EX-99.1 2 fhb-20240726xex99d1.htm EX-99.1

EXHIBIT 99.1

Graphic

For Immediate Release

First Hawaiian, Inc. Reports Second Quarter 2024 Financial Results and Declares Dividend

HONOLULU, Hawaii July 26, 2024--(Globe Newswire)--First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended June 30, 2024.

“I’m pleased to report our strong financial results for the second quarter,” said Bob Harrison, Chairman, President, and CEO. “Our performance was driven by solid revenues, disciplined expense control and continued excellent credit quality. Additionally, we continued our support of the Maui community by partnering with the Federal Home Loan Bank of Des Moines to contribute a total of $1 million in relief funding for homeowners impacted by the Maui Wildfires.”

On July 24, 2024, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on August 30, 2024, to stockholders of record at the close of business on August 19, 2024.

Second Quarter 2024 Highlights:

Net income of $61.9 million, or $0.48 per diluted share
Total loans and leases increased $39.7 million versus prior quarter
Total deposits decreased $350.6 million versus prior quarter
Net interest margin increased 1 basis point to 2.92%
Recorded a $1.8 million provision for credit losses
Board of Directors declared a quarterly dividend of $0.26 per share

Balance Sheet

Total assets were $24.0 billion as of June 30, 2024, a decrease of $287.4 million, or 1.2%, from $24.3 billion as of March 31, 2024.

Gross loans and leases were $14.4 billion as of June 30, 2024, an increase of $39.7 million, or 0.3%, from $14.3 billion as of March 31, 2024.

Total deposits were $20.3 billion as of June 30, 2024, a decrease of $350.6 million, or 1.7%, from $20.7 billion as of March 31, 2024.

Net Interest Income

Net interest income for the second quarter of 2024 was $152.9 million, a decrease of $1.6 million, or 1.0%, compared to $154.4 million for the prior quarter.

The net interest margin was 2.92% in the second quarter of 2024, an increase of 1 basis point compared to 2.91% in the prior quarter.

Provision Expense

During the quarter ended June 30, 2024, we recorded a $1.8 million provision for credit losses. In the quarter ended March 31, 2024, we recorded a $6.3 million provision for credit losses.

Noninterest Income

Noninterest income was $51.8 million in the second quarter of 2024, an increase of $0.4 million compared to noninterest income of $51.4 million in the prior quarter.

Noninterest Expense

Noninterest expense was $122.1 million in the second quarter of 2024, a decrease of $6.7 million compared to noninterest expense of $128.8 million in the prior quarter.

The efficiency ratio was 59.2% and 62.2% for the quarters ended June 30, 2024 and March 31, 2024, respectively.

Taxes

The effective tax rate was 23.3% for the quarters ended June 30, 2024 and March 31, 2024.


Asset Quality

The allowance for credit losses was $160.5 million, or 1.12% of total loans and leases, as of June 30, 2024, compared to $159.8 million, or 1.12% of total loans and leases, as of March 31, 2024. The reserve for unfunded commitments was $33.4 million as of June 30, 2024 compared to $34.8 million as of March 31, 2024. Net charge-offs were $2.5 million, or 0.07% of average loans and leases on an annualized basis, for the quarter ended June 30, 2024, compared to net charge-offs of $3.8 million, or 0.11% of average loans and leases on an annualized basis, for the quarter ended March 31, 2024. Total non-performing assets were $18.0 million, or 0.13% of total loans and leases and other real estate owned, as of both June 30, 2024 and March 31, 2024.  

Capital

Total stockholders' equity increased $36.6 million in the second quarter, and stood at $2.6 billion on June 30, 2024 compared to $2.5 billion on March 31, 2024.

The tier 1 leverage, common equity tier 1 and total capital ratios were 9.03%, 12.73% and 13.92%, respectively, on June 30, 2024, compared with 8.80%, 12.55% and 13.75%, respectively, on March 31, 2024.

The Company did not repurchase any shares in the second quarter.

First Hawaiian, Inc.

First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii. Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan. The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services. Customers may also access their accounts through ATMs, online and mobile banking channels. For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.

Conference Call Information

First Hawaiian will host a conference call to discuss the Company’s results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time.  

To access the call by phone, please register via the following link:

https://register.vevent.com/register/BIa54af76e9f084d46ad036d683c1f6cd6, and you will be provided with dial in details. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time.

A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location.


Forward-Looking Statements

This press release contains 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, there can be no assurance that actual results will not prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results or performance to differ materially from the forward-looking statements, including (without limitation) the risks and uncertainties associated with the domestic and global economic environment and capital market conditions and other risk factors. For a discussion of some of these risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2023 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2024.

Use of Non-GAAP Financial Measures

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 believe that these measurements 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 stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP. Investors should consider our performance and capital adequacy as reported under GAAP and all other relevant information when assessing our performance and capital adequacy.

Table 14 at the end of this document provides a reconciliation of these non-GAAP financial measures with their most directly comparable GAAP measures.

Investor Relations Contact:

Media Contact:

Kevin Haseyama, CFA

Lindsay Chambers

(808) 525-6268

(808) 525-6254

khaseyama@fhb.com

lchambers@fhb.com


Financial Highlights

Table 1

For the Three Months Ended

For the Six Months Ended

June 30, 

March 31, 

June 30, 

June 30, 

(dollars in thousands, except per share data)

    

2024

    

2024

    

2023

    

2024

    

2023

 

Operating Results:

Net interest income

$

152,851

$

154,427

$

159,939

$

307,278

$

327,186

Provision for credit losses

1,800

6,300

5,000

8,100

13,800

Noninterest income

51,768

51,371

47,348

103,139

96,371

Noninterest expense

122,086

128,813

120,881

250,899

239,448

Net income

61,921

54,220

62,442

116,141

129,260

Basic earnings per share

0.48

0.42

0.49

0.91

1.01

Diluted earnings per share

0.48

0.42

0.49

0.91

1.01

Dividends declared per share

0.26

0.26

0.26

0.52

0.52

Dividend payout ratio

54.17

%

61.90

%

53.06

%

57.14

%

51.49

%

Performance Ratios(1):

Net interest margin

2.92

%  

2.91

%  

2.91

%  

2.91

%  

3.01

%

Efficiency ratio

59.22

%  

62.15

%  

57.96

%  

60.69

%  

56.17

%

Return on average total assets

1.04

%  

0.90

%  

1.01

%  

0.97

%  

1.06

%

Return on average tangible assets (non-GAAP)(2)

1.08

%  

0.94

%  

1.05

%  

1.01

%  

1.10

%

Return on average total stockholders' equity

9.91

%  

8.73

%  

10.68

%  

9.32

%  

11.23

%

Return on average tangible stockholders' equity (non-GAAP)(2)

16.42

%  

14.53

%  

18.57

%  

15.48

%  

19.65

%

Average Balances:

Average loans and leases

$

14,358,049

$

14,312,563

$

14,283,222

$

14,335,306

$

14,181,842

Average earning assets

21,247,707

21,481,890

22,186,316

21,364,799

22,030,652

Average assets

23,958,913

24,187,207

24,821,486

24,073,060

24,685,560

Average deposits

20,308,028

20,571,930

21,057,259

20,439,979

21,261,805

Average stockholders' equity

2,512,471

2,496,840

2,344,285

2,504,656

2,321,977

Market Value Per Share:

Closing

20.76

21.96

18.01

20.76

18.01

High

22.68

23.12

21.00

23.12

28.28

Low

19.48

20.37

15.08

19.48

15.08


As of

As of

As of

As of

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands, except per share data)

2024

2024

 

2023

 

2023

Balance Sheet Data:

Loans and leases

$

14,359,899

$

14,320,208

$

14,353,497

$

14,362,832

Total assets

23,991,791

24,279,186

24,926,474

24,511,566

Total deposits

20,318,832

20,669,481

21,332,657

21,078,166

Short-term borrowings

500,000

500,000

500,000

Long-term borrowings

500,000

Total stockholders' equity

2,550,312

2,513,761

2,486,066

2,359,738

Per Share of Common Stock:

Book value

$

19.94

$

19.66

$

19.48

$

18.49

Tangible book value (non-GAAP)(2)

12.16

11.88

11.68

10.69

Asset Quality Ratios:

Non-accrual loans and leases / total loans and leases

0.13

%  

0.13

%

0.13

%

0.09

%  

Allowance for credit losses for loans and leases / total loans and leases

1.12

%  

1.12

%

1.09

%

1.03

%  

Capital Ratios:

Common Equity Tier 1 Capital Ratio

  

12.73

%  

  

12.55

%

  

12.39

%

12.05

%  

Tier 1 Capital Ratio

12.73

%  

12.55

%

12.39

%

12.05

%  

Total Capital Ratio

13.92

%  

13.75

%

13.57

%

13.17

%  

Tier 1 Leverage Ratio

9.03

%  

8.80

%

8.64

%

8.30

%  

Total stockholders' equity to total assets

10.63

%  

10.35

%

9.97

%

9.63

%  

Tangible stockholders' equity to tangible assets (non-GAAP)(2)

6.76

%  

6.52

%

6.23

%

5.80

%  

Non-Financial Data:

Number of branches

48

50

50

51

Number of ATMs

272

275

275

296

Number of Full-Time Equivalent Employees

2,032

2,065

2,089

2,126


(1)Except for the efficiency ratio, amounts are annualized for the three and six months ended June 30, 2024 and 2023 and three months ended March 31, 2024.
(2)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, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our return on average tangible stockholders’ equity as the ratio of 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. We compute our tangible book value per share as the ratio of tangible stockholders’ equity to outstanding shares. Tangible stockholders’ equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders’ equity. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. For a reconciliation to the most directly comparable GAAP financial measure, see Table 14, GAAP to Non-GAAP Reconciliation.

Consolidated Statements of Income

Table 2

For the Three Months Ended

For the Six Months Ended

June 30, 

March 31, 

June 30, 

June 30, 

(dollars in thousands, except per share amounts)

    

2024

    

2024

    

2023

    

2024

    

2023

Interest income

Loans and lease financing

$

202,068

$

199,844

$

185,340

$

401,912

$

357,679

Available-for-sale investment securities

14,143

14,546

18,094

28,689

36,782

Held-to-maturity investment securities

17,575

17,793

18,282

35,368

37,239

Other

11,148

12,769

7,489

23,917

11,050

Total interest income

244,934

244,952

229,205

489,886

442,750

Interest expense

Deposits

85,609

84,143

58,071

169,752

101,355

Short-term and long-term borrowings

5,953

5,953

10,656

11,906

13,219

Other

521

429

539

950

990

Total interest expense

92,083

90,525

69,266

182,608

115,564

Net interest income

152,851

154,427

159,939

307,278

327,186

Provision for credit losses

1,800

6,300

5,000

8,100

13,800

Net interest income after provision for credit losses

151,051

148,127

154,939

299,178

313,386

Noninterest income

Service charges on deposit accounts

7,793

7,546

7,246

15,339

14,477

Credit and debit card fees

15,861

16,173

15,461

32,034

31,759

Other service charges and fees

11,036

9,904

9,056

20,940

18,218

Trust and investment services income

9,426

10,354

9,448

19,780

19,062

Bank-owned life insurance

3,360

4,286

3,271

7,646

8,391

Other

4,292

3,108

2,866

7,400

4,464

Total noninterest income

51,768

51,371

47,348

103,139

96,371

Noninterest expense

Salaries and employee benefits

57,737

59,262

57,904

116,999

113,936

Contracted services and professional fees

16,067

15,739

17,498

31,806

33,811

Occupancy

7,377

6,941

7,554

14,318

15,336

Equipment

13,196

13,413

11,000

26,609

20,736

Regulatory assessment and fees

3,814

8,120

3,676

11,934

7,512

Advertising and marketing

1,765

2,612

1,891

4,377

3,885

Card rewards program

8,719

8,508

7,681

17,227

15,766

Other

13,411

14,218

13,677

27,629

28,466

Total noninterest expense

122,086

128,813

120,881

250,899

239,448

Income before provision for income taxes

80,733

70,685

81,406

151,418

170,309

Provision for income taxes

18,812

16,465

18,964

35,277

41,049

Net income

$

61,921

$

54,220

$

62,442

$

116,141

$

129,260

Basic earnings per share

$

0.48

$

0.42

$

0.49

$

0.91

$

1.01

Diluted earnings per share

$

0.48

$

0.42

$

0.49

$

0.91

$

1.01

Basic weighted-average outstanding shares

127,867,853

127,707,354

127,591,371

127,787,663

127,522,975

Diluted weighted-average outstanding shares

128,262,594

128,217,689

127,832,351

128,279,917

127,901,225


Consolidated Balance Sheets

Table 3

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands, except share amount)

    

2024

    

2024

    

2023

    

2023

Assets

Cash and due from banks

$

290,501

$

202,121

$

185,015

$

318,333

Interest-bearing deposits in other banks

824,258

1,072,145

1,554,882

239,798

Investment securities:

Available-for-sale, at fair value (amortized cost: $2,379,004 as of June 30, 2024, $2,466,109 as of March 31, 2024, $2,558,675 as of December 31, 2023 and $3,296,825 as of June 30, 2023)

2,067,956

2,159,338

2,255,336

2,909,372

Held-to-maturity, at amortized cost (fair value: $3,401,006 as of June 30, 2024, $3,470,710 as of March 31, 2024, $3,574,856 as of December 31, 2023 and $3,697,261 as of June 30, 2023)

3,917,175

3,988,011

4,041,449

4,180,408

Loans held for sale

2,820

190

Loans and leases

14,359,899

14,320,208

14,353,497

14,362,832

Less: allowance for credit losses

160,517

159,836

156,533

148,581

Net loans and leases

14,199,382

14,160,372

14,196,964

14,214,251

Premises and equipment, net

283,762

281,181

281,461

277,817

Accrued interest receivable

82,512

85,715

84,417

80,710

Bank-owned life insurance

486,261

484,193

479,907

476,177

Goodwill

995,492

995,492

995,492

995,492

Mortgage servicing rights

5,395

5,533

5,699

6,072

Other assets

836,277

845,085

845,662

813,136

Total assets

$

23,991,791

$

24,279,186

$

24,926,474

$

24,511,566

Liabilities and Stockholders' Equity

Deposits:

Interest-bearing

$

13,461,365

$

13,620,928

$

13,749,095

$

12,911,539

Noninterest-bearing

6,857,467

7,048,553

7,583,562

8,166,627

Total deposits

20,318,832

20,669,481

21,332,657

21,078,166

Short-term borrowings

500,000

500,000

500,000

Long-term borrowings

500,000

Retirement benefits payable

101,304

102,242

103,285

100,671

Other liabilities

521,343

493,702

504,466

472,991

Total liabilities

21,441,479

21,765,425

22,440,408

22,151,828

Stockholders' equity

Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 141,728,446 / 127,879,012 shares as of June 30, 2024, issued/outstanding: 141,687,612 / 127,841,908 shares as of March 31, 2024, issued/outstanding: 141,340,539 / 127,618,761 shares as of December 31, 2023 and issued/outstanding: 141,327,860 / 127,608,037 shares as of June 30, 2023)

1,417

1,417

1,413

1,413

Additional paid-in capital

2,554,795

2,551,488

2,548,250

2,543,226

Retained earnings

887,176

858,494

837,859

799,045

Accumulated other comprehensive loss, net

(519,132)

(523,780)

(530,210)

(612,736)

Treasury stock (13,849,434 shares as of June 30, 2024, 13,845,704 shares as of March 31, 2024, 13,721,778 shares as of December 31, 2023 and 13,719,823 shares as of June 30, 2023)

(373,944)

(373,858)

(371,246)

(371,210)

Total stockholders' equity

2,550,312

2,513,761

2,486,066

2,359,738

Total liabilities and stockholders' equity

$

23,991,791

$

24,279,186

$

24,926,474

$

24,511,566


Average Balances and Interest Rates

Table 4

Three Months Ended

Three Months Ended

Three Months Ended

June 30, 2024

March 31, 2024

June 30, 2023

Average

Income/

Yield/

Average

Income/

Yield/

Average

Income/

Yield/

(dollars in millions)

    

Balance

    

Expense

    

Rate

    

Balance

    

Expense

    

Rate

    

Balance

    

Expense

    

Rate

 

Earning Assets

Interest-Bearing Deposits in Other Banks

$

773.4

$

10.5

5.45

%  

$

858.6

$

11.6

5.45

%  

$

569.3

$

7.2

5.07

%

Available-for-Sale Investment Securities

Taxable

2,100.7

14.1

2.69

2,210.6

14.5

2.63

2,978.6

18.0

2.42

Non-Taxable

1.5

5.76

1.8

5.61

5.8

0.1

5.74

Held-to-Maturity Investment Securities

Taxable

3,358.2

14.4

1.71

3,416.4

14.6

1.71

3,618.7

15.3

1.69

Non-Taxable

602.9

4.0

2.64

603.4

4.0

2.65

610.4

3.7

2.46

Total Investment Securities

6,063.3

32.5

2.15

6,232.2

33.1

2.13

7,213.5

37.1

2.06

Loans Held for Sale

1.0

6.58

0.7

6.92

0.5

5.87

Loans and Leases(1)

Commercial and industrial

2,201.6

38.1

6.96

2,164.9

37.2

6.92

2,265.7

36.2

6.41

Commercial real estate

4,305.6

71.5

6.68

4,323.5

70.1

6.53

4,183.6

64.9

6.22

Construction

984.8

18.5

7.57

924.7

17.4

7.55

874.3

15.2

6.96

Residential:

Residential mortgage

4,229.4

40.1

3.80

4,264.1

42.0

3.94

4,314.0

39.1

3.62

Home equity line

1,164.2

12.6

4.35

1,172.1

12.0

4.13

1,119.3

9.2

3.31

Consumer

1,054.1

17.7

6.74

1,083.5

18.1

6.71

1,196.6

17.7

5.92

Lease financing

418.3

4.3

4.09

379.8

3.7

3.91

329.7

3.6

4.43

Total Loans and Leases

14,358.0

202.8

5.67

14,312.6

200.5

5.63

14,283.2

185.9

5.22

Other Earning Assets

52.0

0.7

5.25

77.8

1.2

5.90

119.8

0.3

0.99

Total Earning Assets(2)

21,247.7

246.5

4.66

21,481.9

246.4

4.61

22,186.3

230.5

4.16

Cash and Due from Banks

240.4

244.3

257.9

Other Assets

2,470.8

2,461.0

2,377.3

Total Assets

$

23,958.9

$

24,187.2

$

24,821.5

Interest-Bearing Liabilities

Interest-Bearing Deposits

Savings

$

6,000.4

$

23.4

1.57

%  

$

6,059.7

$

23.4

1.56

%  

6,099.4

$

16.1

1.05

%

Money Market

4,076.7

30.6

3.02

3,944.9

28.8

2.94

3,809.8

19.6

2.07

Time

3,284.3

31.6

3.87

3,325.3

31.9

3.86

2,877.8

22.4

3.12

Total Interest-Bearing Deposits

13,361.4

85.6

2.58

13,329.9

84.1

2.54

12,787.0

58.1

1.82

Federal Funds Purchased

2.9

5.00

Other Short-Term Borrowings

500.0

6.0

4.79

500.0

6.0

4.79

362.9

4.7

5.16

Long-Term Borrowings

500.0

6.0

4.78

Other Interest-Bearing Liabilities

38.2

0.5

5.48

33.0

0.4

5.22

54.0

0.5

4.00

Total Interest-Bearing Liabilities

13,899.6

92.1

2.66

13,862.9

90.5

2.63

13,706.8

69.3

2.03

Net Interest Income

$

154.4

$

155.9

$

161.2

Interest Rate Spread(3)

2.00

%  

1.98

%  

2.13

%

Net Interest Margin(4)

2.92

%  

2.91

%  

2.91

%

Noninterest-Bearing Demand Deposits

6,946.6

7,242.0

8,270.3

Other Liabilities

600.2

585.5

500.1

Stockholders' Equity

2,512.5

2,496.8

2,344.3

Total Liabilities and Stockholders' Equity

$

23,958.9

$

24,187.2

$

24,821.5


(1)Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.
(2)Interest income includes taxable-equivalent basis adjustments of $1.5 million, $1.5 million and $1.3 million for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023, respectively.
(3)Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.
(4)Net interest margin is net interest income annualized for the three months ended June 30, 2024,  March 31, 2024 and June 30, 2023, on a fully taxable-equivalent basis, divided by average total earning assets.


Average Balances and Interest Rates

Table 5

Six Months Ended

Six Months Ended

June 30, 2024

June 30, 2023

Average

Income/

Yield/

Average

Income/

Yield/

(dollars in millions)

    

Balance

Expense

Rate

Balance

Expense

Rate

Earning Assets

    

    

    

    

    

    

  

Interest-Bearing Deposits in Other Banks

$

815.9

$

22.1

5.45

%  

$

435.2

$

10.6

4.91

%

Available-for-Sale Investment Securities

Taxable

2,155.7

28.7

2.66

3,029.7

36.4

2.41

Non-Taxable

1.6

5.68

18.4

0.5

5.58

Held-to-Maturity Investment Securities

Taxable

3,387.3

29.0

1.71

3,651.1

30.9

1.70

Non-Taxable

603.2

7.9

2.65

611.3

7.9

2.60

Total Investment Securities

6,147.8

65.6

2.14

7,310.5

75.7

2.08

Loans Held for Sale

0.9

6.72

0.3

5.79

Loans and Leases(1)

Commercial and industrial

2,183.3

75.3

6.94

2,229.5

68.6

6.20

Commercial real estate

4,314.6

141.7

6.60

4,144.9

123.2

5.99

Construction

954.8

35.9

7.56

874.1

29.9

6.89

Residential:

Residential mortgage

4,246.7

82.1

3.87

4,310.5

77.5

3.59

Home equity line

1,168.1

24.7

4.24

1,097.2

17.9

3.29

Consumer

1,068.8

35.7

6.72

1,205.0

34.8

5.84

Lease financing

399.0

8.0

4.00

320.6

6.8

4.27

Total Loans and Leases

14,335.3

403.4

5.65

14,181.8

358.7

5.09

Other Earning Assets

64.9

1.8

5.64

102.9

0.5

0.90

Total Earning Assets(2)

21,364.8

492.9

4.63

22,030.7

445.5

4.07

Cash and Due from Banks

242.4

271.9

Other Assets

2,465.9

2,383.0

Total Assets

$

24,073.1

$

24,685.6

Interest-Bearing Liabilities

Interest-Bearing Deposits

Savings

$

6,030.1

$

46.9

1.56

%  

$

6,226.2

$

30.0

0.97

%

Money Market

4,010.8

59.4

2.98

3,831.5

33.9

1.78

Time

3,304.8

63.5

3.86

2,697.7

37.5

2.80

Total Interest-Bearing Deposits

13,345.7

169.8

2.56

12,755.4

101.4

1.60

Federal Funds Purchased

34.8

0.8

4.45

Other Short-Term Borrowings

500.0

11.9

4.79

208.7

5.3

5.14

Long-Term Borrowings

303.8

7.1

4.73

Other Interest-Bearing Liabilities

35.6

0.9

5.36

48.5

1.0

4.12

Total Interest-Bearing Liabilities

13,881.3

182.6

2.65

13,351.2

115.6

1.75

Net Interest Income

$

310.3

$

329.9

Interest Rate Spread(3)

1.98

%  

2.32

%

Net Interest Margin(4)

2.91

%  

3.01

%

Noninterest-Bearing Demand Deposits

7,094.3

8,506.4

Other Liabilities

592.8

506.0

Stockholders' Equity

2,504.7

2,322.0

Total Liabilities and Stockholders' Equity

$

24,073.1

$

24,685.6


(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 $3.0 million and $2.7 million for the six months ended June 30, 2024 and 2023, respectively.
(3)Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.
(4)Net interest margin is net interest income annualized for the six months ended June 30, 2024 and 2023, on a fully taxable-equivalent basis, divided by average total earning assets.


Analysis of Change in Net Interest Income

Table 6

Three Months Ended June 30, 2024

Compared to March 31, 2024

(dollars in millions)

Volume

Rate

Total

Change in Interest Income:

    

    

    

Interest-Bearing Deposits in Other Banks

$

(1.1)

$

$

(1.1)

Available-for-Sale Investment Securities

Taxable

(0.7)

0.3

(0.4)

Held-to-Maturity Investment Securities

Taxable

(0.2)

(0.2)

Total Investment Securities

(0.9)

0.3

(0.6)

Loans and Leases

Commercial and industrial

0.7

0.2

0.9

Commercial real estate

(0.3)

1.7

1.4

Construction

1.1

1.1

Residential:

Residential mortgage

(0.4)

(1.5)

(1.9)

Home equity line

(0.1)

0.7

0.6

Consumer

(0.5)

0.1

(0.4)

Lease financing

0.4

0.2

0.6

Total Loans and Leases

0.9

1.4

2.3

Other Earning Assets

(0.4)

(0.1)

(0.5)

Total Change in Interest Income

(1.5)

1.6

0.1

Change in Interest Expense:

Interest-Bearing Deposits

Savings

(0.2)

0.2

Money Market

1.0

0.8

1.8

Time

(0.4)

0.1

(0.3)

Total Interest-Bearing Deposits

0.4

1.1

1.5

Other Interest-Bearing Liabilities

0.1

0.1

Total Change in Interest Expense

0.5

1.1

1.6

Change in Net Interest Income

$

(2.0)

$

0.5

$

(1.5)


Analysis of Change in Net Interest Income

Table 7

Three Months Ended June 30, 2024

Compared to June 30, 2023

(dollars in millions)

Volume

Rate

Total

Change in Interest Income:

    

    

    

Interest-Bearing Deposits in Other Banks

$

2.7

$

0.6

$

3.3

Available-for-Sale Investment Securities

Taxable

(5.7)

1.8

(3.9)

Non-Taxable

(0.1)

(0.1)

Held-to-Maturity Investment Securities

Taxable

(1.1)

0.2

(0.9)

Non-Taxable

0.3

0.3

Total Investment Securities

(6.9)

2.3

(4.6)

Loans and Leases

Commercial and industrial

(1.1)

3.0

1.9

Commercial real estate

1.9

4.7

6.6

Construction

2.0

1.3

3.3

Residential:

Residential mortgage

(0.8)

1.8

1.0

Home equity line

0.4

3.0

3.4

Consumer

(2.3)

2.3

Lease financing

0.9

(0.2)

0.7

Total Loans and Leases

1.0

15.9

16.9

Other Earning Assets

(0.2)

0.6

0.4

Total Change in Interest Income

(3.4)

19.4

16.0

Change in Interest Expense:

Interest-Bearing Deposits

Savings

(0.3)

7.6

7.3

Money Market

1.5

9.5

11.0

Time

3.4

5.8

9.2

Total Interest-Bearing Deposits

4.6

22.9

27.5

Other Short-Term Borrowings

1.7

(0.4)

1.3

Long-Term Borrowings

(3.0)

(3.0)

(6.0)

Other Interest-Bearing Liabilities

(0.2)

0.2

Total Change in Interest Expense

3.1

19.7

22.8

Change in Net Interest Income

$

(6.5)

$

(0.3)

$

(6.8)


Analysis of Change in Net Interest Income

Table 8

Six Months Ended June 30, 2024

Compared to June 30, 2023

(dollars in millions)

    

Volume

    

Rate

    

Total

Change in Interest Income:

Interest-Bearing Deposits in Other Banks

$

10.2

$

1.3

$

11.5

Available-for-Sale Investment Securities

Taxable

(11.2)

3.5

(7.7)

Non-Taxable

(0.5)

(0.5)

Held-to-Maturity Investment Securities

Taxable

(2.1)

0.2

(1.9)

Non-Taxable

(0.1)

0.1

Total Investment Securities

(13.9)

3.8

(10.1)

Loans and Leases

Commercial and industrial

(1.4)

8.1

6.7

Commercial real estate

5.3

13.2

18.5

Construction

2.9

3.1

6.0

Residential:

Residential mortgage

(1.2)

5.8

4.6

Home equity line

1.3

5.5

6.8

Consumer

(4.1)

5.0

0.9

Lease financing

1.6

(0.4)

1.2

Total Loans and Leases

4.4

40.3

44.7

Other Earning Assets

(0.3)

1.6

1.3

Total Change in Interest Income

0.4

47.0

47.4

Change in Interest Expense:

Interest-Bearing Deposits

Savings

(1.0)

17.9

16.9

Money Market

1.7

23.8

25.5

Time

9.7

16.3

26.0

Total Interest-Bearing Deposits

10.4

58.0

68.4

Federal Funds Purchased

(0.4)

(0.4)

(0.8)

Other Short-Term Borrowings

7.0

(0.4)

6.6

Long-Term Borrowings

(3.6)

(3.5)

(7.1)

Other Interest-Bearing Liabilities

(0.3)

0.2

(0.1)

Total Change in Interest Expense

13.1

53.9

67.0

Change in Net Interest Income

$

(12.7)

$

(6.9)

$

(19.6)


Loans and Leases

Table 9

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands)

    

2024

    

2024

    

2023

    

2023

Commercial and industrial

$

2,208,690

$

2,189,875

2,165,349

$

2,187,831

Commercial real estate

4,305,017

4,301,300

4,340,243

4,290,948

Construction

1,017,649

972,517

900,292

913,837

Residential:

Residential mortgage

4,216,416

4,242,502

4,283,315

4,317,537

Home equity line

1,159,833

1,165,778

1,174,588

1,138,163

Total residential

5,376,249

5,408,280

5,457,903

5,455,700

Consumer

1,027,104

1,054,227

1,109,901

1,182,116

Lease financing

425,190

394,009

379,809

332,400

Total loans and leases

$

14,359,899

$

14,320,208

$

14,353,497

$

14,362,832


Deposits

Table 10

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands)

    

2024

    

2024

    

2023

    

2023

Demand

$

6,857,467

$

7,048,553

$

7,583,562

$

8,166,627

Savings

6,055,051

6,277,679

6,445,084

5,835,975

Money Market

4,111,609

4,059,204

3,847,853

3,767,792

Time

3,294,705

3,284,045

3,456,158

3,307,772

Total Deposits

$

20,318,832

$

20,669,481

$

21,332,657

$

21,078,166


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

Table 11

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands)

    

2024

    

2024

    

2023

    

2023

Non-Performing Assets

Non-Accrual Loans and Leases

Commercial Loans:

Commercial and industrial

$

1,084

$

942

$

970

$

1,024

Commercial real estate

3,085

2,953

2,953

Construction

447

Total Commercial Loans

4,616

3,895

3,923

1,024

Residential Loans:

Residential mortgage

7,273

7,777

7,620

6,097

Home equity line

6,124

6,345

7,052

6,107

Total Residential Loans

13,397

14,122

14,672

12,204

Total Non-Accrual Loans and Leases

18,013

18,017

18,595

13,228

Total Non-Performing Assets

$

18,013

$

18,017

$

18,595

$

13,228

Accruing Loans and Leases Past Due 90 Days or More

Commercial Loans:

Commercial and industrial

$

110

$

529

$

494

$

599

Commercial real estate

300

619

Construction

606

Total Commercial Loans

110

1,135

794

1,218

Residential mortgage

1,820

359

58

Consumer

1,835

2,126

2,702

1,975

Total Accruing Loans and Leases Past Due 90 Days or More

$

3,765

$

3,620

$

3,496

$

3,251

Total Loans and Leases

$

14,359,899

$

14,320,208

$

14,353,497

$

14,362,832


Allowance for Credit Losses and Reserve for Unfunded Commitments

Table 12

For the Three Months Ended

For the Six Months Ended

June 30, 

March 31, 

June 30, 

June 30, 

June 30, 

(dollars in thousands)

    

2024

    

2024

    

2023

    

2024

 

2023

Balance at Beginning of Period

$

194,649

$

192,138

$

183,321

$

192,138

$

177,735

Loans and Leases Charged-Off

Commercial and industrial

(677)

(909)

(997)

(1,586)

(1,788)

Residential Loans:

Residential mortgage

(122)

Home equity line

(137)

(272)

Total Residential Loans

(137)

(394)

Consumer

(4,182)

(4,854)

(4,516)

(9,036)

(9,298)

Total Loans and Leases Charged-Off

(4,859)

(5,763)

(5,650)

(10,622)

(11,480)

Recoveries on Loans and Leases Previously Charged-Off

Commercial and industrial

250

211

292

461

538

Residential Loans:

Residential mortgage

28

30

30

58

57

Home equity line

112

44

59

156

236

Total Residential Loans

140

74

89

214

293

Consumer

1,950

1,689

1,728

3,639

3,894

Total Recoveries on Loans and Leases Previously Charged-Off

2,340

1,974

2,109

4,314

4,725

Net Loans and Leases Charged-Off

(2,519)

(3,789)

(3,541)

(6,308)

(6,755)

Provision for Credit Losses

1,800

6,300

5,000

8,100

13,800

Balance at End of Period

$

193,930

$

194,649

$

184,780

$

193,930

$

184,780

Components:

Allowance for Credit Losses

$

160,517

$

159,836

$

148,581

$

160,517

$

148,581

Reserve for Unfunded Commitments

33,413

34,813

36,199

33,413

36,199

Total Allowance for Credit Losses and Reserve for Unfunded Commitments

$

193,930

$

194,649

$

184,780

$

193,930

$

184,780

Average Loans and Leases Outstanding

$

14,358,049

$

14,312,563

$

14,283,222

$

14,335,306

$

14,181,842

Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)

0.07

%  

0.11

%  

0.10

%  

0.09

%  

0.10

%

Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding

1.12

%  

1.12

%  

1.03

%  

1.12

%  

1.03

%

Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases

8.91x

8.87x

11.23x

8.91x

11.23x


(1)Annualized for the three and six months ended June 30, 2024 and 2023 and three months ended March 31, 2024.


Loans and Leases by Year of Origination and Credit Quality Indicator

Table 13

Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

Amortized

Amortized

(dollars in thousands)

2024

2023

2022

2021

2020

Prior

Cost Basis

Cost Basis

Total

Commercial Lending

Commercial and Industrial

Risk rating:

Pass

$

66,318

$

88,879

$

228,354

$

276,824

$

23,556

$

274,582

$

1,101,721

$

3,199

$

2,063,433

Special Mention

315

1

10,547

54

564

1,313

18,727

31,521

Substandard

6,230

242

417

2,038

23,145

32,072

Other (1)

9,351

11,580

8,737

3,632

1,696

1,792

44,876

81,664

Total Commercial and Industrial

75,984

100,460

253,868

280,752

26,233

279,725

1,188,469

3,199

2,208,690

Current period gross charge-offs

216

319

61

52

938

1,586

Commercial Real Estate

Risk rating:

Pass

98,062

347,143

863,033

676,256

331,737

1,798,626

89,069

6,910

4,210,836

Special Mention

3,338

2,275

7,565

41,369

1,353

19,329

6,965

82,194

Substandard

5,016

1,003

5,331

499

11,849

Other (1)

138

138

Total Commercial Real Estate

101,400

349,418

875,614

718,628

333,090

1,823,424

96,533

6,910

4,305,017

Current period gross charge-offs

Construction

Risk rating:

Pass

35,785

206,622

348,241

256,821

59,453

61,308

10,800

979,030

Special Mention

825

825

Other (1)

2,177

9,963

13,622

4,951

1,199

5,176

706

37,794

Total Construction

37,962

216,585

361,863

261,772

60,652

67,309

11,506

1,017,649

Current period gross charge-offs

Lease Financing

Risk rating:

Pass

105,719

107,492

72,986

16,419

25,908

90,013

418,537

Special Mention

47

113

338

12

510

Substandard

5,136

639

368

6,143

Total Lease Financing

110,855

108,178

73,467

16,757

25,920

90,013

425,190

Current period gross charge-offs

Total Commercial Lending

$

326,201

$

774,641

$

1,564,812

$

1,277,909

$

445,895

$

2,260,471

$

1,296,508

$

10,109

$

7,956,546

Current period gross charge-offs

$

$

216

$

319

$

61

$

52

$

938

$

$

$

1,586


Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

(continued)

Amortized

Amortized

(dollars in thousands)

2024

2023

2022

2021

2020

Prior

Cost Basis

Cost Basis

Total

Residential Lending

Residential Mortgage

FICO:

740 and greater

$

70,514

$

210,915

$

514,686

$

975,554

$

505,850

$

1,165,042

$

$

$

3,442,561

680 - 739

9,653

27,661

64,910

109,306

68,491

150,793

430,814

620 - 679

813

1,619

18,125

20,117

16,097

35,943

92,714

550 - 619

2,045

6,336

3,822

2,853

12,349

27,405

Less than 550

2,689

3,939

2,833

8,662

18,123

No Score (3)

544

8,300

18,472

10,601

5,804

54,420

98,141

Other (2)

7,384

13,003

16,802

15,582

11,331

30,245

12,311

106,658

Total Residential Mortgage

88,908

263,543

642,020

1,138,921

613,259

1,457,454

12,311

4,216,416

Current period gross charge-offs

Home Equity Line

FICO:

740 and greater

937,349

1,244

938,593

680 - 739

158,877

1,713

160,590

620 - 679

38,362

1,362

39,724

550 - 619

13,065

457

13,522

Less than 550

5,455

620

6,075

No Score (3)

1,329

1,329

Total Home Equity Line

1,154,437

5,396

1,159,833

Current period gross charge-offs

Total Residential Lending

$

88,908

$

263,543

$

642,020

$

1,138,921

$

613,259

$

1,457,454

$

1,166,748

$

5,396

$

5,376,249

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Consumer Lending

FICO:

740 and greater

40,216

77,383

104,378

59,698

23,380

16,094

117,299

154

438,602

680 - 739

29,906

57,534

58,142

28,100

12,379

10,584

75,643

466

272,754

620 - 679

12,113

22,995

23,172

13,871

5,939

7,729

34,769

777

121,365

550 - 619

1,882

7,706

11,366

6,837

3,455

4,719

13,096

843

49,904

Less than 550

682

3,242

6,673

4,278

2,189

3,189

5,249

591

26,093

No Score (3)

1,730

457

135

9

22

40,193

216

42,762

Other (2)

330

936

324

1,008

73,026

75,624

Total Consumer Lending

$

86,529

$

169,317

$

204,196

$

113,720

$

47,675

$

43,345

$

359,275

$

3,047

$

1,027,104

Current period gross charge-offs

$

$

941

$

1,437

$

800

$

345

$

1,471

$

3,652

$

390

$

9,036

Total Loans and Leases

$

501,638

$

1,207,501

$

2,411,028

$

2,530,550

$

1,106,829

$

3,761,270

$

2,822,531

$

18,552

$

14,359,899

Current period gross charge-offs

$

$

1,157

$

1,756

$

861

$

397

$

2,409

$

3,652

$

390

$

10,622


(1)Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.
(2)Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating.
(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.


GAAP to Non-GAAP Reconciliation

Table 14

For the Three Months Ended

For the Six Months Ended

June 30, 

March 31, 

June 30, 

June 30, 

(dollars in thousands)

    

2024

    

2024

    

2023

    

2024

    

2023

Income Statement Data:

Net income

$

61,921

$

54,220

$

62,442

$

116,141

$

129,260

Average total stockholders' equity

$

2,512,471

$

2,496,840

$

2,344,285

$

2,504,656

$

2,321,977

Less: average goodwill

995,492

995,492

995,492

995,492

995,492

Average tangible stockholders' equity

$

1,516,979

$

1,501,348

$

1,348,793

$

1,509,164

$

1,326,485

Average total assets

$

23,958,913

$

24,187,207

$

24,821,486

$

24,073,060

$

24,685,560

Less: average goodwill

995,492

995,492

995,492

995,492

995,492

Average tangible assets

$

22,963,421

$

23,191,715

$

23,825,994

$

23,077,568

$

23,690,068

Return on average total stockholders' equity(1)

9.91

%  

8.73

%  

10.68

%  

9.32

%  

11.23

%  

Return on average tangible stockholders' equity (non-GAAP)(1)

16.42

%  

14.53

%  

18.57

%  

15.48

%  

19.65

%  

Return on average total assets(1)

1.04

%  

0.90

%  

1.01

%  

0.97

%  

1.06

%  

Return on average tangible assets (non-GAAP)(1)

1.08

%  

0.94

%  

1.05

%  

1.01

%  

1.10

%  

As of

As of

As of

As of

June 30, 

March 31, 

December 31, 

June 30, 

(dollars in thousands, except per share amounts)

    

2024

    

2024

    

2023

    

2023

Balance Sheet Data:

Total stockholders' equity

$

2,550,312

$

2,513,761

$

2,486,066

$

2,359,738

Less: goodwill

995,492

995,492

995,492

995,492

Tangible stockholders' equity

$

1,554,820

$

1,518,269

$

1,490,574

$

1,364,246

Total assets

$

23,991,791

$

24,279,186

$

24,926,474

$

24,511,566

Less: goodwill

995,492

995,492

995,492

995,492

Tangible assets

$

22,996,299

$

23,283,694

$

23,930,982

$

23,516,074

Shares outstanding

127,879,012

127,841,908

127,618,761

127,608,037

Total stockholders' equity to total assets

10.63

%  

10.35

%  

9.97

%  

9.63

%

Tangible stockholders' equity to tangible assets (non-GAAP)

6.76

%  

6.52

%  

6.23

%  

5.80

%

Book value per share

$

19.94

$

19.66

$

19.48

$

18.49

Tangible book value per share (non-GAAP)

$

12.16

$

11.88

$

11.68

$

10.69


(1)Annualized for the three and six months ended June 30, 2024 and 2023 and three months ended March 31, 2024.