595	$	14,573	$	11,595	$	14,573
Fair value of amortized MSRs at beginning of period	$	17,615	$	26,383	$	20,329	$	27,662
Fair value of amortized MSRs at end of period	$	15,159	$	23,398	$	15,159	$	23,398

Schedule of quantitative assumptions used in determining lower of cost or fair value of MSRs

	June 30, 2020							December 31, 2019
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	14.35	%	-	24.33	%	16.64	%	10.74	%	-	23.39	%	11.10	%
Life in years (of the MSR)	1.92		-	5.72		4.45		2.04		-	6.33		5.99
Weighted-average coupon rate	3.87	%	-	7.11	%	3.96	%	3.96	%	-	7.26	%	4.01	%
Discount rate	10.00	%	-	10.00	%	10.00	%	10.00	%	-	10.01	%	10.00	%

XML

Transfers of Financial Assets (Tables)

6 Months Ended

Jun. 30, 2020

Transfers of Financial Assets

Schedule of carrying amounts of assets pledged as collateral

(dollars in thousands)	June 30, 2020		December 31, 2019
Public deposits	$	3,001,044	$	1,543,492
Federal Home Loan Bank		2,919,854		2,928,581
Federal Reserve Bank		1,759,853		953,169
ACH transactions		145,263		155,360
Interest rate swaps		57,036		43,296
Total	$	7,883,050	$	5,623,898

XML

Deposits (Tables)

6 Months Ended

Jun. 30, 2020

Deposits

Schedule of deposits by category

(dollars in thousands)	June 30, 2020		December 31, 2019
U.S.:
Interest-bearing	$	11,705,106	$	9,782,957
Noninterest-bearing		6,081,910		5,188,696
Foreign:
Interest-bearing		776,437		781,965
Noninterest-bearing		798,181		691,376
Total deposits	$	19,361,634	$	16,444,994

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, 2020:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	186,536	$	1,126,120	$	1,312,656
Over three through six months		184,540		249,181		433,721
Over six through twelve months		409,875		708,352		1,118,227
One to two years		118,555		227,567		346,122
Two to three years		103,852		54,517		158,369
Three to four years		82,868		10,691		93,559
Four to five years		32,572		7,597		40,169
Thereafter		442		3,400		3,842
Total	$	1,119,240	$	2,387,425	$	3,506,665

XML

Short-Term Borrowings (Tables)

6 Months Ended

Jun. 30, 2020

Short-Term Borrowings

Schedule of short-term borrowings

(dollars in thousands)	June 30, 2020		December 31, 2019
Short-term FHLB fixed-rate advances(1)	$	200,000	$	400,000
Total short-term borrowings	$	200,000	$	400,000

(1) Interest is payable monthly.

XML

Long-Term Borrowings (Tables)

6 Months Ended

Jun. 30, 2020

Long-Term Borrowings

Schedule of long-term borrowings

(dollars in thousands)	June 30, 2020		December 31, 2019
Finance lease	$	19	$	19
FHLB fixed-rate advances(1)		200,000		200,000
Total long-term borrowings	$	200,019	$	200,019

(1) Interest is payable monthly.

Schedule of future contractual principal payments on long-term borrowings

	Principal
(dollars in thousands)	Payments
2020	$	9
2021		10
2022		—
2023(1)		100,000
2024(2)		100,000
Total	$	200,019

(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 Income (Loss) (Tables)

6 Months Ended

Jun. 30, 2020

Accumulated Other Comprehensive Income (Loss).

Schedule of changes in accumulated other comprehensive income (loss)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive income at March 31, 2020	$	5,629	$	(1,500)	$	4,129
Three months ended June 30, 2020
Investment securities:
Unrealized net gains arising during the period		66,071		(17,624)		48,447
Reclassification of net losses to net income:
Investment securities losses, net		211		(56)		155
Net change in investment securities		66,282		(17,680)		48,602
Other comprehensive income		66,282		(17,680)		48,602
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2019	$	(43,450)	$	11,701	$	(31,749)
Six months ended June 30, 2020
Change in Company tax rate		—		(96)		(96)
Net change in pension and other benefits		—		(96)		(96)
Investment securities:
Unrealized net gains arising during the period		115,235		(30,751)		84,484
Reclassification of net losses to net income:
Investment securities losses, net		126		(34)		92
Net change in investment securities		115,361		(30,785)		84,576
Other comprehensive income		115,361		(30,881)		84,480
Accumulated other comprehensive income at June 30, 2020	$	71,911	$	(19,180)	$	52,731

			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 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 year		(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 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)

Summary of changes in accumulated other comprehensive income (loss), net of tax

	Pensions				Accumulated
	and				Other
	Other		Investment		Comprehensive
(dollars in thousands)	Benefits		Securities		Income (Loss)
Three Months Ended June 30, 2020
Balance at beginning of period	$	(28,178)	$	32,307	$	4,129
Other comprehensive income		—		48,602		48,602
Balance at end of period	$	(28,178)	$	80,909	$	52,731
Six Months Ended June 30, 2020
Balance at beginning of period	$	(28,082)	$	(3,667)	$	(31,749)
Other comprehensive income		(96)		84,576		84,480
Balance at end of period	$	(28,178)	$	80,909	$	52,731
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)

XML

Regulatory Capital Requirements (Tables)

6 Months Ended

Jun. 30, 2020

Regulatory Capital Requirements

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, 2020:
Common equity tier 1 capital to risk-weighted assets	$	1,653,674	11.86	%	$	1,634,333	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,653,674	11.86	%		1,634,333	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,828,511	13.11	%		1,809,165	12.97	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,653,674	7.75	%		1,634,333	7.66	%	4.00	%	5.00	%
December 31, 2019:
Common equity tier 1 capital to risk-weighted assets	$	1,676,515	11.88	%	$	1,654,304	11.72	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		1,676,515	11.88	%		1,654,304	11.72	%	6.00	%	8.00	%
Total capital to risk-weighted assets		1,807,645	12.81	%		1,785,434	12.65	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		1,676,515	8.79	%		1,654,304	8.67	%	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, 2020

Derivative Financial Instruments

Summary of notional amounts and fair values of derivatives held

	June 30, 2020						December 31, 2019
			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	$	22,825	$	—	$	(1,581)	$	23,190	$	—	$	(682)
Derivatives not designated as hedging instruments:
Interest rate swaps		3,023,471		170,576		—		2,818,803		63,527		—
Funding swap		88,480		—		(2,095)		82,900		—		(4,233)
Interest rate caps and floors		148,800		35		(35)		—		—		—
Foreign exchange contracts		150		—		—		1,428		12		—

(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	2020		2019		2020		2019
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	57	$	(424)	$	(898)	$	(766)
Recognized on hedged item	Loans and lease financing		35		427		942		689

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, 2020		December 31, 2019		June 30, 2020		December 31, 2019
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	25,064	$	24,415	$	1,959	$	1,017

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	2020		2019		2020		2019
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	—	$	—	$	—	$	16
Funding swap	Other noninterest income		103		(247)		109		(242)
Foreign exchange contracts	Other noninterest income		52		(1)		—		(1)

XML

Commitments and Contingent Liabilities (Tables)

6 Months Ended

Jun. 30, 2020

Commitments and Contingent Liabilities

Schedule of financial instruments with off-balance sheet risk

	June 30,		December 31,
(dollars in thousands)	2020		2019
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,097,646	$	5,907,690
Standby letters of credit		175,009		181,412
Commercial letters of credit		3,131		7,334

XML

Revenue from Contracts with Customers (Tables)

6 Months Ended

Jun. 30, 2020

Revenue from Contracts with Customers

Summary of revenues disaggregated by type of service and business segments

		Three Months Ended June 30, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	96,146	$	33,094	$	(1,418)	$	127,822
Service charges on deposit accounts		5,469		326		132		5,927
Credit and debit card fees		—		10,122		275		10,397
Other service charges and fees		4,580		215		338		5,133
Trust and investment services income		8,664		—		—		8,664
Other		56		1,499		112		1,667
Not in scope of Topic 606(1)		3,403		5,893		4,572		13,868
Total noninterest income		22,172		18,055		5,429		45,656
Total revenue	$	118,318	$	51,149	$	4,011	$	173,478

		Six Months Ended June 30, 2020
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	186,029	$	67,508	$	12,968	$	266,505
Service charges on deposit accounts		13,556		677		644		14,877
Credit and debit card fees		—		23,009		1,874		24,883
Other service charges and fees		9,454		639		854		10,947
Trust and investment services income		18,255		—		—		18,255
Other		241		2,605		300		3,146
Not in scope of Topic 606(1)		7,042		8,921		6,813		22,776
Total noninterest income		48,548		35,851		10,485		94,884
Total revenue	$	234,577	$	103,359	$	23,453	$	361,389

(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, 2019
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	107,708	$	35,000	$	2,905	$	145,613
Service charges on deposit accounts		7,131		309		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)		2,227		2,306		3,398		7,931
Total noninterest income		23,375		18,725		6,673		48,773
Total revenue	$	131,083	$	53,725	$	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)	$	214,935	$	69,656	$	6,111	$	290,702
Service charges on deposit accounts		14,365		620		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		47,244		37,113		11,488		95,845
Total revenue	$	262,179	$	106,769	$	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.

XML

Earnings per Share (Tables)

6 Months Ended

Jun. 30, 2020

Earnings per Share

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)	2020		2019		2020		2019
Numerator:
Net income	$	20,049	$	72,433	$	58,914	$	142,357
Denominator:
Basic: weighted-average shares outstanding		129,856,730		134,420,380		129,876,218		134,655,217
Add: weighted-average equity-based awards		148,465		231,628		287,504		269,114
Diluted: weighted-average shares outstanding		130,005,195		134,652,008		130,163,722		134,924,331
Basic earnings per share	$	0.15	$	0.54	$	0.45	$	1.06
Diluted earnings per share	$	0.15	$	0.54	$	0.45	$	1.06

XML

Noninterest Income and Noninterest Expense (Tables)

6 Months Ended

Jun. 30, 2020

Noninterest Income and Noninterest Expense

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	2020		2019		2020		2019
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	17	$	189	$	159
Interest cost	Other noninterest expense		1,621		2,044		164		206
Expected return on plan assets	Other noninterest expense		(1,194)		(1,195)		—		—
Prior service credit	Other noninterest expense		—		—		(13)		(107)
Recognized net actuarial loss (gain)	Other noninterest expense		1,429		1,564		(26)		(76)
Total net periodic benefit cost		$	1,856	$	2,430	$	314	$	182
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	34	$	378	$	318
Interest cost	Other noninterest expense		3,242		4,088		328		412
Expected return on plan assets	Other noninterest expense		(2,388)		(2,390)		—		—
Prior service credit	Other noninterest expense		—		—		(26)		(214)
Recognized net actuarial loss (gain)	Other noninterest expense		2,858		3,128		(52)		(152)
Total net periodic benefit cost		$	3,712	$	4,860	$	628	$	364

XML

Fair Value (Tables)

6 Months Ended

Jun. 30, 2020

Fair Value

Schedule of assets and liabilities measured at fair value on a recurring basis

	Fair Value Measurements as of June 30, 2020
	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 and government agency debt securities	$	—	$	94,918	$	—	$	94,918
Mortgage-backed securities:
Residential - Government agency(1)		—		232,617		—		232,617
Residential - Government-sponsored enterprises(1)		—		390,912		—		390,912
Commercial - Government agency		—		629,679		—		629,679
Commercial - Government-sponsored enterprises		—		322,996		—		322,996
Collateralized mortgage obligations:
Government agency		—		1,926,584		—		1,926,584
Government-sponsored enterprises		—		1,538,069		—		1,538,069
Total available-for-sale securities		—		5,135,775		—		5,135,775
Other assets(2)		—		170,611		—		170,611
Liabilities
Other liabilities(3)		—		(1,616)		(2,095)		(3,711)
Total	$	—	$	5,304,770	$	(2,095)	$	5,302,675

(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, 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	$	—	$	29,888	$	—	$	29,888
Government-sponsored enterprises debt securities		—		101,439		—		101,439
Mortgage-backed securities:
Residential - Government agency(1)		—		291,209		—		291,209
Residential - Government-sponsored enterprises(1)		—		399,492		—		399,492
Commercial - Government-sponsored enterprises		—		101,719		—		101,719
Collateralized mortgage obligations:
Government agency		—		2,381,278		—		2,381,278
Government-sponsored enterprises		—		770,619		—		770,619
Total available-for-sale securities		—		4,075,644		—		4,075,644
Other assets(2)		—		63,539		—		63,539
Liabilities
Other liabilities(3)		—		(682)		(4,233)		(4,915)
Total	$	—	$	4,138,501	$	(4,233)	$	4,134,268

(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)	2020		2019
Three Months Ended June 30,
Balance as of April 1,	$	(3,199)	$	(1,839)
Total net gains (losses) included in other noninterest income		103		(247)
Settlements		1,001		907
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	103	$	(247)
Six Months Ended June 30,
Balance as of January 1,	$	(4,233)	$	(2,607)
Total net gains (losses) included in other noninterest income		109		(242)
Settlements		2,029		1,670
Balance as of June 30,	$	(2,095)	$	(1,179)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$	109	$	(242)

Summary of estimated fair value of financial instruments not required to be carried at fair value on a recurring basis

	June 30, 2020
			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	$	1,855,222	$	347,592	$	1,507,630	$	—	$	1,855,222
Loans held for sale		6,698		—		6,698		—		6,698
Loans(1)		13,525,743		—		—		13,832,005		13,832,005
Financial liabilities:
Time deposits(2)	$	3,506,665	$	—	$	3,520,718	$	—	$	3,520,718
Short-term borrowings		200,000		—		200,286		—		200,286
Long-term borrowings(3)		200,000		—		216,394		—		216,394

	December 31, 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	$	694,017	$	360,375	$	333,642	$	—	$	694,017
Loans held for sale		904		—		904		—		904
Loans(1)		13,009,167		—		—		13,140,898		13,140,898
Financial liabilities:
Time deposits(2)	$	2,510,157	$	—	$	2,501,478	$	—	$	2,501,478
Short-term borrowings		400,000		—		401,709		—		401,709
Long-term borrowings(3)		200,000		—		207,104		—		207,104

(1) Excludes financing leases of $238.3 million at June 30, 2020 and $202.5 million at December 31, 2019.

(2) Excludes deposit liabilities with no defined or contractual maturity of $15.9 billion as of June 30, 2020 and $13.9 billion as of December 31, 2019.

(3) Excludes capital lease obligations of $19 thousand as of both June 30, 2020 and December 31, 2019.

Schedule of assets with fair value adjustments on a nonrecurring basis

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2020
Collateral-dependent loans	$	—	$	—	$	1,840
December 31, 2019
Collateral-dependent loans	$	—	$	—	$	1,502

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, 2020
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	1,840	Appraisal Value	Appraisal Value	n/m(1)
Visa derivative	$	(2,095)	Discounted Cash Flow	Expected Conversation Rate - 1.6228(2)	1.5977-1.6228
				Expected Term - 1 year(3)	0.5 to 1.5 years
				Growth Rate - 13%(4)	4% - 17%

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

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate was utilized in the fair value calculation.

(3) The expected term of 1 year was based on the median of 0.5 to 1.5 years.

(4) The growth rate of 13% was based on the arithmetic average of analyst price targets.

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2019
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input
Collateral-dependent loans	$	1,502	Appraisal Value	Appraisal Value
Visa derivative	$	(4,233)	Discounted Cash Flow	Expected Conversion Rate - 1.6228
				Expected Term - 1 year
				Growth Rate - 13%

XML

Reportable Operating Segments (Tables)

6 Months Ended

Jun. 30, 2020

Reportable Operating Segments

Schedule of selected business segment financial information

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2020
Net interest income (expense)	$	96,146	$	33,094	$	(1,418)	$	127,822
Provision for credit losses		(24,311)		(25,183)		(5,952)		(55,446)
Net interest income (expense) after provision for credit losses		71,835		7,911		(7,370)		72,376
Noninterest income		22,172		18,055		5,429		45,656
Noninterest expense		(57,639)		(20,445)		(13,366)		(91,450)
Income (loss) before (provision) benefit for income taxes		36,368		5,521		(15,307)		26,582
(Provision) benefit for income taxes		(9,331)		(1,179)		3,977		(6,533)
Net income (loss)	$	27,037	$	4,342	$	(11,330)	$	20,049
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2020
Net interest income	$	186,029	$	67,508	$	12,968	$	266,505
Provision for credit losses		(44,376)		(45,967)		(6,303)		(96,646)
Net interest income after provision for credit losses		141,653		21,541		6,665		169,859
Noninterest income		48,548		35,851		10,485		94,884
Noninterest expense		(119,283)		(41,950)		(26,683)		(187,916)
Income (loss) before (provision) benefit for income taxes		70,918		15,442		(9,533)		76,827
(Provision) benefit for income taxes		(16,854)		(3,824)		2,765		(17,913)
Net income (loss)	$	54,064	$	11,618	$	(6,768)	$	58,914
Total assets as of June 30, 2020	$	7,888,155	$	6,006,128	$	9,099,432	$	22,993,715

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2019
Net interest income	$	107,708	$	35,000	$	2,905	$	145,613
Provision for credit losses		(1,752)		(2,118)		—		(3,870)
Net interest income after provision for credit losses		105,956		32,882		2,905		141,743
Noninterest income		23,375		18,725		6,673		48,773
Noninterest expense		(59,495)		(19,741)		(14,054)		(93,290)
Income (loss) before (provision) benefit for income taxes		69,836		31,866		(4,476)		97,226
(Provision) benefit for income taxes		(17,658)		(8,267)		1,132		(24,793)
Net income (loss)	$	52,178	$	23,599	$	(3,344)	$	72,433
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2019
Net interest income	$	214,935	$	69,656	$	6,111	$	290,702
Provision for credit losses		(4,324)		(5,226)		—		(9,550)
Net interest income after provision for credit losses		210,611		64,430		6,111		281,152
Noninterest income		47,244		37,113		11,488		95,845
Noninterest expense		(116,662)		(39,226)		(30,025)		(185,913)
Income (loss) before (provision) benefit for income taxes		141,193		62,317		(12,426)		191,084
(Provision) benefit for income taxes		(35,705)		(16,188)		3,166		(48,727)
Net income (loss)	$	105,488	$	46,129	$	(9,260)	$	142,357
Total assets as of June 30, 2019	$	7,056,325	$	6,525,345	$	6,944,697	$	20,526,367

XML

Organization and Basis of Presentation - Subsidiary Ownership (Details)	Jun. 30, 2020
First Hawaiian, Inc. (FHI)
Capitalization
Outstanding common stock owned (as a percent)	100.00%

XML

Organization and Basis of Presentation - Investment Securities (Details)	6 Months Ended
	Jun. 30, 2020 USD ($)
Organization and Basis of Presentation.
Expectation that nonpayment of the amortized cost basis	$ 0
Allowance for credit losses for its available-for-sale debt securities	0
Accrued interest receivable related to available-for-sale investment securities	$ 9,700,000

XML

Organization and Basis of Presentation - Loans and Leases (Details) $ in Millions	Jun. 30, 2020 USD ($)
Organization and Basis of Presentation.
Accrued interest receivable related to loans and leases recorded separately	$ 48.7

XML

Organization and Basis of Presentation - Accounting Standards Adopted (Details) - USD ($) $ in Thousands	Jan. 01, 2020	Jun. 30, 2020	Dec. 31, 2019	Jun. 30, 2019	Mar. 31, 2019	Dec. 31, 2018
Assets
Allowance for Credit Losses - Loans and Leases	$ 131,300	$ 192,120	$ 130,530	$ 138,535	$ 141,546	$ 141,718
Liabilities
Reserve for Unfunded Commitments	16,900
Prior to Adoption | ASC Topic 326
Assets
Allowance for Credit Losses - Loans and Leases	130,530
Liabilities
Reserve for Unfunded Commitments	600
After Adoption | ASC Topic 326
Assets
Allowance for Credit Losses - Loans and Leases	770
Liabilities
Reserve for Unfunded Commitments	16,300
Pretax Cumulative Effect Adjustment of a Change in Accounting Principle	17,070
Less: Income Taxes	(4,553)
Cumulative-Effect Adjustment of a Change in Accounting Principle, Net of Tax	$ 12,517

XML

Investment Securities - Amortized Cost and Fair Value of Securities (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Available for sale debt securities
Amortized Cost	$ 5,025,433	$ 4,080,663
Unrealized Gains	111,910	18,968
Unrealized Losses	(1,568)	(23,987)
Fair value	5,135,775	4,075,644
U.S. Treasury and government agency debt securities
Available for sale debt securities
Amortized Cost	94,414	29,832
Unrealized Gains	504	56
Fair value	94,918	29,888
Government-sponsored enterprises debt securities
Available for sale debt securities
Amortized Cost		101,697
Unrealized Gains		19
Unrealized Losses		(277)
Fair value		101,439
Residential - Government agency
Available for sale debt securities
Amortized Cost	224,764	290,131
Unrealized Gains	7,853	2,224
Unrealized Losses		(1,146)
Fair value	232,617	291,209
Residential - Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	375,118	395,039
Unrealized Gains	15,794	6,126
Unrealized Losses		(1,673)
Fair value	390,912	399,492
Commercial - Government agency
Available for sale debt securities
Amortized Cost	612,811
Unrealized Gains	17,324
Unrealized Losses	(456)
Fair value	629,679
Commercial - Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	312,293	101,798
Unrealized Gains	10,703	555
Unrealized Losses		(634)
Fair value	322,996	101,719
Government agency
Available for sale debt securities
Amortized Cost	1,887,701	2,390,143
Unrealized Gains	39,538	7,483
Unrealized Losses	(655)	(16,348)
Fair value	1,926,584	2,381,278
Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	1,518,332	772,023
Unrealized Gains	20,194	2,505
Unrealized Losses	(457)	(3,909)
Fair value	$ 1,538,069	$ 770,619

XML

Investment Securities - Proceeds from Calls and Sales, Realized Gains and Losses and Interest Income (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Proceeds from calls and sales of investment securities
Proceeds from calls of available for sale securities	$ 26.7	$ 0.0	$ 101.7	$ 0.0
Proceeds from sales of available for sale securities	539.5	42.6	543.0	905.6
Debt Securities, Available-for-sale, Realized Gain (Loss) [Abstract]
Gross realized gains on sales of investment securities	0.5	0.1	0.6	0.1
Gross realized losses on sales of investment securities	0.8	0.1	0.8	2.7
Income tax benefit related to net realized loss on sale of investment securities	0.1		0.0	0.7
Income tax expense related to net realized gains on sale of investment securities		0.0
Interest income from taxable and nontaxable investment securities
Taxable interest income	17.5	24.8	38.7	49.3
Non-taxable interest income	$ 0.0	$ 0.0	$ 0.0	$ 0.0

XML

Investment Securities - Contractual Maturity (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Amortized Cost
Due after one year through five years	$ 30,442
Due after ten years	63,972
Total contractual maturities	94,414
Amortized Cost	5,025,433	$ 4,080,663
Fair Value
Due after one year through five years	30,941
Due after ten years	63,977
Total contractual maturities	94,918
Fair value	5,135,775	4,075,644
Mortgage-backed securities:
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,524,986
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,576,204
Residential - Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	224,764
Amortized Cost	224,764	290,131
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	232,617
Fair value	232,617	291,209
Residential - Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	375,118
Amortized Cost	375,118	395,039
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	390,912
Fair value	390,912	399,492
Commercial - Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	612,811
Amortized Cost	612,811
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	629,679
Fair value	629,679
Commercial - Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	312,293
Amortized Cost	312,293	101,798
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	322,996
Fair value	322,996	101,719
Collateralized mortgage obligations
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	3,406,033
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	3,464,653
Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,887,701
Amortized Cost	1,887,701	2,390,143
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,926,584
Fair value	1,926,584	2,381,278
Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,518,332
Amortized Cost	1,518,332	772,023
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,538,069
Fair value	$ 1,538,069	$ 770,619

XML

Investment Securities - Pledged Securities and Concentration (Details) - USD ($)	Jun. 30, 2020	Dec. 31, 2019
Pledged securities
Total pledged securities	$ 3,200,000,000	$ 1,800,000,000
Securities pledged to secure public deposits	3,001,044,000	1,543,492,000
Securities pledged to secure other financial transactions	237,200,000	242,300,000
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, 2020 USD ($) security	Dec. 31, 2019 USD ($) security
Securities in the available-for-sale portfolio in a continuous loss position
Number of individual securities in a continuous loss position | security	16	118
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	$ (1,489)	$ (9,658)
12 Months or More Unrealized Losses	(79)	(14,329)
Total Unrealized Losses	(1,568)	(23,987)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	415,512	1,314,806
12 Months or More Fair Value	18,025	994,155
Total Fair Value	433,537	2,308,961
Government-sponsored enterprises debt securities
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses		(277)
Total Unrealized Losses		(277)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value		49,716
Total Fair Value		49,716
Residential - Government agency
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses		(1,146)
Total Unrealized Losses		(1,146)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value		109,614
Total Fair Value		109,614
Residential - Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses		(115)
12 Months or More Unrealized Losses		(1,558)
Total Unrealized Losses		(1,673)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value		76,481
12 Months or More Fair Value		109,025
Total Fair Value		185,506
Commercial - Government agency
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(456)
Total Unrealized Losses	(456)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	90,834
Total Fair Value	90,834
Commercial - Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses		(634)
Total Unrealized Losses		(634)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value		38,062
Total Fair Value		38,062
Government agency
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(603)	(8,049)
12 Months or More Unrealized Losses	(52)	(8,299)
Total Unrealized Losses	(655)	(16,348)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	200,395	969,762
12 Months or More Fair Value	9,212	565,764
Total Fair Value	209,607	1,535,526
Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(430)	(583)
12 Months or More Unrealized Losses	(27)	(3,326)
Total Unrealized Losses	(457)	(3,909)
Time in Continuous Loss, Fair Value
Less Than 12 Months Fair Value	124,283	180,785
12 Months or More Fair Value	8,813	209,752
Total Fair Value	$ 133,096	$ 390,537

XML

Investment Securities - Visa Class B Restricted Shares (Details) $ in Thousands	12 Months Ended
	Dec. 31, 2016 USD ($) shares	Dec. 31, 2008 USD ($) shares	Jun. 30, 2020 USD ($) shares	Dec. 31, 2019 USD ($) shares	Oct. 31, 2019 USD ($)	Sep. 30, 2019	Sep. 27, 2019	Jun. 30, 2019	Jul. 31, 2018 USD ($)	Jul. 05, 2018	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
Estimated amount that was subsequently paid to the buyer					$ 300
Shares held | shares			120,000	120,000
Cost basis			$ 0	$ 0
Funding Swap (Visa Derivative) | Class B restricted shares
Visa Class B Restricted Shares
Conversion rate						1.6298	1.6228	1.6298		1.6483	1.6298	1.6483
Funding Swap (Visa Derivative) | Visa
Visa Class B Restricted Shares
Estimated amount that was subsequently paid to the buyer					$ 300				$ 700
Visa | Class B restricted shares
Visa Class B Restricted Shares
Stock received in initial public offering (in shares) | shares		394,000

XML

Loans and Leases - Components (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Loans and leases
Loans and leases	$ 13,764,030	$ 13,211,650
Outstanding loan balances, deferred loan costs and fees	15,500	41,000
Residential real estate loans pledged to collateralize the borrowing capacity at the FHLB	2,900,000	2,900,000
Consumer and commercial and industrial loans pledged to collateralize the borrowing capacity at the FRB	1,800,000	953,200
Real estate
Loans and leases
Loans and leases	4,568,441	4,662,175
Commercial and Industrial
Loans and leases
Loans and leases	3,423,708	2,743,242
Commercial real estate
Loans and leases
Loans and leases	3,423,499	3,463,953
Commercial real estate | Real estate
Loans and leases
Loans and leases	3,423,499	3,463,953
Construction
Loans and leases
Loans and leases	617,935	519,241
Construction | Real estate
Loans and leases
Loans and leases	617,935	519,241
Residential
Loans and leases
Loans and leases		4,662,175
Real estate loans in the process of foreclosure	3,100	4,100
Residential | Real estate
Loans and leases
Loans and leases	3,691,950	3,768,936
Consumer
Loans and leases
Loans and leases	1,492,160	1,620,556
Lease financing
Loans and leases
Loans and leases	238,287	202,483
Home equity line
Loans and leases
Loans and leases		893,239
Home equity line | Real estate
Loans and leases
Loans and leases	876,491	893,239
Residential mortgage | Residential
Loans and leases
Loans and leases	3,691,950	3,768,936
Home equity | Home equity Line
Loans and leases
Loans and leases	$ 876,491	$ 893,239

XML

Allowance for Credit Losses - Activity (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019	Dec. 31, 2019
Allowance for loan and lease losses:
Balance at beginning of period		$ 141,546	$ 130,530	$ 141,718
Adoption of ASU 2016-13					$ 770
Charge-offs		(9,505)	(34,803)	(18,127)
Recoveries		2,624	5,281	5,394
Increase (decrease) in Provision		3,870	90,342	9,550
Balance at end of period	$ 192,120	138,535	192,120	138,535
Commercial and Industrial
Allowance for loan and lease losses:
Balance at beginning of period	20,884	31,793	28,975	34,501
Adoption of ASU 2016-13					(16,105)
Charge-offs	(13,974)	(2,000)	(14,175)	(2,000)
Recoveries	100	25	320	62
Increase (decrease) in Provision	14,289	1,870	22,284	(875)
Balance at end of period	21,299	31,688	21,299	31,688
Commercial real estate
Allowance for loan and lease losses:
Balance at beginning of period	42,838	21,197	22,325	19,725
Adoption of ASU 2016-13					10,559
Charge-offs	(2,723)		(2,723)
Recoveries		32		63
Increase (decrease) in Provision	13,007	975	22,961	2,416
Balance at end of period	53,122	22,204	53,122	22,204
Construction
Allowance for loan and lease losses:
Balance at beginning of period	8,824	5,381	4,844	5,813
Adoption of ASU 2016-13					(1,803)
Charge-offs	(379)		(379)
Recoveries	30		140
Increase (decrease) in Provision	(3,199)	(367)	2,474	(799)
Balance at end of period	5,276	5,014	5,276	5,014
Lease financing
Allowance for loan and lease losses:
Balance at beginning of period	851	411	424	432
Adoption of ASU 2016-13					207
Charge-offs				(24)
Increase (decrease) in Provision	2,986	35	3,206	38
Balance at end of period	3,837	446	3,837	446
Residential
Allowance for loan and lease losses:
Balance at beginning of period			39,179
Consumer
Allowance for loan and lease losses:
Balance at beginning of period	56,039	35,099	34,644	35,813
Adoption of ASU 2016-13					15,575
Charge-offs	(8,907)	(7,505)	(17,504)	(16,103)
Recoveries	2,456	2,382	4,539	4,834
Increase (decrease) in Provision	17,489	3,662	29,823	9,094
Balance at end of period	67,077	33,638	67,077	33,638
Unallocated
Allowance for loan and lease losses:
Balance at beginning of period	166,013	2,754	139	528
Adoption of ASU 2016-13					(139)
Charge-offs	(25,997)
Recoveries	2,611
Increase (decrease) in Provision	49,493	(629)		1,597
Balance at end of period	192,120	2,125	192,120	2,125
Residential mortgage
Allowance for loan and lease losses:
Balance at beginning of period			29,303
Adoption of ASU 2016-13					(2,793)
Charge-offs			(14)
Recoveries			152
Increase (decrease) in Provision			7,226
Balance at end of period	33,874		33,874
Residential mortgage | Residential
Allowance for loan and lease losses:
Balance at beginning of period	30,021	44,911		44,906
Charge-offs	(14)
Recoveries	17	185		435
Increase (decrease) in Provision	3,850	(1,676)		(1,921)
Balance at end of period	33,874	$ 43,420	33,874	$ 43,420
Home equity
Allowance for loan and lease losses:
Balance at beginning of period			9,876
Adoption of ASU 2016-13					$ (4,731)
Charge-offs			(8)
Recoveries			130
Increase (decrease) in Provision			2,368
Balance at end of period	7,635		7,635
Home equity | Residential
Allowance for loan and lease losses:
Balance at beginning of period	6,556
Recoveries	8
Increase (decrease) in Provision	1,071
Balance at end of period	$ 7,635		$ 7,635

XML

Allowance for Credit Losses - Disaggregation of ACL by Impairment Methodology (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Mar. 31, 2020	Jan. 01, 2020	Dec. 31, 2019	Jun. 30, 2019	Mar. 31, 2019	Dec. 31, 2018
Allowance for loan and lease losses:
Individually evaluated for impairment				$ 203
Collectively evaluated for impairment				130,327
Total allowance for loan and lease losses	$ 192,120		$ 131,300	130,530	$ 138,535	$ 141,546	$ 141,718
Loans and leases:
Individually evaluated for impairment				20,638
Collectively evaluated for impairment				13,191,012
Total loans and leases	13,764,030			13,211,650
Commercial and Industrial
Allowance for loan and lease losses:
Individually evaluated for impairment				46
Collectively evaluated for impairment				28,929
Total allowance for loan and lease losses	21,299	$ 20,884		28,975	31,688	31,793	34,501
Loans and leases:
Individually evaluated for impairment				4,951
Collectively evaluated for impairment				2,738,291
Total loans and leases	3,423,708			2,743,242
Commercial real estate
Allowance for loan and lease losses:
Individually evaluated for impairment				27
Collectively evaluated for impairment				22,298
Total allowance for loan and lease losses	53,122	42,838		22,325	22,204	21,197	19,725
Loans and leases:
Individually evaluated for impairment				723
Collectively evaluated for impairment				3,463,230
Total loans and leases	3,423,499			3,463,953
Construction
Allowance for loan and lease losses:
Collectively evaluated for impairment				4,844
Total allowance for loan and lease losses	5,276	8,824		4,844	5,014	5,381	5,813
Loans and leases:
Collectively evaluated for impairment				519,241
Total loans and leases	617,935			519,241
Lease financing
Allowance for loan and lease losses:
Collectively evaluated for impairment				424
Total allowance for loan and lease losses	3,837	851		424	446	411	432
Loans and leases:
Collectively evaluated for impairment				202,483
Total loans and leases	238,287			202,483
Residential
Allowance for loan and lease losses:
Individually evaluated for impairment				130
Collectively evaluated for impairment				39,049
Total allowance for loan and lease losses				39,179
Loans and leases:
Individually evaluated for impairment				14,964
Collectively evaluated for impairment				4,647,211
Total loans and leases				4,662,175
Consumer
Allowance for loan and lease losses:
Collectively evaluated for impairment				34,644
Total allowance for loan and lease losses	67,077	56,039		34,644	33,638	35,099	35,813
Loans and leases:
Collectively evaluated for impairment				1,620,556
Total loans and leases	1,492,160			1,620,556
Unallocated
Allowance for loan and lease losses:
Collectively evaluated for impairment				139
Total allowance for loan and lease losses	$ 192,120	$ 166,013		$ 139	$ 2,125	$ 2,754	$ 528

XML

Allowance for Credit Losses - Reserve for Unfunded Commitments (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2020	Jun. 30, 2020	Dec. 31, 2019
Reserve for unfunded commitments:
Adoption of ASU 2016-13			$ 770
Commercial and Industrial
Reserve for unfunded commitments:
Adoption of ASU 2016-13			(16,105)
Commercial real estate
Reserve for unfunded commitments:
Adoption of ASU 2016-13			10,559
Construction
Reserve for unfunded commitments:
Adoption of ASU 2016-13			(1,803)
Lease financing
Reserve for unfunded commitments:
Adoption of ASU 2016-13			207
Consumer
Reserve for unfunded commitments:
Adoption of ASU 2016-13			15,575
Reserve for unfunded commitments
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	$ 17,251	$ 600
Adoption of ASU 2016-13			16,300
Increase (decrease) in Provision	5,953	6,304
Reserve for unfunded commitments, ending balance	23,204	23,204
Reserve for unfunded commitments | Commercial and Industrial
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	4,791
Adoption of ASU 2016-13			5,390
Increase (decrease) in Provision	3,390	2,791
Reserve for unfunded commitments, ending balance	8,181	8,181
Reserve for unfunded commitments | Commercial real estate
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	696
Adoption of ASU 2016-13			778
Increase (decrease) in Provision	472	390
Reserve for unfunded commitments, ending balance	1,168	1,168
Reserve for unfunded commitments | Construction
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	4,813
Adoption of ASU 2016-13			4,119
Increase (decrease) in Provision	1,095	1,789
Reserve for unfunded commitments, ending balance	5,908	5,908
Reserve for unfunded commitments | Residential mortgage
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	1
Adoption of ASU 2016-13			7
Increase (decrease) in Provision	2	(4)
Reserve for unfunded commitments, ending balance	3	3
Reserve for unfunded commitments | Home equity
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	6,927
Adoption of ASU 2016-13			6,587
Increase (decrease) in Provision	963	1,303
Reserve for unfunded commitments, ending balance	7,890	7,890
Reserve for unfunded commitments | Consumer
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	23	600
Adoption of ASU 2016-13			$ (581)
Increase (decrease) in Provision	31	35
Reserve for unfunded commitments, ending balance	$ 54	$ 54

XML

Allowance for Credit Losses - Amortized Cost Basis by Year of Origination and Credit Quality Indicator (Details) $ in Thousands	Jun. 30, 2020 USD ($)
Residential and consumer
Credit quality
2020	$ 1,829,003
2019	2,268,378
2018	1,874,257
2017	1,450,025
2016	994,336
Prior	2,580,223
Revolving Loans Amortized Cost Basis	2,722,313
Revolving Loans Converted to Term Loans Amortized Cost Basis	45,495
Total	13,764,030
Residential
Credit quality
2020	383,040
2019	540,465
2018	481,337
2017	542,777
2016	448,922
Prior	1,294,327
Revolving Loans Amortized Cost Basis	873,142
Revolving Loans Converted to Term Loans Amortized Cost Basis	4,431
Total	4,568,441
Consumer
Credit quality
2020	148,811
2019	364,552
2018	286,738
2017	185,424
2016	92,919
Prior	44,397
Revolving Loans Amortized Cost Basis	369,319
Total	1,492,160
Consumer | 740 and greater
Credit quality
2020	65,206
2019	141,704
2018	120,178
2017	71,525
2016	35,932
Prior	12,451
Revolving Loans Amortized Cost Basis	109,702
Total	556,698
Consumer | 680 - 739
Credit quality
2020	47,584
2019	109,728
2018	87,056
2017	48,728
2016	24,478
Prior	10,094
Revolving Loans Amortized Cost Basis	83,021
Total	410,689
Consumer | 620 - 679
Credit quality
2020	24,185
2019	65,310
2018	43,282
2017	31,318
2016	16,144
Prior	7,013
Revolving Loans Amortized Cost Basis	42,511
Total	229,763
Consumer | 550 - 619
Credit quality
2020	5,881
2019	26,220
2018	22,891
2017	20,874
2016	10,869
Prior	5,467
Revolving Loans Amortized Cost Basis	18,429
Total	110,631
Consumer | Less than 550
Credit quality
2020	1,562
2019	12,306
2018	13,110
2017	10,628
2016	5,397
Prior	2,567
Revolving Loans Amortized Cost Basis	7,777
Total	53,347
Consumer | No Score
Credit quality
2020	3,799
2019	124
2018	125
2017	126
2016	27
Prior	1
Revolving Loans Amortized Cost Basis	34,281
Total	38,483
Consumer | Other
Credit quality
2020	594
2019	9,160
2018	96
2017	2,225
2016	72
Prior	6,804
Revolving Loans Amortized Cost Basis	73,598
Total	92,549
Home equity line
Credit quality
Revolving Loans Amortized Cost Basis	872,563
Revolving Loans Converted to Term Loans Amortized Cost Basis	3,928
Total	876,491
Home equity line | 740 and greater
Credit quality
Revolving Loans Amortized Cost Basis	626,897
Revolving Loans Converted to Term Loans Amortized Cost Basis	858
Total	627,755
Home equity line | 680 - 739
Credit quality
Revolving Loans Amortized Cost Basis	169,547
Revolving Loans Converted to Term Loans Amortized Cost Basis	1,283
Total	170,830
Home equity line | 620 - 679
Credit quality
Revolving Loans Amortized Cost Basis	48,655
Revolving Loans Converted to Term Loans Amortized Cost Basis	1,013
Total	49,668
Home equity line | 550 - 619
Credit quality
Revolving Loans Amortized Cost Basis	14,276
Revolving Loans Converted to Term Loans Amortized Cost Basis	562
Total	14,838
Home equity line | Less than 550
Credit quality
Revolving Loans Amortized Cost Basis	6,661
Revolving Loans Converted to Term Loans Amortized Cost Basis	212
Total	6,873
Home equity line | No Score
Credit quality
Revolving Loans Amortized Cost Basis	6,527
Total	6,527
Commercial and Industrial
Credit quality
2020	1,043,349
2019	376,881
2018	294,811
2017	87,467
2016	69,968
Prior	106,241
Revolving Loans Amortized Cost Basis	1,403,927
Revolving Loans Converted to Term Loans Amortized Cost Basis	41,064
Total	3,423,708
Commercial and Industrial | Pass
Credit quality
2020	989,501
2019	349,261
2018	271,941
2017	76,742
2016	62,113
Prior	68,468
Revolving Loans Amortized Cost Basis	1,182,299
Revolving Loans Converted to Term Loans Amortized Cost Basis	39,617
Total	3,039,942
Commercial and Industrial | Special mention
Credit quality
2020	28,136
2019	9,235
2018	8,460
2017	841
2016	335
Prior	27,174
Revolving Loans Amortized Cost Basis	113,642
Revolving Loans Converted to Term Loans Amortized Cost Basis	509
Total	188,332
Commercial and Industrial | Substandard
Credit quality
2020	16,621
2019	1,724
2018	1,836
2017	2,000
2016	4,321
Prior	9,788
Revolving Loans Amortized Cost Basis	52,225
Revolving Loans Converted to Term Loans Amortized Cost Basis	938
Total	89,453
Commercial and Industrial | Other
Credit quality
2020	9,091
2019	16,661
2018	12,574
2017	7,884
2016	3,199
Prior	811
Revolving Loans Amortized Cost Basis	55,761
Total	105,981
Commercial real estate
Credit quality
2020	171,445
2019	748,091
2018	591,157
2017	504,369
2016	350,894
Prior	1,011,696
Revolving Loans Amortized Cost Basis	45,847
Total	3,423,499
Commercial real estate | Pass
Credit quality
2020	171,445
2019	618,501
2018	523,149
2017	440,549
2016	296,474
Prior	927,232
Revolving Loans Amortized Cost Basis	33,878
Total	3,011,228
Commercial real estate | Special mention
Credit quality
2019	113,286
2018	53,391
2017	62,165
2016	47,790
Prior	66,008
Revolving Loans Amortized Cost Basis	2,999
Total	345,639
Commercial real estate | Substandard
Credit quality
2019	16,304
2018	14,617
2017	1,655
2016	6,630
Prior	17,947
Revolving Loans Amortized Cost Basis	8,970
Total	66,123
Commercial real estate | Other
Credit quality
Prior	509
Total	509
Construction
Credit quality
2020	25,030
2019	167,001
2018	203,255
2017	108,321
2016	26,429
Prior	57,821
Revolving Loans Amortized Cost Basis	30,078
Total	617,935
Construction | Pass
Credit quality
2020	16,615
2019	135,963
2018	192,016
2017	96,137
2016	24,106
Prior	41,457
Revolving Loans Amortized Cost Basis	29,297
Total	535,591
Construction | Special mention
Credit quality
2018	2,152
2017	4,782
Prior	10,850
Revolving Loans Amortized Cost Basis	196
Total	17,980
Construction | Substandard
Credit quality
2018	541
2017	1,840
2016	528
Prior	1,000
Total	3,909
Construction | Other
Credit quality
2020	8,415
2019	31,038
2018	8,546
2017	5,562
2016	1,795
Prior	4,514
Revolving Loans Amortized Cost Basis	585
Total	60,455
Lease financing
Credit quality
2020	57,328
2019	71,388
2018	16,959
2017	21,667
2016	5,204
Prior	65,741
Total	238,287
Lease financing | Pass
Credit quality
2020	45,489
2019	67,806
2018	11,965
2017	18,915
2016	3,764
Prior	59,364
Total	207,303
Lease financing | Special mention
Credit quality
2020	9,142
2019	1,931
2018	4,626
2017	1,545
2016	1,440
Prior	5,854
Total	24,538
Lease financing | Substandard
Credit quality
2020	2,697
2019	1,651
2018	368
2017	1,207
Prior	523
Total	6,446
Commercial Lending
Credit quality
2020	1,297,152
2019	1,363,361
2018	1,106,182
2017	721,824
2016	452,495
Prior	1,241,499
Revolving Loans Amortized Cost Basis	1,479,852
Revolving Loans Converted to Term Loans Amortized Cost Basis	41,064
Total	7,703,429
Residential mortgage
Credit quality
2020	383,040
2019	540,465
2018	481,337
2017	542,777
2016	448,922
Prior	1,294,327
Revolving Loans Amortized Cost Basis	579
Revolving Loans Converted to Term Loans Amortized Cost Basis	503
Total	3,691,950
Residential mortgage | 740 and greater
Credit quality
2020	300,079
2019	411,883
2018	353,197
2017	411,670
2016	362,197
Prior	988,771
Total	2,827,797
Residential mortgage | 680 - 739
Credit quality
2020	50,937
2019	72,139
2018	64,920
2017	65,992
2016	43,666
Prior	161,897
Total	459,551
Residential mortgage | 620 - 679
Credit quality
2020	6,098
2019	12,708
2018	12,060
2017	12,648
2016	10,789
Prior	55,000
Total	109,303
Residential mortgage | 550 - 619
Credit quality
2020	2,006
2019	1,824
2018	3,533
2017	3,389
2016	3,032
Prior	13,329
Total	27,113
Residential mortgage | Less than 550
Credit quality
2018	1,204
2017	1,907
2016	528
Prior	6,324
Total	9,963
Residential mortgage | No Score
Credit quality
2020	15,676
2019	21,603
2018	24,182
2017	23,736
2016	16,298
Prior	51,943
Total	153,438
Residential mortgage | Other
Credit quality
2020	8,244
2019	20,308
2018	22,241
2017	23,435
2016	12,412
Prior	17,063
Revolving Loans Amortized Cost Basis	579
Revolving Loans Converted to Term Loans Amortized Cost Basis	503
Total	$ 104,785

XML

Allowance for Credit Losses - Amortized Cost Basis of Revolving Loans that Were Converted to Term Loans (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2020	Jun. 30, 2020
Credit quality
Total Revolving Loans Converted to Term Loans During the Period	$ 4,222	$ 32,746
Commercial and Industrial
Credit quality
Total Revolving Loans Converted to Term Loans During the Period	294	28,522
Home equity Line
Credit quality
Total Revolving Loans Converted to Term Loans During the Period	$ 3,928	3,928
Residential Mortgage.
Credit quality
Total Revolving Loans Converted to Term Loans During the Period		$ 296

XML

Allowance for Credit Losses - Credit Risk Profiles by Internally Assigned Grade (Details) - USD ($)	Jun. 30, 2020	Dec. 31, 2019
Credit quality
Loans and leases	$ 13,764,030,000	$ 13,211,650,000
Loss
Credit quality
Loans and leases	0	0
Commercial and Industrial
Credit quality
Loans and leases	3,423,708,000	2,743,242,000
Commercial and Industrial | Loans graded
Credit quality
Loans and leases		2,743,242,000
Commercial and Industrial | Pass
Credit quality
Loans and leases		2,585,908,000
Commercial and Industrial | Special mention
Credit quality
Loans and leases		91,365,000
Commercial and Industrial | Substandard
Credit quality
Loans and leases		65,969,000
Commercial real estate
Credit quality
Loans and leases	3,423,499,000	3,463,953,000
Commercial real estate | Loans graded
Credit quality
Loans and leases		3,463,953,000
Commercial real estate | Pass
Credit quality
Loans and leases		3,327,659,000
Commercial real estate | Special mention
Credit quality
Loans and leases		106,331,000
Commercial real estate | Substandard
Credit quality
Loans and leases		29,963,000
Construction
Credit quality
Loans and leases	617,935,000	519,241,000
Construction | Loans graded
Credit quality
Loans and leases		519,241,000
Construction | Pass
Credit quality
Loans and leases		515,993,000
Construction | Special mention
Credit quality
Loans and leases		127,000
Construction | Substandard
Credit quality
Loans and leases		3,121,000
Lease financing
Credit quality
Loans and leases	$ 238,287,000	202,483,000
Lease financing | Loans graded
Credit quality
Loans and leases		202,483,000
Lease financing | Pass
Credit quality
Loans and leases		201,461,000
Lease financing | Special mention
Credit quality
Loans and leases		1,022,000
Commercial Lending | Loans graded
Credit quality
Loans and leases		6,928,919,000
Commercial Lending | Pass
Credit quality
Loans and leases		6,631,021,000
Commercial Lending | Special mention
Credit quality
Loans and leases		198,845,000
Commercial Lending | Substandard
Credit quality
Loans and leases		$ 99,053,000

XML

Allowance for Credit Losses - Credit Risk Profiles Based on Payment Activity, Not Subject to Loan Grading (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases	$ 13,764,030	$ 13,211,650
Consumer loans
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		226,304
Consumer loans | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		219,046
Consumer loans | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		7,258
Residential and consumer
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		6,282,731
Residential and consumer | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		6,229,130
Residential and consumer | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		53,601
Residential
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		4,662,175
Residential | Residential mortgage
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases	3,691,950	3,768,936
Home equity Line | Home equity
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases	876,491	893,239
Consumer
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases	1,492,160	1,620,556
Consumer | Consumer loans
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases	$ 1,492,160	1,620,556
Consumer | Consumer - Auto
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		1,040,468
Consumer | Consumer - Auto | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		1,016,142
Consumer | Consumer - Auto | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		24,326
Consumer | Credit Cards
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		353,784
Consumer | Credit Cards | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		347,264
Consumer | Credit Cards | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		6,520
Residential Mortgage.
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		3,768,936
Residential Mortgage. | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		3,759,799
Residential Mortgage. | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		9,137
Home equity line
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		893,239
Home equity line | Performing
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		886,879
Home equity line | Non-performing and delinquent
Loans and Leases Receivable Disclosure [Line Items]
Loans and leases		$ 6,360

XML

Allowance for Credit Losses - Aging of Analysis of Past Due Loans and Leases (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Financing Receivable, Recorded Investment, Past Due
Total Past Due	$ 52,960	$ 58,126
Current	13,711,070	13,148,056
Total Accruing Loans and Leases		13,206,182
Total Non Accruing Loans and Leases		5,468
Total loans and leases	13,764,030	13,211,650
30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	23,757	36,228
60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	12,067	9,748
Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	17,136	12,150
Total Accruing Loans and Leases	10,120
Commercial and Industrial
Financing Receivable, Recorded Investment, Past Due
Total Past Due	7,410	3,762
Current	3,416,298	2,739,448
Total Accruing Loans and Leases		2,743,210
Total Non Accruing Loans and Leases		32
Total loans and leases	3,423,708	2,743,242
Commercial and Industrial | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,535	1,525
Commercial and Industrial | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,501	808
Commercial and Industrial | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,374	1,429
Total Accruing Loans and Leases	2,309
Commercial real estate
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,510	3,802
Current	3,418,989	3,460,121
Total Accruing Loans and Leases		3,463,923
Total Non Accruing Loans and Leases		30
Total loans and leases	3,423,499	3,463,953
Commercial real estate | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,761	1,664
Commercial real estate | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	94	1,125
Commercial real estate | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	1,655	1,013
Total Accruing Loans and Leases	900
Construction
Financing Receivable, Recorded Investment, Past Due
Total Past Due	5,029	2,367
Current	612,906	516,874
Total Accruing Loans and Leases		519,241
Total loans and leases	617,935	519,241
Construction | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,737
Construction | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,292	2,367
Total Accruing Loans and Leases	248
Lease financing
Financing Receivable, Recorded Investment, Past Due
Current	238,287	202,483
Total Accruing Loans and Leases		202,483
Total loans and leases	238,287	202,483
Residential
Financing Receivable, Recorded Investment, Past Due
Total loans and leases		4,662,175
Consumer
Financing Receivable, Recorded Investment, Past Due
Total loans and leases	1,492,160	1,620,556
Residential mortgage | Residential
Financing Receivable, Recorded Investment, Past Due
Total Past Due	11,560	3,731
Current	3,680,390	3,759,799
Total Accruing Loans and Leases		3,763,530
Total Non Accruing Loans and Leases		5,406
Total loans and leases	3,691,950	3,768,936
Residential mortgage | Residential | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,630	3,258
Residential mortgage | Residential | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,778	399
Residential mortgage | Residential | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,152	74
Home equity | Home equity Line
Financing Receivable, Recorded Investment, Past Due
Total Past Due	8,128	6,360
Current	868,363	886,879
Total Accruing Loans and Leases		893,239
Total loans and leases	876,491	893,239
Home equity | Home equity Line | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,041	2,971
Home equity | Home equity Line | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	1,591	394
Home equity | Home equity Line | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	4,496	2,995
Total Accruing Loans and Leases	4,496
Consumer loans
Financing Receivable, Recorded Investment, Past Due
Total loans and leases		226,304
Consumer loans | Consumer
Financing Receivable, Recorded Investment, Past Due
Total Past Due	16,323	38,104
Current	1,475,837	1,582,452
Total Accruing Loans and Leases		1,620,556
Total loans and leases	1,492,160	1,620,556
Consumer loans | Consumer | 30 - 59 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	11,053	26,810
Consumer loans | Consumer | 60 - 89 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	3,103	7,022
Consumer loans | Consumer | Greater Than or Equal to 90 Days Past Due
Financing Receivable, Recorded Investment, Past Due
Total Past Due	2,167	$ 4,272
Total Accruing Loans and Leases	$ 2,167

XML

Allowance for Credit Losses - Amortized Cost Basis of Loans and Leases on Nonaccrual Status (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2020	Jun. 30, 2020	Jan. 01, 2020
Financing Receivable, Nonaccrual [Line Items]
Nonaccrual Loans and Leases With No Allowance for Credit Losses	$ 27,897	$ 27,897
Nonaccrual Loans and Leases	32,829	32,829	$ 5,468
Interest income on nonaccrual loans	100	100
Accrued interest receivables written off, Interest income reversed	500	900
Commercial and Industrial
Financing Receivable, Nonaccrual [Line Items]
Nonaccrual Loans and Leases With No Allowance for Credit Losses	11,494	11,494
Nonaccrual Loans and Leases	11,559	11,559	32
Commercial real estate
Financing Receivable, Nonaccrual [Line Items]
Nonaccrual Loans and Leases With No Allowance for Credit Losses	13,088	13,088
Nonaccrual Loans and Leases	13,168	13,168	30
Construction
Financing Receivable, Nonaccrual [Line Items]
Nonaccrual Loans and Leases With No Allowance for Credit Losses	1,840	1,840
Nonaccrual Loans and Leases	2,043	2,043
Residential
Financing Receivable, Nonaccrual [Line Items]
Nonaccrual Loans and Leases With No Allowance for Credit Losses	1,475	1,475
Nonaccrual Loans and Leases	$ 6,059	$ 6,059	$ 5,406

XML

Allowance for Credit Losses - Collateral-Dependent Loans and Leases (Details) $ in Millions	Jun. 30, 2020 USD ($)
Allowance for Credit Losses
Amortized cost basis of collateral dependent loans	$ 55.9

XML

Allowance for Credit Losses - Impaired Loans (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2019	Dec. 31, 2019
Recorded Investment
Impaired loans with no related allowance recorded			$ 14,280
Impaired loans with a related allowance recorded			6,358
Total impaired loans			20,638
Unpaid Principal Balance
Impaired loans with no related allowance recorded			14,589
Impaired loans with a related allowance recorded			6,638
Total impaired loans			21,227
Related Allowance, Impaired loans			203
Average Recorded Investment
Impaired loans with no related allowance recorded	$ 14,883	$ 16,114
Impaired loans with a related allowance recorded	13,580	13,053
Total impaired loans	28,463	29,167
Interest Income Recognized
Impaired loans with no related allowance recorded	226	578
Impaired loans with a related allowance recorded	174	336
Total impaired loans	400	914
Commercial and Industrial
Recorded Investment
Impaired loans with no related allowance recorded			3,825
Impaired loans with a related allowance recorded			1,126
Total impaired loans			4,951
Unpaid Principal Balance
Impaired loans with no related allowance recorded			3,841
Impaired loans with a related allowance recorded			1,126
Total impaired loans			4,967
Related Allowance, Impaired loans			46
Average Recorded Investment
Impaired loans with no related allowance recorded	3,833	4,038
Impaired loans with a related allowance recorded	5,645	5,187
Total impaired loans	9,478	9,225
Interest Income Recognized
Impaired loans with no related allowance recorded	94	175
Impaired loans with a related allowance recorded	61	117
Total impaired loans	155	292
Commercial real estate
Recorded Investment
Impaired loans with no related allowance recorded			30
Impaired loans with a related allowance recorded			693
Total impaired loans			723
Unpaid Principal Balance
Impaired loans with no related allowance recorded			30
Impaired loans with a related allowance recorded			693
Total impaired loans			723
Related Allowance, Impaired loans			27
Average Recorded Investment
Impaired loans with no related allowance recorded	3,102	3,740
Impaired loans with a related allowance recorded	715	719
Total impaired loans	3,817	4,459
Interest Income Recognized
Impaired loans with no related allowance recorded	40	212
Impaired loans with a related allowance recorded	10	20
Total impaired loans	50	232
Residential
Recorded Investment
Impaired loans with no related allowance recorded			10,425
Impaired loans with a related allowance recorded			4,539
Total impaired loans			14,964
Unpaid Principal Balance
Impaired loans with no related allowance recorded			10,718
Impaired loans with a related allowance recorded			4,819
Total impaired loans			15,537
Related Allowance, Impaired loans			$ 130
Average Recorded Investment
Impaired loans with no related allowance recorded	7,948	8,336
Impaired loans with a related allowance recorded	7,220	7,147
Total impaired loans	15,168	15,483
Interest Income Recognized
Impaired loans with no related allowance recorded	92	191
Impaired loans with a related allowance recorded	103	199
Total impaired loans	$ 195	$ 390

XML

Allowance for Credit Losses - Troubled Debt Restructuring Modifications (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2020 USD ($) loan contract	Jun. 30, 2019 USD ($) contract	Jun. 30, 2020 USD ($) loan contract	Jun. 30, 2019 USD ($) contract	Dec. 31, 2019 USD ($) contract loan
Troubled debt restructuring modifications
Number of Contracts | contract	1	5	1	5
Recorded Investment	$ 500,000	$ 1,257,000	$ 500,000	$ 1,257,000
Related Allowance			30,000	$ 55,000
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	6,300,000,000		6,300,000,000		$ 6,100,000,000
Commitments related to borrowers who had loan terms modified in a TDR	0		0		4,500,000
Loans modified in TDRs that experienced a payment default
Current	13,711,070,000		13,711,070,000		13,148,056,000
Total loans and leases	$ 13,764,030,000		$ 13,764,030,000		13,211,650,000
Number of residential mortgage loans collateralized by real estate property and modified in a TDR in the process of foreclosure | loan	0		0
Commercial and Industrial
Troubled debt restructuring modifications
Number of Contracts | contract	1	4	1	4
Recorded Investment	$ 500,000	$ 906,000	$ 500,000	$ 906,000
Related Allowance			30,000	$ 41,000
Loans modified in TDRs that experienced a payment default
Current	3,416,298,000		3,416,298,000		2,739,448,000
Total loans and leases	3,423,708,000		3,423,708,000		2,743,242,000
Commercial real estate
Loans modified in TDRs that experienced a payment default
Current	3,418,989,000		3,418,989,000		3,460,121,000
Total loans and leases	3,423,499,000		3,423,499,000		3,463,953,000
Lease financing
Loans modified in TDRs that experienced a payment default
Current	238,287,000		238,287,000		202,483,000
Total loans and leases	$ 238,287,000		$ 238,287,000		202,483,000
Residential
Troubled debt restructuring modifications
Period of time monthly payments are lowered to accommodate borrowers' financial needs			2 years
Number of Contracts | contract		1		1
Recorded Investment		$ 351,000		$ 351,000
Related Allowance				$ 14,000
Loans modified in TDRs that experienced a payment default
Total loans and leases					$ 4,662,175,000
Residential | Real estate property held from foreclosed TDR
Loans modified in TDRs that experienced a payment default
Number of real estate properties | loan	1		1		2
Real estate property held from a foreclosed TDR	$ 400,000		$ 400,000		$ 300,000
Consumer
Loans modified in TDRs that experienced a payment default
Total loans and leases	$ 1,492,160,000		$ 1,492,160,000		1,620,556,000
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
Loans modified in TDRs that experienced a payment default
Total loans and leases					893,239,000
Construction
Loans modified in TDRs that experienced a payment default
Current	$ 612,906,000		$ 612,906,000		516,874,000
Total loans and leases	617,935,000		617,935,000		519,241,000
Residential Mortgage.
Loans modified in TDRs that experienced a payment default
Total loans and leases					$ 3,768,936,000
Number of residential mortgage loans collateralized by real estate property and modified in a TDR in the process of foreclosure | contract					1
Residential mortgage loans collateralized by real estate property and modified in a TDR in the process of foreclosure					$ 300,000
Commitments to extend credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	6,097,646,000		6,097,646,000		5,907,690,000
Standby letters of credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	175,009,000		175,009,000		181,412,000
Commercial Letters of credit
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 3,131,000		$ 3,131,000		$ 7,334,000

XML

Mortgage Servicing Rights - Loans, Fees, Amortization and Carrying Value (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019	Dec. 31, 2019
Other Intangible Assets
Unpaid principal amount of consumer loans serviced for others	$ 2,400,000		$ 2,400,000		$ 2,300,000
Contractually specified fees, late charges, and ancillary fees	1,400	$ 1,600	2,900	$ 3,200
Amortization of mortgage servicing rights	1,299	842	3,279	1,606
MSRs
Other Intangible Assets
Amortization of mortgage servicing rights	1,300	$ 800	3,300	$ 1,600
Estimated future amortization expenses for MSRs, next five years
Under one year	2,687		2,687
2021	2,088		2,088
2022	1,625		1,625
2023	1,292		1,292
2024	1,046		1,046
Details of MSRs
Gross carrying amount	65,686		65,686		63,480
Less: accumulated amortization	54,091		54,091		50,812
Net carrying value	$ 11,595		$ 11,595		$ 12,668

XML

Mortgage Servicing Rights - Changes in Amortized MSRs (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Changes in amortized mortgage servicing rights
Balance at beginning of period	$ 11,979	$ 15,399	$ 12,668	$ 16,155
Originations	915	16	2,206	24
Amortization	(1,299)	(842)	(3,279)	(1,606)
Balance at end of period	11,595	14,573	11,595	14,573
Fair value of amortized MSRs at beginning of period	17,615	26,383	20,329	27,662
Fair value of amortized MSRs at end of period	15,159	23,398	15,159	23,398
Impairment of MSRs recorded	$ 0	$ 0	$ 0	$ 0

XML

Mortgage Servicing Rights - Quantitative Assumptions Used for MSRs (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2020	Dec. 31, 2019
Minimum
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	14.35%	10.74%
Life in years (of the MSR)	1 year 11 months 1 day	2 years 14 days
Weighted-average coupon rate (as a percent)	3.87%	3.96%
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)	24.33%	23.39%
Life in years (of the MSR)	5 years 8 months 19 days	6 years 3 months 29 days
Weighted-average coupon rate (as a percent)	7.11%	7.26%
Discount rate (as a percent)	10.00%	10.01%
Weighted Average
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	16.64%	11.10%
Life in years (of the MSR)	4 years 5 months 12 days	5 years 11 months 26 days
Weighted-average coupon rate (as a percent)	3.96%	4.01%
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, 2020	Dec. 31, 2019
Carrying amounts of the assets pledged as collateral
Public deposits	$ 3,001,044	$ 1,543,492
Federal Home Loan Bank	2,919,854	2,928,581
Federal Reserve Bank	1,759,853	953,169
ACH transactions	145,263	155,360
Interest rate swaps	57,036	43,296
Total	7,883,050	5,623,898
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, 2020	Dec. 31, 2019
U.S.:
Interest-bearing	$ 11,705,106	$ 9,782,957
Noninterest-bearing	6,081,910	5,188,696
Foreign:
Interest-bearing	776,437	781,965
Noninterest-bearing	798,181	691,376
Total deposits	$ 19,361,634	$ 16,444,994

XML

Deposits - Maturity Distribution of Time Certificates of Deposits (Details) $ in Thousands	Jun. 30, 2020 USD ($)
Maturity distribution of time certificates of deposit
Three months or less	$ 1,312,656
Over three through six months	433,721
Over six through twelve months	1,118,227
2021	346,122
2022	158,369
2023	93,559
2024	40,169
Thereafter	3,842
Total	3,506,665
Under $250,000
Maturity distribution of time certificates of deposit
Three months or less	186,536
Over three through six months	184,540
Over six through twelve months	409,875
2021	118,555
2022	103,852
2023	82,868
2024	32,572
Thereafter	442
Total	1,119,240
$250,000 or More
Maturity distribution of time certificates of deposit
Three months or less	1,126,120
Over three through six months	249,181
Over six through twelve months	708,352
2021	227,567
2022	54,517
2023	10,691
2024	7,597
Thereafter	3,400
Total	$ 2,387,425

XML

Deposits - Time Certificate Denominations and Overdrawn Accounts (Details) - USD ($) $ in Millions	Jun. 30, 2020	Dec. 31, 2019
Deposits
Time certificates of deposit in denominations of $250,000 or more, in the aggregate	$ 2,400.0	$ 1,400.0
Overdrawn deposit accounts classified as loans	$ 2.1	$ 3.6

XML

Short-Term Borrowings - Components and Selected Information (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Short-term borrowings
Short-term borrowings	$ 200,000	$ 400,000
Federal Reserve Bank line of credit
Short-term borrowings
Available remaining borrowing capacity	982,000	596,800
FHLB fixed-rate advances
Short-term borrowings
Short-term borrowings	$ 200,000	$ 400,000
Annual interest rate	2.88%	2.84%
Available remaining borrowing capacity	$ 1,900,000	$ 1,700,000

XML

Long-Term Borrowings - Components (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Long-term borrowings
Finance lease liabilities	$ 19	$ 19
Long-term borrowings	$ 200,019	$ 200,019
Finance lease obligation, annual interest rate	6.78%	6.78%
FHLB fixed-rate advances
Long-term borrowings
Long-term borrowings	$ 200,000	$ 200,000
Weighted average interest rate	2.73%	2.73%

XML

Long-Term Borrowings - Future Contractual Principal Payments (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Future contractual principal payments and maturities on long term borrowings
2020	$ 9
2021	10
2023	100,000
2024	100,000
Total	200,019	$ 200,019
FHLB fixed-rate advances
Future contractual principal payments and maturities on long term borrowings
Total	$ 200,000	$ 200,000
FHLB fixed-rate advances | December 4, 2020
Future contractual principal payments and maturities on long term borrowings
Interest rate (as a percent)	2.80%
FHLB fixed-rate advances | January 15, 2021
Future contractual principal payments and maturities on long term borrowings
Interest rate (as a percent)	2.65%

XML

Accumulated Other Comprehensive Income (Loss) - Changes (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Pre-tax Amount
Other comprehensive income	$ 66,282	$ 64,007	$ 115,361	$ 137,143
Income Tax Benefit (Expense)
Other comprehensive income	(17,680)	(17,237)	(30,881)	(36,932)
Net of tax
Balance, beginning	2,664,685	2,613,202	2,640,258	2,524,839
Other comprehensive income	48,602	46,770	84,480	100,211
Balance, ending	2,701,897	2,659,441	2,701,897	2,659,441
Accumulated other comprehensive Income (loss)
Pre-tax Amount
Balance	5,629	(107,779)	(43,450)	(180,915)
Balance	71,911	(43,772)	71,911	(43,772)
Income Tax Benefit (Expense)
Balance	(1,500)	29,025	11,701	48,720
Balance	(19,180)	11,788	(19,180)	11,788
Net of tax
Balance, beginning	4,129	(78,754)	(31,749)	(132,195)
Other comprehensive income	48,602	46,770	84,480	100,211
Balance, ending	52,731	(31,984)	52,731	(31,984)
Pension and other benefits, change in Company tax rate
Income Tax Benefit (Expense)
Other comprehensive income			(96)
Net of tax
Other comprehensive income			(96)
Pension and other benefits, net actuarial losses arising during the period
Pre-tax Amount
Other comprehensive income		(813)		(813)
Income Tax Benefit (Expense)
Other comprehensive income		219		219
Net of tax
Other comprehensive income		(594)		(594)
Pension and other benefits, net change in pension and other benefits
Pre-tax Amount
Other comprehensive income		(813)		(813)
Income Tax Benefit (Expense)
Other comprehensive income		219	(96)	219
Net of tax
Balance, beginning	(28,178)	(28,379)	(28,082)	(28,379)
Other comprehensive income		(594)	(96)	(594)
Balance, ending	(28,178)	(28,973)	(28,178)	(28,973)
Investment securities:
Pre-tax Amount
Unrealized net gains arising during the period	66,071	64,841	115,235	135,364
Reclassification of net losses (gains) to net income	211	(21)	126	2,592
Other comprehensive income	66,282	64,820	115,361	137,956
Income Tax Benefit (Expense)
Unrealized net gains arising during the period	(17,624)	(17,462)	(30,751)	(36,453)
Reclassification of net losses (gains) to net income	(56)	6	34	(698)
Other comprehensive income	(17,680)	(17,456)	(30,785)	(37,151)
Net of tax
Balance, beginning	32,307	(50,375)	(3,667)	(103,816)
Unrealized net gains arising during the period	48,447	47,379	84,484	98,911
Reclassification of net losses (gains) to net income	155	(15)	92	1,894
Other comprehensive income	48,602	47,364	84,576	100,805
Balance, ending	$ 80,909	$ (3,011)	$ 80,909	$ (3,011)

XML

Accumulated Other Comprehensive Income (Loss) - Changes, Net of Tax (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Net of tax
Balance, beginning	$ 2,664,685	$ 2,613,202	$ 2,640,258	$ 2,524,839
Net income	20,049	72,433	58,914	142,357
Other comprehensive income (loss)	48,602	46,770	84,480	100,211
Balance, ending	2,701,897	2,659,441	2,701,897	2,659,441
Accumulated other comprehensive Income (loss)
Net of tax
Balance, beginning	4,129	(78,754)	(31,749)	(132,195)
Other comprehensive income (loss)	48,602	46,770	84,480	100,211
Balance, ending	52,731	(31,984)	52,731	(31,984)
Pension and other benefits, net change in pension and other benefits
Net of tax
Balance, beginning	(28,178)	(28,379)	(28,082)	(28,379)
Other comprehensive income (loss)		(594)	(96)	(594)
Balance, ending	(28,178)	(28,973)	(28,178)	(28,973)
Investment securities:
Net of tax
Balance, beginning	32,307	(50,375)	(3,667)	(103,816)
Other comprehensive income (loss)	48,602	47,364	84,576	100,805
Balance, ending	80,909	(3,011)	80,909	(3,011)
Reclassification of net losses (gains) to net income	$ 211	$ (21)	$ 126	$ 2,592

XML

Regulatory Capital Requirements (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Common equity tier 1 capital to risk-weighted assets
Amount	$ 1,653,674	$ 1,676,515
Ratio (as a percent)	11.86%	11.88%
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
Amount	$ 1,653,674	$ 1,676,515
Ratio (as a percent)	11.86%	11.88%
Minimum Capital Ratio (as a percent)	6.00%	6.00%
Well-Capitalized Ratio (percent)	8.00%	8.00%
Total capital to risk-weighted assets
Amount	$ 1,828,511	$ 1,807,645
Ratio (as a percent)	13.11%	12.81%
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)
Amount	$ 1,653,674	$ 1,676,515
Ratio	7.75%	8.79%
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
Amount	$ 1,634,333	$ 1,654,304
Ratio (as a percent)	11.72%	11.72%
Tier 1 capital to risk-weighted assets
Amount	$ 1,634,333	$ 1,654,304
Ratio (as a percent)	11.72%	11.72%
Total capital to risk-weighted assets
Amount	$ 1,809,165	$ 1,785,434
Ratio (as a percent)	12.97%	12.65%
Tier 1 capital to average assets (leverage ratio)
Amount	$ 1,634,333	$ 1,654,304
Ratio	7.66%	8.67%

XML

Regulatory Capital Requirements - Capital Conservation Buffer (Details)	Jun. 30, 2020	Dec. 31, 2019
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
Effective CET1 capital to risk-weighted assets (as a percent)	4.50%	4.50%
Effective Tier 1 capital to risk-weighted assets (as a percent)	11.86%	11.88%
Effective total capital to risk-weighted assets (as a percent)	13.11%	12.81%
Capital conservation buffer
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
Capital requirements above regulatory rate (as a percent)	2.50%
Effective CET1 capital to risk-weighted assets (as a percent)	7.00%
Effective Tier 1 capital to risk-weighted assets (as a percent)	8.50%
Effective total capital to risk-weighted assets (as a percent)	10.50%

XML

Derivative Financial Instruments - Notional Amounts and Fair Values (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Derivatives designated as hedging instruments | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	$ 22,825	$ 23,190
Derivatives designated as hedging instruments | Interest rate swaps | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	(1,581)	(682)
Derivatives Not Designated as Hedging Instruments | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	3,023,471	2,818,803
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives	170,576	63,527
Derivatives Not Designated as Hedging Instruments | Interest rate caps and floors
Notional amounts and fair values of derivatives
Notional Amount	148,800
Derivatives Not Designated as Hedging Instruments | Interest rate caps and floors | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives	35
Derivatives Not Designated as Hedging Instruments | Interest rate caps and floors | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	(35)
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative)
Notional amounts and fair values of derivatives
Notional Amount	88,480	82,900
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative) | Included in other liabilities
Notional amounts and fair values of derivatives
Liability Derivatives	(2,095)	(4,233)
Derivatives Not Designated as Hedging Instruments | Foreign exchange contracts
Notional amounts and fair values of derivatives
Notional Amount	$ 150	1,428
Derivatives Not Designated as Hedging Instruments | Foreign exchange contracts | Included in other assets
Notional amounts and fair values of derivatives
Asset Derivatives		$ 12

XML

Derivative Financial Instruments - Clearinghouse Margin and Collateral (Details) - USD ($) $ in Millions	Jun. 30, 2020	Dec. 31, 2019
Derivative contracts
Initial margin collateral posted	$ 12.6	$ 8.7
Interest rate swaps
Derivative contracts
Financial instruments pledged as collateral	30.9	29.9
Cash pledged as collateral	26.1	13.4
Chicago Mercantile Exchange (CME)
Derivative contracts
Variation margin	$ 170.6	$ 63.5

XML

Derivative Financial Instruments - Fair Value Hedges (Details) $ in Thousands	Jun. 30, 2020 USD ($) derivative	Dec. 31, 2019 USD ($) instrument
Fair value hedges
Fair hedges carried
Fixed interest rate (as a percent)	2.90%
Derivatives designated as hedging instruments | Interest rate swaps
Fair hedges carried
Notional amounts	$ 22,825	$ 23,190
Derivatives designated as hedging instruments | Interest rate swaps | Fair value hedges
Fair hedges carried
Number of derivatives carried	1	1
Notional amounts	$ 22,800	$ 23,200
Negative fair value	$ 1,600	$ 700

XML

Derivative Financial Instruments - Net Gains and Losses Recognized in Income, Fair Value Hedges (Details) - Loans and lease financing - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Gains and losses related to derivatives
Recognized on hedged item	$ 35	$ 427	$ 942	$ 689
Interest rate swaps
Gains and losses related to derivatives
Recognized on interest rate swap	$ 57	$ (424)	$ (898)	$ (766)

XML

Derivative Financial Instruments - Amounts Recorded in Balance Sheets Related to Cumulative Basis Adjustments (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Derivative Financial Instruments
Hedged Asset Carrying Amount	$ 25,064	$ 24,415
Hedged Asset, Fair Value Hedge, Cumulative Increase (Decrease)	$ 1,959	$ 1,017

XML

Derivative Financial Instruments - Cash Flow Hedges (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Derivatives designated as hedging instruments | Interest rate swaps
Cash flow hedges
Notional amounts	$ 22,825	$ 23,190

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, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Interest rate swaps
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives				$ 16
Funding Swap (Visa Derivative)
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives	$ 103	$ (247)	$ 109	(242)
Foreign exchange contracts
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives	$ 52	$ (1)		$ (1)

XML

Derivative Financial Instruments - Free-Standing (Details)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2020 USD ($)	Jun. 30, 2019 USD ($)	Jun. 30, 2020 USD ($)	Jun. 30, 2019 USD ($)	Dec. 31, 2016 shares	Dec. 31, 2019 USD ($)	Oct. 31, 2019 USD ($)	Sep. 30, 2019	Sep. 27, 2019	Jul. 31, 2018 USD ($)	Jul. 05, 2018	Jun. 28, 2018	Dec. 31, 2017
Minimum
Derivative financial instruments
Derivative, Floating rate	0.17%		0.17%
Maximum
Derivative financial instruments
Derivative, Floating rate	6.42%		6.42%
Visa | Class B restricted shares
Derivative financial instruments
Estimated amount that was subsequently paid to the buyer							$ 300,000
Number of shares sold | shares					274,000
Funding Swap (Visa Derivative)
Derivative financial instruments
Derivative liability value	$ 2,100,000		$ 2,100,000			$ 4,200,000
Funding Swap (Visa Derivative) | Class B restricted shares
Derivative financial instruments
Conversion rate		1.6298		1.6298				1.6298	1.6228		1.6483	1.6298	1.6483
Funding Swap (Visa Derivative) | Visa
Derivative financial instruments
Estimated amount that was subsequently paid to the buyer							$ 300,000			$ 700,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps
Derivative financial instruments
Notional Amount	3,023,471,000		3,023,471,000			$ 2,818,803,000
Net interest expense on derivative	$ 0	$ 0	$ 0	$ 0
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Minimum
Derivative financial instruments
Fixed interest rate (as a percent)	2.02%		2.02%			1.71%
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Maximum
Derivative financial instruments
Fixed interest rate (as a percent)	8.73%		8.73%			8.73%
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Other noninterest income
Derivative financial instruments
Upfront fees on the dealer swap			$ 6,500,000	$ 2,000,000.0
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Customer swap program
Derivative financial instruments
Notional Amount	$ 3,000,000,000.0		3,000,000,000.0
Positive fair value, derivative asset	170,600,000		170,600,000			$ 63,500,000
Negative fair value, derivative liability	0		0			0
Upfront fees on the dealer swap	4,600,000	$ 1,100,000
Derivatives Not Designated as Hedging Instruments | Interest rate swaps | Included in other assets
Derivative financial instruments
Positive fair value, derivative asset	170,576,000		170,576,000			63,527,000
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative)
Derivative financial instruments
Notional Amount	88,480,000		88,480,000			82,900,000
Derivatives Not Designated as Hedging Instruments | Funding Swap (Visa Derivative) | Included in other liabilities
Derivative financial instruments
Negative fair value, derivative liability	$ 2,095,000		$ 2,095,000			$ 4,233,000

XML

Derivative Financial Instruments - Counterparty Credit Risk and Credit-Risk Related Contingent Features (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019	Dec. 31, 2019
Derivative contracts
Counterparty credit risk adjustments	$ 100,000	$ 0	$ 300,000	$ 100,000
Credit-risk-related contingent features
Aggregate fair value of derivative instruments in a net liability position	13,400,000		13,400,000		$ 4,000,000.0
Collateral posted for derivatives in a net liability position	13,500,000		13,500,000		$ 4,700,000
Interest rate swaps
Derivative contracts
Collateral thresholds for derivative agreements with credit risk related contingent features	$ 300,000		$ 300,000

XML

Commitments and Contingent Liabilities - Commitments to Extend Credit, Participations Sold (Details) - USD ($) $ in Millions	Jun. 30, 2020	Dec. 31, 2019
Commitments to extend credit
Commitments
Participations sold to other institutions	$ 116.8	$ 94.1
Standby letters of credit
Commitments
Participations sold to other institutions	$ 11.0	$ 9.0

XML

Commitments and Contingent Liabilities - Financial Instruments with Off-Balance Sheet Risk (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Financial instruments with off-balance sheet risk
Contract amount	$ 6,300,000	$ 6,100,000
Commitments to extend credit
Financial instruments with off-balance sheet risk
Contract amount	6,097,646	5,907,690
Standby letters of credit
Financial instruments with off-balance sheet risk
Contract amount	175,009	181,412
Commercial Letters of credit
Financial instruments with off-balance sheet risk
Contract amount	$ 3,131	$ 7,334

XML

Revenue from Contracts with Customers - Disaggregation of Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Revenue from Contracts with Customers
Net interest income	$ 127,822	$ 145,613	$ 266,505	$ 290,702
Not in scope of Topic 606	13,868	7,931	22,776	13,959
Total noninterest income	45,656	48,773	94,884	95,845
Total revenue	173,478	194,386	361,389	386,547
Retail Banking
Revenue from Contracts with Customers
Net interest income	96,146	107,708	186,029	214,935
Not in scope of Topic 606	3,403	2,227	7,042	4,696
Total noninterest income	22,172	23,375	48,548	47,244
Total revenue	118,318	131,083	234,577	262,179
Commercial Banking
Revenue from Contracts with Customers
Net interest income	33,094	35,000	67,508	69,656
Not in scope of Topic 606	5,893	2,306	8,921	4,045
Total noninterest income	18,055	18,725	35,851	37,113
Total revenue	51,149	53,725	103,359	106,769
Treasury and Other
Revenue from Contracts with Customers
Net interest income	(1,418)	2,905	12,968	6,111
Not in scope of Topic 606	4,572	3,398	6,813	5,218
Total noninterest income	5,429	6,673	10,485	11,488
Total revenue	4,011	9,578	23,453	17,599
Service charges on deposit accounts.
Revenue from Contracts with Customers
Revenue by type of service	5,927	8,123	14,877	16,183
Service charges on deposit accounts. | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	5,469	7,131	13,556	14,365
Service charges on deposit accounts. | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	326	309	677	620
Service charges on deposit accounts. | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	132	683	644	1,198
Credit and debit card fees.
Revenue from Contracts with Customers
Revenue by type of service	10,397	16,168	24,883	32,358
Credit and debit card fees. | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	10,122	14,481	23,009	28,941
Credit and debit card fees. | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	275	1,687	1,874	3,417
Other service charges and fees.
Revenue from Contracts with Customers
Revenue by type of service	5,133	6,390	10,947	12,634
Other service charges and fees. | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	4,580	4,944	9,454	10,277
Other service charges and fees. | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	215	868	639	1,237
Other service charges and fees. | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	338	578	854	1,120
Trust and investment services income.
Revenue from Contracts with Customers
Revenue by type of service	8,664	8,931	18,255	17,549
Trust and investment services income. | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	8,664	8,931	18,255	17,549
Other.
Revenue from Contracts with Customers
Revenue by type of service	1,667	1,230	3,146	3,162
Other. | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	56	142	241	357
Other. | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	1,499	761	2,605	2,270
Other. | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	$ 112	$ 327	$ 300	$ 535

XML

Revenue from Contracts with Customers - Contract Balances (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2020 USD ($)	Jun. 30, 2019 USD ($)	Jun. 30, 2020 USD ($) item	Jun. 30, 2019 USD ($)	Dec. 31, 2019 USD ($)
Revenue from Contracts with Customers
Signing bonuses received from vendors | item			2
Contract liabilities	$ 1,400,000		$ 1,400,000		$ 1,800,000
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	$ 0	0	$ 0
Receivables from contracts with customers or contract assets	$ 0		$ 0		$ 0

XML

Revenue from Contracts with Customers - Other (Details) - USD ($)	Jun. 30, 2020	Dec. 31, 2019
Revenue from Contracts with Customers
Significant performance obligations	$ 0	$ 0
Material contract acquisition costs	$ 0	$ 0

XML

Earnings per Share (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Earnings per Share
Adjustments to net income (in dollars)	$ 0	$ 0	$ 0	$ 0
Antidilutive securities (in shares)	537,000	0	513,000	0
Numerator:
Net income	$ 20,049,000	$ 72,433,000	$ 58,914,000	$ 142,357,000
Denominator:
Basic: weighted-average shares outstanding (in shares)	129,856,730	134,420,380	129,876,218	134,655,217
Add: weighted-average equity-based awards (in shares)	148,465	231,628	287,504	269,114
Diluted: weighted-average shares outstanding (in shares)	130,005,195	134,652,008	130,163,722	134,924,331
Basic earnings per share (in dollars per share)	$ 0.15	$ 0.54	$ 0.45	$ 1.06
Diluted earnings per share (in dollars per share)	$ 0.15	$ 0.54	$ 0.45	$ 1.06

XML

Noninterest Income and Noninterest Expense (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
Leases
Operating lease income	$ 1,600	$ 1,500	$ 3,100	$ 3,000
Lease income related to variable lease payments	1,400	1,300	2,900	2,600
Amortization of software expenses recorded in other noninterest expense
Amortization of software expenses	1,400	1,000	2,600	2,200
Pension Benefits
Components of net periodic benefit cost
Total net periodic benefit cost	1,856	2,430	3,712	4,860
Pension Benefits | Salaries and employee benefits
Components of net periodic benefit cost
Service cost		17		34
Pension Benefits | Other noninterest expense
Components of net periodic benefit cost
Interest cost	1,621	2,044	3,242	4,088
Expected return on plan assets	(1,194)	(1,195)	(2,388)	(2,390)
Recognized net actuarial loss (gain)	1,429	1,564	2,858	3,128
Other Benefits
Components of net periodic benefit cost
Total net periodic benefit cost	314	182	628	364
Other Benefits | Salaries and employee benefits
Components of net periodic benefit cost
Service cost	189	159	378	318
Other Benefits | Other noninterest expense
Components of net periodic benefit cost
Interest cost	164	206	328	412
Prior service credit	(13)	(107)	(26)	(214)
Recognized net actuarial loss (gain)	$ (26)	$ (76)	$ (52)	$ (152)

XML

Fair Value - Visa Derivative (Details) - Funding Swap (Visa Derivative) $ in Thousands	Jun. 30, 2020 USD ($)	Dec. 31, 2019 USD ($)	Sep. 30, 2019	Sep. 27, 2019	Jun. 30, 2019	Jul. 05, 2018	Jun. 28, 2018	Dec. 31, 2017
Class B restricted shares
Fair value
Conversion rate			1.6298	1.6228	1.6298	1.6483	1.6298	1.6483
Fair Value Measurements, Recurring | Level 3
Fair value
Derivative Liability	$ 2,100	$ 4,200
Included in other liabilities | Derivatives Not Designated as Hedging Instruments
Fair value
Derivative Liability	$ 2,095	$ 4,233

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Recurring Basis (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Assets
Fair value	$ 5,135,775	$ 4,075,644
Fair Value Measurements, Recurring
Assets
Fair value	5,135,775	4,075,644
Other assets	170,611	63,539
Liabilities
Other liabilities	(3,711)	(4,915)
Total
Net Assets (Liabilities)	5,302,675	4,134,268
Fair Value Measurements, Recurring | Level 2
Assets
Fair value	5,135,775	4,075,644
Other assets	170,611	63,539
Liabilities
Other liabilities	(1,616)	(682)
Total
Net Assets (Liabilities)	5,304,770	4,138,501
Fair Value Measurements, Recurring | Level 3
Liabilities
Other liabilities	(2,095)	(4,233)
Total
Net Assets (Liabilities)	(2,095)	(4,233)
U.S. Treasury and government agency debt securities
Assets
Fair value	94,918	29,888
U.S. Treasury and government agency debt securities | Fair Value Measurements, Recurring
Assets
Fair value	94,918	29,888
U.S. Treasury and government agency debt securities | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	94,918	29,888
Government-sponsored enterprises debt securities
Assets
Fair value		101,439
Government-sponsored enterprises debt securities | Fair Value Measurements, Recurring
Assets
Fair value		101,439
Government-sponsored enterprises debt securities | Fair Value Measurements, Recurring | Level 2
Assets
Fair value		101,439
Residential - Government agency
Assets
Fair value	232,617	291,209
Residential - Government agency | Fair Value Measurements, Recurring
Assets
Fair value	232,617	291,209
Residential - Government agency | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	232,617	291,209
Residential - Government-sponsored enterprises
Assets
Fair value	390,912	399,492
Residential - Government-sponsored enterprises | Fair Value Measurements, Recurring
Assets
Fair value	390,912	399,492
Residential - Government-sponsored enterprises | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	390,912	399,492
Commercial - Government agency
Assets
Fair value	629,679
Commercial - Government agency | Fair Value Measurements, Recurring
Assets
Fair value	629,679
Commercial - Government agency | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	629,679
Commercial - Government-sponsored enterprises
Assets
Fair value	322,996	101,719
Commercial - Government-sponsored enterprises | Fair Value Measurements, Recurring
Assets
Fair value	322,996	101,719
Commercial - Government-sponsored enterprises | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	322,996	101,719
Government agency
Assets
Fair value	1,926,584	2,381,278
Government agency | Fair Value Measurements, Recurring
Assets
Fair value	1,926,584	2,381,278
Government agency | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	1,926,584	2,381,278
Government-sponsored enterprises
Assets
Fair value	1,538,069	770,619
Government-sponsored enterprises | Fair Value Measurements, Recurring
Assets
Fair value	1,538,069	770,619
Government-sponsored enterprises | Fair Value Measurements, Recurring | Level 2
Assets
Fair value	$ 1,538,069	$ 770,619

XML

Fair Value - Changes in Fair Value Levels and in Level 3 Liabilities (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019
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	(3,199,000)	$ (1,839,000)	(4,233,000)	$ (2,607,000)
Total net gains (losses) included in other noninterest income	103,000	(247,000)	109,000	(242,000)
Settlements	1,001,000	907,000	2,029,000	1,670,000
Balance	(2,095,000)	(1,179,000)	(2,095,000)	(1,179,000)
Total net gains (losses) included in net income attributable to the change in unrealized gains or losses related to liabilities still held as of June 30,	$ 103,000	$ (247,000)	$ 109,000	$ (242,000)

XML

Fair Value - Financial Instruments not Required to be Carried at Fair Value (Details) - USD ($) $ in Thousands	Jun. 30, 2020	Dec. 31, 2019
Lease and lease commitments excluded
Financing leases	$ 238,300	$ 202,500
Deposit liabilities with no defined or contractual maturity	15,900,000	13,900,000
Capital lease obligations	19	19
Book Value
Financial assets:
Cash and cash equivalents	1,855,222	694,017
Loans held for sale	6,698	904
Loans	13,525,743	13,009,167
Financial liabilities:
Time Deposits	3,506,665	2,510,157
Short-term borrowings	200,000	400,000
Long-term borrowings	200,000	200,000
Estimated Fair Value
Financial assets:
Cash and cash equivalents	1,855,222	694,017
Loans held for sale	6,698	904
Loans	13,832,005	13,140,898
Financial liabilities:
Time Deposits	3,520,718	2,501,478
Short-term borrowings	200,286	401,709
Long-term borrowings	216,394	207,104
Estimated Fair Value | Level 1
Financial assets:
Cash and cash equivalents	347,592	360,375
Estimated Fair Value | Level 2
Financial assets:
Cash and cash equivalents	1,507,630	333,642
Loans held for sale	6,698	904
Financial liabilities:
Time Deposits	3,520,718	2,501,478
Short-term borrowings	200,286	401,709
Long-term borrowings	216,394	207,104
Estimated Fair Value | Level 3
Financial assets:
Loans	$ 13,832,005	$ 13,140,898

XML

Fair Value - Unfunded Loan and Lease Commitments and Letters of Credit (Details) - USD ($) $ in Millions	Jun. 30, 2020	Dec. 31, 2019
Unfunded loan and lease commitments and letters of credit
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,300.0	$ 6,100.0
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	6,300.0	6,100.0
Estimated fair value of unfunded loan and lease commitments and letters of credit	$ 36.3	$ 14.4

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis (Details) - Collateral-dependent loans - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019	Dec. 31, 2019
Assets with fair value adjustments on a nonrecurring basis
Total impairment losses	$ 0	$ 0	$ 400,000	$ 0
Fair Value Measurements, Nonrecurring | Level 3
Assets with fair value adjustments on a nonrecurring basis
Fair value	$ 1,840,000		$ 1,840,000		$ 1,502,000

XML

Fair Value - Significant Unobservable Inputs Used in Fair Value Measurements (Details) - Level 3	Jun. 30, 2020 USD ($) Y	Dec. 31, 2019 USD ($)
Expected Term (in years) | Weighted Average
Fair value
Measurement input	1	1
Expected Term (in years) | Minimum
Fair value
Measurement input	0.5
Expected Term (in years) | Maximum
Fair value
Measurement input	1.5
Growth Rate (percentage) | Weighted Average
Fair value
Measurement input	13	13
Growth Rate (percentage) | Minimum
Fair value
Measurement input	4
Growth Rate (percentage) | Maximum
Fair value
Measurement input	17
Visa derivative | Discounted cash flow | Minimum
Fair value
Measurement input	1.5977
Visa derivative | Discounted cash flow | Maximum
Fair value
Measurement input	1.6228
Visa derivative | Expected Conversation Rate | Discounted cash flow | Weighted Average
Fair value
Measurement input		1.6228
Fair Value Measurements, Nonrecurring | Collateral-dependent loans
Fair value
Assets	$ 1,840,000	$ 1,502,000
Fair Value Measurements, Nonrecurring | Collateral-dependent loans | Appraisal Value
Fair value
Assets	1,840,000	1,502,000
Fair Value Measurements, Nonrecurring | Visa derivative | Discounted cash flow
Fair value
Liabilities	$ (2,095,000)	$ (4,233,000)

XML

Reportable Operating Segments - Business Segments (Details)	6 Months Ended
	Jun. 30, 2020 location segment
Reportable operating segments
Number of business segments | segment	3
Retail Banking
Reportable operating segments
Number of Branches | location	58

XML

Reportable Operating Segments - Selected Business Segment Financial Information (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2020	Jun. 30, 2019	Jun. 30, 2020	Jun. 30, 2019	Dec. 31, 2019
Selected business segment financial information
Net interest income (expense)	$ 127,822	$ 145,613	$ 266,505	$ 290,702
Provision for credit losses	(55,446)	(3,870)	(96,646)	(9,550)
Net interest income after provision for credit losses	72,376	141,743	169,859	281,152
Noninterest income	45,656	48,773	94,884	95,845
Noninterest expense	(91,450)	(93,290)	(187,916)	(185,913)
Income before provision for income taxes	26,582	97,226	76,827	191,084
(Provision) benefit for income taxes	(6,533)	(24,793)	(17,913)	(48,727)
Net income	20,049	72,433	58,914	142,357
Assets	22,993,715	20,526,367	22,993,715	20,526,367	$ 20,166,734
Retail Banking
Selected business segment financial information
Net interest income (expense)	96,146	107,708	186,029	214,935
Provision for credit losses	(24,311)	(1,752)	(44,376)	(4,324)
Net interest income after provision for credit losses	71,835	105,956	141,653	210,611
Noninterest income	22,172	23,375	48,548	47,244
Noninterest expense	(57,639)	(59,495)	(119,283)	(116,662)
Income before provision for income taxes	36,368	69,836	70,918	141,193
(Provision) benefit for income taxes	(9,331)	(17,658)	(16,854)	(35,705)
Net income	27,037	52,178	54,064	105,488
Assets	7,888,155	7,056,325	7,888,155	7,056,325
Commercial Banking
Selected business segment financial information
Net interest income (expense)	33,094	35,000	67,508	69,656
Provision for credit losses	(25,183)	(2,118)	(45,967)	(5,226)
Net interest income after provision for credit losses	7,911	32,882	21,541	64,430
Noninterest income	18,055	18,725	35,851	37,113
Noninterest expense	(20,445)	(19,741)	(41,950)	(39,226)
Income before provision for income taxes	5,521	31,866	15,442	62,317
(Provision) benefit for income taxes	(1,179)	(8,267)	(3,824)	(16,188)
Net income	4,342	23,599	11,618	46,129
Assets	6,006,128	6,525,345	6,006,128	6,525,345
Treasury and Other
Selected business segment financial information
Net interest income (expense)	(1,418)	2,905	12,968	6,111
Provision for credit losses	(5,952)		(6,303)
Net interest income after provision for credit losses	(7,370)	2,905	6,665	6,111
Noninterest income	5,429	6,673	10,485	11,488
Noninterest expense	(13,366)	(14,054)	(26,683)	(30,025)
Income before provision for income taxes	(15,307)	(4,476)	(9,533)	(12,426)
(Provision) benefit for income taxes	3,977	1,132	2,765	3,166
Net income	(11,330)	(3,344)	(6,768)	(9,260)
Assets	$ 9,099,432	$ 6,944,697	$ 9,099,432	$ 6,944,697