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, 2024

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: 127,886,167 shares of Common Stock, par value $0.01 per share, were outstanding as of July 31, 2024.

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, 2024 and 2023		2
		Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2024 and 2023		3
		Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023		4
		Consolidated Statements of Stockholders' Equity for the three and six months ended June 30, 2024 and 2023		5
		Consolidated Statements of Cash Flows for the six months ended June 30, 2024 and 2023		7
		Notes to Consolidated Financial Statements (unaudited)		8
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		52
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk		92
	Item 4.	Controls and Procedures		92
Part II Other Information				92
	Item 1.	Legal Proceedings		92
	Item 1A.	Risk Factors		92
	Item 5.	Other Information		92
	Item 6.	Exhibits		93
	Exhibit Index			93
	Signatures			94

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)	2024		2023		2024		2023
Interest income
Loans and lease financing	$	202,068	$	185,340	$	401,912	$	357,679
Available-for-sale investment securities		14,143		18,094		28,689		36,782
Held-to-maturity investment securities		17,575		18,282		35,368		37,239
Other		11,148		7,489		23,917		11,050
Total interest income		244,934		229,205		489,886		442,750
Interest expense
Deposits		85,609		58,071		169,752		101,355
Short-term and long-term borrowings		5,953		10,656		11,906		13,219
Other		521		539		950		990
Total interest expense		92,083		69,266		182,608		115,564
Net interest income		152,851		159,939		307,278		327,186
Provision for credit losses		1,800		5,000		8,100		13,800
Net interest income after provision for credit losses		151,051		154,939		299,178		313,386
Noninterest income
Service charges on deposit accounts		7,793		7,246		15,339		14,477
Credit and debit card fees		15,861		15,461		32,034		31,759
Other service charges and fees		11,036		9,056		20,940		18,218
Trust and investment services income		9,426		9,448		19,780		19,062
Bank-owned life insurance		3,360		3,271		7,646		8,391
Other		4,292		2,866		7,400		4,464
Total noninterest income		51,768		47,348		103,139		96,371
Noninterest expense
Salaries and employee benefits		57,737		57,904		116,999		113,936
Contracted services and professional fees		16,067		17,498		31,806		33,811
Occupancy		7,377		7,554		14,318		15,336
Equipment		13,196		11,000		26,609		20,736
Regulatory assessment and fees		3,814		3,676		11,934		7,512
Advertising and marketing		1,765		1,891		4,377		3,885
Card rewards program		8,719		7,681		17,227		15,766
Other		13,411		13,677		27,629		28,466
Total noninterest expense		122,086		120,881		250,899		239,448
Income before provision for income taxes		80,733		81,406		151,418		170,309
Provision for income taxes		18,812		18,964		35,277		41,049
Net income	$	61,921	$	62,442	$	116,141	$	129,260
Basic earnings per share	$	0.48	$	0.49	$	0.91	$	1.01
Diluted earnings per share	$	0.48	$	0.49	$	0.91	$	1.01
Basic weighted-average outstanding shares		127,867,853		127,591,371		127,787,663		127,522,975
Diluted weighted-average outstanding shares		128,262,594		127,832,351		128,279,917		127,901,225

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)	2024		2023		2024		2023
Net income	$	61,921	$	62,442	$	116,141	$	129,260
Other comprehensive income (loss), net of tax:
Net change in investment securities		4,684		(705)		10,351		26,239
Net change in cash flow derivative hedges		(36)		(352)		727		279
Other comprehensive income (loss)		4,648		(1,057)		11,078		26,518
Total comprehensive income	$	66,569	$	61,385	$	127,219	$	155,778

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)	2024		2023
Assets
Cash and due from banks	$	290,501	$	185,015
Interest-bearing deposits in other banks		824,258		1,554,882
Investment securities:
Available-for-sale, at fair value (amortized cost: $2,379,004 as of June 30, 2024 and $2,558,675 as of December 31, 2023)		2,067,956		2,255,336
Held-to-maturity, at amortized cost (fair value: $3,401,006 as of June 30, 2024 and $3,574,856 as of December 31, 2023)		3,917,175		4,041,449
Loans held for sale		2,820		190
Loans and leases		14,359,899		14,353,497
Less: allowance for credit losses		160,517		156,533
Net loans and leases		14,199,382		14,196,964
Premises and equipment, net		283,762		281,461
Accrued interest receivable		82,512		84,417
Bank-owned life insurance		486,261		479,907
Goodwill		995,492		995,492
Mortgage servicing rights		5,395		5,699
Other assets		836,277		845,662
Total assets	$	23,991,791	$	24,926,474
Liabilities and Stockholders' Equity
Deposits:
Interest-bearing	$	13,461,365	$	13,749,095
Noninterest-bearing		6,857,467		7,583,562
Total deposits		20,318,832		21,332,657
Short-term borrowings		500,000		500,000
Retirement benefits payable		101,304		103,285
Other liabilities		521,343		504,466
Total liabilities		21,441,479		22,440,408
Commitments and contingent liabilities (Note 12)
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 141,728,446 / 127,879,012 as of June 30, 2024; issued/outstanding: 141,340,539 / 127,618,761 as of December 31, 2023)		1,417		1,413
Additional paid-in capital		2,554,795		2,548,250
Retained earnings		887,176		837,859
Accumulated other comprehensive loss, net		(519,132)		(530,210)
Treasury stock (13,849,434 shares as of June 30, 2024 and 13,721,778 shares as of December 31, 2023)		(373,944)		(371,246)
Total stockholders' equity		2,550,312		2,486,066
Total liabilities and stockholders' equity	$	23,991,791	$	24,926,474

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, 2024
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Income (Loss)		Stock		Total
Balance as of March 31, 2024	127,841,908	$	1,417	$	2,551,488	$	858,494	$	(523,780)	$	(373,858)	$	2,513,761
Net income	—		—		—		61,921		—		—		61,921
Cash dividends declared ($0.26 per share)	—		—		—		(33,220)		—		—		(33,220)
Equity-based awards	37,104		—		3,307		(19)		—		(86)		3,202
Other comprehensive income, net of tax	—		—		—		—		4,648		—		4,648
Balance as of June 30, 2024	127,879,012	$	1,417	$	2,554,795	$	887,176	$	(519,132)	$	(373,944)	$	2,550,312

	Six Months Ended June 30, 2024
								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, 2023	127,618,761	$	1,413	$	2,548,250	$	837,859	$	(530,210)	$	(371,246)	$	2,486,066
Net income	—		—		—		116,141		—		—		116,141
Cash dividends declared ($0.52 per share)	—		—		—		(66,406)		—		—		(66,406)
Equity-based awards	260,251		4		6,545		(418)		—		(2,698)		3,433
Other comprehensive income, net of tax	—		—		—		—		11,078		—		11,078
Balance as of June 30, 2024	127,879,012	$	1,417	$	2,554,795	$	887,176	$	(519,132)	$	(373,944)	$	2,550,312

5

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)

(Unaudited)

	Three Months Ended June 30, 2023
								Accumulated
				Additional				Other
	Common Stock			Paid-In		Retained		Comprehensive		Treasury
(dollars in thousands, except share amounts)	Shares	Amount		Capital		Earnings		Income (Loss)		Stock		Total
Balance as of March 31, 2023	127,573,680	$	1,413	$	2,540,653	$	769,791	$	(611,679)	$	(371,166)	$	2,329,012
Net income	—		—		—		62,442		—		—		62,442
Cash dividends declared ($0.26 per share)	—		—		—		(33,175)		—		—		(33,175)
Common stock issued under Employee Stock Purchase Plan	9,548		—		163		—		—		—		163
Equity-based awards	24,809		—		2,410		(13)		—		(44)		2,353
Other comprehensive loss, net of tax	—		—		—		—		(1,057)		—		(1,057)
Balance as of June 30, 2023	127,608,037	$	1,413	$	2,543,226	$	799,045	$	(612,736)	$	(371,210)	$	2,359,738

	Six Months Ended June 30, 2023
								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, 2022	127,363,327	$	1,410	$	2,538,336	$	736,544	$	(639,254)	$	(368,031)	$	2,269,005
Net income	—		—		—		129,260		—		—		129,260
Cash dividends declared ($0.52 per share)	—		—		—		(66,290)		—		—		(66,290)
Common stock issued under Employee Stock Purchase Plan	9,548		—		163		—		—		—		163
Equity-based awards	235,162		3		4,727		(469)		—		(3,179)		1,082
Other comprehensive income, net of tax	—		—		—		—		26,518		—		26,518
Balance as of June 30, 2023	127,608,037	$	1,413	$	2,543,226	$	799,045	$	(612,736)	$	(371,210)	$	2,359,738

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)	2024		2023
Cash flows from operating activities
Net income	$	116,141	$	129,260
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses		8,100		13,800
Depreciation, amortization and accretion, net		18,735		21,985
Deferred income tax provision (benefit)		3,464		(2,024)
Stock-based compensation		6,549		4,730
Gain on property insurance proceeds		(2,559)		—
Other (gains) losses		(52)		1,122
Originations of loans held for sale		(20,181)		(5,613)
Proceeds from sales of loans held for sale		17,481		6,726
Net losses on sales of loans originated for investment and held for sale		—		20
Change in assets and liabilities:
Net decrease in other assets		7,317		29,087
Net decrease in other liabilities		(10,182)		(11,483)
Net cash provided by operating activities		144,813		187,610
Cash flows from investing activities
Available-for-sale securities:
Proceeds from maturities and principal repayments		145,037		223,102
Proceeds from calls and sales		32,500		25,237
Held-to-maturity securities:
Proceeds from maturities and principal repayments		141,502		153,133
Proceeds from calls		1,250		7,705
Other investments:
Proceeds from sales		3,324		61,985
Purchases		(21,750)		(81,240)
Loans:
Net decrease (increase) in loans and leases resulting from originations and principal repayments		8,477		(240,357)
Proceeds from sales of loans originated for investment		27,526		—
Purchases of loans		(17,995)		(48,741)
Proceeds from bank-owned life insurance		1,292		5,281
Proceeds from property insurance		2,559		—
Purchases of premises, equipment and software		(10,848)		(4,191)
Proceeds from sales of other real estate owned		104		34
Other		—		(2,882)
Net cash provided by investing activities		312,978		99,066
Cash flows from financing activities
Net decrease in deposits		(1,013,825)		(610,863)
Net decrease in short-term borrowings		—		(75,000)
Proceeds from long-term borrowings		—		500,000
Dividends paid		(66,406)		(66,290)
Stock tendered for payment of withholding taxes		(2,698)		(3,179)
Proceeds from employee stock purchase plan		—		163
Net cash used in financing activities		(1,082,929)		(255,169)
Net (decrease) increase in cash and cash equivalents		(625,138)		31,507
Cash and cash equivalents at beginning of period		1,739,897		526,624
Cash and cash equivalents at end of period	$	1,114,759	$	558,131
Supplemental disclosures
Interest paid	$	178,718	$	97,867
Income taxes paid, net of income tax refunds		26,817		29,928
Noncash investing and financing activities:
Transfers from loans and leases and other assets to other real estate owned		69		—
Operating lease right-of-use assets obtained in exchange for new lease obligations		—		1,680
Transfers to loans held for sale from loans and leases		27,526		1,133
Obligation to fund low-income housing partnerships		30,685		—

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, 2023.

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.

Accounting Standards Adopted in 2024

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-01, Leases (Topic 842), Common Control Arrangements. This update clarifies the accounting for leasehold improvements associated with common control leases. Prior to this update, Topic 842 generally required leasehold improvements to have an amortization period consistent with the shorter of the useful life of those improvements or the remaining lease term. This update will require leasehold improvements associated with common control leases to be (1) amortized by the lessee over the useful life of the leasehold improvements to the common control group (regardless of the lease term) as long as the lessee controls the use of the underlying asset (the leased asset) through a lease, and (2) accounted for as a transfer between entities under common control through an adjustment to equity if, and when, the lessee no longer controls the use of the underlying asset. In addition, this update also subjects leasehold improvements to the impairment guidance in Topic 360, Property, Plant, and Equipment. The Company adopted the provisions of ASU No. 2023-01 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements.

8

In March 2023, the FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323), Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. This update expands the population of tax equity investments for which a reporting entity may elect to apply the proportional amortization method (“PAM”). Under legacy guidance, an entity can only elect to apply the PAM to investments in low-income housing tax credit (“LIHTC”) structures. This update permits an entity to make an election to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the PAM if certain conditions are met. An accounting policy election is made to apply the PAM on a tax credit program-by-program basis rather than electing to apply the PAM at the reporting entity level or to individual investments. By applying the PAM, a reporting entity must account for the receipt of the investment tax credits using the flow-through method under Topic 740, Income Taxes, even if the entity applies the deferral method for other investment tax credits received. For all tax equity investments accounted for using the PAM, this update also requires the use of the delayed equity contribution guidance. LIHTC investments not accounted for using the PAM will no longer be permitted to use the delayed equity contribution guidance. In addition, LIHTC investments accounted for using the equity method must apply the impairment guidance in Subtopic 323-10, Investments—Equity Method and Joint Ventures—Overall. Further, LIHTC investments that are not accounted for using the PAM or the equity method must use the guidance in Topic 321, Investments—Equity Securities, when accounting for equity investments. In addition, the amendments in this update require specific disclosures that must be applied to all investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the PAM, including investments within that elected program that do not meet the conditions to apply the PAM. Such disclosures include the nature of its tax equity investments and the effect of such investments and related income tax credits and other income tax benefits on its financial position and results of operations. The Company adopted the provisions of ASU No. 2023-02 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements. See “Note 5. Other Assets” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

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

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures. This update improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments will require public entities to disclose significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within segment profit or loss, an amount and description of its composition for other segment items to reconcile to segment profit or loss, and the title and position of the entity’s CODM. In addition, the amendments clarify circumstances in which an entity can disclose multiple measures of segment profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and expand interim disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. The amendments are effective for the Company’s annual periods beginning January 1, 2024 and interim periods beginning January 1, 2025, with early adoption permitted, and requires retrospective application to all prior periods presented in the financial statements. The Company is currently evaluating the impact of the incremental segment information that will be required to be disclosed as well as the impact to the Reportable Operating Segments footnote.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. This update includes amendments that further enhance the transparency and decision usefulness of income tax disclosures, primarily through standardizing and disaggregating rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for the Company’s annual periods beginning January 1, 2025. Early adoption is permitted. The Company is currently evaluating the impact of the incremental income taxes information that will be required to be disclosed as well as the impact to the Income Taxes footnote.

9

2. Investment Securities

As of June 30, 2024 and December 31, 2023, 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 government 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.

Collateralized loan obligations – includes structured debt securities backed by a pool of loans, consisting of primarily non-investment grade broadly syndicated corporate loans with additional credit enhancement. These are floating rate securities that have an investment grade rating of AA or better.

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

As of June 30, 2024 and December 31, 2023, the Company’s investment securities were classified as either available-for-sale or held-to-maturity. Amortized cost, gross unrealized holding gains and losses and fair value of available-for-sale and held-to-maturity investment securities as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024								December 31, 2023
	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	$	13,287	$	—	$	(318)	$	12,969	$	33,169	$	—	$	(666)	$	32,503
Government-sponsored enterprises debt securities		20,000		—		(332)		19,668		20,000		—		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		10,765		—		(1,430)		9,335		11,303		—		(1,121)		10,182
Residential - Government-sponsored enterprises		838,352		—		(117,207)		721,145		895,421		—		(112,124)		783,297
Commercial - Government agency		262,848		—		(54,620)		208,228		268,944		—		(50,270)		218,674
Commercial - Government-sponsored enterprises		89,027		—		(6,535)		82,492		93,459		—		(7,028)		86,431
Commercial - Non-agency		22,000		—		—		22,000		21,964		—		(281)		21,683
Collateralized mortgage obligations:
Government agency		505,180		—		(70,324)		434,856		538,718		—		(67,568)		471,150
Government-sponsored enterprises		400,145		—		(60,910)		339,235		425,826		—		(61,856)		363,970
Collateralized loan obligations		217,400		628		—		218,028		249,871		43		(2,060)		247,854
Total available-for-sale securities	$	2,379,004	$	628	$	(311,676)	$	2,067,956	$	2,558,675	$	43	$	(303,382)	$	2,255,336
Government agency debt securities	$	50,589	$	—	$	(5,284)	$	45,305	$	52,051	$	—	$	(4,497)	$	47,554
Mortgage-backed securities:
Residential - Government agency		42,233		—		(6,530)		35,703		43,885		—		(5,189)		38,696
Residential - Government-sponsored enterprises		96,074		—		(13,792)		82,282		99,379		—		(11,013)		88,366
Commercial - Government agency		30,907		—		(8,184)		22,723		30,795		—		(7,017)		23,778
Commercial - Government-sponsored enterprises		1,120,320		180		(138,949)		981,551		1,129,738		195		(130,757)		999,176
Collateralized mortgage obligations:
Government agency		949,738		—		(123,994)		825,744		989,130		—		(109,471)		879,659
Government-sponsored enterprises		1,572,924		—		(213,245)		1,359,679		1,642,274		—		(193,897)		1,448,377
Debt securities issued by states and political subdivisions		54,390		—		(6,371)		48,019		54,197		—		(4,947)		49,250
Total held-to-maturity securities	$	3,917,175	$	180	$	(516,349)	$	3,401,006	$	4,041,449	$	195	$	(466,788)	$	3,574,856

10

Accrued interest receivable related to available-for-sale investment securities was $6.4 million and $7.2 million as of June 30, 2024 and December 31, 2023, respectively. Accrued interest receivable related to held-to-maturity investment securities was $6.7 million and $7.0 million as of June 30, 2024 and December 31, 2023, respectively. Accrued interest receivable is recorded separately from the amortized cost basis of investment securities on the Company’s unaudited interim consolidated balance sheets.

Proceeds from calls and sales of investment securities were $23.4 million and nil, respectively, for the three months ended June 30, 2024, and $33.8 million and nil, respectively, for the six months ended June 30, 2024. Proceeds from calls and sales of investment securities were $7.5 million and $25.2 million, respectively, for the three months ended June 30, 2023, and $7.7 million and $25.2 million, respectively, for the six months ended June 30, 2023. The Company recorded gross realized gains of nil and gross realized losses of nil for the three and six months ended June 30, 2024 and 2023. The income tax benefit related to the Company’s net realized loss on the sale of investment securities was nil for the three and six months ended June 30, 2024 and 2023. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $28.5 million and $33.3 million, respectively, for the three months ended June 30, 2024 and 2023, and $57.7 million and $67.3 million, respectively, for the six months ended June 30, 2024 and 2023. Interest income from non-taxable investment securities was $3.2 million and $3.1 million, respectively, for the three months ended June 30, 2024 and 2023, and $6.4 million and $6.7 million, respectively, for the six months ended June 30, 2024 and 2023.

The amortized cost and fair value of debt securities issued by the U.S. Treasury, government agencies, government-sponsored enterprises and states and political subdivisions, non-agency mortgage-backed securities and collateralized loan obligations as of June 30, 2024, by contractual maturity, are shown below. Mortgage-backed securities and collateralized mortgage obligations issued by government agencies and government-sponsored enterprises are disclosed separately in the table below as remaining expected maturities will differ from contractual maturities as borrowers have the right to prepay obligations.

11

	June 30, 2024
	Amortized		Fair
(dollars in thousands)	Cost		Value
Available-for-sale securities
Due in one year or less	$	33,287	$	32,636
Due after one year through five years		9,275		9,293
Due after five years through ten years		102,374		102,643
Due after ten years		127,751		128,093
		272,687		272,665
Mortgage-backed securities:
Residential - Government agency		10,765		9,335
Residential - Government-sponsored enterprises		838,352		721,145
Commercial - Government agency		262,848		208,228
Commercial - Government-sponsored enterprises		89,027		82,492
Total mortgage-backed securities		1,200,992		1,021,200
Collateralized mortgage obligations:
Government agency		505,180		434,856
Government-sponsored enterprises		400,145		339,235
Total collateralized mortgage obligations		905,325		774,091
Total available-for-sale securities	$	2,379,004	$	2,067,956
Held-to-maturity securities
Due in one year or less	$	—	$	—
Due after one year through five years		—		—
Due after five years through ten years		22,182		19,901
Due after ten years		82,797		73,423
		104,979		93,324
Mortgage-backed securities:
Residential - Government agency		42,233		35,703
Residential - Government-sponsored enterprises		96,074		82,282
Commercial - Government agency		30,907		22,723
Commercial - Government-sponsored enterprises		1,120,320		981,551
Total mortgage-backed securities		1,289,534		1,122,259
Collateralized mortgage obligations:
Government agency		949,738		825,744
Government-sponsored enterprises		1,572,924		1,359,679
Total collateralized mortgage obligations		2,522,662		2,185,423
Total held-to-maturity securities	$	3,917,175	$	3,401,006

At June 30, 2024, pledged securities totaled $4.1 billion, of which $2.2 billion was pledged to secure borrowing capacity, $1.8 billion was pledged to secure public deposits and $28.1 million was pledged to secure other financial transactions. At December 31, 2023, pledged securities totaled $5.0 billion, of which $2.6 billion was pledged to secure public deposits, $2.3 billion was pledged to secure borrowing capacity and $183.0 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, which were in excess of 10% of stockholders’ equity as of June 30, 2024 and December 31, 2023.

The following tables present the unrealized gross losses and fair values of securities in the available-for-sale portfolio by length of time that the 189 and 222 individual securities in each category have been in a continuous loss position as of June 30, 2024 and December 31, 2023, respectively. The unrealized losses on available-for-sale 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.

12

	Time in Continuous Loss as of June 30, 2024
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(318)	$	12,969	$	(318)	$	12,969
Government-sponsored enterprises debt securities		—		—		(332)		19,668		(332)		19,668
Mortgage-backed securities:
Residential - Government agency		—		—		(1,430)		9,335		(1,430)		9,335
Residential - Government-sponsored enterprises		—		—		(117,207)		721,145		(117,207)		721,145
Commercial - Government agency		—		—		(54,620)		208,228		(54,620)		208,228
Commercial - Government-sponsored enterprises		—		—		(6,535)		82,492		(6,535)		82,492
Commercial - Non-agency		—		22,000		—		—		—		22,000
Collateralized mortgage obligations:
Government agency		—		—		(70,324)		434,856		(70,324)		434,856
Government-sponsored enterprises		—		—		(60,910)		339,235		(60,910)		339,235
Total available-for-sale securities with unrealized losses	$	—	$	22,000	$	(311,676)	$	1,827,928	$	(311,676)	$	1,849,928

	Time in Continuous Loss as of December 31, 2023
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(666)	$	32,503	$	(666)	$	32,503
Government-sponsored enterprises debt securities		—		—		(408)		19,592		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		—		—		(1,121)		10,182		(1,121)		10,182
Residential - Government-sponsored enterprises		—		—		(112,124)		783,297		(112,124)		783,297
Commercial - Government agency		—		—		(50,270)		218,674		(50,270)		218,674
Commercial - Government-sponsored enterprises		—		—		(7,028)		86,431		(7,028)		86,431
Commercial - Non-agency		—		—		(281)		21,683		(281)		21,683
Collateralized mortgage obligations:
Government agency		—		—		(67,568)		471,150		(67,568)		471,150
Government-sponsored enterprises		—		—		(61,856)		363,970		(61,856)		363,970
Collateralized loan obligations		(564)		63,667		(1,496)		163,126		(2,060)		226,793
Total available-for-sale securities with unrealized losses	$	(564)	$	63,667	$	(302,818)	$	2,170,608	$	(303,382)	$	2,234,275

At June 30, 2024 and December 31, 2023, the Company did not have any available-for-sale 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. As the Company had the intent and ability to hold the remaining available-for-sale securities in an unrealized loss position as of June 30, 2024 and December 31, 2023, each security with an unrealized loss position in the above tables has been further assessed to determine if a credit loss exists. As of June 30, 2024 and December 31, 2023, the Company did not expect any credit losses in its available-for-sale debt securities and no credit losses were recognized on available-for-sale securities during the three and six months ended June 30, 2024 and for the year ended December 31, 2023.

As of June 30, 2024 and December 31, 2023, the Company’s investment securities were comprised primarily of debt securities, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises, with under 5% of the investment securities comprised of collateralized loan obligations rated AA or better and obligations issued by local state and political subdivisions rated AA or better. For investment securities 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, and these 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. For collateralized loan obligations and debt securities issued by local state and political subdivisions, these securities are investment grade and highly rated and carry either sufficient credit enhancement or days cash on hand to support timely payments of principal and interest. As a result, the Company does not expect any future payment defaults and has not recorded an allowance for credit losses for its available-for-sale and held-to-maturity debt securities as of June 30, 2024 or December 31, 2023.

In the fourth quarter of 2023, the Company recorded a $40.8 million net realized gain related to the sale of approximately 120,000 Visa Class B restricted shares. The Company did not hold any Visa Class B restricted shares as of both June 30, 2024 and December 31, 2023.

13

3. Loans and Leases

As of June 30, 2024 and December 31, 2023, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2024		2023
Commercial and industrial	$	2,208,690	$	2,165,349
Commercial real estate		4,305,017		4,340,243
Construction		1,017,649		900,292
Residential:
Residential mortgage		4,216,416		4,283,315
Home equity line		1,159,833		1,174,588
Total residential		5,376,249		5,457,903
Consumer		1,027,104		1,109,901
Lease financing		425,190		379,809
Total loans and leases	$	14,359,899	$	14,353,497

Outstanding loan balances are reported net of deferred loan costs and fees of $56.2 million and $57.5 million at June 30, 2024 and December 31, 2023, respectively.

Accrued interest receivable related to loans and leases was $69.3 million and $70.1 million as of June 30, 2024 and December 31, 2023, respectively, and is recorded separately from the amortized cost basis of loans and leases on the Company’s unaudited interim consolidated balance sheets.

As of June 30, 2024, residential real estate loans and commercial real estate loans totaling $4.9 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, commercial real estate, residential real estate loans and pledged securities totaling $3.8 billion were pledged to collateralize the borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2023, residential real estate loans and commercial real estate loans totaling $4.5 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities totaling $4.3 billion were pledged to collateralize the borrowing capacity at the FRB. Residential real estate loans collateralized by properties that were in the process of foreclosure totaled $7.9 million and $6.9 million as of June 30, 2024 and December 31, 2023, 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 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 the allowance for credit losses for loans and leases (the “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 collectibility of the reported amount of loans and leases. While management utilizes its best judgment and information available, the ultimate appropriateness of the ACL is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

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 off-balance sheet financial instruments expire, loan funding occurs, or is otherwise settled.

14

During the three months ended June 30, 2024, the Company updated its methodology for one of its quantitative models to estimate the total ACL (inclusive of the allowance for credit losses for loans and leases and the reserve for unfunded commitments) by changing from a one-variable forward-looking macroeconomic outlook model to a multi-variable forward-looking macroeconomic outlook model.  The impact of this update was a reduction to the total ACL of $9.0 million as of June 30, 2024.  Additionally, the Company updated certain components of its qualitative adjustments, resulting in a $5.8 million increase to the total ACL as of June 30, 2024.  The net impact of these updates was a net $3.2 million decrease to the total ACL as of June 30, 2024. The Company’s methodology is more fully described in our Annual Report on Form 10-K for the year ended December 31, 2023 and should be read in conjunction with these unaudited interim consolidated financial statements as of and for the three and six months ended June 30, 2024.

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, 2024 and 2023:

	Three Months Ended June 30, 2024
	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	$	17,087	$	43,526	$	12,441	$	2,485	$	36,790	$	11,447	$	36,060	$	159,836
Charge-offs		(677)		—		—		—		—		—		(4,182)		(4,859)
Recoveries		250		—		—		—		28		112		1,950		2,340
Provision		(1,947)		886		(3,110)		(133)		9,334		(2,376)		546		3,200
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Six Months Ended June 30, 2024
	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	$	14,956	$	43,944	$	10,392	$	1,754	$	36,880	$	11,728	$	36,879	$	156,533
Charge-offs		(1,586)		—		—		—		—		—		(9,036)		(10,622)
Recoveries		461		—		—		—		58		156		3,639		4,314
Provision		882		468		(1,061)		598		9,214		(2,701)		2,892		10,292
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Three Months Ended June 30, 2023
	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	$	14,038	$	40,311	$	6,473	$	1,481	$	34,320	$	9,341	$	41,158	$	147,122
Charge-offs		(997)		—		—		—		—		(137)		(4,516)		(5,650)
Recoveries		292		—		—		—		30		59		1,728		2,109
Provision		477		(424)		3,398		(34)		(1,547)		2,543		587		5,000
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

	Six Months Ended June 30, 2023
	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	$	14,564	$	43,810	$	5,843	$	1,551	$	35,175	$	8,296	$	34,661	$	143,900
Charge-offs		(1,788)		—		—		—		(122)		(272)		(9,298)		(11,480)
Recoveries		538		—		—		—		57		236		3,894		4,725
Provision		496		(3,923)		4,028		(104)		(2,307)		3,546		9,700		11,436
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

15

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, 2024 and 2023:

	Three Months Ended June 30, 2024
	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	$	8,792	$	1,873	$	6,897	$	—	$	14	$	17,187	$	50	$	34,813
Provision		(845)		(438)		225		—		(6)		(308)		(28)		(1,400)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Six Months Ended June 30, 2024
	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	$	9,116	$	1,787	$	8,048	$	—	$	24	$	16,589	$	41	$	35,605
Provision		(1,169)		(352)		(926)		—		(16)		290		(19)		(2,192)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Three Months Ended June 30, 2023
	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	$	7,153	$	1,692	$	8,952	$	—	$	17	$	18,336	$	49	$	36,199
Provision		(799)		299		837		—		2		(321)		(18)		—
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

	Six Months Ended June 30, 2023
	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	$	7,811	$	2,004	$	7,470	$	—	$	30	$	16,483	$	37	$	33,835
Provision		(1,457)		(13)		2,319		—		(11)		1,532		(6)		2,364
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

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.

16

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 mortgage 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.

17

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of June 30, 2024 was as follows:

															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

(continued)

18

															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.

19

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of December 31, 2023 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	85,839	$	273,663	$	346,024	$	32,753	$	146,893	$	141,681	$	971,065	$	1,823	$	1,999,741
Special Mention		1		44,069		80		653		1,032		1,290		22,807		14		69,946
Substandard		—		342		230		677		1,686		829		8,330		—		12,094
Other (1)		15,978		11,598		4,814		2,370		1,702		1,125		45,981		—		83,568
Total Commercial and Industrial		101,818		329,672		351,148		36,453		151,313		144,925		1,048,183		1,837		2,165,349
Current period gross charge-offs		130		70		75		87		168		2,952		—		—		3,482
Commercial Real Estate
Risk rating:
Pass		346,369		872,783		676,362		337,529		523,446		1,414,613		74,238		1,350		4,246,690
Special Mention		2,307		7,618		41,320		1,359		13,550		11,998		819		—		78,971
Substandard		205		5,079		2,003		—		2,953		2,545		1,655		—		14,440
Other (1)		—		—		—		—		—		142		—		—		142
Total Commercial Real Estate		348,881		885,480		719,685		338,888		539,949		1,429,298		76,712		1,350		4,340,243
Current period gross charge-offs		—		—		—		—		2,500		—		—		—		2,500
Construction
Risk rating:
Pass		156,432		269,623		265,674		60,057		63,018		27,847		6,070		—		848,721
Special Mention		—		—		—		—		189		665		—		—		854
Other (1)		12,728		21,036		8,250		2,143		2,031		3,820		709		—		50,717
Total Construction		169,160		290,659		273,924		62,200		65,238		32,332		6,779		—		900,292
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Lease Financing
Risk rating:
Pass		145,914		82,833		18,680		31,791		30,299		68,520		—		—		378,037
Special Mention		56		137		414		35		—		—		—		—		642
Substandard		712		416		—		—		2		—		—		—		1,130
Total Lease Financing		146,682		83,386		19,094		31,826		30,301		68,520		—		—		379,809
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Total Commercial Lending	$	766,541	$	1,589,197	$	1,363,851	$	469,367	$	786,801	$	1,675,075	$	1,131,674	$	3,187	$	7,785,693
Current period gross charge-offs	$	130	$	70	$	75	$	87	$	2,668	$	2,952	$	—	$	—	$	5,982

(continued)

20

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	211,598	$	529,296	$	999,522	$	529,881	$	227,058	$	987,251	$	—	$	—	$	3,484,606
680 - 739		36,975		67,205		117,337		68,122		33,148		130,387		—		—		453,174
620 - 679		3,544		16,395		19,184		12,811		4,096		38,987		—		—		95,017
550 - 619		1,305		6,521		1,917		2,492		398		11,679		—		—		24,312
Less than 550		—		—		2,909		2,017		582		6,439		—		—		11,947
No Score (3)		9,137		19,311		11,492		6,043		9,679		51,109		—		—		106,771
Other (2)		15,802		17,528		17,432		12,534		8,599		25,513		10,080		—		107,488
Total Residential Mortgage		278,361		656,256		1,169,793		633,900		283,560		1,251,365		10,080		—		4,283,315
Current period gross charge-offs		—		—		—		—		—		122		—		—		122
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		964,932		1,511		966,443
680 - 739		—		—		—		—		—		—		151,716		1,920		153,636
620 - 679		—		—		—		—		—		—		36,541		1,189		37,730
550 - 619		—		—		—		—		—		—		9,896		1,012		10,908
Less than 550		—		—		—		—		—		—		4,488		100		4,588
No Score (3)		—		—		—		—		—		—		1,283		—		1,283
Total Home Equity Line		—		—		—		—		—		—		1,168,856		5,732		1,174,588
Current period gross charge-offs		—		—		—		—		—		—		273		19		292
Total Residential Lending	$	278,361	$	656,256	$	1,169,793	$	633,900	$	283,560	$	1,251,365	$	1,178,936	$	5,732	$	5,457,903
Current period gross charge-offs	$	—	$	—	$	—	$	—	$	—	$	122	$	273	$	19	$	414
Consumer Lending
FICO:
740 and greater		92,117		128,358		76,148		33,507		21,819		8,970		123,592		155		484,666
680 - 739		68,865		71,031		37,925		17,116		13,270		5,690		76,645		401		290,943
620 - 679		28,533		29,229		16,919		7,843		7,972		4,624		35,210		781		131,111
550 - 619		4,996		10,859		7,760		4,917		4,651		2,986		13,223		925		50,317
Less than 550		1,790		6,370		4,842		2,796		2,905		2,040		5,222		455		26,420
No Score (3)		1,545		229		—		—		1		10		42,933		136		44,854
Other (2)		361		368		982		335		1,059		1		78,484		—		81,590
Total Consumer Lending	$	198,207	$	246,444	$	144,576	$	66,514	$	51,677	$	24,321	$	375,309	$	2,853	$	1,109,901
Current period gross charge-offs	$	639	$	2,400	$	2,135	$	1,142	$	1,816	$	2,622	$	5,790	$	566	$	17,110
Total Loans and Leases	$	1,243,109	$	2,491,897	$	2,678,220	$	1,169,781	$	1,122,038	$	2,950,761	$	2,685,919	$	11,772	$	14,353,497
Current period gross charge-offs	$	769	$	2,470	$	2,210	$	1,229	$	4,484	$	5,696	$	6,063	$	585	$	23,506

(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.

There were no loans and leases graded as Loss as of June 30, 2024 and December 31, 2023.

21

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, 2024 and December 31, 2023, the aging analysis of the amortized cost basis of the Company’s past due loans and leases was as follows:

	June 30, 2024
	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	$	1,647	$	193	$	1,194	$	3,034	$	2,205,656	$	2,208,690	$	110
Commercial real estate		—		—		3,085		3,085		4,301,932		4,305,017		—
Construction		375		—		447		822		1,016,827		1,017,649		—
Lease financing		—		—		—		—		425,190		425,190		—
Residential mortgage		14,812		4,166		6,887		25,865		4,190,551		4,216,416		1,820
Home equity line		2,316		1,172		3,093		6,581		1,153,252		1,159,833		—
Consumer		16,101		2,852		1,835		20,788		1,006,316		1,027,104		1,835
Total	$	35,251	$	8,383	$	16,541	$	60,175	$	14,299,724	$	14,359,899	$	3,765

	December 31, 2023
	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	$	2,611	$	349	$	1,464	$	4,424	$	2,160,925	$	2,165,349	$	494
Commercial real estate		—		196		300		496		4,339,747		4,340,243		300
Construction		25,191		—		—		25,191		875,101		900,292		—
Lease financing		—		—		—		—		379,809		379,809		—
Residential mortgage		5,244		1,475		4,720		11,439		4,271,876		4,283,315		—
Home equity line		5,940		624		3,550		10,114		1,164,474		1,174,588		—
Consumer		23,259		3,897		2,702		29,858		1,080,043		1,109,901		2,702
Total	$	62,245	$	6,541	$	12,736	$	81,522	$	14,271,975	$	14,353,497	$	3,496

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, 2024 and December 31, 2023 and the amortized cost basis of loans and leases on nonaccrual status with no ACL as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	1,084
Commercial real estate		—		3,085
Construction		—		447
Residential mortgage		3,285		7,273
Home equity line		1,150		6,124
Total Nonaccrual Loans and Leases	$	4,435	$	18,013

22

	December 31, 2023
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	970
Commercial real estate		2,685		2,953
Residential mortgage		2,667		7,620
Home equity line		1,163		7,052
Total Nonaccrual Loans and Leases	$	6,515	$	18,595

For the three and six months ended June 30, 2024, the Company recognized interest income of $0.3 million and $0.5 million, respectively, on nonaccrual loans and leases. For the three and six months ended June 30, 2023, the Company recognized interest income of $0.2 million and $0.3 million, respectively, on nonaccrual loans and leases. Furthermore, for the three and six months ended June 30, 2024, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $0.5 million, respectively, and for the three and six months ended June 30, 2023, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $0.5 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, 2024 and December 31, 2023, the amortized cost basis of collateral-dependent loans were $32.1 million and $11.1 million, respectively. As of June 30, 2024, these loans were primarily collateralized by residential real estate property and borrower assets and the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis. As of December 31, 2023, these loans were primarily collateralized by residential real estate property and the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis.

Loan Modifications to Borrowers Experiencing Financial Difficulty

Commercial and industrial loans with a borrower experiencing financial difficulty may be modified through interest rate reductions, term extensions, and converting revolving credit lines to term loans. Modifications of commercial real estate and construction loans with a borrower experiencing financial difficulty may involve reducing the interest rate for the remaining term of the loan or extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk. Modifications of construction loans with a borrower experiencing financial difficulty 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. Modifications of residential real estate loans with a borrower experiencing financial difficulty may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, including extended interest-only periods and reamortization of the balance. Modifications of consumer loans with a borrower experiencing financial difficulty may involve interest rate reductions and term extensions.

Loans modified with a borrower experiencing financial difficulty, whether in default or not, 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 with a borrower experiencing financial difficulty are evaluated for impairment. As a result, this may have a financial effect of impacting the specific ACL associated with the loan. An ACL for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate 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 is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

23

The following tables present, by class of financing receivable and type of modification granted, the amortized cost basis as of June 30, 2024 and 2023, related to loans modified to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023, respectively:

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Consumer	$	473	0.05	%	$	1,043	0.10	%
Total	$	473	n/m	%	$	1,043	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial real estate	$	—	—	%	$	2	n/m	%
Consumer		371	0.03			705	0.06
Total	$	371	n/m	%	$	707	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	83	n/m	%	$	273	0.01	%
Commercial real estate		1,184	0.03			1,184	0.03
Residential mortgage		792	0.02			1,099	0.03
Consumer		15	n/m			129	0.01
Total	$	2,074	0.01	%	$	2,685	0.02	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	87	n/m	%	$	109	n/m	%
Commercial real estate		1,227	0.03			1,227	0.03
Construction		—	—			230	0.03
Residential mortgage		—	—			33	n/m
Consumer		46	n/m			117	0.01
Total	$	1,360	0.01	%	$	1,716	0.01	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

24

	Other-Than-Insignificant Payment Delay
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Residential mortgage	$	—	—	%	$	1,226	0.03	%
Total	$	—	—	%	$	1,226	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

The following tables describe, by class of financing receivable and type of modification granted, the financial effect of the modifications made to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023, respectively:

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Consumer	Reduced weighted-average contractual interest rate by 13.61%.	Reduced weighted-average contractual interest rate by 13.57%.

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial real estate	—	Reduced weighted-average contractual interest rate by 0.75%.
Consumer	Reduced weighted-average contractual interest rate by 12.98%.	Reduced weighted-average contractual interest rate by 13.23%.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Commercial and industrial	Added a weighted-average 4.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Residential mortgage	Added a weighted-average 0.7 years to the life of loans.	Added a weighted-average 0.8 years to the life of loans.
Consumer	Added a weighted-average 2.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial and industrial	Added a weighted-average 3.6 years to the life of loans.	Added a weighted-average 3.5 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Construction	—	Added a weighted-average 2.9 years to the life of loans.
Residential mortgage	—	Added a weighted-average 5.9 years to the life of loans.
Consumer	Added a weighted-average 2.3 years to the life of loans.	Added a weighted-average 3.6 years to the life of loans.

	Other-Than-Insignificant Payment Delay
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Residential mortgage	—	Deferred an average of $172 thousand in loan payments.

25

The following table presents, by class of financing receivable and type of modification granted, the amortized cost basis, as of June 30, 2024 and 2023, of loans that had a payment default during the three and six months ended June 30, 2024 and 2023, respectively, and were modified in the 12 months before default to borrowers experiencing financial difficulty. The Company is reporting these defaulted loans based on a payment default definition of 30 days past due:

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2024				Six Months Ended June 30, 2024
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Commercial and industrial	$	—	$	74	$	—	$	74
Consumer	$	397	$	20	$	467	$	20
Total	$	397	$	94	$	467	$	94

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2023				Six Months Ended June 30, 2023
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Consumer	$	87	$	—	$	88	$	—
Total	$	87	$	—	$	88	$	—

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Performance of the loans that are modified to borrowers experiencing financial difficulty is monitored to understand the effectiveness of the Company’s modification efforts. As of June 30, 2024 and 2023, the aging analysis of the amortized cost basis of the performance of loans that have been modified in the last 12 months related to borrowers experiencing financial difficulty was as follows:

		June 30, 2024
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	435	$	435
Commercial real estate		—		—		—		—		2,685		2,685
Construction		—		—		—		—		653		653
Residential mortgage		—		—		—		—		2,326		2,326
Consumer		152		53		31		236		1,384		1,620
Total	$	152	$	53	$	31	$	236	$	7,483	$	7,719

		June 30, 2023
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	109	$	109
Commercial real estate		—		—		—		—		1,229		1,229
Construction		—		—		—		—		230		230
Residential mortgage		—		—		—		—		33		33
Consumer		34		—		33		67		755		822
Total	$	34	$	—	$	33	$	67	$	2,356	$	2,423

The Company had commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $6.4 billion as of June 30, 2024 and $6.5 billion as of December 31, 2023. Of the $6.4 billion at June 30, 2024, there were no commitments to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction, term extension, or other-than-insignificant payment delay during the six months ended June 30, 2024. Of the $6.5 billion at December 31, 2023, there were commitments of $5.0 million to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction or a term extension during the year ended December 31, 2023.

26

Foreclosed Property

As of both June 30, 2024 and December 31, 2023, there were no residential real estate properties held from foreclosed residential mortgage loans.

5. Other Assets

Bank-Owned Life Insurance

During 2024, the Company entered into noncash exchanges of certain bank-owned life insurance (“BOLI”) policies in accordance with Internal Revenue Code (“IRC”) Section 1035. Policies of $115.0 million and $180.3 million were transferred into new policies during the three and six months ended June 30, 2024, respectively. No gain or loss was recognized as part of these exchanges. There were no policies exchanged during the three and six months ended June 30, 2023.

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 Company’s maximum potential exposure to repurchases is limited to the unpaid principal amount of residential real estate loans serviced for others, which was $1.3 billion as of both June 30, 2024 and December 31, 2023. Servicing fees include contractually specified fees, late charges, and ancillary fees and were $0.8 million for both three months ended June 30, 2024 and 2023 and $1.6 million and $1.7 million for the six months ended June 30, 2024 and 2023, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $0.2 million and $0.3 million for the three months ended June 30, 2024 and 2023, respectively, and $0.5 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	791
One to two years		702
Two to three years		621
Three to four years		548
Four to five years		485

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

	June 30,		December 31,
(dollars in thousands)	2024		2023
Gross carrying amount	$	69,708	$	69,515
Less: accumulated amortization		64,313		63,816
Net carrying value	$	5,395	$	5,699

27

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2024 and 2023:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2024		2023		2024		2023
Balance at beginning of period	$	5,533	$	6,299	$	5,699	$	6,562
Originations		96		51		193		68
Amortization		(234)		(278)		(497)		(558)
Balance at end of period	$	5,395	$	6,072	$	5,395	$	6,072
Fair value of amortized MSRs at beginning of period	$	14,071	$	15,169	$	14,308	$	15,193
Fair value of amortized MSRs at end of period	$	14,094	$	14,557	$	14,094	$	14,557

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, 2024 and 2023.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024							December 31, 2023
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	6.89	%	-	11.22	%	6.98	%	6.87	%	-	11.53	%	7.04	%
Life in years (of the MSR)	4.61		-	7.17		7.06		4.30		-	7.22		7.09
Weighted-average coupon rate	3.66	%	-	5.71	%	3.77	%	3.57	%	-	5.81	%	3.73	%
Discount rate	10.36	%	-	10.87	%	10.41	%	10.40	%	-	10.60	%	10.52	%

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

Low-Income Housing Tax Credit Investments

The Company has a limited partnership interest or is a member in a limited liability company (“LLC”) in several low-income housing partnerships. These partnerships or LLCs provide funds for the construction and operation of apartment complexes that provide affordable housing to that segment of the population with lower family income. If these developments successfully attract a specified percentage of residents falling in that lower income range, state and/or federal income tax credits are made available to the partners or members. The tax credits are generally recognized over 5 or 10 years. In order to continue receiving the tax credits each year over the life of the partnership or LLC, the low-income residency targets must be maintained.

The Company generally accounts for its interests in these low-income housing partnerships using the proportional amortization method. The Company had $222.3 million and $206.9 million in affordable housing and other tax credit investment partnership interests as of June 30, 2024 and December 31, 2023, respectively, included in other assets on the unaudited interim consolidated balance sheets. The amount of amortization of such investments reported in the provision for income taxes was $7.5 million and $6.1 million during the three months ended June 30, 2024 and 2023, respectively, and $15.2 million and $12.2 million during the six months ended June 30, 2024 and 2023, respectively. The affordable housing tax credits and other benefits recognized were $9.6 million and $7.7 million during the three months ended June 30, 2024 and 2023, respectively, and $19.2 million and $15.1 million during the six months ended June 30, 2024 and 2023, respectively, and were included in the provision for income taxes on the unaudited interim consolidated statements of income and net income on the unaudited interim consolidated statements of cash flows.

Unfunded commitments to fund these investments were $92.2 million and $80.7 million as of June 30, 2024 and December 31, 2023, respectively. These unfunded commitments are unconditional and legally binding and are recorded in other liabilities in the unaudited interim consolidated balance sheets.

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.

28

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 and/or securities 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, 2024 and December 31, 2023 were as follows:

(dollars in thousands)	June 30, 2024		December 31, 2023
Public deposits	$	1,846,697	$	2,571,359
Federal Home Loan Bank		4,913,920		4,495,266
Federal Reserve Bank		3,791,958		4,074,093
ACH transactions		8,527		137,101
Interest rate swaps		456		575
Total	$	10,561,558	$	11,278,394

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted  as of June 30, 2024 and December 31, 2023. In addition, no debt was extinguished by in-substance defeasance.

7. Deposits

As of June 30, 2024 and December 31, 2023, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2024		December 31, 2023
U.S.:
Interest-bearing	$	12,272,557	$	12,731,915
Noninterest-bearing		6,040,637		6,609,483
Foreign:
Interest-bearing		1,188,808		1,017,180
Noninterest-bearing		816,830		974,079
Total deposits	$	20,318,832	$	21,332,657

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2024:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	731,969	$	648,317	$	1,380,286
Over three through six months		665,280		447,274		1,112,554
Over six through twelve months		389,986		282,001		671,987
One to two years		48,512		7,231		55,743
Two to three years		24,956		4,047		29,003
Three to four years		19,732		5,989		25,721
Four to five years		16,859		1,409		18,268
Thereafter		809		334		1,143
Total	$	1,898,103	$	1,396,602	$	3,294,705

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $1.4 billion and $1.8 billion as of June 30, 2024 and December 31, 2023, respectively. Overdrawn deposit accounts are classified as loans and totaled $4.3 million and $2.5 million as of June 30, 2024 and December 31, 2023, respectively.

29

8. Short-Term Borrowings

At June 30, 2024 and December 31, 2023, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2024		December 31, 2023
Short-term FHLB fixed-rate advances(1)	$	500,000	$	500,000
Total short-term borrowings	$	500,000	$	500,000

(1) Interest is payable monthly.

As of June 30, 2024 and December 31, 2023, the Company’s short-term borrowings consisted of $500.0 million in short-term FHLB fixed-rate advances with a weighted average interest rate of 4.71% and maturity dates in September 2024. The FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date.

As of June 30, 2024 and December 31, 2023, the Company had a remaining line of credit of $2.7 billion and $2.5 billion, respectively, available from the FHLB. The FHLB borrowing capacity was secured by commercial real estate and residential real estate loan collateral as of both June 30, 2024 and December 31, 2023. As of June 30, 2024 and December 31, 2023, the Company had an undrawn line of credit of $3.1 billion and $3.3 billion, respectively, available from the FRB. The borrowing capacity with the FRB was secured by consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities as of both June 30, 2024 and December 31, 2023. See “Note 6. Transfers of Financial Assets” for more information.

	Six Months Ended June 30,
(dollars in thousands)	2024			2023
Federal funds purchased:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	150,000
Average outstanding balance	$	—		$	34,779
Weighted-average interest rate paid		—	%		4.45	%
Short-term FHLB repo advance:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	400,000
Average outstanding balance	$	—		$	208,702
Weighted-average interest rate paid		—	%		5.14	%
Short-term FHLB fixed-rate advances:
Weighted-average interest rate at June 30,		4.71	%		—	%
Highest month-end balance	$	500,000		$	—
Average outstanding balance	$	500,000		$	—
Weighted-average interest rate paid		4.79	%		—	%

9. Accumulated Other Comprehensive Loss

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

30

Changes in accumulated other comprehensive loss for the three and six months ended June 30, 2024 and 2023 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2024	$	(714,330)	$	190,550	$	(523,780)
Three months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(4,277)		1,141		(3,136)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		10,665		(2,845)		7,820
Net change in investment securities		6,388		(1,704)		4,684
Cash flow derivative hedges:
Unrealized net losses arising during the period		(113)		31		(82)
Reclassification of net losses included in net income		63		(17)		46
Net change in cash flow derivative hedges		(50)		14		(36)
Other comprehensive income		6,338		(1,690)		4,648
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2023	$	(723,100)	$	192,890	$	(530,210)
Six months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(7,709)		2,056		(5,653)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		21,825		(5,821)		16,004
Net change in investment securities		14,116		(3,765)		10,351
Cash flow derivative hedges:
Unrealized net losses arising during the period		(826)		220		(606)
Reclassification of net losses included in net income		1,818		(485)		1,333
Net change in cash flow derivative hedges		992		(265)		727
Other comprehensive income		15,108		(4,030)		11,078
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2023	$	(834,206)	$	222,527	$	(611,679)
Three months ended June 30, 2023
Investment securities:
Unrealized net losses arising during the period		(14,025)		3,741		(10,284)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		13,064		(3,485)		9,579
Net change in investment securities		(961)		256		(705)
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,053)		548		(1,505)
Reclassification of net losses included in net income		1,573		(420)		1,153
Net change in cash flow derivative hedges		(480)		128		(352)
Other comprehensive loss		(1,441)		384		(1,057)
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

31

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2022	$	(871,813)	$	232,559	$	(639,254)
Six months ended June 30, 2023
Investment securities:
Unrealized net gains arising during the period		11,013		(2,938)		8,075
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		24,772		(6,608)		18,164
Net change in investment securities		35,785		(9,546)		26,239
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,495)		665		(1,830)
Reclassification of net losses included in net income		2,876		(767)		2,109
Net change in cash flow derivative hedges		381		(102)		279
Other comprehensive income		36,166		(9,648)		26,518
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

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

	Pensions								Accumulated
	and		Available-for-Sale		Held-to-Maturity		Cash Flow		Other
	Other		Investment		Investment		Derivative		Comprehensive
(dollars in thousands)	Benefits		Securities		Securities		Hedges		Loss
Three Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(224,940)	$	(293,427)	$	(40)	$	(523,780)
Other comprehensive (loss) income		—		(3,136)		7,820		(36)		4,648
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Six Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(222,423)	$	(301,611)	$	(803)	$	(530,210)
Other comprehensive (loss) income		—		(5,653)		16,004		727		11,078
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Three Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(273,816)	$	(328,361)	$	(4,071)	$	(611,679)
Other comprehensive (loss) income		—		(10,284)		9,579		(352)		(1,057)
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)
Six Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(292,175)	$	(336,946)	$	(4,702)	$	(639,254)
Other comprehensive income		—		8,075		18,164		279		26,518
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)

10. 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.

32

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, 2024 and December 31, 2023:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2024:
Common equity tier 1 capital to risk-weighted assets	$	2,073,729	12.73	%	$	2,061,264	12.66	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,073,729	12.73	%		2,061,264	12.66	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,267,659	13.92	%		2,255,194	13.85	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,073,729	9.03	%		2,061,264	8.98	%	4.00	%	5.00	%
December 31, 2023:
Common equity tier 1 capital to risk-weighted assets	$	2,020,784	12.39	%	$	2,006,393	12.30	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,020,784	12.39	%		2,006,393	12.30	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,212,922	13.57	%		2,198,531	13.48	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,020,784	8.64	%		2,006,393	8.57	%	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”).

Federal regulations 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, 2024, 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, 2024, to change the capital adequacy category of the Company or the Bank.

11. 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 and collars 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.

33

The following table summarizes the notional amounts and fair values of derivatives held by the Company as of June 30, 2024 and December 31, 2023:

	June 30, 2024						December 31, 2023
			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	$	65,625	$	11,023	$	—	$	267,500	$	10,861	$	(1,799)
Interest rate collars		200,000		—		(104)		200,000		703		—
Derivatives not designated as hedging instruments:
Interest rate swaps		2,699,229		1,750		(3,435)		2,753,801		1,204		(521)
Visa derivative		93,825		—		(2,300)		107,548		—		(2,300)
Foreign exchange contracts		971		—		—		66		—		—

(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. As of June 30, 2024 and December 31, 2023, the amount of initial margin cash collateral posted by the Company was $0.5 million and $0.6 million, respectively. As of June 30, 2024 and December 31, 2023, the variation margin was $1.7 million and $0.7 million, respectively.

As of June 30, 2024, the Company pledged $0.5 million in cash and received $33.9 million in cash as collateral for interest rate swaps. As of December 31, 2023, the Company pledged $0.6 million in cash and received $27.1 million in cash as collateral for interest rate swaps. As of June 30, 2024 and December 31, 2023, 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.

As of June 30, 2024 and December 31, 2023, the Company received $47.8 million and $40.9 million, respectively, in securities collateral for interest rate swaps, which is held in a custodial account and is not recorded on the Company’s unaudited interim consolidated balance sheets.

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, 2024 and December 31, 2023, the Company carried one interest rate swap with a notional amount of $65.6 million and $67.5 million, respectively, which was designated and qualified as a fair value hedge for a commercial and industrial loan. As of June 30, 2024 and December 31, 2023, the interest rate swap had a positive fair value of $11.0 million and $10.9 million, respectively. The swap matures in 2041. The Company received a USD Federal Funds floating rate and paid a fixed rate of 2.07%.

34

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, 2024 and 2023:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2024		2023		2024		2023
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	789	$	(795)	$	162	$	394
Recognized on hedged item	Loans and lease financing		(791)		708		(172)		(577)

As of June 30, 2024 and December 31, 2023, 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, 2024		December 31, 2023		June 30, 2024		December 31, 2023
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	54,545	$	56,592	$	(11,080)	$	(10,908)

Cash Flow Hedges

The Company utilized interest rate swaps to reduce asset sensitivity and enhance current yields associated with interest payments received on a pool of floating-rate loans. The Company entered into interest rate swaps paying floating rates and receiving fixed rates. The floating-rate index (Bloomberg Short-Term Bank Yield Index, or “BSBY”) corresponded to the floating-rate nature of the interest receipts being hedged (based on USD Prime). The swaps provided an initial benefit to interest income as the Company received the higher fixed rate, which persisted while the floating rate remained below the swap’s fixed rate. By hedging with interest rate swaps, the Company minimized the adverse impact on interest income previously associated with a low interest rate environment on floating-rate loans.

As of December 31, 2023, the Company carried two interest rate swaps with notional amounts totaling $200.0 million, with a negative fair value totaling $1.8 million. The swaps matured in April 2024. The Company received fixed rates ranging from 1.70% to 2.08% and paid 1-month BSBY.

The Company also utilized interest rate collars to manage interest rate risk and protect against downside risk in yields associated with interest payments received on a pool of floating-rate assets. The floating-rate index of the collars (Secured Overnight Financing Rate, or “SOFR”) corresponds to the floating-rate nature of the interest receipts being hedged (based on SOFR). Interest rate collars involve the payments of variable-rate amounts if the collar index exceeds the cap strike rate on the contract and receipts of variable-rate amounts if the collar index falls below the floor strike rate on the contract. No payments are required if the collar index falls between the cap and floor rates. By hedging with interest rate collars, the Company mitigates the adverse impact on interest income associated with possible future decreases in interest rates.

As of June 30, 2024 and December 31, 2023, the Company carried two interest rate collars with notional amounts totaling $200.0 million. As of June 30, 2024, these interest rate collars had a negative fair value of $0.1 million. As of December 31, 2023, these interest rate collars had a positive fair value of $0.7 million. The collars mature in 2025 and 2027. The interest rate collars had a floor strike rate of 2.00% and cap strike rates ranging from 5.31% to 5.64%.

The interest rate swaps and collars are designated and qualify as cash flow hedges. To the extent that the hedge is considered highly effective, the gain or loss on the interest rate swaps and collars is reported as a component of other comprehensive income (loss) and reclassified into earnings in the same period that the hedged transaction affects earnings.

35

The following table summarizes the effect of cash flow hedging relationships for the three and six months ended June 30, 2024 and 2023:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2024		2023		2024		2023
Pretax net losses recognized in other comprehensive income on cash flow derivative hedges	$	(113)	$	(2,053)	$	(826)	$	(2,495)
Pretax net losses reclassified from accumulated other comprehensive income to interest income from loans and lease financing		63		1,573		1,818		2,876

The estimated net amount to be reclassified within the next 12 months out of accumulated other comprehensive income (loss) into earnings is nil as a decrease to interest income from loans and lease financing. As of June 30, 2024, the maximum length of time over which forecasted transactions are hedged is approximately three years.

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, 2024 and 2023:

	Net losses recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2024		2023		2024		2023
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	(24)	$	(180)	$	(31)	$	(558)
Visa derivative	Other noninterest income		(1,354)		(1,816)		(2,830)		(3,779)

As of June 30, 2024, the Company carried multiple interest rate swaps with notional amounts totaling $2.7 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $1.7 million and a negative fair value of $3.4 million. The Company received floating rates ranging from 5.65% to 8.33% and paid fixed rates ranging from 2.39% to 6.67%. The swaps mature between July 2024 and October 2043. As of December 31, 2023, 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 $1.2 million and a negative fair value of $0.5 million. The Company received floating rates ranging from 5.84% to 8.34% and paid fixed rates ranging from 2.39% to 5.98%. These swaps resulted in net interest expense of nil during both the three and six months ended June 30, 2024 and 2023.

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 $0.6 million and $1.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.6 million and $1.5 million for the six months ended June 30, 2024 and 2023, respectively.

36

Visa Class B Restricted Shares

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 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. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to the current conversion rate of 1.5875. 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. In April 2024, Visa, Inc. commenced an initial exchange offer (“Visa Exchange Offer”) for all of its outstanding Class B shares (subsequently renamed as “Class B-1 shares”), of which the buyer elected and Visa, Inc. accepted. The buyer received a combination of Visa Class B-2 shares and Visa Class C shares in exchange for the 274,000 Class B-1 shares previously owned by the Company. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5875 and 4.0000, respectively. The Company took this exchange into consideration when valuing the derivative liability (“Visa derivative”) at June 30, 2024. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both June 30, 2024 and December 31, 2023, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 16. 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 nil were recognized during both the three and six months ended June 30, 2024 and 2023, respectively.

Credit-Risk Related Contingent Features

Certain of the Company’s 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. The aggregate fair value of all derivative instruments with such credit-risk related contingent features that are in a net liability position was nil at both June 30, 2024 and December 31, 2023, for which the Company posted nil in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2024 and December 31, 2023, the Company may have been required to settle the contracts in an amount equal to their fair value.

12. 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.

37

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 $46.6 million and $61.8 million at June 30, 2024 and December 31, 2023, 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 $6.3 million and $6.8 million at June 30, 2024 and December 31, 2023, 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, 2024 have maturities ranging from July 2024 to May 2028. 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, 2024 and December 31, 2023 were as follows:

	June 30,		December 31,
(dollars in thousands)	2024		2023
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,192,812	$	6,308,343
Standby letters of credit		244,253		234,102
Commercial letters of credit		2,368		3,629

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 11. Derivative Financial Instruments” for more information.

38

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.

13. Revenue from Contracts with Customers

Revenue Recognition

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

Disaggregation of Revenue

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

		Three Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	124,696	$	45,019	$	(16,864)	$	152,851
Service charges on deposit accounts		6,778		894		121		7,793
Credit and debit card fees		—		14,272		1,018		15,290
Other service charges and fees		7,772		510		591		8,873
Trust and investment services income		9,426		—		—		9,426
Other		255		1,391		2,780		4,426
Not in scope of Topic 606(1)		2,065		1,556		2,339		5,960
Total noninterest income		26,296		18,623		6,849		51,768
Total revenue	$	150,992	$	63,642	$	(10,015)	$	204,619

39

		Six Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income (expense)(1)	$	252,753	$	90,400	$	(35,875)	$	307,278
Service charges on deposit accounts		13,453		1,718		168		15,339
Credit and debit card fees		—		28,863		2,024		30,887
Other service charges and fees		14,709		908		1,161		16,778
Trust and investment services income		19,780		—		—		19,780
Other		475		2,539		5,421		8,435
Not in scope of Topic 606(1)		3,914		2,553		5,453		11,920
Total noninterest income		52,331		36,581		14,227		103,139
Total revenue	$	305,084	$	126,981	$	(21,648)	$	410,417

(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, derivative financial instruments and bank-owned life insurance.

		Three Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	104,237	$	41,496	$	14,206	$	159,939
Service charges on deposit accounts		6,458		662		126		7,246
Credit and debit card fees		—		13,639		1,239		14,878
Other service charges and fees		6,049		424		550		7,023
Trust and investment services income		9,448		—		—		9,448
Other		88		2,534		436		3,058
Not in scope of Topic 606(1)		1,754		1,827		2,114		5,695
Total noninterest income		23,797		19,086		4,465		47,348
Total revenue	$	128,034	$	60,582	$	18,671	$	207,287

		Six Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	213,157	$	82,435	$	31,594	$	327,186
Service charges on deposit accounts		13,000		1,288		189		14,477
Credit and debit card fees		—		28,053		2,536		30,589
Other service charges and fees		12,220		844		1,063		14,127
Trust and investment services income		19,062		—		—		19,062
Other		327		3,850		2,086		6,263
Not in scope of Topic 606(1)		3,455		2,939		5,459		11,853
Total noninterest income		48,064		36,974		11,333		96,371
Total revenue	$	261,221	$	119,409	$	42,927	$	423,557

(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, derivative financial instruments and bank-owned life insurance.

For the three and six months ended June 30, 2024 and 2023, 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.

40

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. The Company received signing bonuses from two vendors in prior years and one vendor in the current year, which are being amortized over the term of the respective contracts. As of June 30, 2024 and December 31, 2023, the Company had contract liabilities of $1.8 million and $1.9 million, respectively, which it expects to recognize over the remaining term of the respective contracts with the vendors. For the three and six months ended June 30, 2024, the Company’s recognized revenues increased 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, 2023, the Company’s recognized revenues increased 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, 2024 and December 31, 2023, there were no material receivables from contracts with customers or contract assets recorded on the Company’s unaudited interim consolidated balance sheets.

Other

Except for the contract liabilities noted above, the Company did not have any significant performance obligations as of June 30, 2024 and December 31, 2023. 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.

41

14. Earnings per Share

For the three and six months ended June 30, 2024, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 151,000 and 133,000 antidilutive securities, respectively. For the three and six months ended June 30, 2023, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 699,000 and 310,000 antidilutive securities, respectively. For the three and six months ended June 30, 2024 and 2023, 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)	2024		2023		2024		2023
Numerator:
Net income	$	61,921	$	62,442	$	116,141	$	129,260
Denominator:
Basic: weighted-average shares outstanding		127,867,853		127,591,371		127,787,663		127,522,975
Add: weighted-average equity-based awards		394,741		240,980		492,254		378,250
Diluted: weighted-average shares outstanding		128,262,594		127,832,351		128,279,917		127,901,225
Basic earnings per share	$	0.48	$	0.49	$	0.91	$	1.01
Diluted earnings per share	$	0.48	$	0.49	$	0.91	$	1.01

15. Noninterest Income and Noninterest Expense

Benefit Plans

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, 2024 and 2023:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2024		2023		2024		2023
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	137	$	147
Interest cost	Other noninterest expense		1,905		2,059		211		220
Expected return on plan assets	Other noninterest expense		(878)		(882)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		503		719		(322)		(379)
Total net periodic benefit cost		$	1,530	$	1,896	$	26	$	(12)
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	274	$	294
Interest cost	Other noninterest expense		3,811		4,118		422		440
Expected return on plan assets	Other noninterest expense		(1,756)		(1,765)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		1,006		1,438		(644)		(758)
Total net periodic benefit cost		$	3,061	$	3,791	$	52	$	(24)

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, 2024 and 2023, respectively, and $3.2 million and $3.1 million for the six months ended June 30, 2024 and 2023, respectively. In addition, the Company recognized $1.6 million and $1.5 million of lease income related to variable lease payments for the three months ended June 30, 2024 and 2023, respectively, and $3.2 million and $3.3 million for the six months ended June 30, 2024 and 2023, respectively.

42

16. 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 collateral-dependent loans, 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.

43

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. 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. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to the current conversion rate of 1.5875. As a result of the Visa Exchange Offer, the buyer now holds a combination of Visa Class B-2 shares and Visa Class C shares, of which the Visa derivative’s notional is based on. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5875 and 4.0000, respectively. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both June 30, 2024 and December 31, 2023 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 Class B-2 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.

44

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, 2024 and December 31, 2023 are summarized below:

	Fair Value Measurements as of June 30, 2024
	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	$	—	$	12,969	$	—	$	12,969
Government-sponsored enterprises debt securities		—		19,668		—		19,668
Mortgage-backed securities:
Residential - Government agency(1)		—		9,335		—		9,335
Residential - Government-sponsored enterprises(1)		—		721,145		—		721,145
Commercial - Government agency		—		208,228		—		208,228
Commercial - Government-sponsored enterprises		—		82,492		—		82,492
Commercial - Non-agency		—		22,000		—		22,000
Collateralized mortgage obligations:
Government agency		—		434,856		—		434,856
Government-sponsored enterprises		—		339,235		—		339,235
Collateralized loan obligations		—		218,028		—		218,028
Total available-for-sale securities		—		2,067,956		—		2,067,956
Other assets(2)		108		12,773		—		12,881
Liabilities
Other liabilities(3)		—		(3,539)		(2,300)		(5,839)
Total	$	108	$	2,077,190	$	(2,300)	$	2,074,998

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

45

	Fair Value Measurements as of December 31, 2023
	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	$	—	$	32,503	$	—	$	32,503
Government-sponsored enterprises debt securities		—		19,592		—		19,592
Mortgage-backed securities:
Residential - Government agency(1)		—		10,182		—		10,182
Residential - Government-sponsored enterprises(1)		—		783,297		—		783,297
Commercial - Government agency		—		218,674		—		218,674
Commercial - Government-sponsored enterprises		—		86,431		—		86,431
Commercial - Non-agency		—		21,683		—		21,683
Collateralized mortgage obligations:
Government agency		—		471,150		—		471,150
Government-sponsored enterprises		—		363,970		—		363,970
Collateralized loan obligations		—		247,854		—		247,854
Total available-for-sale securities		—		2,255,336		—		2,255,336
Other assets(2)		517		12,768		—		13,285
Liabilities
Other liabilities(3)		—		(2,320)		(2,300)		(4,620)
Total	$	517	$	2,265,784	$	(2,300)	$	2,264,001

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2024 and December 31, 2023, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2024
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	14,441	Financial Statement Values	Discounts to reflect estimated selling costs	0% - 50%
Collateral-dependent loans		2,560	Appraisal Value(1)	Discounts to reflect estimated selling costs	7% - 8%
Visa derivative		(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 6 months(3)	n/m(3)
				Growth Rate - 14%(4)	-2% - 21%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2023
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Visa derivative	$	(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 5 months(5)	n/m(5)
				Growth Rate - 10%(4)	-6% - 25%

(1) Fair value is generally determined through appraisals of the underlying collateral. The Company may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral.

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate as of the respective consolidated balance sheet dates was utilized in the fair value calculation.

(3) The expected term was based on an August 2024 claim filing deadline and subsequent period for claims to be processed. As such, a range is not meaningful to disclose.

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

(5) The expected term was based on a May 2024 claim filing deadline. As such, a range is not meaningful to disclose.

46

Changes in Fair Value Levels

For the three and six months ended June 30, 2024 and 2023, 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, 2024 and 2023 are summarized below:

	Visa Derivative
(dollars in thousands)	2024		2023
Three Months Ended June 30,
Balance as of April 1,	$	(2,300)	$	(1,200)
Total net losses included in other noninterest income		(1,354)		(1,816)
Settlements		1,354		1,816
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(1,354)	$	(1,816)
Six Months Ended June 30,
Balance as of January 1,	$	(2,300)	$	(851)
Total net losses included in other noninterest income		(2,830)		(3,779)
Settlements		2,830		3,430
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(2,830)	$	(3,779)

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, 2024
			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	$	1,114,759	$	290,501	$	824,258	$	—	$	1,114,759
Investment securities held-to-maturity		3,917,175		—		3,401,006		—		3,401,006
Loans held for sale		2,820		—		2,836		—		2,836
Loans(1)		13,934,709		—		—		13,192,228		13,192,228
Financial liabilities:
Time deposits(2)	$	3,294,705	$	—	$	3,270,205	$	—	$	3,270,205
Short-term borrowings		500,000		—		499,105		—		499,105
										(continued)

47

	December 31, 2023
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
(continued)			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,739,897	$	185,015	$	1,554,882	$	—	$	1,739,897
Investment securities held-to-maturity		4,041,449		—		3,574,856		—		3,574,856
Loans held for sale		190		—		192		—		192
Loans(1)		13,973,688		—		—		13,385,683		13,385,683
Financial liabilities:
Time deposits(2)	$	3,456,158	$	—	$	3,432,330	$	—	$	3,432,330
Short-term borrowings		500,000		—		495,306		—		495,306

(1) Excludes financing leases of $425.2 million at June 30, 2024 and $379.8 million at December 31, 2023.

(2) Excludes deposit liabilities with no defined or contractual maturity of $17.0 billion as of June 30, 2024 and $17.9 billion as of December 31, 2023.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2024 and December 31, 2023, the Company had $6.4 billion and $6.5 billion, respectively, of unfunded loan and lease commitments and letters of credit. The Company believes that 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 $47.2 million and $49.8 million at June 30, 2024 and December 31, 2023, 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 may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral. The fair value of other collateral such as business assets is typically ascertained by assessing inventory listings and borrower’s financial statements 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 ACL.

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.

48

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, 2024:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2024
Collateral-dependent loans	$	—	$	—	$	17,001

Total expected credit losses recognized on collateral-dependent loans were $0.7 million and $1.7 million for the three and six months ended June 30, 2024, respectively.

There were no assets with nonrecurring fair value adjustments held as of December 31, 2023. Additionally, there were no nonrecurring fair value adjustments for the three and six months ended June 30, 2023.

17. 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.

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 and loans, automobile loans and leases, secured and unsecured 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 48 banking locations throughout the State of Hawaii, Guam and Saipan.

49

Commercial Banking

Commercial Banking offers products that include corporate banking related products, commercial real estate loans, commercial lease financing, secured and unsecured lines of credit, 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 cross-border wires for business and personal reasons 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, 2024
Net interest income (expense)	$	124,696	$	45,019	$	(16,864)	$	152,851
(Provision) benefit for credit losses		(1,525)		(1,675)		1,400		(1,800)
Net interest income (expense) after (provision) benefit for credit losses		123,171		43,344		(15,464)		151,051
Noninterest income		26,296		18,623		6,849		51,768
Noninterest expense		(72,625)		(22,623)		(26,838)		(122,086)
Income (loss) before (provision) benefit for income taxes		76,842		39,344		(35,453)		80,733
(Provision) benefit for income taxes		(18,623)		(8,419)		8,230		(18,812)
Net income (loss)	$	58,219	$	30,925	$	(27,223)	$	61,921

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2024
Net interest income (expense)	$	252,753	$	90,400	$	(35,875)	$	307,278
(Provision) benefit for credit losses		(4,904)		(5,388)		2,192		(8,100)
Net interest income (expense) after (provision) benefit for credit losses		247,849		85,012		(33,683)		299,178
Noninterest income		52,331		36,581		14,227		103,139
Noninterest expense		(149,265)		(48,308)		(53,326)		(250,899)
Income (loss) before (provision) benefit for income taxes		150,915		73,285		(72,782)		151,418
(Provision) benefit for income taxes		(36,551)		(15,692)		16,966		(35,277)
Net income (loss)	$	114,364	$	57,593	$	(55,816)	$	116,141

50

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2023
Net interest income	$	104,237	$	41,496	$	14,206	$	159,939
Provision for credit losses		(1,991)		(3,009)		—		(5,000)
Net interest income after provision for credit losses		102,246		38,487		14,206		154,939
Noninterest income		23,797		19,086		4,465		47,348
Noninterest expense		(77,597)		(27,086)		(16,198)		(120,881)
Income before provision for income taxes		48,446		30,487		2,473		81,406
Provision for income taxes		(11,361)		(6,882)		(721)		(18,964)
Net income	$	37,085	$	23,605	$	1,752	$	62,442

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2023
Net interest income	$	213,157	$	82,435	$	31,594	$	327,186
Provision for credit losses		(4,554)		(6,882)		(2,364)		(13,800)
Net interest income after provision for credit losses		208,603		75,553		29,230		313,386
Noninterest income		48,064		36,974		11,333		96,371
Noninterest expense		(153,440)		(54,856)		(31,152)		(239,448)
Income before provision for income taxes		103,227		57,671		9,411		170,309
Provision for income taxes		(24,627)		(13,212)		(3,210)		(41,049)
Net income	$	78,600	$	44,459	$	6,201	$	129,260

51

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. Statements that are not historical or current facts, are forward-looking statements, 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: current and future market and economic conditions generally or in Hawaii, Guam and Saipan in particular, including inflationary pressures and interest rate environment; our dependence on the real estate markets in which we operate; concentrated exposures to certain asset classes and individual obligors; the effect of 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; the future value of the investment securities that we own; 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 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; our access to sources of liquidity and capital to address our liquidity needs; our ability to attract and retain skilled employees or changes in our management personnel; our ability to maintain our Bank's reputation; the effectiveness of our risk management and internal disclosure controls and procedures; 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 possibility of employee misconduct or mistakes; any failure or interruption of external vendors on which we rely; our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business; our ability to identify and address cybersecurity risks; risks associated with the sale of loans and with our use of appraisals in valuing and monitoring loans; the effects of the failure of any component of our business infrastructure provided by a third party; 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 geographic concentration of our business; our ability to keep pace with technological changes; the challenges posed by the development and use of artificial intelligence; our ability to successfully develop and commercialize new or enhanced products and services; changes in the demand for our products and services; the impact of, and changes in, applicable laws, regulations and accounting standards and policies; possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations; the potential scrutiny of overdraft fees; our ability to continue to pay dividends on our common stock; the failure to comply with applicable laws or regulations; the failure to properly use and protect our customer and employee information and data; the risk of being subject to litigation and our likelihood of success in, and the impact of, litigation or regulatory actions; the potential for environmental liability; the effects of severe weather, geopolitical instability, including war, terrorist attacks, pandemics or other severe health emergencies and man-made natural disasters; the potential risks of climate change;  contingent liabilities and unexpected tax liabilities that may be applicable to us as a result of the Reorganization Transactions; the potential anti-takeover effects of certain banking laws and certain provisions of our certificate of incorporation; and damage to our reputation from any of the factors described above.

52

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, 2023 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2024. 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, 2023 and filed with the U.S. Securities and Exchange Commission (the “SEC”).

Hawaii Economy

Hawaii’s economy remains relatively resilient in the wake of high consumer prices and the August 2023 wildfires that continue to affect the island of Maui. According to the State of Hawaii Department of Labor and Industrial Relations, the statewide seasonally adjusted unemployment rate decreased to 2.9% at June 30, 2024, compared to 3.0% at June 30, 2023. Nationally, the seasonally adjusted unemployment rate was 4.1% at June 30, 2024 compared to 3.6% at June 30, 2023.

Domestic visitor arrivals for the state remain strong, with the average daily domestic passenger counts for the first six months of 2024 relatively similar to the average daily passenger counts during the first six months of 2023, according to the Hawaii Tourism Authority. International visitor arrivals from Japan in the first six months of 2024 have increased significantly as compared to the first six months of each of the last three years, but the level of arrivals from Japan remains below pre-pandemic levels due to the weak yen.

53

The local Oahu housing market has remained relatively stable, but is experiencing some softening as compared to previous years primarily due to high interest rates. According to the Honolulu Board of Realtors, the volume of single-family home sales increased by 6.7%, while condominium sales decreased by 5.8%, in each case when comparing the first six months of 2024 with the same period in 2023. When comparing the first six months of 2024 with the same period in 2022, however, the volume of single-family home sales decreased by 30.3%, while condominium sales decreased by 39.6%. The median price of a single-family home sold on Oahu in the first six months of 2024 was $1,085,000, an increase of 3.3% from the same period in 2023. The median price of a condominium sold on Oahu in the first six months of 2024 was $510,000, an increase of 2.0% from the same period in 2023. As of June 30, 2024, months of inventory of single-family homes and condominiums on Oahu remained low at approximately 3.0 and 4.7 months, respectively.

Effect of Recent Natural Disasters

In early August of 2023, wildfires swept across several areas of Maui, impacting residents in upcountry Maui and devastating the historic town of Lahaina.

The outstanding balance of real estate-secured loans in the Maui fire zones totaled approximately $98 million as of June 30, 2024. We require our borrowers to maintain adequate levels of insurance, including fire insurance on residential mortgages. Although we are working closely with our resident and business borrowers to navigate the post-disaster period, there still remains a great deal of uncertainty regarding their recovery, including how long it will be before rebuilding can start, the amounts of available insurance coverage, the availability of government assistance for our borrowers in the long run or whether their longer-term ability to repay their loans has been diminished.

We also expect that the aftermath of the wildfires will continue to impact commercial activity throughout the island of Maui, but there remains much uncertainty as to how long it will take Maui to rebuild, return tourism to historic levels, and recover economically. Visitor counts to Maui in the first half of 2024 are up from August 2023, especially with the re-opening of West Maui in late 2023, but are still lower than in the first half of 2023 and before the COVID-19 pandemic in 2019.

Since there is significant uncertainty with respect to the full extent of the negative impacts of the wildfires, the Company’s estimates concerning the impact of the wildfires, including those with respect to the loan portfolio potentially impacted, are based on judgment as of the date of this report and subject to change as conditions evolve. We will continue to closely monitor the impact that the wildfires has on our customers and will adjust the means by which we assist our customers during this period of financial and emotional hardship.

Other Economic Developments

The closures and adverse developments affecting certain banks in the first half of 2023 resulted in heightened levels of market activity and volatility, as well as the potential for increased regulation and more stringent capital requirements going forward. In November 2023, the FDIC approved a final rule for a special assessment to replenish the deposit insurance fund following bank failures occurring earlier in the year. As a result, the Company previously recorded a related loss of $16.3 million in the fourth quarter of 2023. During the first quarter of 2024, the FDIC issued a notice that the original loss estimate related to the 2023 bank failures was subsequently increased and that this increase would result in an additional assessment expense to affected institutions. The Company estimated a related loss of $4.1 million, which was recorded in the first quarter of 2024. In light of ongoing economic and geopolitical uncertainties, we continue to carefully monitor our capital and liquidity positions.

As of June 30, 2024, the Company was “well-capitalized” and met all applicable regulatory capital requirements, including a Common Equity Tier 1 capital ratio of 12.73%, compared to the minimum requirement of 4.50%. For additional discussions regarding our capital and liquidity positions and related risks, refer to the sections titled “Liquidity and Capital Resources” and “Capital” in this MD&A.

Economic conditions and therefore our results of operations may be impacted by a variety of other factors as well, such as other natural disasters, an economic slowdown or recession, financial market volatility, supply chain disruptions, monetary and fiscal policy measures, heightened geopolitical tensions, fluctuations in interest rates and foreign currency exchange rates, the political and regulatory environment, changes to the U.S. Federal budget and potential changes in tax laws.

54

These and other key factors could impact our profitability in future reporting periods. See Item 1A. Risk Factors, beginning in the section captioned “Summary of Risk Factors,” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 28, 2024.

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)	2024			2023			2024			2023
Income Statement Data:
Interest income	$	244,934		$	229,205		$	489,886		$	442,750
Interest expense		92,083			69,266			182,608			115,564
Net interest income		152,851			159,939			307,278			327,186
Provision for credit losses		1,800			5,000			8,100			13,800
Net interest income after provision for credit losses		151,051			154,939			299,178			313,386
Noninterest income		51,768			47,348			103,139			96,371
Noninterest expense		122,086			120,881			250,899			239,448
Income before provision for income taxes		80,733			81,406			151,418			170,309
Provision for income taxes		18,812			18,964			35,277			41,049
Net income	$	61,921		$	62,442		$	116,141		$	129,260
Basic earnings per share	$	0.48		$	0.49		$	0.91		$	1.01
Diluted earnings per share	$	0.48		$	0.49		$	0.91		$	1.01
Basic weighted-average outstanding shares		127,867,853			127,591,371			127,787,663			127,522,975
Diluted weighted-average outstanding shares		128,262,594			127,832,351			128,279,917			127,901,225
Dividends declared per share	$	0.26		$	0.26		$	0.52		$	0.52
Dividend payout ratio		54.17	%		53.06	%		57.14	%		51.49	%
Other Financial Information / Performance Ratios(1):
Net interest margin		2.92	%		2.91	%		2.91	%		3.01	%
Efficiency ratio		59.22	%		57.96	%		60.69	%		56.17	%
Return on average total assets		1.04	%		1.01	%		0.97	%		1.06	%
Return on average tangible assets (non-GAAP)(2)		1.08	%		1.05	%		1.01	%		1.10	%
Return on average total stockholders' equity		9.91	%		10.68	%		9.32	%		11.23	%
Return on average tangible stockholders' equity (non-GAAP)(2)		16.42	%		18.57	%		15.48	%		19.65	%
Noninterest expense to average assets		2.05	%		1.95	%		2.10	%		1.96	%
											(continued)

55

(continued)	June 30,			December 31,
(dollars in thousands, except per share data)	2024			2023
Balance Sheet Data:
Cash and cash equivalents	$	1,114,759		$	1,739,897
Investment securities available-for-sale		2,067,956			2,255,336
Investment securities held-to-maturity		3,917,175			4,041,449
Loans and leases		14,359,899			14,353,497
Allowance for credit losses for loans and leases		160,517			156,533
Goodwill		995,492			995,492
Total assets		23,991,791			24,926,474
Total deposits		20,318,832			21,332,657
Short-term borrowings		500,000			500,000
Total liabilities		21,441,479			22,440,408
Total stockholders' equity		2,550,312			2,486,066
Book value per share	$	19.94		$	19.48
Tangible book value per share (non-GAAP)(2)	$	12.16		$	11.68
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases		0.13	%		0.13	%
Allowance for credit losses for loans and leases / total loans and leases		1.12	%		1.09	%
Net charge-offs / average total loans and leases(3)		0.09	%		0.09	%

	June 30,			December 31,
Capital Ratios:	2024			2023
Common Equity Tier 1 Capital Ratio		12.73	%		12.39	%
Tier 1 Capital Ratio		12.73	%		12.39	%
Total Capital Ratio		13.92	%		13.57	%
Tier 1 Leverage Ratio		9.03	%		8.64	%
Total stockholders' equity to total assets		10.63	%		9.97	%
Tangible stockholders' equity to tangible assets (non-GAAP)(2)		6.76	%		6.23	%

(1) Except for the efficiency ratio, amounts are annualized for the three and six months ended June 30, 2024 and 2023.

(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. 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.

(3) Net charge-offs / average total loans and leases is annualized for the six months ended June 30, 2024.

56

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 2
	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2024			2023			2024			2023
Income Statement Data:
Noninterest expense	$	122,086		$	120,881		$	250,899		$	239,448
Net income	$	61,921		$	62,442		$	116,141		$	129,260
Average total stockholders' equity	$	2,512,471		$	2,344,285		$	2,504,656		$	2,321,977
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible stockholders' equity	$	1,516,979		$	1,348,793		$	1,509,164		$	1,326,485
Average total assets	$	23,958,913		$	24,821,486		$	24,073,060		$	24,685,560
Less: average goodwill		995,492			995,492			995,492			995,492
Average tangible assets	$	22,963,421		$	23,825,994		$	23,077,568		$	23,690,068
Return on average total stockholders' equity(a)		9.91	%		10.68	%		9.32	%		11.23	%
Return on average tangible stockholders' equity (non-GAAP)(a)		16.42	%		18.57	%		15.48	%		19.65	%
Return on average total assets(a)		1.04	%		1.01	%		0.97	%		1.06	%
Return on average tangible assets (non-GAAP)(a)		1.08	%		1.05	%		1.01	%		1.10	%
Noninterest expense to average assets(a)		2.05	%		1.95	%		2.10	%		1.96	%

	As of			As of
	June 30,			December 31,
(dollars in thousands, except per share data)	2024			2023
Balance Sheet Data:
Total stockholders' equity	$	2,550,312		$	2,486,066
Less: goodwill		995,492			995,492
Tangible stockholders' equity	$	1,554,820		$	1,490,574
Total assets	$	23,991,791		$	24,926,474
Less: goodwill		995,492			995,492
Tangible assets	$	22,996,299		$	23,930,982
Shares outstanding		127,879,012			127,618,761
Total stockholders' equity to total assets		10.63	%		9.97	%
Tangible stockholders' equity to tangible assets (non-GAAP)		6.76	%		6.23	%
Book value per share	$	19.94		$	19.48
Tangible book value per share (non-GAAP)	$	12.16		$	11.68

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

57

Financial Highlights

Net income was $61.9 million for the three months ended June 30, 2024, a decrease of $0.5 million or 1% as compared to the same period in 2023. Basic and diluted earnings per share were both $0.48 per share for the three months ended June 30, 2024, a decrease of $0.01 per share or 2% as compared to the same period in 2023. The decrease in net income was primarily due to a $7.1 million decrease in net interest income and a $1.2 million increase in noninterest expense. This was partially offset by a $4.4 million increase in noninterest income and a $3.2 million decrease in the provision for credit losses (the “Provision”).

Our return on average total assets was 1.04% for the three months ended June 30, 2024, an increase of three basis points from the same period in 2023, and our return on average total stockholders’ equity was 9.91% for the three months ended June 30, 2024, a decrease of 77 basis points from the same period in 2023. Our return on average tangible assets was 1.08% for the three months ended June 30, 2024, an increase of three basis points from the same period in 2023, and our return on average tangible stockholders’ equity was 16.42% for the three months ended June 30, 2024, a decrease of 215 basis points from the same period in 2023, primarily due to an increase in average tangible equity. Our efficiency ratio was 59.22% for the three months ended June 30, 2024 compared to 57.96% for the same period in 2023.

Our results for the three months ended June 30, 2024 were highlighted by the following:

● Net interest income was $152.9 million for the three months ended June 30, 2024, a decrease of $7.1 million or 4% as compared to the same period in 2023. Our net interest margin was 2.92% for the three months ended June 30, 2024, an increase of one basis point as compared to the same period in 2023. The decrease in net interest income, on a fully taxable-equivalent basis, was primarily due to higher deposit funding costs, partially offset by higher earning asset yields driven by the higher yields in our loan and lease portfolio during the three months ended June 30, 2024.

● The Provision was $1.8 million for the three months ended June 30, 2024, a decrease of $3.2 million or 64% as compared to the same period in 2023. The decrease in the Provision for the three months ended June 30, 2024 was primarily due to decreases in the provision for construction loans, home equity lines and commercial and industrial loans and the provision for unfunded commercial real estate and construction commitments. This was partially offset by increases in the provision for residential mortgage loans and commercial real estate loans. The Provision is recorded to maintain the allowance for credit losses for loans and leases (the “ACL”) and the reserve for unfunded commitments at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio and unfunded loan and lease commitments as of the balance sheet date.

● Noninterest income was $51.8 million for the three months ended June 30, 2024, an increase of $4.4 million or 9% as compared to the same period in 2023. The increase in noninterest income was primarily due to a $2.0 million increase in other service charges and fees, a $1.4 million increase in other noninterest income, a $0.5 million increase in service charges on deposit accounts and a $0.4 million increase in credit and debit card fees.

● Noninterest expense was $122.1 million for the three months ended June 30, 2024, an increase of $1.2 million or 1% compared to the same period in 2023. The increase in noninterest expense was primarily due to a $2.2 million increase in equipment expense and a $1.0 million increase in card rewards program expense, partially offset by a $1.4 million decrease in contracted services and professional fees and a $0.3 million decrease in other noninterest expense.

Net income was $116.1 million for the six months ended June 30, 2024, a decrease of $13.1 million or 10% as compared to the same period in 2023. Basic and diluted earnings per share were both $0.91 per share for the six months ended June 30, 2024, a decrease of $0.10 per share or 10% as compared to the same period in 2023. The decrease in net income was primarily due to a $19.9 million decrease in net interest income and a $11.5 million increase in noninterest expense, partially offset by a $6.8 million increase in noninterest income, a $5.8 million decrease in the provision for income taxes and a $5.7 million decrease in the Provision.

58

Our return on average total assets was 0.97% for the six months ended June 30, 2024, a decrease of nine basis points from the same period in 2023, and our return on average total stockholders’ equity was 9.32% for the six months ended June 30, 2024, a decrease of 191 basis points for the same period in 2023. Our return on average tangible assets was 1.01% for the six months ended June 30, 2024, a decrease of nine basis points from the same period in 2023, and our return on average tangible stockholders’ equity was 15.48% for the six months ended June 30, 2024, a decrease of 417 basis points from the same period in 2023, primarily due to an increase in average tangible equity and lower net income driven by higher deposit funding costs. Our efficiency ratio was 60.69% for the six months ended June 30, 2024 compared to 56.17% for the same period in 2023.

Our results for the six months ended June 30, 2024 were highlighted by the following:

● Net interest income was $307.3 million for the six months ended June 30, 2024, a decrease of $19.9 million or 6% as compared to the same period in 2023. Our net interest margin was 2.91% for the six months ended June 30, 2024, a decrease of 10 basis points as compared to the same period in 2023. The decrease in net interest income, on a fully taxable-equivalent basis, was primarily due to higher deposit funding costs and lower average balances in our investment securities portfolio. This was partially offset by higher earning asset yields driven by higher yields in our loan and lease portfolio and higher average balances on our interest-bearing deposits in other banks during the six months ended June 30, 2024.

● The Provision was $8.1 million for the six months ended June 30, 2024, a decrease of $5.7 million or 41% as compared to the same period in 2023. The decrease in the Provision was primarily due to decreases in the provision for consumer loans, home equity lines and construction loans and the provision for unfunded construction and home equity line commitments. This was partially offset by increases in the provision for residential mortgage loans, commercial real estate loans and lease financing. The Provision is recorded to maintain the ACL and the reserve for unfunded commitments at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio and unfunded loan and lease commitments as of the balance sheet date.

● Noninterest income was $103.1 million for the six months ended June 30, 2024, an increase of $6.8 million or 7% as compared to the same period in 2023. The increase was primarily due to a $2.9 million increase in other noninterest income, a $2.7 million increase in other service charges and fees, a $0.9 million increase in service charges on deposit accounts and a $0.7 million increase in trust and investment services income, partially offset by a $0.7 million decrease in bank-owned life insurance (“BOLI”) income.

● Noninterest expense was $250.9 million for the six months ended June 30, 2024, an increase of $11.5 million or 5% as compared to the same period in 2023. The increase in noninterest expense was primarily due to a $5.9 million increase in equipment expense, a $4.4 million increase in regulatory assessment and fees, of which $4.1 million was attributable to the updated assessment calculation during the first quarter of 2024 of the deposit insurance fund from the FDIC, a $3.1 million increase in salaries and employee benefits expense and a $1.5 million increase in card rewards program expense, partially offset by a $2.0 million decrease in contracted services and professional fees, a $1.0 million decrease in occupancy expense and a $0.8 million decrease in other noninterest expense.

For the six months ended June 30, 2024, we continued to maintain high levels of liquidity and adequate reserves for credit losses. We also remained well-capitalized. Common Equity Tier 1 (“CET1”) was 12.73% as of June 30, 2024, an increase of 34 basis points from December 31, 2023. The increase in CET1 was primarily due to earnings for the six months ended June 30, 2024, partially offset by the dividends declared and paid to the Company’s stockholders.

● Total loans and leases were $14.4 billion as of June 30, 2024, an increase of $6.4 million or less than 1% from December 31, 2023. The increase in total loans and leases was primarily due to increases in construction loans, lease financing and commercial and industrial loans, partially offset by decreases in consumer loans, residential real estate loans and commercial real estate loans.

● The ACL was $160.5 million as of June 30, 2024, an increase of $4.0 million or 3% from December 31, 2023. The ratio of our ACL to total loans and leases outstanding was 1.12% as of June 30, 2024, an increase of three basis points compared to December 31, 2023.

59

● Our investment portfolio is comprised of 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”) and mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities. The total carrying value of our investment securities portfolio was $6.0 billion as of June 30, 2024, a decrease of $311.7 million or 5% from December 31, 2023. Maturities and payments on investment securities were used to fund loan originations and offset the decline in deposits.

● Total deposits were $20.3 billion as of June 30, 2024, a decrease of $1.0 billion or 5% from December 31, 2023. The decrease in total deposits was primarily due to a $726.1 million decrease in demand deposit balances, a $390.0 million decrease in savings deposit balances and a $161.5 million decrease in time deposit balances, partially offset by a $263.8 million increase in money market deposit balances.

● Total borrowings consisted of $500.0 million of short-term borrowings as of both June 30, 2024 and December 31, 2023. For information with respect to the financial terms of such advances, see “Analysis of Financial Condition – Short-term Borrowings.”

● Total stockholders’ equity was $2.6 billion as of June 30, 2024, an increase of $64.2 million or 3% from December 31, 2023. The increase in stockholders’ equity was primarily due to earnings for the period of $116.1 million and net unrealized gains in our investment securities portfolio, net of tax, of $10.4 million, partially offset by dividends declared and paid to the Company’s stockholders of $66.4 million during the six months ended June 30, 2024.

Analysis of Results of Operations

Net Interest Income

For the three months ended June 30, 2024 and 2023, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 3. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 4.

60

Average Balances and Interest Rates											Table 3
	Three Months Ended						Three Months Ended
	June 30, 2024						June 30, 2023
					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	$	773.4	$	10.5	5.45	%	$	569.3	$	7.2		5.07	%
Available-for-Sale Investment Securities
Taxable		2,100.7		14.1	2.69			2,978.6		18.0		2.42
Non-Taxable		1.5		—	5.76			5.8		0.1		5.74
Held-to-Maturity Investment Securities
Taxable		3,358.2		14.4	1.71			3,618.7		15.3		1.69
Non-Taxable		602.9		4.0	2.64			610.4		3.7		2.46
Total Investment Securities		6,063.3		32.5	2.15			7,213.5		37.1		2.06
Loans Held for Sale		1.0		—	6.58			0.5		—		5.87
Loans and Leases(1)
Commercial and industrial		2,201.6		38.1	6.96			2,265.7		36.2		6.41
Commercial real estate		4,305.6		71.5	6.68			4,183.6		64.9		6.22
Construction		984.8		18.5	7.57			874.3		15.2		6.96
Residential:
Residential mortgage		4,229.4		40.1	3.80			4,314.0		39.1		3.62
Home equity line		1,164.2		12.6	4.35			1,119.3		9.2		3.31
Consumer		1,054.1		17.7	6.74			1,196.6		17.7		5.92
Lease financing		418.3		4.3	4.09			329.7		3.6		4.43
Total Loans and Leases		14,358.0		202.8	5.67			14,283.2		185.9		5.22
Other Earning Assets		52.0		0.7	5.25			119.8		0.3		0.99
Total Earning Assets(2)		21,247.7		246.5	4.66			22,186.3		230.5		4.16
Cash and Due from Banks		240.4						257.9
Other Assets		2,470.8						2,377.3
Total Assets	$	23,958.9					$	24,821.5
Interest-Bearing Liabilities
Interest-Bearing Deposits
Savings	$	6,000.4	$	23.4	1.57	%	$	6,099.4	$	16.1		1.05	%
Money Market		4,076.7		30.6	3.02			3,809.8		19.6		2.07
Time		3,284.3		31.6	3.87			2,877.8		22.4		3.12
Total Interest-Bearing Deposits		13,361.4		85.6	2.58			12,787.0		58.1		1.82
Federal Funds Purchased		—		—	—			2.9		—		5.00
Other Short-Term Borrowings		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			54.0		0.5		4.00
Total Interest-Bearing Liabilities		13,899.6		92.1	2.66			13,706.8		69.3		2.03
Net Interest Income			$	154.4					$	161.2
Interest Rate Spread(3)					2.00	%						2.13	%
Net Interest Margin(4)					2.92	%						2.91	%
Noninterest-Bearing Demand Deposits		6,946.6						8,270.3
Other Liabilities		600.2						500.1
Stockholders' Equity		2,512.5						2,344.3
Total Liabilities and Stockholders' Equity	$	23,958.9					$	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 and $1.3 million for the three 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 three months ended June 30, 2024 and 2023, on a fully taxable-equivalent basis, divided by average total earning assets.

61

Analysis of Change in Net Interest Income						Table 4
	Three Months Ended June 30, 2024
	Compared to June 30, 2023
(dollars in millions)	Volume		Rate		Total (1)
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)

(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 $154.4 million for the three months ended June 30, 2024, a decrease of $6.8 million or 4% compared to the same period in 2023. Our net interest margin was 2.92% for the three months ended June 30, 2024, an increase of one basis point from the same period in 2023. The decrease in net interest income, on a fully taxable-equivalent basis, was primarily due to higher deposit funding costs, partially offset by higher earning asset yields driven by the higher yields in our loan and lease portfolio during the three months ended June 30, 2024, compared to the same period in 2023. Deposit funding costs were $85.6 million for the three months ended June 30, 2024, an increase of $27.5 million or 47% compared to the same period in 2023, primarily due to an increase in interest rates. Rates paid on our interest-bearing deposits were 2.58% for the three months ended June 30, 2024, an increase of 76 basis points compared to the same period in 2023, primarily due to increases in our money market, time and savings deposits. The yield on our loan and lease portfolio was 5.67% for the three months ended June 30, 2024, an increase of 45 basis points as compared to the same period in 2023. We experienced an increase in our yields from total loans and leases primarily due to increases in yields from our adjustable-rate commercial real estate loans and commercial and industrial loans, which are largely based on the Secured Overnight Financing Rate (“SOFR”), in addition to higher rates on loans that originated during the period.

For the six months ended June 30, 2024 and 2023, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 5. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 6.

62

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.

63

Analysis of Change in Net Interest Income						Table 6
	Six Months Ended June 30, 2024
	Compared to June 30, 2023
(dollars in millions)	Volume		Rate		Total(1)
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)

(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 $310.3 million for the six months ended June 30, 2024, a decrease of $19.6 million or 6% compared to the same period in 2023. Our net interest margin was 2.91% for the six months ended June 30, 2024, a decrease of 10 basis points from the same period in 2023. The decrease in net interest income, on a fully taxable-equivalent basis, was driven by the interest rate environment and was primarily due to higher deposit funding costs and lower average balances in our investment securities portfolio. This was partially offset by higher earning asset yields driven by higher yields in our loan and lease portfolio and higher average balances on our interest-bearing deposits in other banks during the six months ended June 30, 2024. Deposit funding costs were $169.8 million for the six months ended June 30, 2024, an increase of $68.4 million or 67% compared to the same period in 2023 primarily due to an increase in interest rates. Rates paid on our interest-bearing deposits were 2.56% for the six months ended June 30, 2024, an increase of 96 basis points compared to the same period in 2023, primarily due to increases in our money market, time and savings deposits. For the six months ended June 30, 2024, the average balance of our investment securities portfolio was $6.1 billion, a decrease of $1.2 billion or 16% compared to the same period in 2023, primarily due to payments and maturities, in addition to the sale of securities in 2023. The yield on our loan and lease portfolio was 5.65% for the six months ended June 30, 2024, an increase of 56 basis points as compared to the same period in 2023. We experienced an increase in our yields from total loans and leases primarily due to increases in yields from our adjustable-rate commercial real estate loans, commercial and industrial loans and construction loans, which are largely based on the SOFR, in addition to higher rates on loans that originated during the period. For the six months ended June 30, 2024, the average balance on our interest-bearing deposits in other banks was $815.9 million, an increase of $380.7 million or 87% compared to the same period in 2023.  

64

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 2023 at 7.50% and increased 100 basis points (25 basis points each in February, March, May and July) to end the year at 8.50%, where it remained as at the end of the second quarter of 2024. As noted above, our loan portfolio is also impacted by changes in the SOFR. At June 30, 2024, the one-month and three-month CME Term SOFR interest rates were 5.34% and 5.32%, respectively. At June 30, 2023, the one-month and three-month CME Term SOFR interest rates were 5.14% and 5.27%, respectively. The target range for the federal funds rate, which is the cost of immediately available overnight funds, began in 2023 at 4.25% to 4.50%, and increased 100 basis points to end the year at 5.25% to 5.50%, where it remained as at the end of the second quarter of 2024.

Provision for Credit Losses

The Provision was $1.8 million for the three months ended June 30, 2024, a decrease of $3.2 million or 64% as compared to the same period in 2023. The decrease in the Provision for the three months ended June 30, 2024 was primarily due to decreases in the provision for construction loans, home equity lines and commercial and industrial loans and the provision for unfunded commercial real estate and construction commitments. This was partially offset by increases in the provision for residential mortgage loans and commercial real estate loans. We recorded net charge-offs of loans and leases of $2.5 million and $3.5 million for the three months ended June 30, 2024 and 2023, respectively. This represented net charge-offs of 0.07% and 0.10% of average loans and leases, on an annualized basis, for the three months ended June 30, 2024 and 2023, respectively. The Provision was $8.1 million for the six months ended June 30, 2024, a decrease of $5.7 million or 41% as compared to the same period in 2023. The decrease was primarily due to decreases in the provision for consumer loans, home equity lines and construction loans and the provision for unfunded construction and home equity line commitments. This was partially offset by increases in the provision for residential mortgage loans, commercial real estate loans and lease financing. We recorded net charge-offs of loans and leases of $6.3 million and $6.8 million for the six months ended June 30, 2024 and 2023, respectively. This represented net charge-offs of 0.09% and 0.10% of average loans and leases, on an annualized basis, for the six months ended June 30, 2024 and 2023, respectively. The ACL was $160.5 million as of June 30, 2024, an increase of $4.0 million or 3% from December 31, 2023 and represented 1.12% of total outstanding loans and leases as of June 30, 2024 compared to 1.09% of total outstanding loans and leases as of December 31, 2023. The reserve for unfunded commitments was $33.4 million as of June 30, 2024, compared to $35.6 million as of December 31, 2023. The Provision is recorded to maintain the ACL and the reserve for unfunded commitments 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 MD&A.

Noninterest Income

Table 7 presents the major components of noninterest income for the three months ended June 30, 2024 and 2023 and Table 8 presents the major components of noninterest income for the six months ended June 30, 2024 and 2023:

Noninterest Income							Table 7
	Three Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2024		2023		Change		Change
Service charges on deposit accounts	$	7,793	$	7,246	$	547	8	%
Credit and debit card fees		15,861		15,461		400	3
Other service charges and fees		11,036		9,056		1,980	22
Trust and investment services income		9,426		9,448		(22)	—
Bank-owned life insurance		3,360		3,271		89	3
Other		4,292		2,866		1,426	50
Total noninterest income	$	51,768	$	47,348	$	4,420	9	%

65

Noninterest Income							Table 8
	Six Months Ended
	June 30,				Dollar		Percent
(dollars in thousands)	2024		2023		Change		Change
Service charges on deposit accounts	$	15,339	$	14,477	$	862	6	%
Credit and debit card fees		32,034		31,759		275	1
Other service charges and fees		20,940		18,218		2,722	15
Trust and investment services income		19,780		19,062		718	4
Bank-owned life insurance		7,646		8,391		(745)	(9)
Other		7,400		4,464		2,936	66
Total noninterest income	$	103,139	$	96,371	$	6,768	7	%

Total noninterest income was $51.8 million for the three months ended June 30, 2024, an increase of $4.4 million or 9% as compared to the same period in 2023. Total noninterest income was $103.1 million for the six months ended June 30, 2024, an increase of $6.8 million or 7% as compared to the same period in 2023.

Service charges on deposit accounts were $7.8 million for the three months ended June 30, 2024, an increase of $0.5 million or 8% as compared to the same period in 2023. This increase was primarily due to a $0.7 million increase in account analysis service charges. Service charges on deposit accounts were $15.3 million for the six months ended June 30, 2024, an increase of $0.9 million or 6% as compared to the same period in 2023. This increase was primarily due to a $1.2 million increase in account analysis service charges, partially offset by a $0.3 million decrease in overdraft and checking account fees.

Credit and debit card fees were $15.9 million for the three months ended June 30, 2024, an increase of $0.4 million or 3% as compared to the same period in 2023. This increase was primarily due to a $1.2 million decrease in network association dues, a $0.8 million increase in debit card interchange fees and a $0.7 million increase in interchange settlement fees, partially offset by a $1.1 million decrease in merchant service revenues and a $1.0 million decrease in ATM interchange and surcharge fees. Credit and debit card fees were $32.0 million for the six months ended June 30, 2024, an increase of $0.3 million or 1% as compared to the same period in 2023.

Other service charges and fees were $11.0 million for the three months ended June 30, 2024, an increase of $2.0 million or 22% as compared to the same period in 2023. This increase was primarily due to a $1.8 million increase in fees from annuities and securities. Other service charges and fees were $20.9 million for the six months ended June 30, 2024, an increase of $2.7 million or 15% as compared to the same period in 2023. This increase was primarily due to a $2.4 million increase in fees from annuities and securities and a $0.2 million increase in insurance income.

Trust and investment services income was $9.4 million for the three months ended June 30, 2024, a minimal change as compared to the same period in 2023. Trust and investment services income was $19.8 million for the six months ended June 30, 2024, an increase of $0.7 million or 4% as compared to the same period in 2023. This increase was primarily due to a $0.2 million increase in irrevocable trust fees and a $0.2 million increase in money market fund management fees.

BOLI income was $3.4 million for the three months ended June 30, 2024, an increase of $0.1 million or 3% as compared to the same period in 2023. BOLI income was $7.6 million for the six months ended June 30, 2024, a decrease of $0.7 million or 9% as compared to the same period in 2023. This decrease was primarily due to a $1.7 million decrease in death benefit proceeds from life insurance policies, partially offset by a $0.9 million increase in BOLI earnings.

66

Other noninterest income was $4.3 million for the three months ended June 30, 2024, an increase of $1.4 million or 50% as compared to the same period in 2023. This increase was primarily due to $1.9 million in insurance proceeds received in the three months ended June 30, 2024, a $0.5 million decrease in net losses recognized in income related to derivative contracts, a $0.2 million increase in income due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions and a $0.2 million decrease in interest paid on collateral payments related to derivative instruments. This was partially offset by a $0.8 million decrease in customer-related interest rate swap fees, and a $0.8 million decrease in volume-based incentives. Other noninterest income was $7.4 million for the six months ended June 30, 2024, an increase of $2.9 million or 66% as compared to the same period in 2023. This increase was primarily due to $3.9 million in insurance proceeds received in the six months ended June 30, 2024, a $0.9 million decrease in net losses recognized in income related to derivative contracts and a $0.5 million decrease in interest paid on collateral payments related to derivative instruments. This was partially offset by a $0.9 million decrease in customer-related interest rate swap fees, a $0.8 million decrease in volume-based incentives, a $0.5 million decrease in income due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions and a $0.3 million decrease in market adjustments on mutual funds purchased.

Noninterest Expense

Table 9 presents the major components of noninterest expense for the three months ended June 30, 2024 and 2023 and Table 10 presents the major components of noninterest expense for the six months ended June 30, 2024 and 2023:

Noninterest Expense							Table 9
	Three Months Ended
	June 30,					Dollar	Percentage
(dollars in thousands)	2024		2023			Change	Change
Salaries and employee benefits	$	57,737	$	57,904	$	(167)	—	%
Contracted services and professional fees		16,067		17,498		(1,431)	(8)
Occupancy		7,377		7,554		(177)	(2)
Equipment		13,196		11,000		2,196	20
Regulatory assessment and fees		3,814		3,676		138	4
Advertising and marketing		1,765		1,891		(126)	(7)
Card rewards program		8,719		7,681		1,038	14
Other		13,411		13,677		(266)	(2)
Total noninterest expense	$	122,086	$	120,881	$	1,205	1	%

Noninterest Expense							Table 10
	Six Months Ended
	June 30,				Dollar		Percentage
(dollars in thousands)	2024		2023		Change		Change
Salaries and employee benefits	$	116,999	$	113,936	$	3,063	3	%
Contracted services and professional fees		31,806		33,811		(2,005)	(6)
Occupancy		14,318		15,336		(1,018)	(7)
Equipment		26,609		20,736		5,873	28
Regulatory assessment and fees		11,934		7,512		4,422	59
Advertising and marketing		4,377		3,885		492	13
Card rewards program		17,227		15,766		1,461	9
Other		27,629		28,466		(837)	(3)
Total noninterest expense	$	250,899	$	239,448	$	11,451	5	%

67

Total noninterest expense was $122.1 million for the three months ended June 30, 2024, an increase of $1.2 million or 1% as compared to the same period in 2023. Total noninterest expense was $250.9 million for the six months ended June 30, 2024, an increase of $11.5 million or 5% as compared to the same period in 2023.

Salaries and employee benefits expense was $57.7 million for the three months ended June 30, 2024, a decrease of $0.2 million as compared to the same period in 2023. Salaries and employee benefits expense was $117.0 million for the six months ended June 30, 2024, an increase of $3.1 million or 3% as compared to the same period in 2023. This increase was primarily due to a $2.2 million increase in incentive compensation, a $1.9 million decrease in payroll and benefit costs being deferred as loan origination costs, a $1.1 million increase in base salaries and related payroll taxes, a $0.8 million adjustment made to the deferred compensation plan as a result of market conditions and a $0.4 million increase in group health plan costs. This was partially offset by a $2.0 million expense for payments accrued in the quarter ended June 30, 2023 in connection with separation agreements executed with two executive officers, $0.9 million in severance payments accrued in the quarter ended June 30, 2023 for other employee terminations as part of an effort to reduce operating costs and a $0.5 million decrease in employee overtime pay expense.

Contracted services and professional fees were $16.1 million for the three months ended June 30, 2024, a decrease of $1.4 million or 8% as compared to the same period in 2023. This decrease was primarily due to a $1.5 million decrease in outside services, primarily attributable to technology-related projects, marketing and new customer services. Contracted services and professional fees were $31.8 million for the six months ended June 30, 2024, a decrease of $2.0 million or 6% as compared to the same period in 2023. This decrease was primarily due to a $2.2 million decrease in outside services, primarily attributable to technology-related projects, marketing and new customer services.

Occupancy expense was $7.4 million for the three months ended June 30, 2024, a decrease of $0.2 million or 2% as compared to the same period in 2023. Occupancy expense was $14.3 million for the six months ended June 30, 2024, a decrease of $1.0 million or 7% as compared to the same period in 2023. This decrease was primarily due to a $0.6 million increase in net sublease rental income and a $0.5 million decrease in building maintenance expense.

Equipment expense was $13.2 million for the three months ended June 30, 2024, an increase of $2.2 million or 20% as compared to the same period in 2023. This increase was primarily due to a $2.1 million increase in technology-related amortization and licensing and maintenance fees. Equipment expense was $26.6 million for the six months ended June 30, 2024, an increase of $5.9 million or 28% as compared to the same period in 2023. This increase was primarily due to a $5.7 million increase in technology-related amortization and licensing and maintenance fees.

Regulatory assessment and fees were $3.8 million for the three months ended June 30, 2024, an increase of $0.1 million or 4% as compared to the same period in 2023. Regulatory assessment and fees were $11.9 million for the six months ended June 30, 2024, an increase of $4.4 million or 59% as compared to the same period in 2023. This increase was primarily due to increases in the FDIC insurance assessment. During 2023, the FDIC approved a final rule for a special assessment to replenish the deposit insurance fund following bank failures occurring earlier in the year. As a result, the Company previously recorded a related loss of $16.3 million in the fourth quarter of 2023. During the first quarter of 2024, the FDIC issued a notice that the original loss estimate related to the 2023 bank failures was subsequently increased and that this increase would result in an additional assessment expense to affected institutions. The Company estimated a related loss of $4.1 million, which was recorded in the first quarter of 2024.

Advertising and marketing expense was $1.8 million for the three months ended June 30, 2024, a decrease of $0.1 million or 7% as compared to the same period in 2023. Advertising and marketing expense was $4.4 million for the six months ended June 30, 2024, an increase of $0.5 million or 13% as compared to the same period in 2023. This increase was primarily due to a $0.5 million increase in advertising costs.

68

Card rewards program expense was $8.7 million for the three months ended June 30, 2024, an increase of $1.0 million or 14% as compared to the same period in 2023. This increase was primarily due to a $0.6 million increase in credit card cash reward redemptions and a $0.4 million increase in interchange fees paid to our credit card partners. Card rewards program expense was $17.2 million for the six months ended June 30, 2024, an increase of $1.5 million or 9% as compared to the same period in 2023. This increase was primarily due to a $0.9 million increase in credit card cash reward redemptions and a $0.8 million increase in interchange fees paid to our credit card partners.

Other noninterest expense was $13.4 million for the three months ended June 30, 2024, a decrease of $0.3 million or 2% as compared to the same period in 2023. Other noninterest expense was $27.6 million for the six months ended June 30, 2024, a decrease of $0.8 million or 3% as compared to the same period in 2023. This decrease was primarily due to a $0.6 million decrease in pension-related expenses, a $0.5 million decrease in business privilege tax expense, and a $0.3 million decrease in other insurance expense. This was partially offset by a $0.7 million increase in operational losses.

Provision for Income Taxes

The provision for income taxes was $18.8 million (an effective tax rate of 23.30%) for the three months ended June 30, 2024, compared with a provision for income taxes of $19.0 million (an effective tax rate of 23.30%) for the same period in 2023. The provision for income taxes was $35.3 million (an effective tax rate of 23.30%) for the six months ended June 30, 2024, compared with a provision for income taxes of $41.0 million (an effective tax rate of 24.10%) for the same period in 2023. The change in the effective tax rate was partially due to a reduction in pre-tax income for the six months ended June 30, 2024.

Analysis of Business Segments

Our business segments are Retail Banking, Commercial Banking and Treasury and Other. Table 11 summarizes net income from our business segments for the three and six months ended June 30, 2024 and 2023. Additional information about operating segment performance is presented in “Note 17. Reportable Operating Segments” contained in our unaudited interim consolidated financial statements.

Business Segment Net Income (Loss)								Table 11
	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2024		2023		2024		2023
Retail Banking	$	58,219	$	37,085	$	114,364	$	78,600
Commercial Banking		30,925		23,605		57,593		44,459
Treasury and Other		(27,223)		1,752		(55,816)		6,201
Total	$	61,921	$	62,442	$	116,141	$	129,260

Retail Banking.  Our Retail Banking segment includes the financial products and services we provide to consumers and small businesses. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit and loans, automobile loans and leases, secured and unsecured 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 $58.2 million for the three months ended June 30, 2024, an increase of $21.1 million or 57% as compared to the same period in 2023. The increase in net income for the Retail Banking segment was primarily due to a $20.5 million increase in net interest income, a $5.0 million decrease in noninterest expense and a $2.5 million increase in noninterest income, partially offset by a $7.3 million increase in the provision for income taxes. The increase in net interest income was primarily due to higher deposit spreads. The decrease in noninterest expense was primarily due to lower overall expenses that were allocated to the Retail Banking segment, partially offset by an increase in salaries and benefits expense. The increase in noninterest income was primarily due to increases in other service charges and fees and service charges on deposit accounts. The increase in the provision for income taxes was primarily due to the increase in pretax income.

69

Net income for the Retail Banking segment was $114.4 million for the six months ended June 30, 2024, an increase of $35.8 million or 46% as compared to the same period in 2023. The increase in net income for the Retail Banking segment was primarily due to a $39.6 million increase in net interest income, a $4.3 million increase in noninterest income and a $4.2 million decrease in noninterest expense, partially offset by an $11.9 million increase in the provision for income taxes. The increase in net interest income was primarily due to higher deposit and loan spreads. The increase in noninterest income was primarily due to increases in other service charges and fees, trust and investment services income and service charges on deposit accounts. The decrease in noninterest expense was primarily due to lower overall expenses that were allocated to the Retail Banking segment, partially offset by increases in salaries and benefits expense and regulatory assessment and fees. The increase in the provision for income taxes was primarily due to the increase in pretax income.

Commercial Banking.  Our Commercial Banking segment includes our corporate banking related products, commercial real estate loans, commercial lease financing, secured and unsecured lines of credit, automobile loans and auto dealer financing, business deposit products and credit cards that we provide primarily to middle market and large companies locally, nationally and internationally.

Net income for the Commercial Banking segment was $30.9 million for the three months ended June 30, 2024, an increase of $7.3 million or 31% as compared to the same period in 2023. The increase in net income for the Commercial Banking segment was primarily due to a $4.5 million decrease in noninterest expense, a $3.5 million increase in net interest income and a $1.3 million decrease in the Provision, partially offset by a $1.5 million increase in the provision for income taxes. The decrease in noninterest expense was primarily due to lower overall expenses that were allocated to the Commercial Banking segment and a decrease in contracted services and professional fees, partially offset by an increase in card reward expenses. The increase in net interest income was primarily due to higher deposit spreads, partially offset by lower loan and lease spreads. The decrease in the provision was primarily due to lower allocated provision expenses to the Commercial Banking segment related to commercial loans. The increase in the provision for income taxes was primarily due to the increase in pretax income.

Net income for the Commercial Banking segment was $57.6 million for the six months ended June 30, 2024, an increase of $13.1 million or 30% as compared to the same period in 2023. The increase in net income for the Commercial Banking segment was primarily due to an $8.0 million increase in net interest income, a $6.5 million decrease in noninterest expense and a $1.5 million decrease in the Provision, partially offset by a $2.5 million increase in the provision for income taxes. The increase in net interest income was primarily due to higher deposit spreads, partially offset by lower loan and lease spreads. The decrease in noninterest expense was primarily due to lower overall expenses that were allocated to the Commercial Banking segment, partially offset by increases in salaries and benefits expense and card reward expenses. The decrease in the provision was primarily due to lower allocated provision expenses to the Commercial Banking segment related to commercial loans. The increase in the provision for income taxes was primarily due to the increase in pretax income.

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 cross-border wires for business and personal reasons and management of bank-owned properties. 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.

70

Net loss for the Treasury and Other segment was $27.2 million for the three months ended June 30, 2024, compared to net income of $1.8 million for the same period in 2023. The increase in net loss for the Treasury and Other segment was primarily due to a $31.1 million increase in net interest expense and a $10.6 million increase in noninterest expense. This was partially offset by a $9.0 million increase in the benefit for income taxes, a negative Provision of $1.4 million for the three months ended June 30, 2024, and a $2.4 million increase in noninterest income. The increase in net interest expense was primarily due to an increase in net transfer pricing charges that reside in the Treasury and Other segment, partially offset by a decrease in interest expense from public deposits. The increase in noninterest expense was primarily due to lower credit allocations to the Treasury and Other segment and an increase in equipment expense, partially offset by decreases in salaries and benefits expense and contracted services and professional fees. The increase in the benefit for income taxes was primarily due to the increase in pretax loss. The decrease in the Provision was primarily due to the decreases in the provision for unfunded commercial real estate and construction commitments. The increase in noninterest income was primarily due to insurance proceeds received in the three months ended June 30, 2024 and a decrease in net losses recognized in income related to derivative contracts.

Net loss for the Treasury and Other segment was $55.8 million for the six months ended June 30, 2024, compared to net income of $6.2 million for the same period in 2023. The increase in net loss was primarily due to a $67.5 million increase in net interest expense and a $22.2 million increase in noninterest expense. This was partially offset by a $20.2 million increase in the benefit for income taxes, a negative Provision of $2.2 million for the six months ended June 30, 2024, compared to a Provision of $2.4 million for the six months ended June 30, 2023, and a $2.9 million increase in noninterest income. The increase in net interest expense was primarily due to an increase in net transfer pricing charges that reside in the Treasury and Other segment and lower average balances in our investment securities portfolio, partially offset by a decrease in interest expense from public deposits and higher average balances on our interest-bearing deposits in other banks. The increase in noninterest expense was primarily due to lower credit allocations to the Treasury and Other segment and an increase in equipment expense, partially offset by a decrease in contracted services and professional fees. The increase in the benefit for income taxes was primarily due to the increase in pretax loss. The decrease in the Provision was primarily due to the decreases in the provision for unfunded construction and home equity line commitments. The increase in noninterest income was primarily due to insurance proceeds received in the six months ended June 30, 2024 and a decrease in net losses recognized in income related to derivative contracts, partially offset by decreases in BOLI income, customer-related interest rate swap fees and income due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions.

Analysis of Financial Condition

Liquidity and Capital Resources

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.

71

Immediate liquid resources are available in cash, which is primarily on deposit with the Federal Reserve Bank of San Francisco (“FRB”). As of June 30, 2024 and December 31, 2023, cash and cash equivalents were $1.1 billion and $1.7 billion, respectively. Potential sources of liquidity also include investment securities in our available-for-sale portfolio and held-to-maturity portfolio. The carrying values of our available-for-sale investment securities and held-to-maturity investment securities were $2.1 billion and $3.9 billion as of June 30, 2024, respectively. The carrying values of our available-for-sale investment securities and held-to-maturity investment securities were $2.3 billion and $4.0 billion as of December 31, 2023, respectively. As of June 30, 2024 and December 31, 2023, we maintained our excess liquidity primarily in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac and mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities. As of June 30, 2024, our available-for-sale investment securities portfolio was comprised of securities with a weighted average life of approximately 4.5 years and our held-to-maturity investment securities portfolio was comprised of securities with a weighted average life of approximately 7.9 years. These funds offer substantial resources to meet either new loan demand or to help offset reductions in our deposit funding base as they provide quick sources of liquidity by pledging to obtain secured borrowings and repurchase agreements or sales of our available-for-sale securities portfolio. Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the Federal Home Loan Bank of Des Moines (“FHLB”) and the FRB. As of June 30, 2024, we have borrowing capacity of $2.7 billion from the FHLB and $3.1 billion 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 $18.9 billion and $19.5 billion as of June 30, 2024 and December 31, 2023, respectively, which represented 93% and 91% of our total deposits as of June 30, 2024 and December 31, 2023, respectively. 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, including alternative investment options, that reduce deposit balances.

In March 2023, to enhance liquidity as a precaution in light of recent volatility in the banking sector, the Bank took $500.0 million in FHLB advances.  For information with respect to the financial terms of such advances, see “ – Short-term Borrowings.” We also utilize short-term advances to help manage liquidity needs that may arise from time to time.

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, taking out short- and long-term borrowings and issuing long-term debt and equity securities.

Our material cash requirements from our current and long-term contractual obligations have not changed materially since previously reported as of December 31, 2023. We believe that our existing cash, cash equivalents, investments, and cash expected to be generated from operations, are still sufficient to meet our cash requirements within the next 12 months and beyond.

Potential Demands on Liquidity from Off-Balance Sheet Arrangements

We have off-balance sheet arrangements, such as variable interest entities, guarantees, and certain financial instruments with off-balance sheet risk, that may affect the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Variable Interest Entities

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 interests 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. Unfunded commitments to fund these low-income housing tax credit investments were $92.2 million and $80.7 million as of June 30, 2024 and December 31, 2023, respectively.

72

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. The unpaid principal balance of our portfolio of residential mortgage loans sold was $1.3 billion as of both June 30, 2024 and December 31, 2023. The agreements under which we sell residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse investors for losses incurred if a loan review reveals that underwriting and documentation standards were potentially not met in the origination of those loans. Upon receipt of a repurchase request, we work with investors to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor to determine if a contractually required repurchase event has occurred. We 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, 2024, there were no residential mortgage loan repurchases 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, 2024, we had no repurchase requests related to loan servicing activities, nor were there any pending repurchase requests as of June 30, 2024.

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, 2024, 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, 2024, 99% of our residential mortgage loans serviced for investors were current. We maintain ongoing communications with investors and continue to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in loans sold to investors.

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 consolidated financial statements.

See “Note 12. Commitments and Contingent Liabilities” contained in our unaudited interim consolidated financial statements for more information on our financial instruments with off-balance sheet risk.

73

Investment Securities

Table 12 presents the estimated fair value of our available-for-sale investment securities portfolio and amortized cost of our held-to-maturity investment securities portfolio as of June 30, 2024 and December 31, 2023:

Investment Securities				Table 12
	June 30,		December 31,
(dollars in thousands)	2024		2023
U.S. Treasury and government agency debt securities	$	12,969	$	32,503
Government-sponsored enterprises debt securities		19,668		19,592
Mortgage-backed securities:
Residential - Government agency		9,335		10,182
Residential - Government-sponsored enterprises		721,145		783,297
Commercial - Government agency		208,228		218,674
Commercial - Government-sponsored enterprises		82,492		86,431
Commercial - Non-agency		22,000		21,683
Collateralized mortgage obligations:
Government agency		434,856		471,150
Government-sponsored enterprises		339,235		363,970
Collateralized loan obligations		218,028		247,854
Total available-for-sale securities	$	2,067,956	$	2,255,336
Government agency debt securities	$	50,589	$	52,051
Mortgage-backed securities:
Residential - Government agency		42,233		43,885
Residential - Government-sponsored enterprises		96,074		99,379
Commercial - Government agency		30,907		30,795
Commercial - Government-sponsored enterprises		1,120,320		1,129,738
Collateralized mortgage obligations:
Government agency		949,738		989,130
Government-sponsored enterprises		1,572,924		1,642,274
Debt securities issued by states and political subdivisions		54,390		54,197
Total held-to-maturity securities	$	3,917,175	$	4,041,449

74

Table 13 presents the maturity distribution at amortized cost and weighted-average yield to maturity of our investment securities portfolio as of June 30, 2024:

Maturities and Weighted-Average Yield on Securities(1)																						Table 13
	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, 2024
Available-for-sale securities
U.S. Treasury and government agency debt securities	$	13.3	1.03	%	$	—	—	%	$	—	—	%	$	—	—	%	$	13.3	1.03	%	$	13.0
Government-sponsored enterprises debt securities		20.0	3.33			—	—			—	—			—	—			20.0	3.33			19.7
Mortgage-backed securities:
Residential - Government agency(2)		—	—			—	—			10.8	2.83			—	—			10.8	2.83			9.3
Residential - Government-sponsored enterprises(2)		—	—			838.4	1.35			—	—			—	—			838.4	1.35			721.2
Commercial - Government agency(2)		3.1	3.11			227.1	1.89			32.6	1.77			—	—			262.8	1.89			208.2
Commercial - Government-sponsored enterprises(2)		27.4	3.06			60.1	1.17			1.5	5.30			—	—			89.0	1.83			82.5
Commercial - Non-agency		—	—			—	—			—	—			22.0	7.21			22.0	7.21			22.0
Collateralized mortgage obligations(2):
Government agency		7.1	1.57			160.9	2.00			337.2	1.74			—	—			505.2	1.82			434.9
Government-sponsored enterprises		5.8	1.43			214.7	1.33			179.6	1.80			—	—			400.1	1.54			339.2
Collateralized loan obligations		—	—			9.2	6.25			102.4	6.26			105.8	6.81			217.4	6.53			218.0
Total available-for-sale securities as of June 30, 2024	$	76.7	2.52	%	$	1,510.4	1.52	%	$	664.1	2.48	%	$	127.8	6.88	%	$	2,379.0	2.11	%	$	2,068.0
Held-to-maturity securities
Government agency debt securities	$	—	—	%	$	—	—	%	$	—	—	%	$	50.6	1.58	%	$	50.6	1.58	%	$	45.3
Mortgage-backed securities(2):
Residential - Government agency		—	—			—	—			42.2	2.15			—	—			42.2	2.15			35.7
Residential - Government-sponsored enterprises		—	—			—	—			51.0	1.54			45.1	1.66			96.1	1.60			82.3
Commercial - Government agency		—	—			6.3	1.66			24.6	2.03			—	—			30.9	1.96			22.7
Commercial - Government-sponsored enterprises		—	—			298.8	1.65			428.8	1.83			392.7	2.49			1,120.3	2.01			981.6
Collateralized mortgage obligations(2):
Government agency		—	—			—	—			862.9	1.40			86.9	1.35			949.8	1.40			825.7
Government-sponsored enterprises		—	—			197.7	1.57			1,130.6	1.52			244.6	1.48			1,572.9	1.52			1,359.7
Debt securities issued by state and political subdivisions		—	—			—	—			22.2	2.13			32.2	2.37			54.4	2.27			48.0
Total held-to-maturity securities as of June 30, 2024	$	—	—	%	$	502.8	1.62	%	$	2,562.3	1.55	%	$	852.1	1.98	%	$	3,917.2	1.65	%	$	3,401.0

(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 carrying value of our investment securities portfolio was $6.0 billion as of June 30, 2024, a decrease of $311.7 million or 5% compared to December 31, 2023. 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. Our held-to-maturity investment securities are carried at amortized cost.

As of June 30, 2024, we maintained all of our investment securities in either the available-for-sale category (recorded at fair value) or the held-to-maturity category (recorded at amortized cost) in the unaudited interim consolidated balance sheets, with $3.3 billion invested in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. Our investment securities portfolio also included $2.3 billion in mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities, $218.0 million in collateralized loan obligations, $83.2 million in debt securities issued by the U.S. Treasury, government agencies (U.S. International Development Finance Corporation bonds) and government-sponsored enterprises and $54.4 million in debt securities issued by states and political subdivisions.

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.

75

Gross unrealized gains in our investment securities portfolio were $0.8 million and $0.2 million as of June 30, 2024 and December 31, 2023, respectively. Gross unrealized losses in our investment securities portfolio were $828.0 million and $770.2 million as of June 30, 2024 and December 31, 2023, respectively. The increase in unrealized loss was primarily due to higher market interest rates as of June 30, 2024, relative to December 31, 2023, resulting in a lower valuation. Additionally, the increase in unrealized loss positions were primarily related to our collateralized mortgage obligations, commercial mortgage-backed securities and residential mortgage-backed securities, the fair value of which is sensitive to changes in market interest rates.

For our available-for-sale investment securities, 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 is 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 the allowance for credit losses is recognized in other comprehensive income. For the three and six months ended June 30, 2024, we did not record any credit losses related to our available-for-sale investment securities portfolio.

For our held-to-maturity investment securities, we utilize the Current Expected Credit Loss (“CECL”) approach to estimate lifetime expected credit losses. Substantially all of our held-to-maturity securities are issued by the U.S. Government, its agencies and government-sponsored enterprises. These securities have a long history of no credit losses and carry the explicit or implicit guarantee of the U.S. government. Therefore, as of June 30, 2024, we did not record an allowance for credit losses related to our held-to-maturity investment securities portfolio.

We are required to hold non-marketable equity securities, comprised of FHLB stock, as a condition of our membership in the FHLB system. Our FHLB stock is accounted for at cost, which equals par or redemption value. As of both June 30, 2024 and December 31, 2023, we held $32.6 million in FHLB stock, which is recorded as a component of other assets in our unaudited interim consolidated balance sheets.

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

Loans and Leases

Table 14 presents the composition of our loan and lease portfolio by major categories as of June 30, 2024 and December 31, 2023:

Loans and Leases				Table 14
	June 30,		December 31,
(dollars in thousands)	2024		2023
Commercial and industrial	$	2,208,690	$	2,165,349
Commercial real estate		4,305,017		4,340,243
Construction		1,017,649		900,292
Residential:
Residential mortgage		4,216,416		4,283,315
Home equity line		1,159,833		1,174,588
Total residential		5,376,249		5,457,903
Consumer		1,027,104		1,109,901
Lease financing		425,190		379,809
Total loans and leases	$	14,359,899	$	14,353,497

Total loans and leases were $14.4 billion as of June 30, 2024, an increase of $6.4 million or less than 1% from December 31, 2023. The increase in total loans and leases was primarily due to increases in construction loans, lease financing and commercial and industrial loans, partially offset by decreases in consumer loans, residential real estate loans and commercial real estate loans.

76

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 $2.2 billion as of June 30, 2024, an increase of $43.3 million or 2% from December 31, 2023.

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 and owner-occupied property is cash flow from the property and operating cash flow from the business, respectively. Commercial real estate loans were $4.3 billion as of June 30, 2024, a decrease of $35.2 million or 1% from December 31, 2023.

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 converted to the commercial real estate or residential real estate classes of loans. Construction loans were $1.0 billion as of June 30, 2024, an increase of $117.4 million or 13% from December 31, 2023. The increase in construction loans was primarily due to draws on existing lines during the six months ended June 30, 2024.

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 including home equity lines of credit. Since our transition from the London Interbank Offered Rate (“LIBOR”) in late 2021, we now offer variable rate mortgage products based on SOFR with interest rates that are subject to change every six months after the third, fifth, seventh or tenth year, depending on the product. Prior to this, we offered variable rate mortgage products based on LIBOR with interest rates that were subject to change every year after the first, third, fifth or tenth year, depending on the product. 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 $5.4 billion as of June 30, 2024, a decrease of $81.7 million or 2% from December 31, 2023.

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 $1.0 billion as of June 30, 2024, a decrease of $82.8 million or 8% from December 31, 2023. This decrease was due to runoffs in the indirect automobile loan portfolio during the six months ended June 30, 2024.

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 $425.2 million as of June 30, 2024, an increase of $45.4 million or 12% from December 31, 2023. The increase was primarily due to the closing of several large lease transactions during the six months ended June 30, 2024.

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.

77

The Company’s loan and lease portfolio includes adjustable-rate loans, primarily tied to SOFR, Prime and Bloomberg Short-Term Bank Yield Index (“BSBY”), 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 or the remaining life of the loan. Table 15 presents the recorded investment in our loan and lease portfolio as of June 30, 2024 by rate type:

Loans and Leases by Rate Type																													Table 15
	June 30, 2024
	Adjustable Rate
																						Hybrid			Fixed
(dollars in thousands)	Treasury			LIBOR(1)			BSBY			Prime			SOFR(2)			Other			Total			Rate			Rate			Total
Commercial and industrial	$	—		$	—		$	29,379		$	289,475		$	801,868		$	797,298		$	1,918,020		$	17,477		$	273,193		$	2,208,690
Commercial real estate		—			—			43,959			475,831			2,376,262			951,662			3,847,714			121,887			335,416			4,305,017
Construction		5			—			41,257			111,638			710,825			13,660			877,385			4,208			136,056			1,017,649
Residential:
Residential mortgage		5,736			80,713			—			8,836			141,671			72,793			309,749			558,037			3,348,630			4,216,416
Home equity line		—			—			—			570			—			—			570			916,712			242,551			1,159,833
Total residential		5,736			80,713			—			9,406			141,671			72,793			310,319			1,474,749			3,591,181			5,376,249
Consumer		974			—			—			325,053			1,002			1,085			328,114			1,006			697,984			1,027,104
Lease financing		—			—			—			—			—			—			—			—			425,190			425,190
Total loans and leases	$	6,715		$	80,713		$	114,595		$	1,211,403		$	4,031,628		$	1,836,498		$	7,281,552		$	1,619,327		$	5,459,020		$	14,359,899
% by rate type at June 30, 2024		1	%		1	%		1	%		8	%		27	%		13	%		51	%		11	%		38	%		100	%

⁽¹⁾Represents ARMs that will adjust to SOFR at the next rate reset.

⁽²⁾Includes $3.3 billion in CME Term SOFR loans.

Tables 16 and 17 present the geographic distribution of our loan and lease portfolio as of June 30, 2024 and December 31, 2023:

Geographic Distribution of Loan and Lease Portfolio										Table 16
	June 30, 2024
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	853,730	$	1,237,718	$	101,738	$	15,504	$	2,208,690
Commercial real estate		2,348,971		1,580,297		375,749		—		4,305,017
Construction		392,960		562,811		61,878		—		1,017,649
Residential:
Residential mortgage		4,067,109		2,657		146,650		—		4,216,416
Home equity line		1,116,632		259		42,942		—		1,159,833
Total residential		5,183,741		2,916		189,592		—		5,376,249
Consumer		685,015		38,926		300,542		2,621		1,027,104
Lease financing		221,321		187,400		16,469		—		425,190
Total Loans and Leases	$	9,685,738	$	3,610,068	$	1,045,968	$	18,125	$	14,359,899
Percentage of Total Loans and Leases		67%		25%		7%		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.

78

Geographic Distribution of Loan and Lease Portfolio										Table 17
	December 31, 2023
			U.S.		Guam &		Foreign &
(dollars in thousands)	Hawaii		Mainland(1)		Saipan		Other		Total
Commercial and industrial	$	862,698	$	1,179,343	$	97,416	$	25,892	$	2,165,349
Commercial real estate		2,353,847		1,599,984		386,412		—		4,340,243
Construction		392,328		459,314		48,650		—		900,292
Residential:
Residential mortgage		4,134,062		2,682		146,571		—		4,283,315
Home equity line		1,130,999		313		43,276		—		1,174,588
Total residential		5,265,061		2,995		189,847		—		5,457,903
Consumer		761,328		38,577		307,358		2,638		1,109,901
Lease financing		171,629		193,740		14,440		—		379,809
Total Loans and Leases	$	9,806,891	$	3,473,953	$	1,044,123	$	28,530	$	14,353,497
Percentage of Total Loans and Leases		68%		24%		7%		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 18 presents the contractual maturities of our loan and lease portfolio by major categories and the sensitivities to changes in interest rates as of June 30, 2024:

Maturities for Loan and Lease Portfolio(1)										Table 18
	June 30, 2024
	Due in One		Due After One		Due After Five		Due After
(dollars in thousands)	Year or Less		to Five Years		to Fifteen Years		Fifteen Years		Total
Commercial and industrial	$	924,772	$	970,280	$	247,216	$	66,422	$	2,208,690
Commercial real estate		815,026		2,119,191		1,344,427		26,373		4,305,017
Construction		361,736		522,519		105,809		27,585		1,017,649
Residential:
Residential mortgage		17,655		43,767		435,292		3,719,702		4,216,416
Home equity line		19,405		101,467		128,856		910,105		1,159,833
Total residential		37,060		145,234		564,148		4,629,807		5,376,249
Consumer		182,814		701,172		143,118		—		1,027,104
Lease financing		16,300		178,076		130,438		100,376		425,190
Total Loans and Leases	$	2,337,708	$	4,636,472	$	2,535,156	$	4,850,563	$	14,359,899
Total of loans and leases with:
Adjustable interest rates	$	2,179,374	$	3,397,713	$	1,464,478	$	239,987	$	7,281,552
Hybrid interest rates		42,097		156,765		121,092		1,299,373		1,619,327
Fixed interest rates		116,237		1,081,994		949,586		3,311,203		5,459,020
Total Loans and Leases	$	2,337,708	$	4,636,472	$	2,535,156	$	4,850,563	$	14,359,899

(1) Based on contractual maturities, including extension and renewal options that are not unconditionally cancellable by the Company.

79

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.

The following tables and discussion address non-performing assets and loans and leases that are 90 days past due but are still accruing interest.

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

Table 19 presents information on our non-performing assets and accruing loans and leases past due 90 days or more as of June 30, 2024 and December 31, 2023:

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More					Table 19
	June 30,			December 31,
(dollars in thousands)	2024			2023
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial Loans:
Commercial and industrial	$	1,084		$	970
Commercial real estate		3,085			2,953
Construction		447			—
Total Commercial Loans		4,616			3,923
Residential Loans:
Residential mortgage		7,273			7,620
Home equity line		6,124			7,052
Total Residential Loans		13,397			14,672
Total Non-Accrual Loans and Leases		18,013			18,595
Total Non-Performing Assets	$	18,013		$	18,595
Accruing Loans and Leases Past Due 90 Days or More
Commercial Loans:
Commercial and industrial	$	110		$	494
Commercial real estate		—			300
Total Commercial Loans		110			794
Residential mortgage		1,820			—
Consumer		1,835			2,702
Total Accruing Loans and Leases Past Due 90 Days or More	$	3,765		$	3,496
Total Loans and Leases	$	14,359,899		$	14,353,497
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases		0.13	%		0.13	%
Ratio of Non-Performing Assets to Total Loans and Leases and OREO		0.13	%		0.13	%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and OREO		0.15	%		0.15	%

80

Table 20 presents the activity in Non-Performing Assets (“NPAs”) for the six months ended June 30, 2024 and 2023:

Non-Performing Assets				Table 20
	Six Months Ended June 30,
(dollars in thousands)	2024		2023
Balance at beginning of period	$	18,595	$	11,996
Additions		3,859		5,500
Reductions
Payments		(2,570)		(2,099)
Return to accrual status		(1,774)		(1,805)
Sales of other real estate owned		(75)		(91)
Charge-offs/write-downs		(22)		(273)
Total Reductions		(4,441)		(4,268)
Balance at end of period	$	18,013	$	13,228

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 (“OREO”). 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 held for sale classification, transferred to OREO 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 $18.0 million as of June 30, 2024, a decrease of $0.6 million or 3% from December 31, 2023. The ratio of our NPAs to total loans and leases and OREO was 0.13% as of both June 30, 2024 and December 31, 2023. The decrease in NPAs during the six months ended June 30, 2024, was primarily due to decreases in home equity line non-accrual loans of $0.9 million and residential mortgage non-accrual loans of $0.3 million, partially offset by increases in construction non-accrual loans of $0.4 million, commercial real estate non-accrual loans of $0.1 million and commercial and industrial non-accrual loans of $0.1 million.

The largest component of our NPAs is typically residential mortgage loans. The level of these NPAs can remain elevated due to a lengthy judicial foreclosure process in Hawaii. As of June 30, 2024, residential mortgage non-accrual loans were $7.3 million, a decrease of $0.3 million or 5% from December 31, 2023. This decrease was primarily due to payments of $1.4 million, returns to accrual status of $0.5 million and a transfer to OREO of $0.1 million, partially offset by additions of $1.7 million. As of June 30, 2024, our residential mortgage non-accrual loans were comprised of 28 loans with a weighted average current LTV ratio of 35%.

As of June 30, 2024, home equity line non-accrual loans were $6.1 million, a decrease of $0.9 million or 13% from December 31, 2023. This decrease was primarily due to payments totaling $1.1 million and returns to accrual status of $1.2 million, partially offset by additions of $1.4 million.

OREO represents property acquired as the result of borrower defaults on loans. OREO is recorded at fair value, less estimated selling costs, at the time of foreclosure. On an ongoing basis, properties are appraised as required by market conditions and applicable regulations. There was no OREO held as of June 30, 2024 and December 31, 2023.

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 $3.8 million as of June 30, 2024, an increase of $0.3 million or 8% from December 31, 2023. This increase was primarily due to an increase in residential mortgage loans of $1.8 million, partially offset by decreases in consumer loans of $0.9 million, commercial and industrial loans of $0.4 million and commercial real estate loans of $0.3 million, that were past due 90 days or more and still accruing interest.

81

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

Table 21 presents an analysis of our ACL for the periods indicated:

Allowance for Credit Losses and Reserve for Unfunded Commitments											Table 21
	Three Months Ended June 30,						Six Months Ended June 30,
(dollars in thousands)	2024			2023			2024			2023
Balance at Beginning of Period	$	194,649		$	183,321		$	192,138		$	177,735
Loans and Leases Charged-Off
Commercial and industrial		(677)			(997)			(1,586)			(1,788)
Residential Loans:
Residential mortgage		—			—			—			(122)
Home equity line		—			(137)			—			(272)
Total Residential Loans		—			(137)			—			(394)
Consumer		(4,182)			(4,516)			(9,036)			(9,298)
Total Loans and Leases Charged-Off		(4,859)			(5,650)			(10,622)			(11,480)
Recoveries on Loans and Leases Previously Charged-Off
Commercial and industrial		250			292			461			538
Residential Loans:
Residential mortgage		28			30			58			57
Home equity line		112			59			156			236
Total Residential Loans		140			89			214			293
Consumer		1,950			1,728			3,639			3,894
Total Recoveries on Loans and Leases Previously Charged-Off		2,340			2,109			4,314			4,725
Net Loans and Leases Charged-Off		(2,519)			(3,541)			(6,308)			(6,755)
Provision for Credit Losses		1,800			5,000			8,100			13,800
Balance at End of Period	$	193,930		$	184,780		$	193,930		$	184,780
Components:
Allowance for Credit Losses	$	160,517		$	148,581		$	160,517		$	148,581
Reserve for Unfunded Commitments		33,413			36,199			33,413			36,199
Total Allowance for Credit Losses and Reserve for Unfunded Commitments	$	193,930		$	184,780		$	193,930		$	184,780
Average Loans and Leases Outstanding	$	14,358,049		$	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	%		0.10	%		0.09	%		0.10	%
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding		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			11.23x			8.91x			11.23x

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

Tables 22 and 23 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, 2024 and December 31, 2023:

Allocation of the Allowance for Credit Losses by Loan and Lease Category					Table 22
	June 30, 2024
			Allocated		Loan
			ACL as		category as
			% of loan or		% of total
			lease		loans and
(dollars in thousands)	Amount		category		leases
Commercial and industrial	$	14,713	0.67	%	15.38	%
Commercial real estate		44,412	1.03		29.98
Construction		9,331	0.92		7.09
Lease financing		2,352	0.55		2.96
Total commercial		70,808	0.89		55.41
Residential mortgage		46,152	1.09		29.36
Home equity line		9,183	0.79		8.08
Total residential		55,335	1.03		37.44
Consumer		34,374	3.35		7.15
Total	$	160,517	1.12	%	100.00	%

82

Allocation of the Allowance for Credit Losses by Loan and Lease Category					Table 23
	December 31, 2023
			Allocated		Loan
			ACL as		category as
			% of loan or		% of total
			lease		loans and
(dollars in thousands)	Amount		category		leases
Commercial and industrial	$	14,956	0.69	%	15.09	%
Commercial real estate		43,944	1.01		30.24
Construction		10,392	1.15		6.27
Lease financing		1,754	0.46		2.65
Total commercial		71,046	0.91		54.25
Residential mortgage		36,880	0.86		29.84
Home equity line		11,728	1.00		8.18
Total residential		48,608	0.89		38.02
Consumer		36,879	3.32		7.73
Total	$	156,533	1.09	%	100.00	%

Table 24 presents the net charge-offs (recoveries) to average loans and leases by category during the three and six months ended June 30, 2024 and 2023:

Net Charge-Offs (Recoveries) to Average Loans and Leases By Category(1)											Table 24
	Three Months Ended June 30,						Six Months Ended June 30,
	2024			2023			2024			2023
Commercial and industrial		0.08	%		0.12	%		0.10	%		0.11	%
Commercial real estate		—			—			—			—
Construction		—			—			—			—
Lease financing		—			—			—			—
Total commercial		0.02			0.04			0.03			0.03
Residential mortgage		—			—			—			—
Home equity line		(0.04)			0.03			(0.03)			0.01
Total residential		(0.01)			—			(0.01)			—
Consumer		0.85			0.93			1.02			0.90
Total loans and leases		0.07	%		0.10	%		0.09	%		0.10	%

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

As of June 30, 2024, the ACL was $160.5 million or 1.12% of total loans and leases outstanding, compared with an ACL of $156.5 million or 1.09% of total loans and leases outstanding as of December 31, 2023. The reserve for unfunded commitments was $33.4 million as of June 30, 2024, compared to $35.6 million as of December 31, 2023.

Net charge-offs of loans and leases were $2.5 million or 0.07% of total average loans and leases, on an annualized basis, for the three months ended June 30, 2024, compared to net charge-offs of $3.5 million or 0.10% for the three months ended June 30, 2023. Net charge-offs in our commercial lending portfolio were $0.4 million and $0.7 million for the three months ended June 30, 2024 and 2023, respectively. Net recoveries in our residential lending portfolio were $0.1 million for the three months ended June 30, 2024, compared to net charge-offs of nil for the three months ended June 30, 2023. Net charge-offs in our consumer lending portfolio were $2.2 million and $2.8 million for the three months ended June 30, 2024 and 2023, 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 $6.3 million or 0.09% of total average loans and leases on an annualized basis, for the six months ended June 30, 2024, compared to $6.8 million or 0.10% of total average loans and leases, on an annualized basis, for the six months ended June 30, 2023. Net charge-offs in our commercial lending portfolio were $1.1 million and $1.3 million for the six months ended June 30, 2024 and 2023, respectively. Net recoveries in our residential lending portfolio were $0.2 million for the six months ended June 30, 2024, compared to net charge-offs of $0.1 million for the six months ended June 30, 2023. Net charge-offs in our consumer lending portfolio were $5.4 million for both the six months ended June 30, 2024 and 2023. 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.

83

Although we determine the amount of each component of the ACL separately, the ACL as a whole was considered appropriate by management as of June 30, 2024 and December 31, 2023. Furthermore, as of June 30, 2024, the ACL was considered adequate based on our ongoing analysis of estimated expected credit losses, credit risk profiles, current economic outlook, coverage ratios and other relevant factors. The ACL anticipates cyclical losses consistent with a recession and includes a qualitative overlay for potential macroeconomic impacts. We will continue to monitor factors that drive expected credit losses including the uncertainty of the economy, inflation and geopolitical instability. 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, 2024 and December 31, 2023. Our goodwill originated from the acquisition of the Company by BNP Paribas 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.

The Company’s policy is to assess goodwill for impairment at the reporting unit level on an annual basis or between annual assessments if a triggering event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Impairment is the condition that exists when the carrying amount of a reporting unit exceeds its fair value. There was no impairment in our goodwill for the three and six months ended June 30, 2024. Future events, including geopolitical concerns, inflation concerns, global supply chain issues, and other factors affecting the economy, 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.

Other Assets

Other assets were $836.3 million as of June 30, 2024, a decrease of $9.4 million or 1% from December 31, 2023. The decrease in other assets was primarily due to decreases of $34.5 million in municipal advances and $20.4 million in suspense and clearing accounts. This was partially offset by increases of $19.3 million in prepaid assets, $15.4 million in low-income housing tax credit (“LIHTC”) investments and $11.5 million 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 25 presents the composition of our deposits as of June 30, 2024 and December 31, 2023:

Deposits				Table 25
	June 30,		December 31,
(dollars in thousands)	2024		2023
U.S.:
Demand	$	6,040,637	$	6,609,483
Savings		5,630,737		5,986,066
Money Market		3,713,385		3,583,191
Time		2,928,435		3,162,658
Foreign(1):
Demand		816,830		974,079
Savings		424,314		459,018
Money Market		398,224		264,662
Time		366,270		293,500
Total Deposits(2)	$	20,318,832	$	21,332,657

(1) Foreign deposits were comprised of Guam and Saipan deposit accounts.

(2) Public deposits were $1.1 billion as of June 30, 2024, a decrease of $666.4 million or 38% compared to December 31, 2023.

84

Total deposits were $20.3 billion as of June 30, 2024, a decrease of $1.0 billion or 5% from December 31, 2023. The decrease in deposit balances stemmed primarily from a $734.3 million decrease in non-public demand deposit balances, a $617.4 million decrease in public time deposit balances and a $320.2 million decrease in non-public savings deposit balances. These decreases were partially offset by a $455.9 million increase in non-public time deposit balances and a $251.2 million increase in non-public money market deposit balances.

As of June 30, 2024 and December 31, 2023, the amount of deposits that exceeded FDIC insurance limits were estimated to be $9.9 billion, or 48% of total deposits, and $10.8 billion, or 51% of total deposits, respectively. At June 30, 2024 and December 31, 2023, the Company had $1.1 billion and $1.8 billion, respectively, of public deposits, all of which were fully collateralized with investment securities. As of June 30, 2024 and December 31, 2023, the amount of deposits excluding public deposits that exceeded FDIC insurance limits were estimated to be $8.8 billion, or 43% of total deposits, and $9.1 billion, or 42% of total deposits, respectively. As of June 30, 2024 and December 31, 2023, deposit accounts above $250,000 were estimated to be $11.6 billion and $12.6 billion, respectively. As of June 30, 2024 and December 31, 2023, deposit balances over $250,000 in corporate operating accounts were estimated to be $2.1 billion and $2.3 billion, respectively.

Table 26 presents the estimated amount of time deposits that were in excess of the FDIC insurance limit, further segregated by time remaining until maturity, as of June 30, 2024:

Uninsured Time Deposits		Table 26
(dollars in thousands)		June 30, 2024
Three months or less	$	586,890
Over three through six months		387,633
Over six through twelve months		257,549
Over twelve months		18,440
Total(1)	$	1,250,512

(1) Includes $286.9 million in public time deposits that are fully collateralized with investment securities.

Short-term Borrowings

As of June 30, 2024 and December 31, 2023, the Company’s short-term borrowings consisted of $500.0 million in short-term FHLB fixed-rate advances with a weighted average interest rate of 4.71% and maturity dates in September 2024.

As of June 30, 2024 and December 31, 2023, the Company had a remaining line of credit of $2.7 billion and $2.5 billion available from the FHLB, respectively. The FHLB borrowing capacity was secured by commercial real estate and residential real estate loan collateral as of both June 30, 2024 and December 31, 2023.

Pension and Postretirement Plan Obligations

We have a noncontributory qualified defined benefit pension plan, an unfunded supplemental executive retirement plan (“SERP”), 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 $91.6 million as of June 30, 2024, a nominal decrease from December 31, 2023. This decrease was primarily due to payments of $4.2 million, offset by net periodic benefit costs for the six months ended June 30, 2024 of $3.1 million.

See “Note 15. Noninterest Income and Noninterest Expense” contained in our unaudited interim consolidated financial statements for more information on our pension and postretirement benefit plans.

85

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 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.

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, 2024, 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 27 below. There have been no conditions or events since June 30, 2024 that management believes have changed either the Company’s or the Bank’s capital classifications. CET1 was 12.73% as of June 30, 2024, an increase of 34 basis points from December 31, 2023. The increase in CET1 was primarily due to earnings for the six months ended June 30, 2024, partially offset by the dividends declared and paid to the Company’s stockholders.

Regulatory Capital					Table 27
	June 30,			December 31,
(dollars in thousands)	2024			2023
Stockholders' Equity	$	2,550,312		$	2,486,066
Less:
Goodwill		995,492			995,492
Accumulated other comprehensive loss, net		(519,132)			(530,210)
Tax credit carryforward		223			—
Common Equity Tier 1 Capital and Tier 1 Capital	$	2,073,729		$	2,020,784
Add:
Qualifying allowance for credit losses and reserve for unfunded commitments		193,930			192,138
Total Capital	$	2,267,659		$	2,212,922
Risk-Weighted Assets	$	16,287,201		$	16,308,345
FHI's Key Regulatory Capital Ratios
Common Equity Tier 1 Capital Ratio		12.73	%		12.39	%
Tier 1 Capital Ratio		12.73	%		12.39	%
Total Capital Ratio		13.92	%		13.57	%
Tier 1 Leverage Ratio		9.03	%		8.64	%

Total stockholders’ equity was $2.6 billion as of June 30, 2024, an increase of $64.2 million or 3% from December 31, 2023. The increase in stockholders’ equity was primarily due to earnings for the period of $116.1 million and net unrealized gains in our investment securities portfolio, net of tax, of $10.4 million, partially offset by dividends declared and paid to the Company’s stockholders of $66.4 million during the six months ended June 30, 2024.

86

In January 2024, the Company announced a stock repurchase program for up to $40.0 million of its outstanding common stock during 2024. The Company did not repurchase any common stock outstanding under this stock repurchase program during the six months ended June 30, 2024 and, as a result, $40.0 million remained of the $40.0 million total repurchase amount authorized under the stock repurchase program for 2024 as of June 30, 2024. The timing and exact amount of stock repurchases, if any, will be subject to management’s discretion and various factors, including the Company’s capital position and financial performance, as well as market conditions. The stock repurchase program may be suspended, terminated or modified at any time for any reason.

In July 2024, 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 August 30, 2024 to shareholders of record at the close of business on August 19, 2024.

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, 2024, 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 Resources” and “—Capital” sections of this MD&A for further discussions of liquidity risk management and capital management, respectively.

Credit Risk

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

87

presales of finished inventory or preleasing requirements 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 $392,000 at June 30, 2024. 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 0.95% of the credit line amount. Our procedures for underwriting home equity lines of credit include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on repayment ability via debt-to-income ratios, LTV ratios and an evaluation of credit history.

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

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.

88

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 28 presents, for the twelve months subsequent to June 30, 2024 and December 31, 2023, 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, 2024 and December 31, 2023 are held constant.

Net Interest Income Sensitivity Profile - Estimated Percentage Change Over 12 Months		Table 28
		Static Forecast				Static Forecast
	June 30, 2024				December 31, 2023
Gradual Change in Interest Rates (basis points)
+200			2.3	%			3.8	%
+100			1.2				1.9
+50			0.6				1.0
(50)			(0.6)				(1.0)
(100)			(1.3)				(2.1)
Immediate Change in Interest Rates (basis points)
+200			4.3	%			7.3	%
+100			2.2				3.6
+50			1.1				1.8
(50)			(1.2)				(2.0)
(100)			(2.4)				(4.0)

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, +100 and +200 basis points in market interest rates over a twelve-month period on our net interest income.

Currently, our interest rate profile, assuming a constant balance sheet, 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. Other factors such as changes in balance sheet composition or deposit rate behavior could result in a change in repricing sensitivity.

Under the static balance sheet forecast as of June 30, 2024, our net interest income sensitivity profile is slightly lower in higher interest rate scenarios compared to similar forecasts as of December 31, 2023. The sensitivity outcome described above is primarily due to the impact of changes in deposit mix from December 31, 2023.

89

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 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 11. 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.

90

In addition, our business relied upon a large volume of loans, derivative contracts and other financial instruments with attributes that were either directly or indirectly dependent on LIBOR to establish their interest rate and/or value. According to the United Kingdom’s Financial Conduct Authority, which regulates LIBOR, U.S. Dollar LIBOR settings have ceased to be provided or ceased to be representative after June 30, 2023. The publication of all other LIBOR settings ceased to be provided or ceased to be representative as of December 31, 2021. We transitioned our financial instruments associated to LIBOR currencies and tenors that ceased or became nonrepresentative on December 31, 2021, to alternative reference rates (collectively, “Alternative Rates”), with limited exceptions. As such, effective December 31, 2021, we have ceased the use of U.S Dollar LIBOR as a reference rate on all new contracts and continue to increase the usage of Alternative Rates such as the SOFR. A working group of key stakeholders from throughout the Company spearheaded the transition from LIBOR to Alternative Rates. There are risks inherent with the transition to any Alternative Rate as the rate may behave differently than LIBOR in reaction to monetary, market and economic events. The working group disbanded after the conclusion of the transition in December 2023.

Our LIBOR transition plan included work to ensure that our technology systems were prepared for the transition, our loan documents that reference LIBOR-based rates were appropriately amended to reference other methods of interest rate determinations and internal and external stakeholders were apprised of the transition. We have implemented certain Prime Rate and SOFR conventions as we transitioned our products and transaction agreements to reference rates other than LIBOR. Commercial loans and investment securities have fully transitioned to SOFR rates. Residential mortgages with adjustable rates will fully transition off LIBOR during the fourth quarter of 2024. To see the recorded investment in our loan and lease portfolio by rate type, refer to Table 15 in the section titled “Loans and Leases” in this MD&A.

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.

91

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, 2024. 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, 2024

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, 2024 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, 2023, filed with the SEC on February 28, 2024 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, 2023.

ITEM 5. OTHER INFORMATION

During the three months ended June 30, 2024, none of the Company’s directors or officers (as defined in Rule 16a-1(f) under the Exchange Act) adopted or terminated any contract, instruction or written plan for the purchase or sale of the Company’s securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement,” as defined in Item 408(c) of Regulation S-K.

92

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)

93

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 5, 2024		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/ James M. Moses
		James M. Moses Vice Chairman and Chief Financial Officer

94

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 5, 2024	/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, James M. Moses, 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 5, 2024	/s/ James M. Moses
	James M. Moses
	Vice Chairman and Chief Financial 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, 2024 (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 5, 2024	/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, 2024 (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 5, 2024	/s/ James M. Moses
	James M. Moses
	Vice Chairman and Chief Financial 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, 2024	Jul. 31, 2024
Cover page
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Jun. 30, 2024
Document Transition Report	false
Securities Act 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, State or Province	HI
Entity Address, Postal Zip Code	96813
City Area Code	808
Local Phone Number	525-7000
Title of 12(b) Security	Common Stock
Trading Symbol	FHB
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		127,886,167
Entity Central Index Key	0000036377
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q2
Amendment Flag	false

XML

CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Interest income
Loans and lease financing	$ 202,068	$ 185,340	$ 401,912	$ 357,679
Available-for-sale investment securities	14,143	18,094	28,689	36,782
Held-to-maturity investment securities	17,575	18,282	35,368	37,239
Other	11,148	7,489	23,917	11,050
Total interest income	244,934	229,205	489,886	442,750
Interest expense
Deposits	85,609	58,071	169,752	101,355
Short-term and long-term borrowings	5,953	10,656	11,906	13,219
Other	521	539	950	990
Total interest expense	92,083	69,266	182,608	115,564
Net interest income	152,851	159,939	307,278	327,186
Provision for credit losses	1,800	5,000	8,100	13,800
Net interest income after provision for credit losses	151,051	154,939	299,178	313,386
Noninterest income
Service charges on deposit accounts	7,793	7,246	15,339	14,477
Credit and debit card fees	15,861	15,461	32,034	31,759
Other service charges and fees	11,036	9,056	20,940	18,218
Trust and investment services income	9,426	9,448	19,780	19,062
Bank-owned life insurance	3,360	3,271	7,646	8,391
Other	4,292	2,866	7,400	4,464
Total noninterest income	51,768	47,348	103,139	96,371
Noninterest expense
Salaries and employee benefits	57,737	57,904	116,999	113,936
Contracted services and professional fees	16,067	17,498	31,806	33,811
Occupancy	7,377	7,554	14,318	15,336
Equipment	13,196	11,000	26,609	20,736
Regulatory assessment and fees	3,814	3,676	11,934	7,512
Advertising and marketing	1,765	1,891	4,377	3,885
Card rewards program	8,719	7,681	17,227	15,766
Other	13,411	13,677	27,629	28,466
Total noninterest expense	122,086	120,881	250,899	239,448
Income before provision for income taxes	80,733	81,406	151,418	170,309
Provision for income taxes	18,812	18,964	35,277	41,049
Net income	$ 61,921	$ 62,442	$ 116,141	$ 129,260
Basic earnings per share	$ 0.48	$ 0.49	$ 0.91	$ 1.01
Diluted earnings per share	$ 0.48	$ 0.49	$ 0.91	$ 1.01
Basic weighted-average outstanding shares	127,867,853	127,591,371	127,787,663	127,522,975
Diluted weighted-average outstanding shares	128,262,594	127,832,351	128,279,917	127,901,225

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
Net Income (Loss)	$ 61,921	$ 62,442	$ 116,141	$ 129,260
Other comprehensive income (loss), net of tax:
Net change in investment securities	4,684	(705)	10,351	26,239
Net change in cash flow derivative hedges	(36)	(352)	727	279
Other comprehensive income (loss)	4,648	(1,057)	11,078	26,518
Total comprehensive income	$ 66,569	$ 61,385	$ 127,219	$ 155,778

XML

CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Assets
Cash and due from banks	$ 290,501	$ 185,015
Interest-bearing deposits in other banks	824,258	1,554,882
Available-for-sale, at fair value (amortized cost: $2,379,004 as of June 30, 2024 and $2,558,675 as of December 31, 2023)	2,067,956	2,255,336
Held-to-maturity, at amortized cost (fair value: $3,401,006 as of June 30, 2024 and $3,574,856 as of December 31, 2023)	3,917,175	4,041,449
Loans held for sale	2,820	190
Loans and leases	14,359,899	14,353,497
Less: allowance for credit losses	160,517	156,533
Net loans and leases	14,199,382	14,196,964
Premises and equipment, net	283,762	281,461
Accrued interest receivable	82,512	84,417
Bank-owned life insurance	486,261	479,907
Goodwill	995,492	995,492
Mortgage servicing rights	5,395	5,699
Other assets	836,277	845,662
Total assets	23,991,791	24,926,474
Deposits:
Interest-bearing	13,461,365	13,749,095
Noninterest-bearing	6,857,467	7,583,562
Total deposits	20,318,832	21,332,657
Short-term borrowings	500,000	500,000
Retirement benefits payable	101,304	103,285
Other liabilities	521,343	504,466
Total liabilities	21,441,479	22,440,408
Commitments and contingent liabilities (Note 12)
Stockholders' equity
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 141,728,446 / 127,879,012 as of June 30, 2024; issued/outstanding: 141,340,539 / 127,618,761 as of December 31, 2023)	1,417	1,413
Additional paid-in capital	2,554,795	2,548,250
Retained earnings	887,176	837,859
Accumulated other comprehensive loss, net	(519,132)	(530,210)
Treasury stock (13,849,434 shares as of June 30, 2024 and 13,721,778 shares as of December 31, 2023)	(373,944)	(371,246)
Total stockholders' equity	2,550,312	2,486,066
Total liabilities and stockholders' equity	$ 23,991,791	$ 24,926,474

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
CONSOLIDATED BALANCE SHEETS (Unaudited)
Available-for-sale investment securities, amortized cost	$ 2,379,004	$ 2,558,675
Investment securities held-to-maturity	$ 3,401,006	$ 3,574,856
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)	141,728,446	141,340,539
Common stock outstanding (in shares)	127,879,012	127,618,761
Common stock repurchased (in shares)	13,849,434	13,721,778

XML

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) - USD ($) $ in Thousands	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Accumulated Other Comprehensive Income (Loss)	Treasury Stock, Common [Member]	Total
Balance at Dec. 31, 2022	$ 1,410	$ 2,538,336	$ 736,544	$ (639,254)	$ (368,031)	$ 2,269,005
Balance (in shares) at Dec. 31, 2022	127,363,327
Increase (Decrease) in Stockholders' Equity
Net Income (Loss)			129,260			129,260
Cash dividends declared			(66,290)			(66,290)
Common stock issued under Employee Stock Purchase Plan		163				163
Common stock issued under Employee Stock Purchase Plan (in shares)	9,548
Equity-based awards	$ 3	4,727	(469)		(3,179)	1,082
Equity-based awards (in shares)	235,162
Other comprehensive income, net of tax				26,518		26,518
Balance at Jun. 30, 2023	$ 1,413	2,543,226	799,045	(612,736)	(371,210)	2,359,738
Balance (in shares) at Jun. 30, 2023	127,608,037
Balance at Mar. 31, 2023	$ 1,413	2,540,653	769,791	(611,679)	(371,166)	2,329,012
Balance (in shares) at Mar. 31, 2023	127,573,680
Increase (Decrease) in Stockholders' Equity
Net Income (Loss)			62,442			62,442
Cash dividends declared			(33,175)			(33,175)
Common stock issued under Employee Stock Purchase Plan		163				163
Common stock issued under Employee Stock Purchase Plan (in shares)	9,548
Equity-based awards		2,410	(13)		(44)	2,353
Equity-based awards (in shares)	24,809
Other comprehensive income, net of tax				(1,057)		(1,057)
Balance at Jun. 30, 2023	$ 1,413	2,543,226	799,045	(612,736)	(371,210)	2,359,738
Balance (in shares) at Jun. 30, 2023	127,608,037
Balance at Dec. 31, 2023	$ 1,413	2,548,250	837,859	(530,210)	(371,246)	$ 2,486,066
Balance (in shares) at Dec. 31, 2023	127,618,761					127,618,761
Increase (Decrease) in Stockholders' Equity
Net Income (Loss)			116,141			$ 116,141
Cash dividends declared			(66,406)			(66,406)
Equity-based awards	$ 4	6,545	(418)		(2,698)	3,433
Equity-based awards (in shares)	260,251
Other comprehensive income, net of tax				11,078		11,078
Balance at Jun. 30, 2024	$ 1,417	2,554,795	887,176	(519,132)	(373,944)	$ 2,550,312
Balance (in shares) at Jun. 30, 2024	127,879,012					127,879,012
Balance at Mar. 31, 2024	$ 1,417	2,551,488	858,494	(523,780)	(373,858)	$ 2,513,761
Balance (in shares) at Mar. 31, 2024	127,841,908
Increase (Decrease) in Stockholders' Equity
Net Income (Loss)			61,921			61,921
Cash dividends declared			(33,220)			(33,220)
Equity-based awards		3,307	(19)		(86)	3,202
Equity-based awards (in shares)	37,104
Other comprehensive income, net of tax				4,648		4,648
Balance at Jun. 30, 2024	$ 1,417	$ 2,554,795	$ 887,176	$ (519,132)	$ (373,944)	$ 2,550,312
Balance (in shares) at Jun. 30, 2024	127,879,012					127,879,012

XML

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) (Parenthetical) - $ / shares	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited)
Cash dividends declared (in dollars per share)	$ 0.26	$ 0.26	$ 0.52	$ 0.52

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Cash flows from operating activities
Net income	$ 116,141	$ 129,260
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses	8,100	13,800
Depreciation, amortization and accretion, net	18,735	21,985
Deferred income tax provision (benefit)	3,464	(2,024)
Stock-based compensation	6,549	4,730
Gain on property insurance proceeds	(2,559)
Other (gains) losses	(52)	1,122
Originations of loans held for sale	(20,181)	(5,613)
Proceeds from sales of loans held for sale	17,481	6,726
Net losses on sales of loans originated for investment and held for sale		20
Change in assets and liabilities:
Net decrease in other assets	7,317	29,087
Net decrease in other liabilities	(10,182)	(11,483)
Net cash provided by operating activities	144,813	187,610
Available-for-sale securities:
Proceeds from maturities and principal repayments	145,037	223,102
Proceeds from calls and sales	32,500	25,237
Held-to-maturity securities:
Proceeds from maturities and principal repayments	141,502	153,133
Proceeds from calls	1,250	7,705
Other investments:
Proceeds from sales	3,324	61,985
Purchases	(21,750)	(81,240)
Loans:
Net decrease (increase) in loans and leases resulting from originations and principal repayments	8,477	(240,357)
Proceeds from sales of loans originated for investment	27,526
Purchases of loans	(17,995)	(48,741)
Proceeds from bank-owned life insurance	1,292	5,281
Proceeds from property insurance	2,559
Purchases of premises, equipment and software	(10,848)	(4,191)
Proceeds from sales of other real estate owned	104	34
Other		(2,882)
Net cash provided by investing activities	312,978	99,066
Cash flows from financing activities
Net decrease in deposits	(1,013,825)	(610,863)
Net decrease in short-term borrowings		(75,000)
Proceeds from long-term borrowings		500,000
Dividends paid	(66,406)	(66,290)
Stock tendered for payment of withholding taxes	(2,698)	(3,179)
Proceeds from employee stock purchase plan		163
Net cash used in financing activities	(1,082,929)	(255,169)
Net (decrease) increase in cash and cash equivalents	(625,138)	31,507
Cash and cash equivalents at beginning of year	1,739,897	526,624
Cash and cash equivalents at end of year	1,114,759	558,131
Supplemental disclosures
Interest paid	178,718	97,867
Income taxes paid, net of income tax refunds	26,817	29,928
Noncash investing and financing activities:
Transfers from loans and leases and other assets to other real estate owned	69
Operating lease right-of-use assets obtained in exchange for new lease obligations		1,680
Transfers to loans held for sale from loans and leases	27,526	$ 1,133
Obligation to fund low-income housing partnerships	$ 30,685

XML

Organization and Basis of Presentation

6 Months Ended

Jun. 30, 2024

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, 2023.

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.

Accounting Standards Adopted in 2024

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-01, Leases (Topic 842), Common Control Arrangements. This update clarifies the accounting for leasehold improvements associated with common control leases. Prior to this update, Topic 842 generally required leasehold improvements to have an amortization period consistent with the shorter of the useful life of those improvements or the remaining lease term. This update will require leasehold improvements associated with common control leases to be (1) amortized by the lessee over the useful life of the leasehold improvements to the common control group (regardless of the lease term) as long as the lessee controls the use of the underlying asset (the leased asset) through a lease, and (2) accounted for as a transfer between entities under common control through an adjustment to equity if, and when, the lessee no longer controls the use of the underlying asset. In addition, this update also subjects leasehold improvements to the impairment guidance in Topic 360, Property, Plant, and Equipment. The Company adopted the provisions of ASU No. 2023-01 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements.

In March 2023, the FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323), Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. This update expands the population of tax equity investments for which a reporting entity may elect to apply the proportional amortization method (“PAM”). Under legacy guidance, an entity can only elect to apply the PAM to investments in low-income housing tax credit (“LIHTC”) structures. This update permits an entity to make an election to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the PAM if certain conditions are met. An accounting policy election is made to apply the PAM on a tax credit program-by-program basis rather than electing to apply the PAM at the reporting entity level or to individual investments. By applying the PAM, a reporting entity must account for the receipt of the investment tax credits using the flow-through method under Topic 740, Income Taxes, even if the entity applies the deferral method for other investment tax credits received. For all tax equity investments accounted for using the PAM, this update also requires the use of the delayed equity contribution guidance. LIHTC investments not accounted for using the PAM will no longer be permitted to use the delayed equity contribution guidance. In addition, LIHTC investments accounted for using the equity method must apply the impairment guidance in Subtopic 323-10, Investments—Equity Method and Joint Ventures—Overall. Further, LIHTC investments that are not accounted for using the PAM or the equity method must use the guidance in Topic 321, Investments—Equity Securities, when accounting for equity investments. In addition, the amendments in this update require specific disclosures that must be applied to all investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the PAM, including investments within that elected program that do not meet the conditions to apply the PAM. Such disclosures include the nature of its tax equity investments and the effect of such investments and related income tax credits and other income tax benefits on its financial position and results of operations. The Company adopted the provisions of ASU No. 2023-02 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements. See “Note 5. Other Assets” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

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

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures. This update improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments will require public entities to disclose significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within segment profit or loss, an amount and description of its composition for other segment items to reconcile to segment profit or loss, and the title and position of the entity’s CODM. In addition, the amendments clarify circumstances in which an entity can disclose multiple measures of segment profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and expand interim disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. The amendments are effective for the Company’s annual periods beginning January 1, 2024 and interim periods beginning January 1, 2025, with early adoption permitted, and requires retrospective application to all prior periods presented in the financial statements. The Company is currently evaluating the impact of the incremental segment information that will be required to be disclosed as well as the impact to the Reportable Operating Segments footnote.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. This update includes amendments that further enhance the transparency and decision usefulness of income tax disclosures, primarily through standardizing and disaggregating rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for the Company’s annual periods beginning January 1, 2025. Early adoption is permitted. The Company is currently evaluating the impact of the incremental income taxes information that will be required to be disclosed as well as the impact to the Income Taxes footnote.

XML

Investment Securities

6 Months Ended

Jun. 30, 2024

Investment Securities

Investment Securities

2. Investment Securities

As of June 30, 2024 and December 31, 2023, 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 government 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.

Collateralized loan obligations – includes structured debt securities backed by a pool of loans, consisting of primarily non-investment grade broadly syndicated corporate loans with additional credit enhancement. These are floating rate securities that have an investment grade rating of AA or better.

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

As of June 30, 2024 and December 31, 2023, the Company’s investment securities were classified as either available-for-sale or held-to-maturity. Amortized cost, gross unrealized holding gains and losses and fair value of available-for-sale and held-to-maturity investment securities as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024								December 31, 2023
	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	$	13,287	$	—	$	(318)	$	12,969	$	33,169	$	—	$	(666)	$	32,503
Government-sponsored enterprises debt securities		20,000		—		(332)		19,668		20,000		—		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		10,765		—		(1,430)		9,335		11,303		—		(1,121)		10,182
Residential - Government-sponsored enterprises		838,352		—		(117,207)		721,145		895,421		—		(112,124)		783,297
Commercial - Government agency		262,848		—		(54,620)		208,228		268,944		—		(50,270)		218,674
Commercial - Government-sponsored enterprises		89,027		—		(6,535)		82,492		93,459		—		(7,028)		86,431
Commercial - Non-agency		22,000		—		—		22,000		21,964		—		(281)		21,683
Collateralized mortgage obligations:
Government agency		505,180		—		(70,324)		434,856		538,718		—		(67,568)		471,150
Government-sponsored enterprises		400,145		—		(60,910)		339,235		425,826		—		(61,856)		363,970
Collateralized loan obligations		217,400		628		—		218,028		249,871		43		(2,060)		247,854
Total available-for-sale securities	$	2,379,004	$	628	$	(311,676)	$	2,067,956	$	2,558,675	$	43	$	(303,382)	$	2,255,336
Government agency debt securities	$	50,589	$	—	$	(5,284)	$	45,305	$	52,051	$	—	$	(4,497)	$	47,554
Mortgage-backed securities:
Residential - Government agency		42,233		—		(6,530)		35,703		43,885		—		(5,189)		38,696
Residential - Government-sponsored enterprises		96,074		—		(13,792)		82,282		99,379		—		(11,013)		88,366
Commercial - Government agency		30,907		—		(8,184)		22,723		30,795		—		(7,017)		23,778
Commercial - Government-sponsored enterprises		1,120,320		180		(138,949)		981,551		1,129,738		195		(130,757)		999,176
Collateralized mortgage obligations:
Government agency		949,738		—		(123,994)		825,744		989,130		—		(109,471)		879,659
Government-sponsored enterprises		1,572,924		—		(213,245)		1,359,679		1,642,274		—		(193,897)		1,448,377
Debt securities issued by states and political subdivisions		54,390		—		(6,371)		48,019		54,197		—		(4,947)		49,250
Total held-to-maturity securities	$	3,917,175	$	180	$	(516,349)	$	3,401,006	$	4,041,449	$	195	$	(466,788)	$	3,574,856

Accrued interest receivable related to available-for-sale investment securities was $6.4 million and $7.2 million as of June 30, 2024 and December 31, 2023, respectively. Accrued interest receivable related to held-to-maturity investment securities was $6.7 million and $7.0 million as of June 30, 2024 and December 31, 2023, respectively. Accrued interest receivable is recorded separately from the amortized cost basis of investment securities on the Company’s unaudited interim consolidated balance sheets.

Proceeds from calls and sales of investment securities were $23.4 million and nil, respectively, for the three months ended June 30, 2024, and $33.8 million and nil, respectively, for the six months ended June 30, 2024. Proceeds from calls and sales of investment securities were $7.5 million and $25.2 million, respectively, for the three months ended June 30, 2023, and $7.7 million and $25.2 million, respectively, for the six months ended June 30, 2023. The Company recorded gross realized gains of nil and gross realized losses of nil for the three and six months ended June 30, 2024 and 2023. The income tax benefit related to the Company’s net realized loss on the sale of investment securities was nil for the three and six months ended June 30, 2024 and 2023. Gains and losses realized on sales of securities are determined using the specific identification method.

Interest income from taxable investment securities was $28.5 million and $33.3 million, respectively, for the three months ended June 30, 2024 and 2023, and $57.7 million and $67.3 million, respectively, for the six months ended June 30, 2024 and 2023. Interest income from non-taxable investment securities was $3.2 million and $3.1 million, respectively, for the three months ended June 30, 2024 and 2023, and $6.4 million and $6.7 million, respectively, for the six months ended June 30, 2024 and 2023.

The amortized cost and fair value of debt securities issued by the U.S. Treasury, government agencies, government-sponsored enterprises and states and political subdivisions, non-agency mortgage-backed securities and collateralized loan obligations as of June 30, 2024, by contractual maturity, are shown below. Mortgage-backed securities and collateralized mortgage obligations issued by government agencies and government-sponsored enterprises 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, 2024
	Amortized		Fair
(dollars in thousands)	Cost		Value
Available-for-sale securities
Due in one year or less	$	33,287	$	32,636
Due after one year through five years		9,275		9,293
Due after five years through ten years		102,374		102,643
Due after ten years		127,751		128,093
		272,687		272,665
Mortgage-backed securities:
Residential - Government agency		10,765		9,335
Residential - Government-sponsored enterprises		838,352		721,145
Commercial - Government agency		262,848		208,228
Commercial - Government-sponsored enterprises		89,027		82,492
Total mortgage-backed securities		1,200,992		1,021,200
Collateralized mortgage obligations:
Government agency		505,180		434,856
Government-sponsored enterprises		400,145		339,235
Total collateralized mortgage obligations		905,325		774,091
Total available-for-sale securities	$	2,379,004	$	2,067,956
Held-to-maturity securities
Due in one year or less	$	—	$	—
Due after one year through five years		—		—
Due after five years through ten years		22,182		19,901
Due after ten years		82,797		73,423
		104,979		93,324
Mortgage-backed securities:
Residential - Government agency		42,233		35,703
Residential - Government-sponsored enterprises		96,074		82,282
Commercial - Government agency		30,907		22,723
Commercial - Government-sponsored enterprises		1,120,320		981,551
Total mortgage-backed securities		1,289,534		1,122,259
Collateralized mortgage obligations:
Government agency		949,738		825,744
Government-sponsored enterprises		1,572,924		1,359,679
Total collateralized mortgage obligations		2,522,662		2,185,423
Total held-to-maturity securities	$	3,917,175	$	3,401,006

At June 30, 2024, pledged securities totaled $4.1 billion, of which $2.2 billion was pledged to secure borrowing capacity, $1.8 billion was pledged to secure public deposits and $28.1 million was pledged to secure other financial transactions. At December 31, 2023, pledged securities totaled $5.0 billion, of which $2.6 billion was pledged to secure public deposits, $2.3 billion was pledged to secure borrowing capacity and $183.0 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, which were in excess of 10% of stockholders’ equity as of June 30, 2024 and December 31, 2023.

The following tables present the unrealized gross losses and fair values of securities in the available-for-sale portfolio by length of time that the 189 and 222 individual securities in each category have been in a continuous loss position as of June 30, 2024 and December 31, 2023, respectively. The unrealized losses on available-for-sale investment securities were attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.

	Time in Continuous Loss as of June 30, 2024
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(318)	$	12,969	$	(318)	$	12,969
Government-sponsored enterprises debt securities		—		—		(332)		19,668		(332)		19,668
Mortgage-backed securities:
Residential - Government agency		—		—		(1,430)		9,335		(1,430)		9,335
Residential - Government-sponsored enterprises		—		—		(117,207)		721,145		(117,207)		721,145
Commercial - Government agency		—		—		(54,620)		208,228		(54,620)		208,228
Commercial - Government-sponsored enterprises		—		—		(6,535)		82,492		(6,535)		82,492
Commercial - Non-agency		—		22,000		—		—		—		22,000
Collateralized mortgage obligations:
Government agency		—		—		(70,324)		434,856		(70,324)		434,856
Government-sponsored enterprises		—		—		(60,910)		339,235		(60,910)		339,235
Total available-for-sale securities with unrealized losses	$	—	$	22,000	$	(311,676)	$	1,827,928	$	(311,676)	$	1,849,928

	Time in Continuous Loss as of December 31, 2023
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(666)	$	32,503	$	(666)	$	32,503
Government-sponsored enterprises debt securities		—		—		(408)		19,592		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		—		—		(1,121)		10,182		(1,121)		10,182
Residential - Government-sponsored enterprises		—		—		(112,124)		783,297		(112,124)		783,297
Commercial - Government agency		—		—		(50,270)		218,674		(50,270)		218,674
Commercial - Government-sponsored enterprises		—		—		(7,028)		86,431		(7,028)		86,431
Commercial - Non-agency		—		—		(281)		21,683		(281)		21,683
Collateralized mortgage obligations:
Government agency		—		—		(67,568)		471,150		(67,568)		471,150
Government-sponsored enterprises		—		—		(61,856)		363,970		(61,856)		363,970
Collateralized loan obligations		(564)		63,667		(1,496)		163,126		(2,060)		226,793
Total available-for-sale securities with unrealized losses	$	(564)	$	63,667	$	(302,818)	$	2,170,608	$	(303,382)	$	2,234,275

At June 30, 2024 and December 31, 2023, the Company did not have any available-for-sale 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. As the Company had the intent and ability to hold the remaining available-for-sale securities in an unrealized loss position as of June 30, 2024 and December 31, 2023, each security with an unrealized loss position in the above tables has been further assessed to determine if a credit loss exists. As of June 30, 2024 and December 31, 2023, the Company did not expect any credit losses in its available-for-sale debt securities and no credit losses were recognized on available-for-sale securities during the three and six months ended June 30, 2024 and for the year ended December 31, 2023.

As of June 30, 2024 and December 31, 2023, the Company’s investment securities were comprised primarily of debt securities, mortgage-backed securities and collateralized mortgage obligations issued by the U.S. Government, its agencies and government-sponsored enterprises, with under 5% of the investment securities comprised of collateralized loan obligations rated AA or better and obligations issued by local state and political subdivisions rated AA or better. For investment securities 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, and these 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. For collateralized loan obligations and debt securities issued by local state and political subdivisions, these securities are investment grade and highly rated and carry either sufficient credit enhancement or days cash on hand to support timely payments of principal and interest. As a result, the Company does not expect any future payment defaults and has not recorded an allowance for credit losses for its available-for-sale and held-to-maturity debt securities as of June 30, 2024 or December 31, 2023.

In the fourth quarter of 2023, the Company recorded a $40.8 million net realized gain related to the sale of approximately 120,000 Visa Class B restricted shares. The Company did not hold any Visa Class B restricted shares as of both June 30, 2024 and December 31, 2023.

XML

Loans and Leases

6 Months Ended

Jun. 30, 2024

Loans and Leases

Loans and Leases

3. Loans and Leases

As of June 30, 2024 and December 31, 2023, loans and leases were comprised of the following:

	June 30,		December 31,
(dollars in thousands)	2024		2023
Commercial and industrial	$	2,208,690	$	2,165,349
Commercial real estate		4,305,017		4,340,243
Construction		1,017,649		900,292
Residential:
Residential mortgage		4,216,416		4,283,315
Home equity line		1,159,833		1,174,588
Total residential		5,376,249		5,457,903
Consumer		1,027,104		1,109,901
Lease financing		425,190		379,809
Total loans and leases	$	14,359,899	$	14,353,497

Outstanding loan balances are reported net of deferred loan costs and fees of $56.2 million and $57.5 million at June 30, 2024 and December 31, 2023, respectively.

Accrued interest receivable related to loans and leases was $69.3 million and $70.1 million as of June 30, 2024 and December 31, 2023, respectively, and is recorded separately from the amortized cost basis of loans and leases on the Company’s unaudited interim consolidated balance sheets.

As of June 30, 2024, residential real estate loans and commercial real estate loans totaling $4.9 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, commercial real estate, residential real estate loans and pledged securities totaling $3.8 billion were pledged to collateralize the borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2023, residential real estate loans and commercial real estate loans totaling $4.5 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities totaling $4.3 billion were pledged to collateralize the borrowing capacity at the FRB. Residential real estate loans collateralized by properties that were in the process of foreclosure totaled $7.9 million and $6.9 million as of June 30, 2024 and December 31, 2023, 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 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, 2024

Allowance for Credit Losses

Allowance for Credit Losses

4. Allowance for Credit Losses

The Company maintains the allowance for credit losses for loans and leases (the “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 collectibility of the reported amount of loans and leases. While management utilizes its best judgment and information available, the ultimate appropriateness of the ACL is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

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 off-balance sheet financial instruments expire, loan funding occurs, or is otherwise settled.

During the three months ended June 30, 2024, the Company updated its methodology for one of its quantitative models to estimate the total ACL (inclusive of the allowance for credit losses for loans and leases and the reserve for unfunded commitments) by changing from a one-variable forward-looking macroeconomic outlook model to a multi-variable forward-looking macroeconomic outlook model.  The impact of this update was a reduction to the total ACL of $9.0 million as of June 30, 2024.  Additionally, the Company updated certain components of its qualitative adjustments, resulting in a $5.8 million increase to the total ACL as of June 30, 2024.  The net impact of these updates was a net $3.2 million decrease to the total ACL as of June 30, 2024. The Company’s methodology is more fully described in our Annual Report on Form 10-K for the year ended December 31, 2023 and should be read in conjunction with these unaudited interim consolidated financial statements as of and for the three and six months ended June 30, 2024.

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, 2024 and 2023:

	Three Months Ended June 30, 2024
	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	$	17,087	$	43,526	$	12,441	$	2,485	$	36,790	$	11,447	$	36,060	$	159,836
Charge-offs		(677)		—		—		—		—		—		(4,182)		(4,859)
Recoveries		250		—		—		—		28		112		1,950		2,340
Provision		(1,947)		886		(3,110)		(133)		9,334		(2,376)		546		3,200
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Six Months Ended June 30, 2024
	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	$	14,956	$	43,944	$	10,392	$	1,754	$	36,880	$	11,728	$	36,879	$	156,533
Charge-offs		(1,586)		—		—		—		—		—		(9,036)		(10,622)
Recoveries		461		—		—		—		58		156		3,639		4,314
Provision		882		468		(1,061)		598		9,214		(2,701)		2,892		10,292
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Three Months Ended June 30, 2023
	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	$	14,038	$	40,311	$	6,473	$	1,481	$	34,320	$	9,341	$	41,158	$	147,122
Charge-offs		(997)		—		—		—		—		(137)		(4,516)		(5,650)
Recoveries		292		—		—		—		30		59		1,728		2,109
Provision		477		(424)		3,398		(34)		(1,547)		2,543		587		5,000
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

	Six Months Ended June 30, 2023
	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	$	14,564	$	43,810	$	5,843	$	1,551	$	35,175	$	8,296	$	34,661	$	143,900
Charge-offs		(1,788)		—		—		—		(122)		(272)		(9,298)		(11,480)
Recoveries		538		—		—		—		57		236		3,894		4,725
Provision		496		(3,923)		4,028		(104)		(2,307)		3,546		9,700		11,436
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

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, 2024 and 2023:

	Three Months Ended June 30, 2024
	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	$	8,792	$	1,873	$	6,897	$	—	$	14	$	17,187	$	50	$	34,813
Provision		(845)		(438)		225		—		(6)		(308)		(28)		(1,400)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Six Months Ended June 30, 2024
	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	$	9,116	$	1,787	$	8,048	$	—	$	24	$	16,589	$	41	$	35,605
Provision		(1,169)		(352)		(926)		—		(16)		290		(19)		(2,192)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Three Months Ended June 30, 2023
	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	$	7,153	$	1,692	$	8,952	$	—	$	17	$	18,336	$	49	$	36,199
Provision		(799)		299		837		—		2		(321)		(18)		—
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

	Six Months Ended June 30, 2023
	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	$	7,811	$	2,004	$	7,470	$	—	$	30	$	16,483	$	37	$	33,835
Provision		(1,457)		(13)		2,319		—		(11)		1,532		(6)		2,364
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

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 mortgage 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, 2024 was as follows:

															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

(continued)

															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.

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of December 31, 2023 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	85,839	$	273,663	$	346,024	$	32,753	$	146,893	$	141,681	$	971,065	$	1,823	$	1,999,741
Special Mention		1		44,069		80		653		1,032		1,290		22,807		14		69,946
Substandard		—		342		230		677		1,686		829		8,330		—		12,094
Other (1)		15,978		11,598		4,814		2,370		1,702		1,125		45,981		—		83,568
Total Commercial and Industrial		101,818		329,672		351,148		36,453		151,313		144,925		1,048,183		1,837		2,165,349
Current period gross charge-offs		130		70		75		87		168		2,952		—		—		3,482
Commercial Real Estate
Risk rating:
Pass		346,369		872,783		676,362		337,529		523,446		1,414,613		74,238		1,350		4,246,690
Special Mention		2,307		7,618		41,320		1,359		13,550		11,998		819		—		78,971
Substandard		205		5,079		2,003		—		2,953		2,545		1,655		—		14,440
Other (1)		—		—		—		—		—		142		—		—		142
Total Commercial Real Estate		348,881		885,480		719,685		338,888		539,949		1,429,298		76,712		1,350		4,340,243
Current period gross charge-offs		—		—		—		—		2,500		—		—		—		2,500
Construction
Risk rating:
Pass		156,432		269,623		265,674		60,057		63,018		27,847		6,070		—		848,721
Special Mention		—		—		—		—		189		665		—		—		854
Other (1)		12,728		21,036		8,250		2,143		2,031		3,820		709		—		50,717
Total Construction		169,160		290,659		273,924		62,200		65,238		32,332		6,779		—		900,292
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Lease Financing
Risk rating:
Pass		145,914		82,833		18,680		31,791		30,299		68,520		—		—		378,037
Special Mention		56		137		414		35		—		—		—		—		642
Substandard		712		416		—		—		2		—		—		—		1,130
Total Lease Financing		146,682		83,386		19,094		31,826		30,301		68,520		—		—		379,809
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Total Commercial Lending	$	766,541	$	1,589,197	$	1,363,851	$	469,367	$	786,801	$	1,675,075	$	1,131,674	$	3,187	$	7,785,693
Current period gross charge-offs	$	130	$	70	$	75	$	87	$	2,668	$	2,952	$	—	$	—	$	5,982

(continued)

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	211,598	$	529,296	$	999,522	$	529,881	$	227,058	$	987,251	$	—	$	—	$	3,484,606
680 - 739		36,975		67,205		117,337		68,122		33,148		130,387		—		—		453,174
620 - 679		3,544		16,395		19,184		12,811		4,096		38,987		—		—		95,017
550 - 619		1,305		6,521		1,917		2,492		398		11,679		—		—		24,312
Less than 550		—		—		2,909		2,017		582		6,439		—		—		11,947
No Score (3)		9,137		19,311		11,492		6,043		9,679		51,109		—		—		106,771
Other (2)		15,802		17,528		17,432		12,534		8,599		25,513		10,080		—		107,488
Total Residential Mortgage		278,361		656,256		1,169,793		633,900		283,560		1,251,365		10,080		—		4,283,315
Current period gross charge-offs		—		—		—		—		—		122		—		—		122
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		964,932		1,511		966,443
680 - 739		—		—		—		—		—		—		151,716		1,920		153,636
620 - 679		—		—		—		—		—		—		36,541		1,189		37,730
550 - 619		—		—		—		—		—		—		9,896		1,012		10,908
Less than 550		—		—		—		—		—		—		4,488		100		4,588
No Score (3)		—		—		—		—		—		—		1,283		—		1,283
Total Home Equity Line		—		—		—		—		—		—		1,168,856		5,732		1,174,588
Current period gross charge-offs		—		—		—		—		—		—		273		19		292
Total Residential Lending	$	278,361	$	656,256	$	1,169,793	$	633,900	$	283,560	$	1,251,365	$	1,178,936	$	5,732	$	5,457,903
Current period gross charge-offs	$	—	$	—	$	—	$	—	$	—	$	122	$	273	$	19	$	414
Consumer Lending
FICO:
740 and greater		92,117		128,358		76,148		33,507		21,819		8,970		123,592		155		484,666
680 - 739		68,865		71,031		37,925		17,116		13,270		5,690		76,645		401		290,943
620 - 679		28,533		29,229		16,919		7,843		7,972		4,624		35,210		781		131,111
550 - 619		4,996		10,859		7,760		4,917		4,651		2,986		13,223		925		50,317
Less than 550		1,790		6,370		4,842		2,796		2,905		2,040		5,222		455		26,420
No Score (3)		1,545		229		—		—		1		10		42,933		136		44,854
Other (2)		361		368		982		335		1,059		1		78,484		—		81,590
Total Consumer Lending	$	198,207	$	246,444	$	144,576	$	66,514	$	51,677	$	24,321	$	375,309	$	2,853	$	1,109,901
Current period gross charge-offs	$	639	$	2,400	$	2,135	$	1,142	$	1,816	$	2,622	$	5,790	$	566	$	17,110
Total Loans and Leases	$	1,243,109	$	2,491,897	$	2,678,220	$	1,169,781	$	1,122,038	$	2,950,761	$	2,685,919	$	11,772	$	14,353,497
Current period gross charge-offs	$	769	$	2,470	$	2,210	$	1,229	$	4,484	$	5,696	$	6,063	$	585	$	23,506

(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.

There were no loans and leases graded as Loss as of June 30, 2024 and December 31, 2023.

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, 2024 and December 31, 2023, the aging analysis of the amortized cost basis of the Company’s past due loans and leases was as follows:

	June 30, 2024
	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	$	1,647	$	193	$	1,194	$	3,034	$	2,205,656	$	2,208,690	$	110
Commercial real estate		—		—		3,085		3,085		4,301,932		4,305,017		—
Construction		375		—		447		822		1,016,827		1,017,649		—
Lease financing		—		—		—		—		425,190		425,190		—
Residential mortgage		14,812		4,166		6,887		25,865		4,190,551		4,216,416		1,820
Home equity line		2,316		1,172		3,093		6,581		1,153,252		1,159,833		—
Consumer		16,101		2,852		1,835		20,788		1,006,316		1,027,104		1,835
Total	$	35,251	$	8,383	$	16,541	$	60,175	$	14,299,724	$	14,359,899	$	3,765

	December 31, 2023
	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	$	2,611	$	349	$	1,464	$	4,424	$	2,160,925	$	2,165,349	$	494
Commercial real estate		—		196		300		496		4,339,747		4,340,243		300
Construction		25,191		—		—		25,191		875,101		900,292		—
Lease financing		—		—		—		—		379,809		379,809		—
Residential mortgage		5,244		1,475		4,720		11,439		4,271,876		4,283,315		—
Home equity line		5,940		624		3,550		10,114		1,164,474		1,174,588		—
Consumer		23,259		3,897		2,702		29,858		1,080,043		1,109,901		2,702
Total	$	62,245	$	6,541	$	12,736	$	81,522	$	14,271,975	$	14,353,497	$	3,496

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, 2024 and December 31, 2023 and the amortized cost basis of loans and leases on nonaccrual status with no ACL as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	1,084
Commercial real estate		—		3,085
Construction		—		447
Residential mortgage		3,285		7,273
Home equity line		1,150		6,124
Total Nonaccrual Loans and Leases	$	4,435	$	18,013

	December 31, 2023
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	970
Commercial real estate		2,685		2,953
Residential mortgage		2,667		7,620
Home equity line		1,163		7,052
Total Nonaccrual Loans and Leases	$	6,515	$	18,595

For the three and six months ended June 30, 2024, the Company recognized interest income of $0.3 million and $0.5 million, respectively, on nonaccrual loans and leases. For the three and six months ended June 30, 2023, the Company recognized interest income of $0.2 million and $0.3 million, respectively, on nonaccrual loans and leases. Furthermore, for the three and six months ended June 30, 2024, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $0.5 million, respectively, and for the three and six months ended June 30, 2023, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $0.5 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, 2024 and December 31, 2023, the amortized cost basis of collateral-dependent loans were $32.1 million and $11.1 million, respectively. As of June 30, 2024, these loans were primarily collateralized by residential real estate property and borrower assets and the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis. As of December 31, 2023, these loans were primarily collateralized by residential real estate property and the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis.

Loan Modifications to Borrowers Experiencing Financial Difficulty

Commercial and industrial loans with a borrower experiencing financial difficulty may be modified through interest rate reductions, term extensions, and converting revolving credit lines to term loans. Modifications of commercial real estate and construction loans with a borrower experiencing financial difficulty may involve reducing the interest rate for the remaining term of the loan or extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk. Modifications of construction loans with a borrower experiencing financial difficulty 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. Modifications of residential real estate loans with a borrower experiencing financial difficulty may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, including extended interest-only periods and reamortization of the balance. Modifications of consumer loans with a borrower experiencing financial difficulty may involve interest rate reductions and term extensions.

Loans modified with a borrower experiencing financial difficulty, whether in default or not, 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 with a borrower experiencing financial difficulty are evaluated for impairment. As a result, this may have a financial effect of impacting the specific ACL associated with the loan. An ACL for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate 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 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 tables present, by class of financing receivable and type of modification granted, the amortized cost basis as of June 30, 2024 and 2023, related to loans modified to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023, respectively:

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Consumer	$	473	0.05	%	$	1,043	0.10	%
Total	$	473	n/m	%	$	1,043	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial real estate	$	—	—	%	$	2	n/m	%
Consumer		371	0.03			705	0.06
Total	$	371	n/m	%	$	707	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	83	n/m	%	$	273	0.01	%
Commercial real estate		1,184	0.03			1,184	0.03
Residential mortgage		792	0.02			1,099	0.03
Consumer		15	n/m			129	0.01
Total	$	2,074	0.01	%	$	2,685	0.02	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	87	n/m	%	$	109	n/m	%
Commercial real estate		1,227	0.03			1,227	0.03
Construction		—	—			230	0.03
Residential mortgage		—	—			33	n/m
Consumer		46	n/m			117	0.01
Total	$	1,360	0.01	%	$	1,716	0.01	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Other-Than-Insignificant Payment Delay
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Residential mortgage	$	—	—	%	$	1,226	0.03	%
Total	$	—	—	%	$	1,226	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

The following tables describe, by class of financing receivable and type of modification granted, the financial effect of the modifications made to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023, respectively:

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Consumer	Reduced weighted-average contractual interest rate by 13.61%.	Reduced weighted-average contractual interest rate by 13.57%.

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial real estate	—	Reduced weighted-average contractual interest rate by 0.75%.
Consumer	Reduced weighted-average contractual interest rate by 12.98%.	Reduced weighted-average contractual interest rate by 13.23%.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Commercial and industrial	Added a weighted-average 4.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Residential mortgage	Added a weighted-average 0.7 years to the life of loans.	Added a weighted-average 0.8 years to the life of loans.
Consumer	Added a weighted-average 2.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial and industrial	Added a weighted-average 3.6 years to the life of loans.	Added a weighted-average 3.5 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Construction	—	Added a weighted-average 2.9 years to the life of loans.
Residential mortgage	—	Added a weighted-average 5.9 years to the life of loans.
Consumer	Added a weighted-average 2.3 years to the life of loans.	Added a weighted-average 3.6 years to the life of loans.

	Other-Than-Insignificant Payment Delay
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Residential mortgage	—	Deferred an average of $172 thousand in loan payments.

The following table presents, by class of financing receivable and type of modification granted, the amortized cost basis, as of June 30, 2024 and 2023, of loans that had a payment default during the three and six months ended June 30, 2024 and 2023, respectively, and were modified in the 12 months before default to borrowers experiencing financial difficulty. The Company is reporting these defaulted loans based on a payment default definition of 30 days past due:

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2024				Six Months Ended June 30, 2024
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Commercial and industrial	$	—	$	74	$	—	$	74
Consumer	$	397	$	20	$	467	$	20
Total	$	397	$	94	$	467	$	94

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2023				Six Months Ended June 30, 2023
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Consumer	$	87	$	—	$	88	$	—
Total	$	87	$	—	$	88	$	—

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Performance of the loans that are modified to borrowers experiencing financial difficulty is monitored to understand the effectiveness of the Company’s modification efforts. As of June 30, 2024 and 2023, the aging analysis of the amortized cost basis of the performance of loans that have been modified in the last 12 months related to borrowers experiencing financial difficulty was as follows:

		June 30, 2024
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	435	$	435
Commercial real estate		—		—		—		—		2,685		2,685
Construction		—		—		—		—		653		653
Residential mortgage		—		—		—		—		2,326		2,326
Consumer		152		53		31		236		1,384		1,620
Total	$	152	$	53	$	31	$	236	$	7,483	$	7,719

		June 30, 2023
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	109	$	109
Commercial real estate		—		—		—		—		1,229		1,229
Construction		—		—		—		—		230		230
Residential mortgage		—		—		—		—		33		33
Consumer		34		—		33		67		755		822
Total	$	34	$	—	$	33	$	67	$	2,356	$	2,423

The Company had commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $6.4 billion as of June 30, 2024 and $6.5 billion as of December 31, 2023. Of the $6.4 billion at June 30, 2024, there were no commitments to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction, term extension, or other-than-insignificant payment delay during the six months ended June 30, 2024. Of the $6.5 billion at December 31, 2023, there were commitments of $5.0 million to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction or a term extension during the year ended December 31, 2023.

Foreclosed Property

As of both June 30, 2024 and December 31, 2023, there were no residential real estate properties held from foreclosed residential mortgage loans.

XML

Other Assets

6 Months Ended

Jun. 30, 2024

Other Assets.

Other Assets

5. Other Assets

Bank-Owned Life Insurance

During 2024, the Company entered into noncash exchanges of certain bank-owned life insurance (“BOLI”) policies in accordance with Internal Revenue Code (“IRC”) Section 1035. Policies of $115.0 million and $180.3 million were transferred into new policies during the three and six months ended June 30, 2024, respectively. No gain or loss was recognized as part of these exchanges. There were no policies exchanged during the three and six months ended June 30, 2023.

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 Company’s maximum potential exposure to repurchases is limited to the unpaid principal amount of residential real estate loans serviced for others, which was $1.3 billion as of both June 30, 2024 and December 31, 2023. Servicing fees include contractually specified fees, late charges, and ancillary fees and were $0.8 million for both three months ended June 30, 2024 and 2023 and $1.6 million and $1.7 million for the six months ended June 30, 2024 and 2023, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $0.2 million and $0.3 million for the three months ended June 30, 2024 and 2023, respectively, and $0.5 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	791
One to two years		702
Two to three years		621
Three to four years		548
Four to five years		485

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

	June 30,		December 31,
(dollars in thousands)	2024		2023
Gross carrying amount	$	69,708	$	69,515
Less: accumulated amortization		64,313		63,816
Net carrying value	$	5,395	$	5,699

The following table presents changes in amortized MSRs for the three and six months ended June 30, 2024 and 2023:

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2024		2023		2024		2023
Balance at beginning of period	$	5,533	$	6,299	$	5,699	$	6,562
Originations		96		51		193		68
Amortization		(234)		(278)		(497)		(558)
Balance at end of period	$	5,395	$	6,072	$	5,395	$	6,072
Fair value of amortized MSRs at beginning of period	$	14,071	$	15,169	$	14,308	$	15,193
Fair value of amortized MSRs at end of period	$	14,094	$	14,557	$	14,094	$	14,557

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, 2024 and 2023.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024							December 31, 2023
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	6.89	%	-	11.22	%	6.98	%	6.87	%	-	11.53	%	7.04	%
Life in years (of the MSR)	4.61		-	7.17		7.06		4.30		-	7.22		7.09
Weighted-average coupon rate	3.66	%	-	5.71	%	3.77	%	3.57	%	-	5.81	%	3.73	%
Discount rate	10.36	%	-	10.87	%	10.41	%	10.40	%	-	10.60	%	10.52	%

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

Low-Income Housing Tax Credit Investments

The Company has a limited partnership interest or is a member in a limited liability company (“LLC”) in several low-income housing partnerships. These partnerships or LLCs provide funds for the construction and operation of apartment complexes that provide affordable housing to that segment of the population with lower family income. If these developments successfully attract a specified percentage of residents falling in that lower income range, state and/or federal income tax credits are made available to the partners or members. The tax credits are generally recognized over 5 or 10 years. In order to continue receiving the tax credits each year over the life of the partnership or LLC, the low-income residency targets must be maintained.

The Company generally accounts for its interests in these low-income housing partnerships using the proportional amortization method. The Company had $222.3 million and $206.9 million in affordable housing and other tax credit investment partnership interests as of June 30, 2024 and December 31, 2023, respectively, included in other assets on the unaudited interim consolidated balance sheets. The amount of amortization of such investments reported in the provision for income taxes was $7.5 million and $6.1 million during the three months ended June 30, 2024 and 2023, respectively, and $15.2 million and $12.2 million during the six months ended June 30, 2024 and 2023, respectively. The affordable housing tax credits and other benefits recognized were $9.6 million and $7.7 million during the three months ended June 30, 2024 and 2023, respectively, and $19.2 million and $15.1 million during the six months ended June 30, 2024 and 2023, respectively, and were included in the provision for income taxes on the unaudited interim consolidated statements of income and net income on the unaudited interim consolidated statements of cash flows.

Unfunded commitments to fund these investments were $92.2 million and $80.7 million as of June 30, 2024 and December 31, 2023, respectively. These unfunded commitments are unconditional and legally binding and are recorded in other liabilities in the unaudited interim consolidated balance sheets.

XML

Transfers of Financial Assets

6 Months Ended

Jun. 30, 2024

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 and/or securities 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, 2024 and December 31, 2023 were as follows:

(dollars in thousands)	June 30, 2024		December 31, 2023
Public deposits	$	1,846,697	$	2,571,359
Federal Home Loan Bank		4,913,920		4,495,266
Federal Reserve Bank		3,791,958		4,074,093
ACH transactions		8,527		137,101
Interest rate swaps		456		575
Total	$	10,561,558	$	11,278,394

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted  as of June 30, 2024 and December 31, 2023. In addition, no debt was extinguished by in-substance defeasance.

XML

Deposits

6 Months Ended

Jun. 30, 2024

Deposits [Abstract]

Deposits

7. Deposits

As of June 30, 2024 and December 31, 2023, deposits were categorized as interest-bearing or noninterest-bearing as follows:

(dollars in thousands)	June 30, 2024		December 31, 2023
U.S.:
Interest-bearing	$	12,272,557	$	12,731,915
Noninterest-bearing		6,040,637		6,609,483
Foreign:
Interest-bearing		1,188,808		1,017,180
Noninterest-bearing		816,830		974,079
Total deposits	$	20,318,832	$	21,332,657

The following table presents the maturity distribution of time certificates of deposit as of June 30, 2024:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	731,969	$	648,317	$	1,380,286
Over three through six months		665,280		447,274		1,112,554
Over six through twelve months		389,986		282,001		671,987
One to two years		48,512		7,231		55,743
Two to three years		24,956		4,047		29,003
Three to four years		19,732		5,989		25,721
Four to five years		16,859		1,409		18,268
Thereafter		809		334		1,143
Total	$	1,898,103	$	1,396,602	$	3,294,705

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $1.4 billion and $1.8 billion as of June 30, 2024 and December 31, 2023, respectively. Overdrawn deposit accounts are classified as loans and totaled $4.3 million and $2.5 million as of June 30, 2024 and December 31, 2023, respectively.

XML

Short-Term Borrowings

6 Months Ended

Jun. 30, 2024

Short-Term Borrowings

Short-Term Borrowings

8. Short-Term Borrowings

At June 30, 2024 and December 31, 2023, short-term borrowings were comprised of the following:

(dollars in thousands)	June 30, 2024		December 31, 2023
Short-term FHLB fixed-rate advances(1)	$	500,000	$	500,000
Total short-term borrowings	$	500,000	$	500,000

(1) Interest is payable monthly.

As of June 30, 2024 and December 31, 2023, the Company’s short-term borrowings consisted of $500.0 million in short-term FHLB fixed-rate advances with a weighted average interest rate of 4.71% and maturity dates in September 2024. The FHLB fixed-rate advances require monthly interest-only payments with the principal amount due on the maturity date.

As of June 30, 2024 and December 31, 2023, the Company had a remaining line of credit of $2.7 billion and $2.5 billion, respectively, available from the FHLB. The FHLB borrowing capacity was secured by commercial real estate and residential real estate loan collateral as of both June 30, 2024 and December 31, 2023. As of June 30, 2024 and December 31, 2023, the Company had an undrawn line of credit of $3.1 billion and $3.3 billion, respectively, available from the FRB. The borrowing capacity with the FRB was secured by consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities as of both June 30, 2024 and December 31, 2023. See “Note 6. Transfers of Financial Assets” for more information.

	Six Months Ended June 30,
(dollars in thousands)	2024			2023
Federal funds purchased:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	150,000
Average outstanding balance	$	—		$	34,779
Weighted-average interest rate paid		—	%		4.45	%
Short-term FHLB repo advance:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	400,000
Average outstanding balance	$	—		$	208,702
Weighted-average interest rate paid		—	%		5.14	%
Short-term FHLB fixed-rate advances:
Weighted-average interest rate at June 30,		4.71	%		—	%
Highest month-end balance	$	500,000		$	—
Average outstanding balance	$	500,000		$	—
Weighted-average interest rate paid		4.79	%		—	%

XML

Accumulated Other Comprehensive Loss

6 Months Ended

Jun. 30, 2024

Accumulated Other Comprehensive Loss

Accumulated Other Comprehensive Loss

9. Accumulated Other Comprehensive Loss

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

Changes in accumulated other comprehensive loss for the three and six months ended June 30, 2024 and 2023 are presented below:

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2024	$	(714,330)	$	190,550	$	(523,780)
Three months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(4,277)		1,141		(3,136)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		10,665		(2,845)		7,820
Net change in investment securities		6,388		(1,704)		4,684
Cash flow derivative hedges:
Unrealized net losses arising during the period		(113)		31		(82)
Reclassification of net losses included in net income		63		(17)		46
Net change in cash flow derivative hedges		(50)		14		(36)
Other comprehensive income		6,338		(1,690)		4,648
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2023	$	(723,100)	$	192,890	$	(530,210)
Six months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(7,709)		2,056		(5,653)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		21,825		(5,821)		16,004
Net change in investment securities		14,116		(3,765)		10,351
Cash flow derivative hedges:
Unrealized net losses arising during the period		(826)		220		(606)
Reclassification of net losses included in net income		1,818		(485)		1,333
Net change in cash flow derivative hedges		992		(265)		727
Other comprehensive income		15,108		(4,030)		11,078
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2023	$	(834,206)	$	222,527	$	(611,679)
Three months ended June 30, 2023
Investment securities:
Unrealized net losses arising during the period		(14,025)		3,741		(10,284)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		13,064		(3,485)		9,579
Net change in investment securities		(961)		256		(705)
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,053)		548		(1,505)
Reclassification of net losses included in net income		1,573		(420)		1,153
Net change in cash flow derivative hedges		(480)		128		(352)
Other comprehensive loss		(1,441)		384		(1,057)
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2022	$	(871,813)	$	232,559	$	(639,254)
Six months ended June 30, 2023
Investment securities:
Unrealized net gains arising during the period		11,013		(2,938)		8,075
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		24,772		(6,608)		18,164
Net change in investment securities		35,785		(9,546)		26,239
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,495)		665		(1,830)
Reclassification of net losses included in net income		2,876		(767)		2,109
Net change in cash flow derivative hedges		381		(102)		279
Other comprehensive income		36,166		(9,648)		26,518
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

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

	Pensions								Accumulated
	and		Available-for-Sale		Held-to-Maturity		Cash Flow		Other
	Other		Investment		Investment		Derivative		Comprehensive
(dollars in thousands)	Benefits		Securities		Securities		Hedges		Loss
Three Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(224,940)	$	(293,427)	$	(40)	$	(523,780)
Other comprehensive (loss) income		—		(3,136)		7,820		(36)		4,648
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Six Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(222,423)	$	(301,611)	$	(803)	$	(530,210)
Other comprehensive (loss) income		—		(5,653)		16,004		727		11,078
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Three Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(273,816)	$	(328,361)	$	(4,071)	$	(611,679)
Other comprehensive (loss) income		—		(10,284)		9,579		(352)		(1,057)
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)
Six Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(292,175)	$	(336,946)	$	(4,702)	$	(639,254)
Other comprehensive income		—		8,075		18,164		279		26,518
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)

XML

Regulatory Capital Requirements

6 Months Ended

Jun. 30, 2024

Regulatory Capital Requirements

Regulatory Capital Requirements

10. 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, 2024 and December 31, 2023:

					First Hawaiian				Minimum		Well-
	First Hawaiian, Inc.				Bank				Capital		Capitalized
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Ratio(1)		Ratio(1)
June 30, 2024:
Common equity tier 1 capital to risk-weighted assets	$	2,073,729	12.73	%	$	2,061,264	12.66	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,073,729	12.73	%		2,061,264	12.66	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,267,659	13.92	%		2,255,194	13.85	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,073,729	9.03	%		2,061,264	8.98	%	4.00	%	5.00	%
December 31, 2023:
Common equity tier 1 capital to risk-weighted assets	$	2,020,784	12.39	%	$	2,006,393	12.30	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,020,784	12.39	%		2,006,393	12.30	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,212,922	13.57	%		2,198,531	13.48	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,020,784	8.64	%		2,006,393	8.57	%	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”).

Federal regulations 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, 2024, 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, 2024, to change the capital adequacy category of the Company or the Bank.

XML

Derivative Financial Instruments

6 Months Ended

Jun. 30, 2024

Derivative Financial Instruments

Derivative Financial Instruments

11. 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 and collars 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 the notional amounts and fair values of derivatives held by the Company as of June 30, 2024 and December 31, 2023:

	June 30, 2024						December 31, 2023
			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	$	65,625	$	11,023	$	—	$	267,500	$	10,861	$	(1,799)
Interest rate collars		200,000		—		(104)		200,000		703		—
Derivatives not designated as hedging instruments:
Interest rate swaps		2,699,229		1,750		(3,435)		2,753,801		1,204		(521)
Visa derivative		93,825		—		(2,300)		107,548		—		(2,300)
Foreign exchange contracts		971		—		—		66		—		—

(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. As of June 30, 2024 and December 31, 2023, the amount of initial margin cash collateral posted by the Company was $0.5 million and $0.6 million, respectively. As of June 30, 2024 and December 31, 2023, the variation margin was $1.7 million and $0.7 million, respectively.

As of June 30, 2024, the Company pledged $0.5 million in cash and received $33.9 million in cash as collateral for interest rate swaps. As of December 31, 2023, the Company pledged $0.6 million in cash and received $27.1 million in cash as collateral for interest rate swaps. As of June 30, 2024 and December 31, 2023, 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.

As of June 30, 2024 and December 31, 2023, the Company received $47.8 million and $40.9 million, respectively, in securities collateral for interest rate swaps, which is held in a custodial account and is not recorded on the Company’s unaudited interim consolidated balance sheets.

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, 2024 and December 31, 2023, the Company carried one interest rate swap with a notional amount of $65.6 million and $67.5 million, respectively, which was designated and qualified as a fair value hedge for a commercial and industrial loan. As of June 30, 2024 and December 31, 2023, the interest rate swap had a positive fair value of $11.0 million and $10.9 million, respectively. The swap matures in 2041. The Company received a USD Federal Funds floating rate and paid a fixed rate of 2.07%.

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, 2024 and 2023:

	Gains (losses) recognized in	Three Months Ended				Six Months Ended
	the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2024		2023		2024		2023
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	789	$	(795)	$	162	$	394
Recognized on hedged item	Loans and lease financing		(791)		708		(172)		(577)

As of June 30, 2024 and December 31, 2023, 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, 2024		December 31, 2023		June 30, 2024		December 31, 2023
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	54,545	$	56,592	$	(11,080)	$	(10,908)

Cash Flow Hedges

The Company utilized interest rate swaps to reduce asset sensitivity and enhance current yields associated with interest payments received on a pool of floating-rate loans. The Company entered into interest rate swaps paying floating rates and receiving fixed rates. The floating-rate index (Bloomberg Short-Term Bank Yield Index, or “BSBY”) corresponded to the floating-rate nature of the interest receipts being hedged (based on USD Prime). The swaps provided an initial benefit to interest income as the Company received the higher fixed rate, which persisted while the floating rate remained below the swap’s fixed rate. By hedging with interest rate swaps, the Company minimized the adverse impact on interest income previously associated with a low interest rate environment on floating-rate loans.

As of December 31, 2023, the Company carried two interest rate swaps with notional amounts totaling $200.0 million, with a negative fair value totaling $1.8 million. The swaps matured in April 2024. The Company received fixed rates ranging from 1.70% to 2.08% and paid 1-month BSBY.

The Company also utilized interest rate collars to manage interest rate risk and protect against downside risk in yields associated with interest payments received on a pool of floating-rate assets. The floating-rate index of the collars (Secured Overnight Financing Rate, or “SOFR”) corresponds to the floating-rate nature of the interest receipts being hedged (based on SOFR). Interest rate collars involve the payments of variable-rate amounts if the collar index exceeds the cap strike rate on the contract and receipts of variable-rate amounts if the collar index falls below the floor strike rate on the contract. No payments are required if the collar index falls between the cap and floor rates. By hedging with interest rate collars, the Company mitigates the adverse impact on interest income associated with possible future decreases in interest rates.

As of June 30, 2024 and December 31, 2023, the Company carried two interest rate collars with notional amounts totaling $200.0 million. As of June 30, 2024, these interest rate collars had a negative fair value of $0.1 million. As of December 31, 2023, these interest rate collars had a positive fair value of $0.7 million. The collars mature in 2025 and 2027. The interest rate collars had a floor strike rate of 2.00% and cap strike rates ranging from 5.31% to 5.64%.

The interest rate swaps and collars are designated and qualify as cash flow hedges. To the extent that the hedge is considered highly effective, the gain or loss on the interest rate swaps and collars is reported as a component of other comprehensive income (loss) and reclassified into earnings in the same period that the hedged transaction affects earnings.

The following table summarizes the effect of cash flow hedging relationships for the three and six months ended June 30, 2024 and 2023:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2024		2023		2024		2023
Pretax net losses recognized in other comprehensive income on cash flow derivative hedges	$	(113)	$	(2,053)	$	(826)	$	(2,495)
Pretax net losses reclassified from accumulated other comprehensive income to interest income from loans and lease financing		63		1,573		1,818		2,876

The estimated net amount to be reclassified within the next 12 months out of accumulated other comprehensive income (loss) into earnings is nil as a decrease to interest income from loans and lease financing. As of June 30, 2024, the maximum length of time over which forecasted transactions are hedged is approximately three years.

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, 2024 and 2023:

	Net losses recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2024		2023		2024		2023
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	(24)	$	(180)	$	(31)	$	(558)
Visa derivative	Other noninterest income		(1,354)		(1,816)		(2,830)		(3,779)

As of June 30, 2024, the Company carried multiple interest rate swaps with notional amounts totaling $2.7 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $1.7 million and a negative fair value of $3.4 million. The Company received floating rates ranging from 5.65% to 8.33% and paid fixed rates ranging from 2.39% to 6.67%. The swaps mature between July 2024 and October 2043. As of December 31, 2023, 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 $1.2 million and a negative fair value of $0.5 million. The Company received floating rates ranging from 5.84% to 8.34% and paid fixed rates ranging from 2.39% to 5.98%. These swaps resulted in net interest expense of nil during both the three and six months ended June 30, 2024 and 2023.

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 $0.6 million and $1.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.6 million and $1.5 million for the six months ended June 30, 2024 and 2023, respectively.

Visa Class B Restricted Shares

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 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. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to the current conversion rate of 1.5875. 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. In April 2024, Visa, Inc. commenced an initial exchange offer (“Visa Exchange Offer”) for all of its outstanding Class B shares (subsequently renamed as “Class B-1 shares”), of which the buyer elected and Visa, Inc. accepted. The buyer received a combination of Visa Class B-2 shares and Visa Class C shares in exchange for the 274,000 Class B-1 shares previously owned by the Company. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5875 and 4.0000, respectively. The Company took this exchange into consideration when valuing the derivative liability (“Visa derivative”) at June 30, 2024. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both June 30, 2024 and December 31, 2023, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 16. 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 nil were recognized during both the three and six months ended June 30, 2024 and 2023, respectively.

Credit-Risk Related Contingent Features

Certain of the Company’s 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. The aggregate fair value of all derivative instruments with such credit-risk related contingent features that are in a net liability position was nil at both June 30, 2024 and December 31, 2023, for which the Company posted nil in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of June 30, 2024 and December 31, 2023, the Company 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, 2024

Commitments and Contingent Liabilities

Commitments and Contingent Liabilities

12. 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 $46.6 million and $61.8 million at June 30, 2024 and December 31, 2023, 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 $6.3 million and $6.8 million at June 30, 2024 and December 31, 2023, 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, 2024 have maturities ranging from July 2024 to May 2028. 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, 2024 and December 31, 2023 were as follows:

	June 30,		December 31,
(dollars in thousands)	2024		2023
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,192,812	$	6,308,343
Standby letters of credit		244,253		234,102
Commercial letters of credit		2,368		3,629

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 11. 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, 2024

Revenue from Contracts with Customers

Revenue from Contracts with Customers

13. Revenue from Contracts with Customers

Revenue Recognition

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

Disaggregation of Revenue

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

		Three Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	124,696	$	45,019	$	(16,864)	$	152,851
Service charges on deposit accounts		6,778		894		121		7,793
Credit and debit card fees		—		14,272		1,018		15,290
Other service charges and fees		7,772		510		591		8,873
Trust and investment services income		9,426		—		—		9,426
Other		255		1,391		2,780		4,426
Not in scope of Topic 606(1)		2,065		1,556		2,339		5,960
Total noninterest income		26,296		18,623		6,849		51,768
Total revenue	$	150,992	$	63,642	$	(10,015)	$	204,619

		Six Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income (expense)(1)	$	252,753	$	90,400	$	(35,875)	$	307,278
Service charges on deposit accounts		13,453		1,718		168		15,339
Credit and debit card fees		—		28,863		2,024		30,887
Other service charges and fees		14,709		908		1,161		16,778
Trust and investment services income		19,780		—		—		19,780
Other		475		2,539		5,421		8,435
Not in scope of Topic 606(1)		3,914		2,553		5,453		11,920
Total noninterest income		52,331		36,581		14,227		103,139
Total revenue	$	305,084	$	126,981	$	(21,648)	$	410,417

(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, derivative financial instruments and bank-owned life insurance.

		Three Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	104,237	$	41,496	$	14,206	$	159,939
Service charges on deposit accounts		6,458		662		126		7,246
Credit and debit card fees		—		13,639		1,239		14,878
Other service charges and fees		6,049		424		550		7,023
Trust and investment services income		9,448		—		—		9,448
Other		88		2,534		436		3,058
Not in scope of Topic 606(1)		1,754		1,827		2,114		5,695
Total noninterest income		23,797		19,086		4,465		47,348
Total revenue	$	128,034	$	60,582	$	18,671	$	207,287

		Six Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	213,157	$	82,435	$	31,594	$	327,186
Service charges on deposit accounts		13,000		1,288		189		14,477
Credit and debit card fees		—		28,053		2,536		30,589
Other service charges and fees		12,220		844		1,063		14,127
Trust and investment services income		19,062		—		—		19,062
Other		327		3,850		2,086		6,263
Not in scope of Topic 606(1)		3,455		2,939		5,459		11,853
Total noninterest income		48,064		36,974		11,333		96,371
Total revenue	$	261,221	$	119,409	$	42,927	$	423,557

(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, derivative financial instruments and bank-owned life insurance.

For the three and six months ended June 30, 2024 and 2023, 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. The Company received signing bonuses from two vendors in prior years and one vendor in the current year, which are being amortized over the term of the respective contracts. As of June 30, 2024 and December 31, 2023, the Company had contract liabilities of $1.8 million and $1.9 million, respectively, which it expects to recognize over the remaining term of the respective contracts with the vendors. For the three and six months ended June 30, 2024, the Company’s recognized revenues increased 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, 2023, the Company’s recognized revenues increased 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, 2024 and December 31, 2023, there were no material receivables from contracts with customers or contract assets recorded on the Company’s unaudited interim consolidated balance sheets.

Other

Except for the contract liabilities noted above, the Company did not have any significant performance obligations as of June 30, 2024 and December 31, 2023. 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, 2024

Earnings per Share

Earnings per Share

14. Earnings per Share

For the three and six months ended June 30, 2024, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 151,000 and 133,000 antidilutive securities, respectively. For the three and six months ended June 30, 2023, the Company made no adjustments to net income for the purpose of computing earnings per share and there were 699,000 and 310,000 antidilutive securities, respectively. For the three and six months ended June 30, 2024 and 2023, 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)	2024		2023		2024		2023
Numerator:
Net income	$	61,921	$	62,442	$	116,141	$	129,260
Denominator:
Basic: weighted-average shares outstanding		127,867,853		127,591,371		127,787,663		127,522,975
Add: weighted-average equity-based awards		394,741		240,980		492,254		378,250
Diluted: weighted-average shares outstanding		128,262,594		127,832,351		128,279,917		127,901,225
Basic earnings per share	$	0.48	$	0.49	$	0.91	$	1.01
Diluted earnings per share	$	0.48	$	0.49	$	0.91	$	1.01

XML

Noninterest Income and Noninterest Expense

6 Months Ended

Jun. 30, 2024

Noninterest Income and Noninterest Expense

Noninterest Income and Noninterest Expense

15. Noninterest Income and Noninterest Expense

Benefit Plans

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, 2024 and 2023:

	Income line item where recognized in	Pension Benefits				Other Benefits
(dollars in thousands)	the consolidated statements of income	2024		2023		2024		2023
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	137	$	147
Interest cost	Other noninterest expense		1,905		2,059		211		220
Expected return on plan assets	Other noninterest expense		(878)		(882)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		503		719		(322)		(379)
Total net periodic benefit cost		$	1,530	$	1,896	$	26	$	(12)
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	274	$	294
Interest cost	Other noninterest expense		3,811		4,118		422		440
Expected return on plan assets	Other noninterest expense		(1,756)		(1,765)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		1,006		1,438		(644)		(758)
Total net periodic benefit cost		$	3,061	$	3,791	$	52	$	(24)

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, 2024 and 2023, respectively, and $3.2 million and $3.1 million for the six months ended June 30, 2024 and 2023, respectively. In addition, the Company recognized $1.6 million and $1.5 million of lease income related to variable lease payments for the three months ended June 30, 2024 and 2023, respectively, and $3.2 million and $3.3 million for the six months ended June 30, 2024 and 2023, respectively.

XML

Fair Value

6 Months Ended

Jun. 30, 2024

Fair Value

Fair Value

16. 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 collateral-dependent loans, 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. 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. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to the current conversion rate of 1.5875. As a result of the Visa Exchange Offer, the buyer now holds a combination of Visa Class B-2 shares and Visa Class C shares, of which the Visa derivative’s notional is based on. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5875 and 4.0000, respectively. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both June 30, 2024 and December 31, 2023 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 Class B-2 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, 2024 and December 31, 2023 are summarized below:

	Fair Value Measurements as of June 30, 2024
	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	$	—	$	12,969	$	—	$	12,969
Government-sponsored enterprises debt securities		—		19,668		—		19,668
Mortgage-backed securities:
Residential - Government agency(1)		—		9,335		—		9,335
Residential - Government-sponsored enterprises(1)		—		721,145		—		721,145
Commercial - Government agency		—		208,228		—		208,228
Commercial - Government-sponsored enterprises		—		82,492		—		82,492
Commercial - Non-agency		—		22,000		—		22,000
Collateralized mortgage obligations:
Government agency		—		434,856		—		434,856
Government-sponsored enterprises		—		339,235		—		339,235
Collateralized loan obligations		—		218,028		—		218,028
Total available-for-sale securities		—		2,067,956		—		2,067,956
Other assets(2)		108		12,773		—		12,881
Liabilities
Other liabilities(3)		—		(3,539)		(2,300)		(5,839)
Total	$	108	$	2,077,190	$	(2,300)	$	2,074,998

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

	Fair Value Measurements as of December 31, 2023
	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	$	—	$	32,503	$	—	$	32,503
Government-sponsored enterprises debt securities		—		19,592		—		19,592
Mortgage-backed securities:
Residential - Government agency(1)		—		10,182		—		10,182
Residential - Government-sponsored enterprises(1)		—		783,297		—		783,297
Commercial - Government agency		—		218,674		—		218,674
Commercial - Government-sponsored enterprises		—		86,431		—		86,431
Commercial - Non-agency		—		21,683		—		21,683
Collateralized mortgage obligations:
Government agency		—		471,150		—		471,150
Government-sponsored enterprises		—		363,970		—		363,970
Collateralized loan obligations		—		247,854		—		247,854
Total available-for-sale securities		—		2,255,336		—		2,255,336
Other assets(2)		517		12,768		—		13,285
Liabilities
Other liabilities(3)		—		(2,320)		(2,300)		(4,620)
Total	$	517	$	2,265,784	$	(2,300)	$	2,264,001

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2024 and December 31, 2023, the significant unobservable inputs used in the fair value measurements were as follows:

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2024
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	14,441	Financial Statement Values	Discounts to reflect estimated selling costs	0% - 50%
Collateral-dependent loans		2,560	Appraisal Value(1)	Discounts to reflect estimated selling costs	7% - 8%
Visa derivative		(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 6 months(3)	n/m(3)
				Growth Rate - 14%(4)	-2% - 21%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2023
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Visa derivative	$	(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 5 months(5)	n/m(5)
				Growth Rate - 10%(4)	-6% - 25%

(1) Fair value is generally determined through appraisals of the underlying collateral. The Company may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral.

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate as of the respective consolidated balance sheet dates was utilized in the fair value calculation.

(3) The expected term was based on an August 2024 claim filing deadline and subsequent period for claims to be processed. As such, a range is not meaningful to disclose.

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

(5) The expected term was based on a May 2024 claim filing deadline. As such, a range is not meaningful to disclose.

Changes in Fair Value Levels

For the three and six months ended June 30, 2024 and 2023, 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, 2024 and 2023 are summarized below:

	Visa Derivative
(dollars in thousands)	2024		2023
Three Months Ended June 30,
Balance as of April 1,	$	(2,300)	$	(1,200)
Total net losses included in other noninterest income		(1,354)		(1,816)
Settlements		1,354		1,816
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(1,354)	$	(1,816)
Six Months Ended June 30,
Balance as of January 1,	$	(2,300)	$	(851)
Total net losses included in other noninterest income		(2,830)		(3,779)
Settlements		2,830		3,430
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(2,830)	$	(3,779)

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, 2024
			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	$	1,114,759	$	290,501	$	824,258	$	—	$	1,114,759
Investment securities held-to-maturity		3,917,175		—		3,401,006		—		3,401,006
Loans held for sale		2,820		—		2,836		—		2,836
Loans(1)		13,934,709		—		—		13,192,228		13,192,228
Financial liabilities:
Time deposits(2)	$	3,294,705	$	—	$	3,270,205	$	—	$	3,270,205
Short-term borrowings		500,000		—		499,105		—		499,105
										(continued)

	December 31, 2023
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
(continued)			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,739,897	$	185,015	$	1,554,882	$	—	$	1,739,897
Investment securities held-to-maturity		4,041,449		—		3,574,856		—		3,574,856
Loans held for sale		190		—		192		—		192
Loans(1)		13,973,688		—		—		13,385,683		13,385,683
Financial liabilities:
Time deposits(2)	$	3,456,158	$	—	$	3,432,330	$	—	$	3,432,330
Short-term borrowings		500,000		—		495,306		—		495,306

(1) Excludes financing leases of $425.2 million at June 30, 2024 and $379.8 million at December 31, 2023.

(2) Excludes deposit liabilities with no defined or contractual maturity of $17.0 billion as of June 30, 2024 and $17.9 billion as of December 31, 2023.

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of June 30, 2024 and December 31, 2023, the Company had $6.4 billion and $6.5 billion, respectively, of unfunded loan and lease commitments and letters of credit. The Company believes that 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 $47.2 million and $49.8 million at June 30, 2024 and December 31, 2023, 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 may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral. The fair value of other collateral such as business assets is typically ascertained by assessing inventory listings and borrower’s financial statements 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 ACL.

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, 2024:

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2024
Collateral-dependent loans	$	—	$	—	$	17,001

Total expected credit losses recognized on collateral-dependent loans were $0.7 million and $1.7 million for the three and six months ended June 30, 2024, respectively.

There were no assets with nonrecurring fair value adjustments held as of December 31, 2023. Additionally, there were no nonrecurring fair value adjustments for the three and six months ended June 30, 2023.

XML

Reportable Operating Segments

6 Months Ended

Jun. 30, 2024

Reportable Operating Segments

Reportable Operating Segments

17. 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.

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 and loans, automobile loans and leases, secured and unsecured 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 48 banking locations throughout the State of Hawaii, Guam and Saipan.

Commercial Banking

Commercial Banking offers products that include corporate banking related products, commercial real estate loans, commercial lease financing, secured and unsecured lines of credit, 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 cross-border wires for business and personal reasons 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, 2024
Net interest income (expense)	$	124,696	$	45,019	$	(16,864)	$	152,851
(Provision) benefit for credit losses		(1,525)		(1,675)		1,400		(1,800)
Net interest income (expense) after (provision) benefit for credit losses		123,171		43,344		(15,464)		151,051
Noninterest income		26,296		18,623		6,849		51,768
Noninterest expense		(72,625)		(22,623)		(26,838)		(122,086)
Income (loss) before (provision) benefit for income taxes		76,842		39,344		(35,453)		80,733
(Provision) benefit for income taxes		(18,623)		(8,419)		8,230		(18,812)
Net income (loss)	$	58,219	$	30,925	$	(27,223)	$	61,921

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2024
Net interest income (expense)	$	252,753	$	90,400	$	(35,875)	$	307,278
(Provision) benefit for credit losses		(4,904)		(5,388)		2,192		(8,100)
Net interest income (expense) after (provision) benefit for credit losses		247,849		85,012		(33,683)		299,178
Noninterest income		52,331		36,581		14,227		103,139
Noninterest expense		(149,265)		(48,308)		(53,326)		(250,899)
Income (loss) before (provision) benefit for income taxes		150,915		73,285		(72,782)		151,418
(Provision) benefit for income taxes		(36,551)		(15,692)		16,966		(35,277)
Net income (loss)	$	114,364	$	57,593	$	(55,816)	$	116,141

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2023
Net interest income	$	104,237	$	41,496	$	14,206	$	159,939
Provision for credit losses		(1,991)		(3,009)		—		(5,000)
Net interest income after provision for credit losses		102,246		38,487		14,206		154,939
Noninterest income		23,797		19,086		4,465		47,348
Noninterest expense		(77,597)		(27,086)		(16,198)		(120,881)
Income before provision for income taxes		48,446		30,487		2,473		81,406
Provision for income taxes		(11,361)		(6,882)		(721)		(18,964)
Net income	$	37,085	$	23,605	$	1,752	$	62,442

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2023
Net interest income	$	213,157	$	82,435	$	31,594	$	327,186
Provision for credit losses		(4,554)		(6,882)		(2,364)		(13,800)
Net interest income after provision for credit losses		208,603		75,553		29,230		313,386
Noninterest income		48,064		36,974		11,333		96,371
Noninterest expense		(153,440)		(54,856)		(31,152)		(239,448)
Income before provision for income taxes		103,227		57,671		9,411		170,309
Provision for income taxes		(24,627)		(13,212)		(3,210)		(41,049)
Net income	$	78,600	$	44,459	$	6,201	$	129,260

XML

Pay vs Performance Disclosure - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Pay vs Performance Disclosure
Net Income (Loss)	$ 61,921	$ 62,442	$ 116,141	$ 129,260

XML

Insider Trading Arrangements	3 Months Ended
	Jun. 30, 2024
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

XML

Organization and Basis of Presentation (Policies)

6 Months Ended

Jun. 30, 2024

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, 2023.

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.

Accounting Standards Adopted in 2024

Accounting Standards Adopted in 2024

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-01, Leases (Topic 842), Common Control Arrangements. This update clarifies the accounting for leasehold improvements associated with common control leases. Prior to this update, Topic 842 generally required leasehold improvements to have an amortization period consistent with the shorter of the useful life of those improvements or the remaining lease term. This update will require leasehold improvements associated with common control leases to be (1) amortized by the lessee over the useful life of the leasehold improvements to the common control group (regardless of the lease term) as long as the lessee controls the use of the underlying asset (the leased asset) through a lease, and (2) accounted for as a transfer between entities under common control through an adjustment to equity if, and when, the lessee no longer controls the use of the underlying asset. In addition, this update also subjects leasehold improvements to the impairment guidance in Topic 360, Property, Plant, and Equipment. The Company adopted the provisions of ASU No. 2023-01 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements.

In March 2023, the FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323), Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. This update expands the population of tax equity investments for which a reporting entity may elect to apply the proportional amortization method (“PAM”). Under legacy guidance, an entity can only elect to apply the PAM to investments in low-income housing tax credit (“LIHTC”) structures. This update permits an entity to make an election to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the PAM if certain conditions are met. An accounting policy election is made to apply the PAM on a tax credit program-by-program basis rather than electing to apply the PAM at the reporting entity level or to individual investments. By applying the PAM, a reporting entity must account for the receipt of the investment tax credits using the flow-through method under Topic 740, Income Taxes, even if the entity applies the deferral method for other investment tax credits received. For all tax equity investments accounted for using the PAM, this update also requires the use of the delayed equity contribution guidance. LIHTC investments not accounted for using the PAM will no longer be permitted to use the delayed equity contribution guidance. In addition, LIHTC investments accounted for using the equity method must apply the impairment guidance in Subtopic 323-10, Investments—Equity Method and Joint Ventures—Overall. Further, LIHTC investments that are not accounted for using the PAM or the equity method must use the guidance in Topic 321, Investments—Equity Securities, when accounting for equity investments. In addition, the amendments in this update require specific disclosures that must be applied to all investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the PAM, including investments within that elected program that do not meet the conditions to apply the PAM. Such disclosures include the nature of its tax equity investments and the effect of such investments and related income tax credits and other income tax benefits on its financial position and results of operations. The Company adopted the provisions of ASU No. 2023-02 on January 1, 2024, and it did not have a material impact on the Company’s consolidated financial statements. See “Note 5. Other Assets” for required disclosures related to this new guidance.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

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

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures. This update improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments will require public entities to disclose significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within segment profit or loss, an amount and description of its composition for other segment items to reconcile to segment profit or loss, and the title and position of the entity’s CODM. In addition, the amendments clarify circumstances in which an entity can disclose multiple measures of segment profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and expand interim disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. The amendments are effective for the Company’s annual periods beginning January 1, 2024 and interim periods beginning January 1, 2025, with early adoption permitted, and requires retrospective application to all prior periods presented in the financial statements. The Company is currently evaluating the impact of the incremental segment information that will be required to be disclosed as well as the impact to the Reportable Operating Segments footnote.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. This update includes amendments that further enhance the transparency and decision usefulness of income tax disclosures, primarily through standardizing and disaggregating rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for the Company’s annual periods beginning January 1, 2025. Early adoption is permitted. The Company is currently evaluating the impact of the incremental income taxes information that will be required to be disclosed as well as the impact to the Income Taxes footnote.

XML

Investment Securities (Tables)

6 Months Ended

Jun. 30, 2024

Investment Securities

Schedule of amortized cost and fair value of securities

	June 30, 2024								December 31, 2023
	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	$	13,287	$	—	$	(318)	$	12,969	$	33,169	$	—	$	(666)	$	32,503
Government-sponsored enterprises debt securities		20,000		—		(332)		19,668		20,000		—		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		10,765		—		(1,430)		9,335		11,303		—		(1,121)		10,182
Residential - Government-sponsored enterprises		838,352		—		(117,207)		721,145		895,421		—		(112,124)		783,297
Commercial - Government agency		262,848		—		(54,620)		208,228		268,944		—		(50,270)		218,674
Commercial - Government-sponsored enterprises		89,027		—		(6,535)		82,492		93,459		—		(7,028)		86,431
Commercial - Non-agency		22,000		—		—		22,000		21,964		—		(281)		21,683
Collateralized mortgage obligations:
Government agency		505,180		—		(70,324)		434,856		538,718		—		(67,568)		471,150
Government-sponsored enterprises		400,145		—		(60,910)		339,235		425,826		—		(61,856)		363,970
Collateralized loan obligations		217,400		628		—		218,028		249,871		43		(2,060)		247,854
Total available-for-sale securities	$	2,379,004	$	628	$	(311,676)	$	2,067,956	$	2,558,675	$	43	$	(303,382)	$	2,255,336
Government agency debt securities	$	50,589	$	—	$	(5,284)	$	45,305	$	52,051	$	—	$	(4,497)	$	47,554
Mortgage-backed securities:
Residential - Government agency		42,233		—		(6,530)		35,703		43,885		—		(5,189)		38,696
Residential - Government-sponsored enterprises		96,074		—		(13,792)		82,282		99,379		—		(11,013)		88,366
Commercial - Government agency		30,907		—		(8,184)		22,723		30,795		—		(7,017)		23,778
Commercial - Government-sponsored enterprises		1,120,320		180		(138,949)		981,551		1,129,738		195		(130,757)		999,176
Collateralized mortgage obligations:
Government agency		949,738		—		(123,994)		825,744		989,130		—		(109,471)		879,659
Government-sponsored enterprises		1,572,924		—		(213,245)		1,359,679		1,642,274		—		(193,897)		1,448,377
Debt securities issued by states and political subdivisions		54,390		—		(6,371)		48,019		54,197		—		(4,947)		49,250
Total held-to-maturity securities	$	3,917,175	$	180	$	(516,349)	$	3,401,006	$	4,041,449	$	195	$	(466,788)	$	3,574,856

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

	June 30, 2024
	Amortized		Fair
(dollars in thousands)	Cost		Value
Available-for-sale securities
Due in one year or less	$	33,287	$	32,636
Due after one year through five years		9,275		9,293
Due after five years through ten years		102,374		102,643
Due after ten years		127,751		128,093
		272,687		272,665
Mortgage-backed securities:
Residential - Government agency		10,765		9,335
Residential - Government-sponsored enterprises		838,352		721,145
Commercial - Government agency		262,848		208,228
Commercial - Government-sponsored enterprises		89,027		82,492
Total mortgage-backed securities		1,200,992		1,021,200
Collateralized mortgage obligations:
Government agency		505,180		434,856
Government-sponsored enterprises		400,145		339,235
Total collateralized mortgage obligations		905,325		774,091
Total available-for-sale securities	$	2,379,004	$	2,067,956
Held-to-maturity securities
Due in one year or less	$	—	$	—
Due after one year through five years		—		—
Due after five years through ten years		22,182		19,901
Due after ten years		82,797		73,423
		104,979		93,324
Mortgage-backed securities:
Residential - Government agency		42,233		35,703
Residential - Government-sponsored enterprises		96,074		82,282
Commercial - Government agency		30,907		22,723
Commercial - Government-sponsored enterprises		1,120,320		981,551
Total mortgage-backed securities		1,289,534		1,122,259
Collateralized mortgage obligations:
Government agency		949,738		825,744
Government-sponsored enterprises		1,572,924		1,359,679
Total collateralized mortgage obligations		2,522,662		2,185,423
Total held-to-maturity securities	$	3,917,175	$	3,401,006

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

	Time in Continuous Loss as of June 30, 2024
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(318)	$	12,969	$	(318)	$	12,969
Government-sponsored enterprises debt securities		—		—		(332)		19,668		(332)		19,668
Mortgage-backed securities:
Residential - Government agency		—		—		(1,430)		9,335		(1,430)		9,335
Residential - Government-sponsored enterprises		—		—		(117,207)		721,145		(117,207)		721,145
Commercial - Government agency		—		—		(54,620)		208,228		(54,620)		208,228
Commercial - Government-sponsored enterprises		—		—		(6,535)		82,492		(6,535)		82,492
Commercial - Non-agency		—		22,000		—		—		—		22,000
Collateralized mortgage obligations:
Government agency		—		—		(70,324)		434,856		(70,324)		434,856
Government-sponsored enterprises		—		—		(60,910)		339,235		(60,910)		339,235
Total available-for-sale securities with unrealized losses	$	—	$	22,000	$	(311,676)	$	1,827,928	$	(311,676)	$	1,849,928

	Time in Continuous Loss as of December 31, 2023
	Less Than 12 Months				12 Months or More				Total
	Unrealized				Unrealized				Unrealized
(dollars in thousands)	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value
U.S. Treasury and government agency debt securities	$	—	$	—	$	(666)	$	32,503	$	(666)	$	32,503
Government-sponsored enterprises debt securities		—		—		(408)		19,592		(408)		19,592
Mortgage-backed securities:
Residential - Government agency		—		—		(1,121)		10,182		(1,121)		10,182
Residential - Government-sponsored enterprises		—		—		(112,124)		783,297		(112,124)		783,297
Commercial - Government agency		—		—		(50,270)		218,674		(50,270)		218,674
Commercial - Government-sponsored enterprises		—		—		(7,028)		86,431		(7,028)		86,431
Commercial - Non-agency		—		—		(281)		21,683		(281)		21,683
Collateralized mortgage obligations:
Government agency		—		—		(67,568)		471,150		(67,568)		471,150
Government-sponsored enterprises		—		—		(61,856)		363,970		(61,856)		363,970
Collateralized loan obligations		(564)		63,667		(1,496)		163,126		(2,060)		226,793
Total available-for-sale securities with unrealized losses	$	(564)	$	63,667	$	(302,818)	$	2,170,608	$	(303,382)	$	2,234,275

XML

Loans and Leases (Tables)

6 Months Ended

Jun. 30, 2024

Loans and Leases

Schedule of components of loans and leases

	June 30,		December 31,
(dollars in thousands)	2024		2023
Commercial and industrial	$	2,208,690	$	2,165,349
Commercial real estate		4,305,017		4,340,243
Construction		1,017,649		900,292
Residential:
Residential mortgage		4,216,416		4,283,315
Home equity line		1,159,833		1,174,588
Total residential		5,376,249		5,457,903
Consumer		1,027,104		1,109,901
Lease financing		425,190		379,809
Total loans and leases	$	14,359,899	$	14,353,497

XML

Allowance for Credit Losses (Tables)

6 Months Ended

Jun. 30, 2024

Allowance for Credit Losses

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

	Three Months Ended June 30, 2024
	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	$	17,087	$	43,526	$	12,441	$	2,485	$	36,790	$	11,447	$	36,060	$	159,836
Charge-offs		(677)		—		—		—		—		—		(4,182)		(4,859)
Recoveries		250		—		—		—		28		112		1,950		2,340
Provision		(1,947)		886		(3,110)		(133)		9,334		(2,376)		546		3,200
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Six Months Ended June 30, 2024
	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	$	14,956	$	43,944	$	10,392	$	1,754	$	36,880	$	11,728	$	36,879	$	156,533
Charge-offs		(1,586)		—		—		—		—		—		(9,036)		(10,622)
Recoveries		461		—		—		—		58		156		3,639		4,314
Provision		882		468		(1,061)		598		9,214		(2,701)		2,892		10,292
Balance at end of period	$	14,713	$	44,412	$	9,331	$	2,352	$	46,152	$	9,183	$	34,374	$	160,517

	Three Months Ended June 30, 2023
	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	$	14,038	$	40,311	$	6,473	$	1,481	$	34,320	$	9,341	$	41,158	$	147,122
Charge-offs		(997)		—		—		—		—		(137)		(4,516)		(5,650)
Recoveries		292		—		—		—		30		59		1,728		2,109
Provision		477		(424)		3,398		(34)		(1,547)		2,543		587		5,000
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

	Six Months Ended June 30, 2023
	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	$	14,564	$	43,810	$	5,843	$	1,551	$	35,175	$	8,296	$	34,661	$	143,900
Charge-offs		(1,788)		—		—		—		(122)		(272)		(9,298)		(11,480)
Recoveries		538		—		—		—		57		236		3,894		4,725
Provision		496		(3,923)		4,028		(104)		(2,307)		3,546		9,700		11,436
Balance at end of period	$	13,810	$	39,887	$	9,871	$	1,447	$	32,803	$	11,806	$	38,957	$	148,581

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

	Three Months Ended June 30, 2024
	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	$	8,792	$	1,873	$	6,897	$	—	$	14	$	17,187	$	50	$	34,813
Provision		(845)		(438)		225		—		(6)		(308)		(28)		(1,400)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Six Months Ended June 30, 2024
	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	$	9,116	$	1,787	$	8,048	$	—	$	24	$	16,589	$	41	$	35,605
Provision		(1,169)		(352)		(926)		—		(16)		290		(19)		(2,192)
Balance at end of period	$	7,947	$	1,435	$	7,122	$	—	$	8	$	16,879	$	22	$	33,413

	Three Months Ended June 30, 2023
	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	$	7,153	$	1,692	$	8,952	$	—	$	17	$	18,336	$	49	$	36,199
Provision		(799)		299		837		—		2		(321)		(18)		—
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

	Six Months Ended June 30, 2023
	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	$	7,811	$	2,004	$	7,470	$	—	$	30	$	16,483	$	37	$	33,835
Provision		(1,457)		(13)		2,319		—		(11)		1,532		(6)		2,364
Balance at end of period	$	6,354	$	1,991	$	9,789	$	—	$	19	$	18,015	$	31	$	36,199

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, 2024 was as follows:

															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

(continued)

															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.

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of December 31, 2023 was as follows:

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Commercial Lending
Commercial and Industrial
Risk rating:
Pass	$	85,839	$	273,663	$	346,024	$	32,753	$	146,893	$	141,681	$	971,065	$	1,823	$	1,999,741
Special Mention		1		44,069		80		653		1,032		1,290		22,807		14		69,946
Substandard		—		342		230		677		1,686		829		8,330		—		12,094
Other (1)		15,978		11,598		4,814		2,370		1,702		1,125		45,981		—		83,568
Total Commercial and Industrial		101,818		329,672		351,148		36,453		151,313		144,925		1,048,183		1,837		2,165,349
Current period gross charge-offs		130		70		75		87		168		2,952		—		—		3,482
Commercial Real Estate
Risk rating:
Pass		346,369		872,783		676,362		337,529		523,446		1,414,613		74,238		1,350		4,246,690
Special Mention		2,307		7,618		41,320		1,359		13,550		11,998		819		—		78,971
Substandard		205		5,079		2,003		—		2,953		2,545		1,655		—		14,440
Other (1)		—		—		—		—		—		142		—		—		142
Total Commercial Real Estate		348,881		885,480		719,685		338,888		539,949		1,429,298		76,712		1,350		4,340,243
Current period gross charge-offs		—		—		—		—		2,500		—		—		—		2,500
Construction
Risk rating:
Pass		156,432		269,623		265,674		60,057		63,018		27,847		6,070		—		848,721
Special Mention		—		—		—		—		189		665		—		—		854
Other (1)		12,728		21,036		8,250		2,143		2,031		3,820		709		—		50,717
Total Construction		169,160		290,659		273,924		62,200		65,238		32,332		6,779		—		900,292
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Lease Financing
Risk rating:
Pass		145,914		82,833		18,680		31,791		30,299		68,520		—		—		378,037
Special Mention		56		137		414		35		—		—		—		—		642
Substandard		712		416		—		—		2		—		—		—		1,130
Total Lease Financing		146,682		83,386		19,094		31,826		30,301		68,520		—		—		379,809
Current period gross charge-offs		—		—		—		—		—		—		—		—		—
Total Commercial Lending	$	766,541	$	1,589,197	$	1,363,851	$	469,367	$	786,801	$	1,675,075	$	1,131,674	$	3,187	$	7,785,693
Current period gross charge-offs	$	130	$	70	$	75	$	87	$	2,668	$	2,952	$	—	$	—	$	5,982

(continued)

															Revolving
															Loans
															Converted
	Term Loans												Revolving		to Term
	Amortized Cost Basis by Origination Year												Loans		Loans
(continued)													Amortized		Amortized
(dollars in thousands)	2023		2022		2021		2020		2019		Prior		Cost Basis		Cost Basis		Total
Residential Lending
Residential Mortgage
FICO:
740 and greater	$	211,598	$	529,296	$	999,522	$	529,881	$	227,058	$	987,251	$	—	$	—	$	3,484,606
680 - 739		36,975		67,205		117,337		68,122		33,148		130,387		—		—		453,174
620 - 679		3,544		16,395		19,184		12,811		4,096		38,987		—		—		95,017
550 - 619		1,305		6,521		1,917		2,492		398		11,679		—		—		24,312
Less than 550		—		—		2,909		2,017		582		6,439		—		—		11,947
No Score (3)		9,137		19,311		11,492		6,043		9,679		51,109		—		—		106,771
Other (2)		15,802		17,528		17,432		12,534		8,599		25,513		10,080		—		107,488
Total Residential Mortgage		278,361		656,256		1,169,793		633,900		283,560		1,251,365		10,080		—		4,283,315
Current period gross charge-offs		—		—		—		—		—		122		—		—		122
Home Equity Line
FICO:
740 and greater		—		—		—		—		—		—		964,932		1,511		966,443
680 - 739		—		—		—		—		—		—		151,716		1,920		153,636
620 - 679		—		—		—		—		—		—		36,541		1,189		37,730
550 - 619		—		—		—		—		—		—		9,896		1,012		10,908
Less than 550		—		—		—		—		—		—		4,488		100		4,588
No Score (3)		—		—		—		—		—		—		1,283		—		1,283
Total Home Equity Line		—		—		—		—		—		—		1,168,856		5,732		1,174,588
Current period gross charge-offs		—		—		—		—		—		—		273		19		292
Total Residential Lending	$	278,361	$	656,256	$	1,169,793	$	633,900	$	283,560	$	1,251,365	$	1,178,936	$	5,732	$	5,457,903
Current period gross charge-offs	$	—	$	—	$	—	$	—	$	—	$	122	$	273	$	19	$	414
Consumer Lending
FICO:
740 and greater		92,117		128,358		76,148		33,507		21,819		8,970		123,592		155		484,666
680 - 739		68,865		71,031		37,925		17,116		13,270		5,690		76,645		401		290,943
620 - 679		28,533		29,229		16,919		7,843		7,972		4,624		35,210		781		131,111
550 - 619		4,996		10,859		7,760		4,917		4,651		2,986		13,223		925		50,317
Less than 550		1,790		6,370		4,842		2,796		2,905		2,040		5,222		455		26,420
No Score (3)		1,545		229		—		—		1		10		42,933		136		44,854
Other (2)		361		368		982		335		1,059		1		78,484		—		81,590
Total Consumer Lending	$	198,207	$	246,444	$	144,576	$	66,514	$	51,677	$	24,321	$	375,309	$	2,853	$	1,109,901
Current period gross charge-offs	$	639	$	2,400	$	2,135	$	1,142	$	1,816	$	2,622	$	5,790	$	566	$	17,110
Total Loans and Leases	$	1,243,109	$	2,491,897	$	2,678,220	$	1,169,781	$	1,122,038	$	2,950,761	$	2,685,919	$	11,772	$	14,353,497
Current period gross charge-offs	$	769	$	2,470	$	2,210	$	1,229	$	4,484	$	5,696	$	6,063	$	585	$	23,506

(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.

Schedule of aging analyses of past due loans and leases

	June 30, 2024
	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	$	1,647	$	193	$	1,194	$	3,034	$	2,205,656	$	2,208,690	$	110
Commercial real estate		—		—		3,085		3,085		4,301,932		4,305,017		—
Construction		375		—		447		822		1,016,827		1,017,649		—
Lease financing		—		—		—		—		425,190		425,190		—
Residential mortgage		14,812		4,166		6,887		25,865		4,190,551		4,216,416		1,820
Home equity line		2,316		1,172		3,093		6,581		1,153,252		1,159,833		—
Consumer		16,101		2,852		1,835		20,788		1,006,316		1,027,104		1,835
Total	$	35,251	$	8,383	$	16,541	$	60,175	$	14,299,724	$	14,359,899	$	3,765

	December 31, 2023
	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	$	2,611	$	349	$	1,464	$	4,424	$	2,160,925	$	2,165,349	$	494
Commercial real estate		—		196		300		496		4,339,747		4,340,243		300
Construction		25,191		—		—		25,191		875,101		900,292		—
Lease financing		—		—		—		—		379,809		379,809		—
Residential mortgage		5,244		1,475		4,720		11,439		4,271,876		4,283,315		—
Home equity line		5,940		624		3,550		10,114		1,164,474		1,174,588		—
Consumer		23,259		3,897		2,702		29,858		1,080,043		1,109,901		2,702
Total	$	62,245	$	6,541	$	12,736	$	81,522	$	14,271,975	$	14,353,497	$	3,496

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

	June 30, 2024
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	1,084
Commercial real estate		—		3,085
Construction		—		447
Residential mortgage		3,285		7,273
Home equity line		1,150		6,124
Total Nonaccrual Loans and Leases	$	4,435	$	18,013

	December 31, 2023
	Nonaccrual
	Loans
	and Leases
	With No		Nonaccrual
	Allowance		Loans
(dollars in thousands)	for Credit Losses		and Leases
Commercial and industrial	$	—	$	970
Commercial real estate		2,685		2,953
Residential mortgage		2,667		7,620
Home equity line		1,163		7,052
Total Nonaccrual Loans and Leases	$	6,515	$	18,595

Schedule of loans modified to borrowers experiencing financial difficulty

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Consumer	$	473	0.05	%	$	1,043	0.10	%
Total	$	473	n/m	%	$	1,043	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Interest Rate Reduction
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial real estate	$	—	—	%	$	2	n/m	%
Consumer		371	0.03			705	0.06
Total	$	371	n/m	%	$	707	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	83	n/m	%	$	273	0.01	%
Commercial real estate		1,184	0.03			1,184	0.03
Residential mortgage		792	0.02			1,099	0.03
Consumer		15	n/m			129	0.01
Total	$	2,074	0.01	%	$	2,685	0.02	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Term Extension
		Three Months Ended				Six Months Ended
		June 30, 2023				June 30, 2023
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Commercial and industrial	$	87	n/m	%	$	109	n/m	%
Commercial real estate		1,227	0.03			1,227	0.03
Construction		—	—			230	0.03
Residential mortgage		—	—			33	n/m
Consumer		46	n/m			117	0.01
Total	$	1,360	0.01	%	$	1,716	0.01	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Other-Than-Insignificant Payment Delay
		Three Months Ended				Six Months Ended
		June 30, 2024				June 30, 2024
		Amortized	% of Total Class			Amortized	% of Total Class
(dollars in thousands)		Cost Basis(1)	of Financing Receivable			Cost Basis(1)	of Financing Receivable
Residential mortgage	$	—	—	%	$	1,226	0.03	%
Total	$	—	—	%	$	1,226	n/m	%

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Schedule of financial effect of the modifications made to borrowers experiencing financial difficulty

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Consumer	Reduced weighted-average contractual interest rate by 13.61%.	Reduced weighted-average contractual interest rate by 13.57%.

	Interest Rate Reduction
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial real estate	—	Reduced weighted-average contractual interest rate by 0.75%.
Consumer	Reduced weighted-average contractual interest rate by 12.98%.	Reduced weighted-average contractual interest rate by 13.23%.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Commercial and industrial	Added a weighted-average 4.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Residential mortgage	Added a weighted-average 0.7 years to the life of loans.	Added a weighted-average 0.8 years to the life of loans.
Consumer	Added a weighted-average 2.9 years to the life of loans.	Added a weighted-average 4.1 years to the life of loans.

	Term Extension
	Financial Effect
	Three Months Ended June 30, 2023	Six Months Ended June 30, 2023
Commercial and industrial	Added a weighted-average 3.6 years to the life of loans.	Added a weighted-average 3.5 years to the life of loans.
Commercial real estate	Added a weighted-average 1.0 years to the life of loans.	Added a weighted-average 1.0 years to the life of loans.
Construction	—	Added a weighted-average 2.9 years to the life of loans.
Residential mortgage	—	Added a weighted-average 5.9 years to the life of loans.
Consumer	Added a weighted-average 2.3 years to the life of loans.	Added a weighted-average 3.6 years to the life of loans.

	Other-Than-Insignificant Payment Delay
	Financial Effect
	Three Months Ended June 30, 2024	Six Months Ended June 30, 2024
Residential mortgage	—	Deferred an average of $172 thousand in loan payments.

Tabular disclosure of financing receivables to borrowers experiencing financial difficulty modified within the previous 12 months and for which there was a payment default

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2024				Six Months Ended June 30, 2024
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Commercial and industrial	$	—	$	74	$	—	$	74
Consumer	$	397	$	20	$	467	$	20
Total	$	397	$	94	$	467	$	94

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

	Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)
	Three Months Ended June 30, 2023				Six Months Ended June 30, 2023
(dollars in thousands)	Interest Rate Reduction		Term Extension		Interest Rate Reduction		Term Extension
Consumer	$	87	$	—	$	88	$	—
Total	$	87	$	—	$	88	$	—

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Schedule of aging analyses of loans modified with a borrower experiencing financial difficulty

		June 30, 2024
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	435	$	435
Commercial real estate		—		—		—		—		2,685		2,685
Construction		—		—		—		—		653		653
Residential mortgage		—		—		—		—		2,326		2,326
Consumer		152		53		31		236		1,384		1,620
Total	$	152	$	53	$	31	$	236	$	7,483	$	7,719

		June 30, 2023
		Past Due
						Greater Than
						or Equal to
		30-59 Days		60-89 Days		90 Days		Total
(dollars in thousands)		Past Due		Past Due		Past Due		Past Due		Current		Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	109	$	109
Commercial real estate		—		—		—		—		1,229		1,229
Construction		—		—		—		—		230		230
Residential mortgage		—		—		—		—		33		33
Consumer		34		—		33		67		755		822
Total	$	34	$	—	$	33	$	67	$	2,356	$	2,423

XML

Other Assets (Tables)

3 Months Ended

Mar. 31, 2024

Other Assets.

Schedule of estimated future amortization expense for MSRs

Amortization of mortgage servicing rights (“MSRs”) was $0.2 million and $0.3 million for the three months ended June 30, 2024 and 2023, respectively, and $0.5 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

	Estimated
(dollars in thousands)	Amortization
Under one year	$	791
One to two years		702
Two to three years		621
Three to four years		548
Four to five years		485

Schedule of details of the Company's MSRs

	June 30,		December 31,
(dollars in thousands)	2024		2023
Gross carrying amount	$	69,708	$	69,515
Less: accumulated amortization		64,313		63,816
Net carrying value	$	5,395	$	5,699

Schedule of changes in amortized MSRs

	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2024		2023		2024		2023
Balance at beginning of period	$	5,533	$	6,299	$	5,699	$	6,562
Originations		96		51		193		68
Amortization		(234)		(278)		(497)		(558)
Balance at end of period	$	5,395	$	6,072	$	5,395	$	6,072
Fair value of amortized MSRs at beginning of period	$	14,071	$	15,169	$	14,308	$	15,193
Fair value of amortized MSRs at end of period	$	14,094	$	14,557	$	14,094	$	14,557

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

	June 30, 2024							December 31, 2023
						Weighted							Weighted
	Range					Average		Range					Average
Conditional prepayment rate	6.89	%	-	11.22	%	6.98	%	6.87	%	-	11.53	%	7.04	%
Life in years (of the MSR)	4.61		-	7.17		7.06		4.30		-	7.22		7.09
Weighted-average coupon rate	3.66	%	-	5.71	%	3.77	%	3.57	%	-	5.81	%	3.73	%
Discount rate	10.36	%	-	10.87	%	10.41	%	10.40	%	-	10.60	%	10.52	%

XML

Transfers of Financial Assets (Tables)

6 Months Ended

Jun. 30, 2024

Transfers of Financial Assets

Schedule of carrying amounts of assets pledged as collateral

(dollars in thousands)	June 30, 2024		December 31, 2023
Public deposits	$	1,846,697	$	2,571,359
Federal Home Loan Bank		4,913,920		4,495,266
Federal Reserve Bank		3,791,958		4,074,093
ACH transactions		8,527		137,101
Interest rate swaps		456		575
Total	$	10,561,558	$	11,278,394

XML

Deposits (Tables)

6 Months Ended

Jun. 30, 2024

Deposits [Abstract]

Schedule of deposits by category

(dollars in thousands)	June 30, 2024		December 31, 2023
U.S.:
Interest-bearing	$	12,272,557	$	12,731,915
Noninterest-bearing		6,040,637		6,609,483
Foreign:
Interest-bearing		1,188,808		1,017,180
Noninterest-bearing		816,830		974,079
Total deposits	$	20,318,832	$	21,332,657

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, 2024:

	Under		$250,000
(dollars in thousands)	$250,000		or More		Total
Three months or less	$	731,969	$	648,317	$	1,380,286
Over three through six months		665,280		447,274		1,112,554
Over six through twelve months		389,986		282,001		671,987
One to two years		48,512		7,231		55,743
Two to three years		24,956		4,047		29,003
Three to four years		19,732		5,989		25,721
Four to five years		16,859		1,409		18,268
Thereafter		809		334		1,143
Total	$	1,898,103	$	1,396,602	$	3,294,705

XML

Short-Term Borrowings (Tables)

6 Months Ended

Jun. 30, 2024

Short-Term Borrowings

Schedule of short-term borrowings

(dollars in thousands)	June 30, 2024		December 31, 2023
Short-term FHLB fixed-rate advances(1)	$	500,000	$	500,000
Total short-term borrowings	$	500,000	$	500,000

(1) Interest is payable monthly.

Schedule of selected information for short-term borrowings

	Six Months Ended June 30,
(dollars in thousands)	2024			2023
Federal funds purchased:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	150,000
Average outstanding balance	$	—		$	34,779
Weighted-average interest rate paid		—	%		4.45	%
Short-term FHLB repo advance:
Weighted-average interest rate at June 30,		—	%		—	%
Highest month-end balance	$	—		$	400,000
Average outstanding balance	$	—		$	208,702
Weighted-average interest rate paid		—	%		5.14	%
Short-term FHLB fixed-rate advances:
Weighted-average interest rate at June 30,		4.71	%		—	%
Highest month-end balance	$	500,000		$	—
Average outstanding balance	$	500,000		$	—
Weighted-average interest rate paid		4.79	%		—	%

XML

Accumulated Other Comprehensive Loss (Tables)

6 Months Ended

Jun. 30, 2024

Accumulated Other Comprehensive 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 loss at March 31, 2024	$	(714,330)	$	190,550	$	(523,780)
Three months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(4,277)		1,141		(3,136)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		10,665		(2,845)		7,820
Net change in investment securities		6,388		(1,704)		4,684
Cash flow derivative hedges:
Unrealized net losses arising during the period		(113)		31		(82)
Reclassification of net losses included in net income		63		(17)		46
Net change in cash flow derivative hedges		(50)		14		(36)
Other comprehensive income		6,338		(1,690)		4,648
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2023	$	(723,100)	$	192,890	$	(530,210)
Six months ended June 30, 2024
Investment securities:
Unrealized net losses arising during the period		(7,709)		2,056		(5,653)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		21,825		(5,821)		16,004
Net change in investment securities		14,116		(3,765)		10,351
Cash flow derivative hedges:
Unrealized net losses arising during the period		(826)		220		(606)
Reclassification of net losses included in net income		1,818		(485)		1,333
Net change in cash flow derivative hedges		992		(265)		727
Other comprehensive income		15,108		(4,030)		11,078
Accumulated other comprehensive loss at June 30, 2024	$	(707,992)	$	188,860	$	(519,132)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at March 31, 2023	$	(834,206)	$	222,527	$	(611,679)
Three months ended June 30, 2023
Investment securities:
Unrealized net losses arising during the period		(14,025)		3,741		(10,284)
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		13,064		(3,485)		9,579
Net change in investment securities		(961)		256		(705)
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,053)		548		(1,505)
Reclassification of net losses included in net income		1,573		(420)		1,153
Net change in cash flow derivative hedges		(480)		128		(352)
Other comprehensive loss		(1,441)		384		(1,057)
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

			Income
			Tax
	Pre-tax		Benefit		Net of
(dollars in thousands)	Amount		(Expense)		Tax
Accumulated other comprehensive loss at December 31, 2022	$	(871,813)	$	232,559	$	(639,254)
Six months ended June 30, 2023
Investment securities:
Unrealized net gains arising during the period		11,013		(2,938)		8,075
Reclassification of net losses to net income:
Amortization of unrealized holding losses on held-to-maturity securities		24,772		(6,608)		18,164
Net change in investment securities		35,785		(9,546)		26,239
Cash flow derivative hedges:
Unrealized net losses arising during the period		(2,495)		665		(1,830)
Reclassification of net losses included in net income		2,876		(767)		2,109
Net change in cash flow derivative hedges		381		(102)		279
Other comprehensive income		36,166		(9,648)		26,518
Accumulated other comprehensive loss at June 30, 2023	$	(835,647)	$	222,911	$	(612,736)

Summary of changes in accumulated other comprehensive loss, net of tax

	Pensions								Accumulated
	and		Available-for-Sale		Held-to-Maturity		Cash Flow		Other
	Other		Investment		Investment		Derivative		Comprehensive
(dollars in thousands)	Benefits		Securities		Securities		Hedges		Loss
Three Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(224,940)	$	(293,427)	$	(40)	$	(523,780)
Other comprehensive (loss) income		—		(3,136)		7,820		(36)		4,648
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Six Months Ended June 30, 2024
Balance at beginning of period	$	(5,373)	$	(222,423)	$	(301,611)	$	(803)	$	(530,210)
Other comprehensive (loss) income		—		(5,653)		16,004		727		11,078
Balance at end of period	$	(5,373)	$	(228,076)	$	(285,607)	$	(76)	$	(519,132)
Three Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(273,816)	$	(328,361)	$	(4,071)	$	(611,679)
Other comprehensive (loss) income		—		(10,284)		9,579		(352)		(1,057)
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)
Six Months Ended June 30, 2023
Balance at beginning of period	$	(5,431)	$	(292,175)	$	(336,946)	$	(4,702)	$	(639,254)
Other comprehensive income		—		8,075		18,164		279		26,518
Balance at end of period	$	(5,431)	$	(284,100)	$	(318,782)	$	(4,423)	$	(612,736)

XML

Regulatory Capital Requirements (Tables)

6 Months Ended

Jun. 30, 2024

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, 2024:
Common equity tier 1 capital to risk-weighted assets	$	2,073,729	12.73	%	$	2,061,264	12.66	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,073,729	12.73	%		2,061,264	12.66	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,267,659	13.92	%		2,255,194	13.85	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,073,729	9.03	%		2,061,264	8.98	%	4.00	%	5.00	%
December 31, 2023:
Common equity tier 1 capital to risk-weighted assets	$	2,020,784	12.39	%	$	2,006,393	12.30	%	4.50	%	6.50	%
Tier 1 capital to risk-weighted assets		2,020,784	12.39	%		2,006,393	12.30	%	6.00	%	8.00	%
Total capital to risk-weighted assets		2,212,922	13.57	%		2,198,531	13.48	%	8.00	%	10.00	%
Tier 1 capital to average assets (leverage ratio)		2,020,784	8.64	%		2,006,393	8.57	%	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, 2024

Derivative Financial Instruments

Summary of notional amounts and fair values of derivatives held

	June 30, 2024						December 31, 2023
			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	$	65,625	$	11,023	$	—	$	267,500	$	10,861	$	(1,799)
Interest rate collars		200,000		—		(104)		200,000		703		—
Derivatives not designated as hedging instruments:
Interest rate swaps		2,699,229		1,750		(3,435)		2,753,801		1,204		(521)
Visa derivative		93,825		—		(2,300)		107,548		—		(2,300)
Foreign exchange contracts		971		—		—		66		—		—

(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	2024		2023		2024		2023
Gains (losses) on fair value hedging relationships recognized in interest income:
Recognized on interest rate swap	Loans and lease financing	$	789	$	(795)	$	162	$	394
Recognized on hedged item	Loans and lease financing		(791)		708		(172)		(577)

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, 2024		December 31, 2023		June 30, 2024		December 31, 2023
Line item in the consolidated balance sheets in which the hedged item is included
Loans and leases	$	54,545	$	56,592	$	(11,080)	$	(10,908)

Summary of effect of cash flow hedging relationships

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollars in thousands)	2024		2023		2024		2023
Pretax net losses recognized in other comprehensive income on cash flow derivative hedges	$	(113)	$	(2,053)	$	(826)	$	(2,495)
Pretax net losses reclassified from accumulated other comprehensive income to interest income from loans and lease financing		63		1,573		1,818		2,876

Summary of impact on pretax earnings of derivatives not designated as hedges

	Net losses recognized	Three Months Ended				Six Months Ended
	in the consolidated statements	June 30,				June 30,
(dollars in thousands)	of income line item	2024		2023		2024		2023
Derivatives Not Designated As Hedging Instruments:
Interest rate swaps	Other noninterest income	$	(24)	$	(180)	$	(31)	$	(558)
Visa derivative	Other noninterest income		(1,354)		(1,816)		(2,830)		(3,779)

XML

Commitments and Contingent Liabilities (Tables)

6 Months Ended

Jun. 30, 2024

Commitments and Contingent Liabilities

Schedule of financial instruments with off-balance sheet risk

	June 30,		December 31,
(dollars in thousands)	2024		2023
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit	$	6,192,812	$	6,308,343
Standby letters of credit		244,253		234,102
Commercial letters of credit		2,368		3,629

XML

Revenue from Contracts with Customers (Tables)

6 Months Ended

Jun. 30, 2024

Revenue from Contracts with Customers

Summary of revenues disaggregated by type of service and business segments

		Three Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	124,696	$	45,019	$	(16,864)	$	152,851
Service charges on deposit accounts		6,778		894		121		7,793
Credit and debit card fees		—		14,272		1,018		15,290
Other service charges and fees		7,772		510		591		8,873
Trust and investment services income		9,426		—		—		9,426
Other		255		1,391		2,780		4,426
Not in scope of Topic 606(1)		2,065		1,556		2,339		5,960
Total noninterest income		26,296		18,623		6,849		51,768
Total revenue	$	150,992	$	63,642	$	(10,015)	$	204,619

		Six Months Ended June 30, 2024
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income (expense)(1)	$	252,753	$	90,400	$	(35,875)	$	307,278
Service charges on deposit accounts		13,453		1,718		168		15,339
Credit and debit card fees		—		28,863		2,024		30,887
Other service charges and fees		14,709		908		1,161		16,778
Trust and investment services income		19,780		—		—		19,780
Other		475		2,539		5,421		8,435
Not in scope of Topic 606(1)		3,914		2,553		5,453		11,920
Total noninterest income		52,331		36,581		14,227		103,139
Total revenue	$	305,084	$	126,981	$	(21,648)	$	410,417

(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, derivative financial instruments and bank-owned life insurance.

		Three Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	104,237	$	41,496	$	14,206	$	159,939
Service charges on deposit accounts		6,458		662		126		7,246
Credit and debit card fees		—		13,639		1,239		14,878
Other service charges and fees		6,049		424		550		7,023
Trust and investment services income		9,448		—		—		9,448
Other		88		2,534		436		3,058
Not in scope of Topic 606(1)		1,754		1,827		2,114		5,695
Total noninterest income		23,797		19,086		4,465		47,348
Total revenue	$	128,034	$	60,582	$	18,671	$	207,287

		Six Months Ended June 30, 2023
					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Net interest income(1)	$	213,157	$	82,435	$	31,594	$	327,186
Service charges on deposit accounts		13,000		1,288		189		14,477
Credit and debit card fees		—		28,053		2,536		30,589
Other service charges and fees		12,220		844		1,063		14,127
Trust and investment services income		19,062		—		—		19,062
Other		327		3,850		2,086		6,263
Not in scope of Topic 606(1)		3,455		2,939		5,459		11,853
Total noninterest income		48,064		36,974		11,333		96,371
Total revenue	$	261,221	$	119,409	$	42,927	$	423,557

(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, derivative financial instruments and bank-owned life insurance.

XML

Earnings per Share (Tables)

6 Months Ended

Jun. 30, 2024

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)	2024		2023		2024		2023
Numerator:
Net income	$	61,921	$	62,442	$	116,141	$	129,260
Denominator:
Basic: weighted-average shares outstanding		127,867,853		127,591,371		127,787,663		127,522,975
Add: weighted-average equity-based awards		394,741		240,980		492,254		378,250
Diluted: weighted-average shares outstanding		128,262,594		127,832,351		128,279,917		127,901,225
Basic earnings per share	$	0.48	$	0.49	$	0.91	$	1.01
Diluted earnings per share	$	0.48	$	0.49	$	0.91	$	1.01

XML

Noninterest Income and Noninterest Expense (Tables)

6 Months Ended

Jun. 30, 2024

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	2024		2023		2024		2023
Three Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	137	$	147
Interest cost	Other noninterest expense		1,905		2,059		211		220
Expected return on plan assets	Other noninterest expense		(878)		(882)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		503		719		(322)		(379)
Total net periodic benefit cost		$	1,530	$	1,896	$	26	$	(12)
Six Months Ended June 30,
Service cost	Salaries and employee benefits	$	—	$	—	$	274	$	294
Interest cost	Other noninterest expense		3,811		4,118		422		440
Expected return on plan assets	Other noninterest expense		(1,756)		(1,765)		—		—
Recognized net actuarial loss (gain)	Other noninterest expense		1,006		1,438		(644)		(758)
Total net periodic benefit cost		$	3,061	$	3,791	$	52	$	(24)

XML

Fair Value (Tables)

6 Months Ended

Jun. 30, 2024

Fair Value

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

	Fair Value Measurements as of June 30, 2024
	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	$	—	$	12,969	$	—	$	12,969
Government-sponsored enterprises debt securities		—		19,668		—		19,668
Mortgage-backed securities:
Residential - Government agency(1)		—		9,335		—		9,335
Residential - Government-sponsored enterprises(1)		—		721,145		—		721,145
Commercial - Government agency		—		208,228		—		208,228
Commercial - Government-sponsored enterprises		—		82,492		—		82,492
Commercial - Non-agency		—		22,000		—		22,000
Collateralized mortgage obligations:
Government agency		—		434,856		—		434,856
Government-sponsored enterprises		—		339,235		—		339,235
Collateralized loan obligations		—		218,028		—		218,028
Total available-for-sale securities		—		2,067,956		—		2,067,956
Other assets(2)		108		12,773		—		12,881
Liabilities
Other liabilities(3)		—		(3,539)		(2,300)		(5,839)
Total	$	108	$	2,077,190	$	(2,300)	$	2,074,998

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

	Fair Value Measurements as of December 31, 2023
	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	$	—	$	32,503	$	—	$	32,503
Government-sponsored enterprises debt securities		—		19,592		—		19,592
Mortgage-backed securities:
Residential - Government agency(1)		—		10,182		—		10,182
Residential - Government-sponsored enterprises(1)		—		783,297		—		783,297
Commercial - Government agency		—		218,674		—		218,674
Commercial - Government-sponsored enterprises		—		86,431		—		86,431
Commercial - Non-agency		—		21,683		—		21,683
Collateralized mortgage obligations:
Government agency		—		471,150		—		471,150
Government-sponsored enterprises		—		363,970		—		363,970
Collateralized loan obligations		—		247,854		—		247,854
Total available-for-sale securities		—		2,255,336		—		2,255,336
Other assets(2)		517		12,768		—		13,285
Liabilities
Other liabilities(3)		—		(2,320)		(2,300)		(4,620)
Total	$	517	$	2,265,784	$	(2,300)	$	2,264,001

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

Significant unobservable inputs used in fair value measurements for Level 3 assets and liabilities measured at fair value on a recurring basis

	Quantitative Information about Level 3 Fair Value Measurements at June 30, 2024
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Collateral-dependent loans	$	14,441	Financial Statement Values	Discounts to reflect estimated selling costs	0% - 50%
Collateral-dependent loans		2,560	Appraisal Value(1)	Discounts to reflect estimated selling costs	7% - 8%
Visa derivative		(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 6 months(3)	n/m(3)
				Growth Rate - 14%(4)	-2% - 21%

	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2023
				Significant
(dollars in thousands)	Fair value		Valuation Technique	Unobservable Input	Range
Visa derivative	$	(2,300)	Discounted Cash Flow	Expected Conversion Rate - 1.5875(2)	1.5289-1.5875
				Expected Term - 5 months(5)	n/m(5)
				Growth Rate - 10%(4)	-6% - 25%

(1) Fair value is generally determined through appraisals of the underlying collateral. The Company may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral.

(2) Due to the uncertainty in the movement of the conversion rate, the current conversion rate as of the respective consolidated balance sheet dates was utilized in the fair value calculation.

(3) The expected term was based on an August 2024 claim filing deadline and subsequent period for claims to be processed. As such, a range is not meaningful to disclose.

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

(5) The expected term was based on a May 2024 claim filing deadline. As such, a range is not meaningful to disclose.

Summary of changes in Level 3 liabilities measured at fair value on a recurring basis

	Visa Derivative
(dollars in thousands)	2024		2023
Three Months Ended June 30,
Balance as of April 1,	$	(2,300)	$	(1,200)
Total net losses included in other noninterest income		(1,354)		(1,816)
Settlements		1,354		1,816
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(1,354)	$	(1,816)
Six Months Ended June 30,
Balance as of January 1,	$	(2,300)	$	(851)
Total net losses included in other noninterest income		(2,830)		(3,779)
Settlements		2,830		3,430
Balance as of June 30,	$	(2,300)	$	(1,200)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of June 30,	$	(2,830)	$	(3,779)

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

	June 30, 2024
			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	$	1,114,759	$	290,501	$	824,258	$	—	$	1,114,759
Investment securities held-to-maturity		3,917,175		—		3,401,006		—		3,401,006
Loans held for sale		2,820		—		2,836		—		2,836
Loans(1)		13,934,709		—		—		13,192,228		13,192,228
Financial liabilities:
Time deposits(2)	$	3,294,705	$	—	$	3,270,205	$	—	$	3,270,205
Short-term borrowings		500,000		—		499,105		—		499,105
										(continued)

	December 31, 2023
			Fair Value Measurements
			Quoted Prices in		Significant		Significant
			Active Markets		Other		Unobservable
(continued)			for Identical		Observable		Inputs
(dollars in thousands)	Book Value		Assets (Level 1)		Inputs (Level 2)		(Level 3)		Total
Financial assets:
Cash and cash equivalents	$	1,739,897	$	185,015	$	1,554,882	$	—	$	1,739,897
Investment securities held-to-maturity		4,041,449		—		3,574,856		—		3,574,856
Loans held for sale		190		—		192		—		192
Loans(1)		13,973,688		—		—		13,385,683		13,385,683
Financial liabilities:
Time deposits(2)	$	3,456,158	$	—	$	3,432,330	$	—	$	3,432,330
Short-term borrowings		500,000		—		495,306		—		495,306

(1) Excludes financing leases of $425.2 million at June 30, 2024 and $379.8 million at December 31, 2023.

(2) Excludes deposit liabilities with no defined or contractual maturity of $17.0 billion as of June 30, 2024 and $17.9 billion as of December 31, 2023.

Schedule of assets with fair value adjustments on a nonrecurring basis

(dollars in thousands)	Level 1		Level 2		Level 3
June 30, 2024
Collateral-dependent loans	$	—	$	—	$	17,001

XML

Reportable Operating Segments (Tables)

6 Months Ended

Jun. 30, 2024

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, 2024
Net interest income (expense)	$	124,696	$	45,019	$	(16,864)	$	152,851
(Provision) benefit for credit losses		(1,525)		(1,675)		1,400		(1,800)
Net interest income (expense) after (provision) benefit for credit losses		123,171		43,344		(15,464)		151,051
Noninterest income		26,296		18,623		6,849		51,768
Noninterest expense		(72,625)		(22,623)		(26,838)		(122,086)
Income (loss) before (provision) benefit for income taxes		76,842		39,344		(35,453)		80,733
(Provision) benefit for income taxes		(18,623)		(8,419)		8,230		(18,812)
Net income (loss)	$	58,219	$	30,925	$	(27,223)	$	61,921

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2024
Net interest income (expense)	$	252,753	$	90,400	$	(35,875)	$	307,278
(Provision) benefit for credit losses		(4,904)		(5,388)		2,192		(8,100)
Net interest income (expense) after (provision) benefit for credit losses		247,849		85,012		(33,683)		299,178
Noninterest income		52,331		36,581		14,227		103,139
Noninterest expense		(149,265)		(48,308)		(53,326)		(250,899)
Income (loss) before (provision) benefit for income taxes		150,915		73,285		(72,782)		151,418
(Provision) benefit for income taxes		(36,551)		(15,692)		16,966		(35,277)
Net income (loss)	$	114,364	$	57,593	$	(55,816)	$	116,141

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Three Months Ended June 30, 2023
Net interest income	$	104,237	$	41,496	$	14,206	$	159,939
Provision for credit losses		(1,991)		(3,009)		—		(5,000)
Net interest income after provision for credit losses		102,246		38,487		14,206		154,939
Noninterest income		23,797		19,086		4,465		47,348
Noninterest expense		(77,597)		(27,086)		(16,198)		(120,881)
Income before provision for income taxes		48,446		30,487		2,473		81,406
Provision for income taxes		(11,361)		(6,882)		(721)		(18,964)
Net income	$	37,085	$	23,605	$	1,752	$	62,442

					Treasury
	Retail		Commercial		and
(dollars in thousands)	Banking		Banking		Other		Total
Six Months Ended June 30, 2023
Net interest income	$	213,157	$	82,435	$	31,594	$	327,186
Provision for credit losses		(4,554)		(6,882)		(2,364)		(13,800)
Net interest income after provision for credit losses		208,603		75,553		29,230		313,386
Noninterest income		48,064		36,974		11,333		96,371
Noninterest expense		(153,440)		(54,856)		(31,152)		(239,448)
Income before provision for income taxes		103,227		57,671		9,411		170,309
Provision for income taxes		(24,627)		(13,212)		(3,210)		(41,049)
Net income	$	78,600	$	44,459	$	6,201	$	129,260

XML

Organization and Basis of Presentation (Details)	Jun. 30, 2024
First Hawaiian, Inc. (FHI)
Capitalization
Outstanding common stock owned (as a percent)	100.00%

XML

Investment Securities - Amortized Cost and Fair Value of Securities (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Available for sale debt securities
Amortized Cost	$ 2,379,004	$ 2,558,675
Unrealized Gains	628	43
Unrealized Losses	(311,676)	(303,382)
Total available-for-sale securities, Fair value,	2,067,956	2,255,336
Held to maturity securities
Amortized Cost	3,917,175	4,041,449
Unrealized Gains	180	195
Unrealized Losses	(516,349)	(466,788)
Total held to maturity, Fair value,	3,401,006	3,574,856
Available-for-sale investment securities
Accrued interest receivable related to available-for-sale investment securities	6,400	7,200
Accrued interest receivable related to held to maturity investment securities	6,700	7,000
Collateralized Loan Obligations
Available for sale debt securities
Amortized Cost	217,400	249,871
Unrealized Gains	628	43
Unrealized Losses		(2,060)
Total available-for-sale securities, Fair value,	218,028	247,854
U.S. Treasury and government agency debt securities
Available for sale debt securities
Amortized Cost	13,287	33,169
Unrealized Losses	(318)	(666)
Total available-for-sale securities, Fair value,	12,969	32,503
Government-sponsored enterprises debt securities
Available for sale debt securities
Amortized Cost	20,000	20,000
Unrealized Losses	(332)	(408)
Total available-for-sale securities, Fair value,	19,668	19,592
Government agency debt securities
Held to maturity securities
Amortized Cost	50,589	52,051
Unrealized Losses	(5,284)	(4,497)
Total held to maturity, Fair value,	45,305	47,554
Residential - Government agency
Available for sale debt securities
Amortized Cost	10,765	11,303
Unrealized Losses	(1,430)	(1,121)
Total available-for-sale securities, Fair value,	9,335	10,182
Held to maturity securities
Amortized Cost	42,233	43,885
Unrealized Losses	(6,530)	(5,189)
Total held to maturity, Fair value,	35,703	38,696
Residential - Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	838,352	895,421
Unrealized Losses	(117,207)	(112,124)
Total available-for-sale securities, Fair value,	721,145	783,297
Held to maturity securities
Amortized Cost	96,074	99,379
Unrealized Losses	(13,792)	(11,013)
Total held to maturity, Fair value,	82,282	88,366
Commercial - Government agency
Available for sale debt securities
Amortized Cost	262,848	268,944
Unrealized Losses	(54,620)	(50,270)
Total available-for-sale securities, Fair value,	208,228	218,674
Held to maturity securities
Amortized Cost	30,907	30,795
Unrealized Losses	(8,184)	(7,017)
Total held to maturity, Fair value,	22,723	23,778
Commercial - Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	89,027	93,459
Unrealized Losses	(6,535)	(7,028)
Total available-for-sale securities, Fair value,	82,492	86,431
Held to maturity securities
Amortized Cost	1,120,320	1,129,738
Unrealized Gains	180	195
Unrealized Losses	(138,949)	(130,757)
Total held to maturity, Fair value,	981,551	999,176
Commercial - Non-agency
Available for sale debt securities
Amortized Cost	22,000	21,964
Unrealized Losses		(281)
Total available-for-sale securities, Fair value,	22,000	21,683
Government agency
Available for sale debt securities
Amortized Cost	505,180	538,718
Unrealized Losses	(70,324)	(67,568)
Total available-for-sale securities, Fair value,	434,856	471,150
Held to maturity securities
Amortized Cost	949,738	989,130
Unrealized Losses	(123,994)	(109,471)
Total held to maturity, Fair value,	825,744	879,659
Government-sponsored enterprises
Available for sale debt securities
Amortized Cost	400,145	425,826
Unrealized Losses	(60,910)	(61,856)
Total available-for-sale securities, Fair value,	339,235	363,970
Held to maturity securities
Amortized Cost	1,572,924	1,642,274
Unrealized Losses	(213,245)	(193,897)
Total held to maturity, Fair value,	1,359,679	1,448,377
Debt securities issued by states and political subdivisions
Held to maturity securities
Amortized Cost	54,390	54,197
Unrealized Losses	(6,371)	(4,947)
Total held to maturity, Fair value,	$ 48,019	$ 49,250

XML

Investment Securities - Proceeds from Calls and Sales, Realized Gains and Losses and Interest Income Narrative (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Proceeds from calls and sales of investment securities
Proceeds from calls of investment securities	$ 23.4	$ 7.5	$ 33.8	$ 7.7
Proceeds from sales of investment securities	0.0	25.2	0.0	25.2
Gross realized gains and losses on investment securities
Gross realized losses on sales of investment securities	0.0	0.0	0.0	0.0
Income tax benefit related to net realized loss on sale of investment securities	0.0	0.0	0.0	0.0
Interest income from taxable and nontaxable investment securities
Interest income from taxable investment securities	28.5	33.3	57.7	67.3
Interest income from non-taxable investment securities	$ 3.2	$ 3.1	$ 6.4	$ 6.7

XML

Investment Securities - Amortized Cost and Fair Value, by Contractual Maturity (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Amortized Cost
Due in one year or less	$ 33,287
Due after one year through five years	9,275
Due after five years through ten years	102,374
Due after ten years	127,751
Total contractual maturities	272,687
Available-for-sale investment securities, amortized cost	2,379,004	$ 2,558,675
Fair Value
Due in one year or less	32,636
Due after one year through five years	9,293
Due after five years through ten years	102,643
Due after ten years	128,093
Total contractual maturities	272,665
Total available-for-sale securities, Fair value,	2,067,956	2,255,336
Amortized Cost
Due after five years through ten years	22,182
Due after ten years	82,797
Total contractual maturities	104,979
Amortized cost	3,917,175	4,041,449
Fair Value
Due after five years through ten years	19,901
Due after ten years	73,423
Total contractual maturities	93,324
Total held to maturity, Fair value,	3,401,006	3,574,856
Mortgage-backed securities:
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,200,992
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,021,200
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,289,534
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,122,259
Residential - Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	10,765
Available-for-sale investment securities, amortized cost	10,765	11,303
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	9,335
Total available-for-sale securities, Fair value,	9,335	10,182
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	42,233
Amortized cost	42,233	43,885
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	35,703
Total held to maturity, Fair value,	35,703	38,696
Residential - Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	838,352
Available-for-sale investment securities, amortized cost	838,352	895,421
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	721,145
Total available-for-sale securities, Fair value,	721,145	783,297
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	96,074
Amortized cost	96,074	99,379
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	82,282
Total held to maturity, Fair value,	82,282	88,366
Commercial - Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	262,848
Available-for-sale investment securities, amortized cost	262,848	268,944
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	208,228
Total available-for-sale securities, Fair value,	208,228	218,674
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	30,907
Amortized cost	30,907	30,795
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	22,723
Total held to maturity, Fair value,	22,723	23,778
Commercial - Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	89,027
Available-for-sale investment securities, amortized cost	89,027	93,459
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	82,492
Total available-for-sale securities, Fair value,	82,492	86,431
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,120,320
Amortized cost	1,120,320	1,129,738
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	981,551
Total held to maturity, Fair value,	981,551	999,176
Collateralized mortgage obligations
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	905,325
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	774,091
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	2,522,662
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	2,185,423
Government agency
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	505,180
Available-for-sale investment securities, amortized cost	505,180	538,718
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	434,856
Total available-for-sale securities, Fair value,	434,856	471,150
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	949,738
Amortized cost	949,738	989,130
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	825,744
Total held to maturity, Fair value,	825,744	879,659
Government-sponsored enterprises
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	400,145
Available-for-sale investment securities, amortized cost	400,145	425,826
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	339,235
Total available-for-sale securities, Fair value,	339,235	363,970
Amortized Cost
Mortgaged-backed securities and collateralized mortgage obligations	1,572,924
Amortized cost	1,572,924	1,642,274
Fair Value
Mortgaged-backed securities and collateralized mortgage obligations	1,359,679
Total held to maturity, Fair value,	$ 1,359,679	$ 1,448,377

XML

Investment Securities - Pledged Securities and Concentration Narrative (Details)	3 Months Ended	6 Months Ended	12 Months Ended
	Jun. 30, 2024 USD ($)	Jun. 30, 2024 USD ($)	Dec. 31, 2023 USD ($)
Concentration of risk
Number of securities with intent to sell		0	0
Credit losses recognized on securities	$ 0	$ 0	$ 0
Collateral Dependent Loans
Financial Instruments Owned and Pledged as Collateral
Investment securities pledged as collateral	4,100,000,000	4,100,000,000	5,000,000,000.0
Collateral Dependent Loans | Public deposits
Financial Instruments Owned and Pledged as Collateral
Investment securities pledged as collateral	1,800,000,000	1,800,000,000	2,600,000,000
Collateral Dependent Loans | Other financial transactions
Financial Instruments Owned and Pledged as Collateral
Investment securities pledged as collateral	28,100,000	28,100,000	183,000,000.0
Borrowing Capacity
Financial Instruments Owned and Pledged as Collateral
Investment securities pledged as collateral	2,200,000,000	2,200,000,000	2,300,000,000
Non-government issuer
Concentration of risk
Securities of issuers in excess of 10% of stockholders' equity	$ 0	$ 0	$ 0

XML

Investment Securities - Unrealized Gross Losses and Fair Values of Securities in a Continuous Loss Position (Details) $ in Thousands	3 Months Ended	6 Months Ended	12 Months Ended
	Dec. 31, 2023 USD ($) security shares	Jun. 30, 2024 USD ($) security shares	Dec. 31, 2023 USD ($) security shares	Dec. 31, 2016 shares
Securities in the available-for-sale portfolio in a continuous loss position
Number of individual securities in a continuous loss position | security	222	189	222
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	$ (564)		$ (564)
12 Months or More Unrealized Losses	(302,818)	$ (311,676)	(302,818)
Total Unrealized Losses	(303,382)	(311,676)	(303,382)
Time in Continuous Loss, Fair Value
Less Than 12 Months, Fair Value	63,667	22,000	63,667
12 Months or More Fair Value	2,170,608	1,827,928	2,170,608
Total Fair Value	2,234,275	1,849,928	2,234,275
Allowance for credit losses, investment securities	0	$ 0	$ 0
Investment securities comprised of collateralized loan obligations rated AA or better and obligations issued by local state and political subdivisions rated AA or better		5.00%
Class B restricted shares
Time in Continuous Loss, Fair Value
Net realized gain	$ 40,800
Shares held | shares	0	0	0
Number of shares sold | shares			120,000
Class B restricted shares | Visa
Time in Continuous Loss, Fair Value
Number of shares sold | shares				274,000
U.S. Treasury and government agency debt securities
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	$ (666)	$ (318)	$ (666)
Total Unrealized Losses	(666)	(318)	(666)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	32,503	12,969	32,503
Total Fair Value	32,503	12,969	32,503
Government-sponsored enterprises debt securities
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(408)	(332)	(408)
Total Unrealized Losses	(408)	(332)	(408)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	19,592	19,668	19,592
Total Fair Value	19,592	19,668	19,592
Residential - Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(112,124)	(117,207)	(112,124)
Total Unrealized Losses	(112,124)	(117,207)	(112,124)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	783,297	721,145	783,297
Total Fair Value	783,297	721,145	783,297
Residential - Government agency
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(1,121)	(1,430)	(1,121)
Total Unrealized Losses	(1,121)	(1,430)	(1,121)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	10,182	9,335	10,182
Total Fair Value	10,182	9,335	10,182
Commercial - Government agency
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(50,270)	(54,620)	(50,270)
Total Unrealized Losses	(50,270)	(54,620)	(50,270)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	218,674	208,228	218,674
Total Fair Value	218,674	208,228	218,674
Commercial - Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(7,028)	(6,535)	(7,028)
Total Unrealized Losses	(7,028)	(6,535)	(7,028)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	86,431	82,492	86,431
Total Fair Value	86,431	82,492	86,431
Commercial - Non-agency
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(281)		(281)
Total Unrealized Losses	(281)		(281)
Time in Continuous Loss, Fair Value
Less Than 12 Months, Fair Value		22,000
12 Months or More Fair Value	21,683		21,683
Total Fair Value	21,683	22,000	21,683
Government agency
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(67,568)	(70,324)	(67,568)
Total Unrealized Losses	(67,568)	(70,324)	(67,568)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	471,150	434,856	471,150
Total Fair Value	471,150	434,856	471,150
Government-sponsored enterprises
Time in Continuous Loss, Unrealized Losses
12 Months or More Unrealized Losses	(61,856)	(60,910)	(61,856)
Total Unrealized Losses	(61,856)	(60,910)	(61,856)
Time in Continuous Loss, Fair Value
12 Months or More Fair Value	363,970	339,235	363,970
Total Fair Value	363,970	$ 339,235	363,970
Collateralized Loan Obligations [Member]
Time in Continuous Loss, Unrealized Losses
Less Than 12 Months Unrealized Losses	(564)		(564)
12 Months or More Unrealized Losses	(1,496)		(1,496)
Total Unrealized Losses	(2,060)		(2,060)
Time in Continuous Loss, Fair Value
Less Than 12 Months, Fair Value	63,667		63,667
12 Months or More Fair Value	163,126		163,126
Total Fair Value	$ 226,793		$ 226,793

XML

Loans and Leases - Components (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Loans and leases
Loans and leases	$ 14,359,899	$ 14,353,497
Outstanding loan balances, deferred loan costs and fees	56,200	57,500
Accrued interest receivable related to loans and leases recorded separately	69,300	70,100
Consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities, pledged to collateralize the borrowing capacity at the FRB	3,800,000	4,300,000
Residential Lending: Home Equity Line
Loans and leases
Loans and leases	1,159,833	1,174,588
Real estate
Loans and leases
Loans and leases	5,376,249	5,457,903
Commercial and Industrial
Loans and leases
Loans and leases	2,208,690	2,165,349
Commercial and Industrial | Real estate
Loans and leases
Loans and leases	2,208,690	2,165,349
Commercial Real Estate
Loans and leases
Loans and leases	4,305,017	4,340,243
Commercial Real Estate | Real estate
Loans and leases
Loans and leases	4,305,017	4,340,243
Construction
Loans and leases
Loans and leases	1,017,649	900,292
Construction | Real estate
Loans and leases
Loans and leases	1,017,649	900,292
Residential mortgage
Loans and leases
Loans and leases	5,376,249
Properties in the process of foreclosure	7,900	6,900
Residential mortgage | Residential real estate
Loans and leases
Loans and leases	4,216,416	4,283,315
Home equity Line | Residential Lending: Home Equity Line
Loans and leases
Loans and leases	1,159,833	1,174,588
Home equity Line | Real estate
Loans and leases
Loans and leases	1,159,833	1,174,588
Consumer
Loans and leases
Loans and leases	1,027,104	1,109,901
Consumer | Real estate
Loans and leases
Loans and leases	1,027,104	1,109,901
Lease financing
Loans and leases
Loans and leases	425,190	379,809
Asset Pledged as Collateral
Loans and leases
Assets pledged as collateral	10,561,558	11,278,394
Asset Pledged as Collateral | FHLB | Residential mortgage
Loans and leases
Loans and leases	$ 4,900,000	$ 4,500,000

XML

Allowance for Credit Losses - Updated Methodology for Estimate of Total ACL (Details) $ in Millions	6 Months Ended
	Jun. 30, 2024 USD ($)
Allowance for Credit Losses
Net decrease in ACL due to updates in models	$ 3.2
Updated certain components resulting in increase to the Total ACL	5.8
Total decrease to ACL from change in method	$ (9.0)

XML

Allowance for Credit Losses - Activity in ACL by Class of Loans and Leases (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	$ 159,836	$ 147,122	$ 156,533	$ 143,900	$ 143,900
Charge-offs	(4,859)	(5,650)	(10,622)	(11,480)
Recoveries	2,340	2,109	4,314	4,725
Provision	3,200	5,000	10,292	11,436
Balance at end of year	160,517	148,581	160,517	148,581	156,533
Commercial Portfolio Segment [Member]
Rollforward of the Allowance for Credit Losses
Charge-offs			(1,586)		(5,982)
Commercial and Industrial
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	17,087	14,038	14,956	14,564	14,564
Charge-offs	(677)	(997)	(1,586)	(1,788)	(3,482)
Recoveries	250	292	461	538
Provision	(1,947)	477	882	496
Balance at end of year	14,713	13,810	14,713	13,810	14,956
Commercial Real Estate Portfolio Segment [Member]
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	43,526	40,311	43,944	43,810	43,810
Charge-offs					(2,500)
Provision	886	(424)	468	(3,923)
Balance at end of year	44,412	39,887	44,412	39,887	43,944
Construction
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	12,441	6,473	10,392	5,843	5,843
Provision	(3,110)	3,398	(1,061)	4,028
Balance at end of year	9,331	9,871	9,331	9,871	10,392
Finance Leases Portfolio Segment [Member]
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	2,485	1,481	1,754	1,551	1,551
Provision	(133)	(34)	598	(104)
Balance at end of year	2,352	1,447	2,352	1,447	1,754
Residential mortgage
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	36,790	34,320	36,880	35,175	35,175
Charge-offs				(122)	(414)
Recoveries	28	30	58	57
Provision	9,334	(1,547)	9,214	(2,307)
Balance at end of year	46,152	32,803	46,152	32,803	36,880
Residential mortgage | Residential Lending: Home Equity Line
Rollforward of the Allowance for Credit Losses
Charge-offs					(292)
Residential Lending: Home Equity Line
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	11,447	9,341	11,728	8,296	8,296
Charge-offs		(137)		(272)
Recoveries	112	59	156	236
Provision	(2,376)	2,543	(2,701)	3,546
Balance at end of year	9,183	11,806	9,183	11,806	11,728
Consumer
Rollforward of the Allowance for Credit Losses
Balance at beginning of year	36,060	41,158	36,879	34,661	34,661
Charge-offs	(4,182)	(4,516)	(9,036)	(9,298)	(17,110)
Recoveries	1,950	1,728	3,639	3,894
Provision	546	587	2,892	9,700
Balance at end of year	$ 34,374	$ 38,957	$ 34,374	$ 38,957	$ 36,879

XML

Allowance for Credit Losses - Rollforward of the Reserve for Unfunded Commitments (Details) - Unfunded Loan Commitment [Member] - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	$ 34,813	$ 36,199	$ 35,605	$ 33,835
Provision	(1,400)		(2,192)	2,364
Reserve for unfunded commitments, ending balance	33,413	36,199	33,413	36,199
Commercial and Industrial
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	8,792	7,153	9,116	7,811
Provision	(845)	(799)	(1,169)	(1,457)
Reserve for unfunded commitments, ending balance	7,947	6,354	7,947	6,354
Commercial Real Estate Portfolio Segment [Member]
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	1,873	1,692	1,787	2,004
Provision	(438)	299	(352)	(13)
Reserve for unfunded commitments, ending balance	1,435	1,991	1,435	1,991
Construction
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	6,897	8,952	8,048	7,470
Provision	225	837	(926)	2,319
Reserve for unfunded commitments, ending balance	7,122	9,789	7,122	9,789
Real Estate Loan [Member]
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance		17	24	30
Provision		2	(16)	(11)
Reserve for unfunded commitments, ending balance	8	19	8	19
Residential Lending: Home Equity Line
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	17,187	18,336	16,589	16,483
Provision	(308)	(321)	290	1,532
Reserve for unfunded commitments, ending balance	16,879	18,015	16,879	18,015
Residential Portfolio Segment [Member]
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	14
Provision	(6)
Reserve for unfunded commitments, ending balance	8		8
Consumer
Reserve for unfunded commitments:
Reserve for unfunded commitments, beginning balance	50	49	41	37
Provision	(28)	(18)	(19)	(6)
Reserve for unfunded commitments, ending balance	$ 22	$ 31	$ 22	$ 31

XML

Allowance for Credit Losses - Credit Quality Information (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Financing Receivable, before Allowance for Credit Loss, Total	$ 14,359,899		$ 14,359,899		$ 14,353,497
Current period gross charge-offs:
Total, Current period gross charge-offs	4,859	$ 5,650	10,622	$ 11,480
Unlikely to be Collected Financing Receivable [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Financing Receivable, before Allowance for Credit Loss, Total	0		0		0
Real Estate Loan [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	88,908		88,908		278,361
2023/2022	263,543		263,543		656,256
2022/2021	642,020		642,020		1,169,793
2021/2020	1,138,921		1,138,921		633,900
2020/2019	613,259		613,259		283,560
Prior	1,457,454		1,457,454		1,251,365
Revolving Loans Amortized Cost Basis	12,311		12,311		10,080
Financing Receivable, before Allowance for Credit Loss, Total	4,216,416		4,216,416		4,283,315
Real Estate Loan [Member] | 740 and greater
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	70,514		70,514		211,598
2023/2022	210,915		210,915		529,296
2022/2021	514,686		514,686		999,522
2021/2020	975,554		975,554		529,881
2020/2019	505,850		505,850		227,058
Prior	1,165,042		1,165,042		987,251
Financing Receivable, before Allowance for Credit Loss, Total	3,442,561		3,442,561		3,484,606
Real Estate Loan [Member] | 680 - 739
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	9,653		9,653		36,975
2023/2022	27,661		27,661		67,205
2022/2021	64,910		64,910		117,337
2021/2020	109,306		109,306		68,122
2020/2019	68,491		68,491		33,148
Prior	150,793		150,793		130,387
Financing Receivable, before Allowance for Credit Loss, Total	430,814		430,814		453,174
Real Estate Loan [Member] | 620 - 679
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	813		813		3,544
2023/2022	1,619		1,619		16,395
2022/2021	18,125		18,125		19,184
2021/2020	20,117		20,117		12,811
2020/2019	16,097		16,097		4,096
Prior	35,943		35,943		38,987
Financing Receivable, before Allowance for Credit Loss, Total	92,714		92,714		95,017
Real Estate Loan [Member] | 550 - 619
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023					1,305
2023/2022	2,045		2,045		6,521
2022/2021	6,336		6,336		1,917
2021/2020	3,822		3,822		2,492
2020/2019	2,853		2,853		398
Prior	12,349		12,349		11,679
Financing Receivable, before Allowance for Credit Loss, Total	27,405		27,405		24,312
Real Estate Loan [Member] | Less than 550
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2022/2021	2,689		2,689		2,909
2021/2020	3,939		3,939		2,017
2020/2019	2,833		2,833		582
Prior	8,662		8,662		6,439
Financing Receivable, before Allowance for Credit Loss, Total	18,123		18,123		11,947
Real Estate Loan [Member] | No Score
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	544		544		9,137
2023/2022	8,300		8,300		19,311
2022/2021	18,472		18,472		11,492
2021/2020	10,601		10,601		6,043
2020/2019	5,804		5,804		9,679
Prior	54,420		54,420		51,109
Financing Receivable, before Allowance for Credit Loss, Total	98,141		98,141		106,771
Real Estate Loan [Member] | Fico Other
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	7,384		7,384		15,802
2023/2022	13,003		13,003		17,528
2022/2021	16,802		16,802		17,432
2021/2020	15,582		15,582		12,534
2020/2019	11,331		11,331		8,599
Prior	30,245		30,245		25,513
Revolving Loans Amortized Cost Basis	12,311		12,311		10,080
Financing Receivable, before Allowance for Credit Loss, Total	106,658		106,658		107,488
Residential Lending: Home Equity Line
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	1,154,437		1,154,437		1,168,856
Revolving Loans Converted to Term Loans Amortized Cost Basis	5,396		5,396		5,732
Financing Receivable, before Allowance for Credit Loss, Total	1,159,833		1,159,833		1,174,588
Residential Lending: Home Equity Line | 740 and greater
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	937,349		937,349		964,932
Revolving Loans Converted to Term Loans Amortized Cost Basis	1,244		1,244		1,511
Financing Receivable, before Allowance for Credit Loss, Total	938,593		938,593		966,443
Residential Lending: Home Equity Line | 680 - 739
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	158,877		158,877		151,716
Revolving Loans Converted to Term Loans Amortized Cost Basis	1,713		1,713		1,920
Financing Receivable, before Allowance for Credit Loss, Total	160,590		160,590		153,636
Residential Lending: Home Equity Line | 620 - 679
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	38,362		38,362		36,541
Revolving Loans Converted to Term Loans Amortized Cost Basis	1,362		1,362		1,189
Financing Receivable, before Allowance for Credit Loss, Total	39,724		39,724		37,730
Residential Lending: Home Equity Line | 550 - 619
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	13,065		13,065		9,896
Revolving Loans Converted to Term Loans Amortized Cost Basis	457		457		1,012
Financing Receivable, before Allowance for Credit Loss, Total	13,522		13,522		10,908
Residential Lending: Home Equity Line | Less than 550
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	5,455		5,455		4,488
Revolving Loans Converted to Term Loans Amortized Cost Basis	620		620		100
Financing Receivable, before Allowance for Credit Loss, Total	6,075		6,075		4,588
Residential Lending: Home Equity Line | No Score
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Revolving Loans Amortized Cost Basis	1,329		1,329		1,283
Financing Receivable, before Allowance for Credit Loss, Total	1,329		1,329		1,283
Total loans
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	501,638		501,638		1,243,109
2023/2022	1,207,501		1,207,501		2,491,897
2022/2021	2,411,028		2,411,028		2,678,220
2021/2020	2,530,550		2,530,550		1,169,781
2020/2019	1,106,829		1,106,829		1,122,038
Prior	3,761,270		3,761,270		2,950,761
Revolving Loans Amortized Cost Basis	2,822,531		2,822,531		2,685,919
Revolving Loans Converted to Term Loans Amortized Cost Basis	18,552		18,552		11,772
Financing Receivable, before Allowance for Credit Loss, Total	14,359,899		14,359,899		14,353,497
Current period gross charge-offs:
2024, Current period gross charge-offs					769
2023, Current period gross charge-offs			1,157		2,470
2022, Current period gross charge-offs			1,756		2,210
2021, Current period gross charge-offs			861		1,229
2020, Current period gross charge-offs			397		4,484
Prior, Current period gross charge-offs			2,409		5,696
Revolving Loans Amortized Cost Basis, Current period gross charge-offs			3,652		6,063
Revolving Loans Converted to Term Loans Amortized Cost Basis, Current period gross charge-offs			390		585
Total, Current period gross charge-offs			10,622		23,506
Residential mortgage
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	88,908		88,908
2023/2022	263,543		263,543
2022/2021	642,020		642,020
2021/2020	1,138,921		1,138,921
2020/2019	613,259		613,259
Prior	1,457,454		1,457,454
Revolving Loans Amortized Cost Basis	1,166,748		1,166,748
Revolving Loans Converted to Term Loans Amortized Cost Basis	5,396		5,396
Financing Receivable, before Allowance for Credit Loss, Total	5,376,249		5,376,249
Current period gross charge-offs:
Prior, Current period gross charge-offs					122
Revolving Loans Amortized Cost Basis, Current period gross charge-offs					273
Revolving Loans Converted to Term Loans Amortized Cost Basis, Current period gross charge-offs					19
Total, Current period gross charge-offs				122	414
Residential mortgage | Real Estate Loan [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Financing Receivable, before Allowance for Credit Loss, Total	4,216,416		4,216,416		4,283,315
Residential mortgage | Residential Lending: Home Equity Line
Current period gross charge-offs:
Revolving Loans Amortized Cost Basis, Current period gross charge-offs					273
Revolving Loans Converted to Term Loans Amortized Cost Basis, Current period gross charge-offs					19
Total, Current period gross charge-offs					292
Home equity Line | Residential Lending: Home Equity Line
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Financing Receivable, before Allowance for Credit Loss, Total	1,159,833		1,159,833		1,174,588
Consumer
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	86,529		86,529		198,207
2023/2022	169,317		169,317		246,444
2022/2021	204,196		204,196		144,576
2021/2020	113,720		113,720		66,514
2020/2019	47,675		47,675		51,677
Prior	43,345		43,345		24,321
Revolving Loans Amortized Cost Basis	359,275		359,275		375,309
Revolving Loans Converted to Term Loans Amortized Cost Basis	3,047		3,047		2,853
Financing Receivable, before Allowance for Credit Loss, Total	1,027,104		1,027,104		1,109,901
Current period gross charge-offs:
2024, Current period gross charge-offs					639
2023, Current period gross charge-offs			941		2,400
2022, Current period gross charge-offs			1,437		2,135
2021, Current period gross charge-offs			800		1,142
2020, Current period gross charge-offs			345		1,816
Prior, Current period gross charge-offs			1,471		2,622
Revolving Loans Amortized Cost Basis, Current period gross charge-offs			3,652		5,790
Revolving Loans Converted to Term Loans Amortized Cost Basis, Current period gross charge-offs			390		566
Total, Current period gross charge-offs	4,182	4,516	9,036	9,298	17,110
Consumer | 740 and greater
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	40,216		40,216		92,117
2023/2022	77,383		77,383		128,358
2022/2021	104,378		104,378		76,148
2021/2020	59,698		59,698		33,507
2020/2019	23,380		23,380		21,819
Prior	16,094		16,094		8,970
Revolving Loans Amortized Cost Basis	117,299		117,299		123,592
Revolving Loans Converted to Term Loans Amortized Cost Basis	154		154		155
Financing Receivable, before Allowance for Credit Loss, Total	438,602		438,602		484,666
Consumer | 680 - 739
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	29,906		29,906		68,865
2023/2022	57,534		57,534		71,031
2022/2021	58,142		58,142		37,925
2021/2020	28,100		28,100		17,116
2020/2019	12,379		12,379		13,270
Prior	10,584		10,584		5,690
Revolving Loans Amortized Cost Basis	75,643		75,643		76,645
Revolving Loans Converted to Term Loans Amortized Cost Basis	466		466		401
Financing Receivable, before Allowance for Credit Loss, Total	272,754		272,754		290,943
Consumer | 620 - 679
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	12,113		12,113		28,533
2023/2022	22,995		22,995		29,229
2022/2021	23,172		23,172		16,919
2021/2020	13,871		13,871		7,843
2020/2019	5,939		5,939		7,972
Prior	7,729		7,729		4,624
Revolving Loans Amortized Cost Basis	34,769		34,769		35,210
Revolving Loans Converted to Term Loans Amortized Cost Basis	777		777		781
Financing Receivable, before Allowance for Credit Loss, Total	121,365		121,365		131,111
Consumer | 550 - 619
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	1,882		1,882		4,996
2023/2022	7,706		7,706		10,859
2022/2021	11,366		11,366		7,760
2021/2020	6,837		6,837		4,917
2020/2019	3,455		3,455		4,651
Prior	4,719		4,719		2,986
Revolving Loans Amortized Cost Basis	13,096		13,096		13,223
Revolving Loans Converted to Term Loans Amortized Cost Basis	843		843		925
Financing Receivable, before Allowance for Credit Loss, Total	49,904		49,904		50,317
Consumer | Less than 550
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	682		682		1,790
2023/2022	3,242		3,242		6,370
2022/2021	6,673		6,673		4,842
2021/2020	4,278		4,278		2,796
2020/2019	2,189		2,189		2,905
Prior	3,189		3,189		2,040
Revolving Loans Amortized Cost Basis	5,249		5,249		5,222
Revolving Loans Converted to Term Loans Amortized Cost Basis	591		591		455
Financing Receivable, before Allowance for Credit Loss, Total	26,093		26,093		26,420
Consumer | No Score
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	1,730		1,730		1,545
2023/2022	457		457		229
2022/2021	135		135
2020/2019	9		9		1
Prior	22		22		10
Revolving Loans Amortized Cost Basis	40,193		40,193		42,933
Revolving Loans Converted to Term Loans Amortized Cost Basis	216		216		136
Financing Receivable, before Allowance for Credit Loss, Total	42,762		42,762		44,854
Consumer | Fico Other
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023					361
2023/2022					368
2022/2021	330		330		982
2021/2020	936		936		335
2020/2019	324		324		1,059
Prior	1,008		1,008		1
Revolving Loans Amortized Cost Basis	73,026		73,026		78,484
Financing Receivable, before Allowance for Credit Loss, Total	75,624		75,624		81,590
Residential Mortgage [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023					278,361
2023/2022					656,256
2022/2021					1,169,793
2021/2020					633,900
2020/2019					283,560
Prior					1,251,365
Revolving Loans Amortized Cost Basis					1,178,936
Revolving Loans Converted to Term Loans Amortized Cost Basis					5,732
Financing Receivable, before Allowance for Credit Loss, Total					5,457,903
Residential Mortgage [Member] | Real Estate Loan [Member]
Current period gross charge-offs:
Prior, Current period gross charge-offs					122
Total, Current period gross charge-offs					122
Commercial and Industrial
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	75,984		75,984		101,818
2023/2022	100,460		100,460		329,672
2022/2021	253,868		253,868		351,148
2021/2020	280,752		280,752		36,453
2020/2019	26,233		26,233		151,313
Prior	279,725		279,725		144,925
Revolving Loans Amortized Cost Basis	1,188,469		1,188,469		1,048,183
Revolving Loans Converted to Term Loans Amortized Cost Basis	3,199		3,199		1,837
Financing Receivable, before Allowance for Credit Loss, Total	2,208,690		2,208,690		2,165,349
Current period gross charge-offs:
2024, Current period gross charge-offs					130
2023, Current period gross charge-offs			216		70
2022, Current period gross charge-offs			319		75
2021, Current period gross charge-offs			61		87
2020, Current period gross charge-offs			52		168
Prior, Current period gross charge-offs			938		2,952
Total, Current period gross charge-offs	677	$ 997	1,586	$ 1,788	3,482
Commercial and Industrial | Pass [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	66,318		66,318		85,839
2023/2022	88,879		88,879		273,663
2022/2021	228,354		228,354		346,024
2021/2020	276,824		276,824		32,753
2020/2019	23,556		23,556		146,893
Prior	274,582		274,582		141,681
Revolving Loans Amortized Cost Basis	1,101,721		1,101,721		971,065
Revolving Loans Converted to Term Loans Amortized Cost Basis	3,199		3,199		1,823
Financing Receivable, before Allowance for Credit Loss, Total	2,063,433		2,063,433		1,999,741
Commercial and Industrial | Special Mention [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	315		315		1
2023/2022	1		1		44,069
2022/2021	10,547		10,547		80
2021/2020	54		54		653
2020/2019	564		564		1,032
Prior	1,313		1,313		1,290
Revolving Loans Amortized Cost Basis	18,727		18,727		22,807
Revolving Loans Converted to Term Loans Amortized Cost Basis					14
Financing Receivable, before Allowance for Credit Loss, Total	31,521		31,521		69,946
Commercial and Industrial | Substandard [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2023/2022					342
2022/2021	6,230		6,230		230
2021/2020	242		242		677
2020/2019	417		417		1,686
Prior	2,038		2,038		829
Revolving Loans Amortized Cost Basis	23,145		23,145		8,330
Financing Receivable, before Allowance for Credit Loss, Total	32,072		32,072		12,094
Commercial and Industrial | Other Indicator
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	9,351		9,351		15,978
2023/2022	11,580		11,580		11,598
2022/2021	8,737		8,737		4,814
2021/2020	3,632		3,632		2,370
2020/2019	1,696		1,696		1,702
Prior	1,792		1,792		1,125
Revolving Loans Amortized Cost Basis	44,876		44,876		45,981
Financing Receivable, before Allowance for Credit Loss, Total	81,664		81,664		83,568
Commercial Real Estate Portfolio Segment [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	101,400		101,400		348,881
2023/2022	349,418		349,418		885,480
2022/2021	875,614		875,614		719,685
2021/2020	718,628		718,628		338,888
2020/2019	333,090		333,090		539,949
Prior	1,823,424		1,823,424		1,429,298
Revolving Loans Amortized Cost Basis	96,533		96,533		76,712
Revolving Loans Converted to Term Loans Amortized Cost Basis	6,910		6,910		1,350
Financing Receivable, before Allowance for Credit Loss, Total	4,305,017		4,305,017		4,340,243
Current period gross charge-offs:
2020, Current period gross charge-offs					2,500
Total, Current period gross charge-offs					2,500
Commercial Real Estate Portfolio Segment [Member] | Pass [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	98,062		98,062		346,369
2023/2022	347,143		347,143		872,783
2022/2021	863,033		863,033		676,362
2021/2020	676,256		676,256		337,529
2020/2019	331,737		331,737		523,446
Prior	1,798,626		1,798,626		1,414,613
Revolving Loans Amortized Cost Basis	89,069		89,069		74,238
Revolving Loans Converted to Term Loans Amortized Cost Basis	6,910		6,910		1,350
Financing Receivable, before Allowance for Credit Loss, Total	4,210,836		4,210,836		4,246,690
Commercial Real Estate Portfolio Segment [Member] | Special Mention [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	3,338		3,338		2,307
2023/2022	2,275		2,275		7,618
2022/2021	7,565		7,565		41,320
2021/2020	41,369		41,369		1,359
2020/2019	1,353		1,353		13,550
Prior	19,329		19,329		11,998
Revolving Loans Amortized Cost Basis	6,965		6,965		819
Financing Receivable, before Allowance for Credit Loss, Total	82,194		82,194		78,971
Commercial Real Estate Portfolio Segment [Member] | Substandard [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023					205
2023/2022					5,079
2022/2021	5,016		5,016		2,003
2021/2020	1,003		1,003
2020/2019					2,953
Prior	5,331		5,331		2,545
Revolving Loans Amortized Cost Basis	499		499		1,655
Financing Receivable, before Allowance for Credit Loss, Total	11,849		11,849		14,440
Commercial Real Estate Portfolio Segment [Member] | Other Indicator
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
Prior	138		138		142
Financing Receivable, before Allowance for Credit Loss, Total	138		138		142
Construction
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	37,962		37,962		169,160
2023/2022	216,585		216,585		290,659
2022/2021	361,863		361,863		273,924
2021/2020	261,772		261,772		62,200
2020/2019	60,652		60,652		65,238
Prior	67,309		67,309		32,332
Revolving Loans Amortized Cost Basis	11,506		11,506		6,779
Financing Receivable, before Allowance for Credit Loss, Total	1,017,649		1,017,649		900,292
Construction | Pass [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	35,785		35,785		156,432
2023/2022	206,622		206,622		269,623
2022/2021	348,241		348,241		265,674
2021/2020	256,821		256,821		60,057
2020/2019	59,453		59,453		63,018
Prior	61,308		61,308		27,847
Revolving Loans Amortized Cost Basis	10,800		10,800		6,070
Financing Receivable, before Allowance for Credit Loss, Total	979,030		979,030		848,721
Construction | Special Mention [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2020/2019					189
Prior	825		825		665
Financing Receivable, before Allowance for Credit Loss, Total	825		825		854
Construction | Other Indicator
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	2,177		2,177		12,728
2023/2022	9,963		9,963		21,036
2022/2021	13,622		13,622		8,250
2021/2020	4,951		4,951		2,143
2020/2019	1,199		1,199		2,031
Prior	5,176		5,176		3,820
Revolving Loans Amortized Cost Basis	706		706		709
Financing Receivable, before Allowance for Credit Loss, Total	37,794		37,794		50,717
Finance Leases Portfolio Segment [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	110,855		110,855		146,682
2023/2022	108,178		108,178		83,386
2022/2021	73,467		73,467		19,094
2021/2020	16,757		16,757		31,826
2020/2019	25,920		25,920		30,301
Prior	90,013		90,013		68,520
Financing Receivable, before Allowance for Credit Loss, Total	425,190		425,190		379,809
Finance Leases Portfolio Segment [Member] | Pass [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	105,719		105,719		145,914
2023/2022	107,492		107,492		82,833
2022/2021	72,986		72,986		18,680
2021/2020	16,419		16,419		31,791
2020/2019	25,908		25,908		30,299
Prior	90,013		90,013		68,520
Financing Receivable, before Allowance for Credit Loss, Total	418,537		418,537		378,037
Finance Leases Portfolio Segment [Member] | Special Mention [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023					56
2023/2022	47		47		137
2022/2021	113		113		414
2021/2020	338		338		35
2020/2019	12		12
Financing Receivable, before Allowance for Credit Loss, Total	510		510		642
Finance Leases Portfolio Segment [Member] | Substandard [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	5,136		5,136		712
2023/2022	639		639		416
2022/2021	368		368
2020/2019					2
Financing Receivable, before Allowance for Credit Loss, Total	6,143		6,143		1,130
Commercial Portfolio Segment [Member]
Financing Receivable, Excluding Accrued Interest, before Allowance for Credit Loss, by Origination Year [Abstract]
2024/2023	326,201		326,201		766,541
2023/2022	774,641		774,641		1,589,197
2022/2021	1,564,812		1,564,812		1,363,851
2021/2020	1,277,909		1,277,909		469,367
2020/2019	445,895		445,895		786,801
Prior	2,260,471		2,260,471		1,675,075
Revolving Loans Amortized Cost Basis	1,296,508		1,296,508		1,131,674
Revolving Loans Converted to Term Loans Amortized Cost Basis	10,109		10,109		3,187
Financing Receivable, before Allowance for Credit Loss, Total	$ 7,956,546		7,956,546		7,785,693
Current period gross charge-offs:
2024, Current period gross charge-offs					130
2023, Current period gross charge-offs			216		70
2022, Current period gross charge-offs			319		75
2021, Current period gross charge-offs			61		87
2020, Current period gross charge-offs			52		2,668
Prior, Current period gross charge-offs			938		2,952
Total, Current period gross charge-offs			$ 1,586		$ 5,982

XML

Allowance for Credit Losses - Past-Due Status (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Financing Receivable, Recorded Investment, Past Due
Loans and leases	$ 14,359,899	$ 14,353,497
Loans and Leases Past Due 90 Days or More and Still Accruing Interest	3,765	3,496
Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	35,251	62,245
Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	8,383	6,541
Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	16,541	12,736
Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	60,175	81,522
Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	14,299,724	14,271,975
Commercial and Industrial
Financing Receivable, Recorded Investment, Past Due
Loans and leases	2,208,690	2,165,349
Loans and Leases Past Due 90 Days or More and Still Accruing Interest	110	494
Commercial and Industrial | Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,647	2,611
Commercial and Industrial | Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	193	349
Commercial and Industrial | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,194	1,464
Commercial and Industrial | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	3,034	4,424
Commercial and Industrial | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	2,205,656	2,160,925
Commercial Real Estate Portfolio Segment [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,305,017	4,340,243
Loans and Leases Past Due 90 Days or More and Still Accruing Interest		300
Commercial Real Estate Portfolio Segment [Member] | Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases		196
Commercial Real Estate Portfolio Segment [Member] | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	3,085	300
Commercial Real Estate Portfolio Segment [Member] | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	3,085	496
Commercial Real Estate Portfolio Segment [Member] | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,301,932	4,339,747
Construction
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,017,649	900,292
Construction | Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	375	25,191
Construction | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	447
Construction | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	822	25,191
Construction | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,016,827	875,101
Finance Leases Portfolio Segment [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	425,190	379,809
Finance Leases Portfolio Segment [Member] | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	425,190	379,809
Residential mortgage
Financing Receivable, Recorded Investment, Past Due
Loans and leases	5,376,249
Consumer
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,027,104	1,109,901
Loans and Leases Past Due 90 Days or More and Still Accruing Interest	1,835	2,702
Consumer | Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	16,101	23,259
Consumer | Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	2,852	3,897
Consumer | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,835	2,702
Consumer | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	20,788	29,858
Consumer | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,006,316	1,080,043
Real Estate Loan [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,216,416	4,283,315
Real Estate Loan [Member] | Residential mortgage
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,216,416	4,283,315
Loans and Leases Past Due 90 Days or More and Still Accruing Interest	1,820
Real Estate Loan [Member] | Residential mortgage | Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	14,812	5,244
Real Estate Loan [Member] | Residential mortgage | Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,166	1,475
Real Estate Loan [Member] | Residential mortgage | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	6,887	4,720
Real Estate Loan [Member] | Residential mortgage | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	25,865	11,439
Real Estate Loan [Member] | Residential mortgage | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	4,190,551	4,271,876
Residential Lending: Home Equity Line
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,159,833	1,174,588
Residential Lending: Home Equity Line | Home equity Line
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,159,833	1,174,588
Residential Lending: Home Equity Line | Home equity Line | Financial Asset, 30 to 59 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	2,316	5,940
Residential Lending: Home Equity Line | Home equity Line | Financial Asset, 60 to 89 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	1,172	624
Residential Lending: Home Equity Line | Home equity Line | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	3,093	3,550
Residential Lending: Home Equity Line | Home equity Line | Financial Asset, Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	6,581	10,114
Residential Lending: Home Equity Line | Home equity Line | Financial Asset, Not Past Due [Member]
Financing Receivable, Recorded Investment, Past Due
Loans and leases	$ 1,153,252	$ 1,164,474

XML

Allowance for Credit Losses - Nonaccrual Loans and Leases (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases With No Allowance for Credit Losses	$ 4,435		$ 4,435		$ 6,515
Nonaccrual Loans and Leases	18,013		18,013		18,595
Interest income recognized on nonaccrual loans and leases	300	$ 200	500	$ 300
Accrued interest receivables written off, Interest income reversed		$ 300		$ 500
Commercial and Industrial
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases	1,084		1,084		970
Commercial Real Estate Portfolio Segment [Member]
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases With No Allowance for Credit Losses					2,685
Nonaccrual Loans and Leases	3,085		3,085		2,953
Construction
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases	447		447
Residential mortgage
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases With No Allowance for Credit Losses	3,285		3,285		2,667
Nonaccrual Loans and Leases	7,273		7,273		7,620
Home equity Line
Financing Receivable, Nonaccrual
Nonaccrual Loans and Leases With No Allowance for Credit Losses	1,150		1,150		1,163
Nonaccrual Loans and Leases	$ 6,124		$ 6,124		$ 7,052

XML

Allowance for Credit Losses - Collateral-Dependent Loans and Leases (Details) - USD ($) $ in Millions	Jun. 30, 2024	Dec. 31, 2023
Residential Real Estate [Member]
Financing Receivable, Nonaccrual
Amortized cost basis of collateral-dependent loans	$ 32.1	$ 11.1

XML

Allowance for Credit Losses - Loan Modified to Borrowers Experiencing Financial Difficulty (Details) - USD ($)	3 Months Ended			6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Troubled debt restructuring modifications
Amortized Cost Basis			$ 2,423,000	$ 7,719,000
% of Total Class of Financing Receivable		0.01%
Commitments related to borrowers experiencing financial difficulty	$ 0			0
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	6,400,000,000			6,400,000,000		$ 6,500,000,000
Commitments related to borrowers experiencing financial difficulty						$ 5,000,000.0
Financial Asset, 30 to 59 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			34,000	152,000
Financial Asset, 60 to 89 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis				53,000
Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			33,000	31,000
Financial Asset, Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			67,000	236,000
Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			2,356,000	7,483,000
Commercial and Industrial
Troubled debt restructuring modifications
Amortized Cost Basis			109,000	435,000
Commercial and Industrial | Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			109,000	435,000
Construction
Troubled debt restructuring modifications
Amortized Cost Basis			230,000	653,000
Construction | Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			230,000	653,000
Commercial Real Estate Portfolio Segment [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			1,229,000	2,685,000
Commercial Real Estate Portfolio Segment [Member] | Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			1,229,000	2,685,000
Residential mortgage
Troubled debt restructuring modifications
Amortized Cost Basis			33,000	2,326,000
Residential mortgage | Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			33,000	2,326,000
Consumer
Troubled debt restructuring modifications
Amortized Cost Basis			822,000	1,620,000
Consumer | Financial Asset, 30 to 59 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			34,000	152,000
Consumer | Financial Asset, 60 to 89 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis				53,000
Consumer | Financial Asset, Equal to or Greater than 90 Days Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			33,000	31,000
Consumer | Financial Asset, Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			67,000	236,000
Consumer | Financial Asset, Not Past Due [Member]
Troubled debt restructuring modifications
Amortized Cost Basis			$ 755,000	1,384,000
Interest Rate Reduction
Troubled debt restructuring modifications
Amortized Cost Basis	473,000	$ 371,000		1,043,000	$ 707,000
Amortized Cost Basis of Modified Loans That Subsequently Defaulted	397,000	87,000		467,000	88,000
Interest Rate Reduction | Commercial Real Estate Portfolio Segment [Member]
Troubled debt restructuring modifications
Amortized Cost Basis					$ 2,000
Reduced weighted-average contractual interest rate					0.75%
Interest Rate Reduction | Consumer
Troubled debt restructuring modifications
Amortized Cost Basis	$ 473,000	$ 371,000		$ 1,043,000	$ 705,000
% of Total Class of Financing Receivable	0.05%	0.03%		0.10%	0.06%
Reduced weighted-average contractual interest rate	13.61%	12.98%		13.57%	13.23%
Amortized Cost Basis of Modified Loans That Subsequently Defaulted	$ 397,000	$ 87,000		$ 467,000	$ 88,000
Term Extension
Troubled debt restructuring modifications
Amortized Cost Basis	$ 2,074,000	1,360,000		$ 2,685,000	$ 1,716,000
% of Total Class of Financing Receivable	0.01%			0.02%	0.01%
Amortized Cost Basis of Modified Loans That Subsequently Defaulted	$ 94,000			$ 94,000
Term Extension | Commercial and Industrial
Troubled debt restructuring modifications
Amortized Cost Basis	83,000	$ 87,000		$ 273,000	$ 109,000
% of Total Class of Financing Receivable				0.01%
Added weighted-average years to the life of loans		3 years 7 months 6 days	4 years 1 month 6 days	4 years 10 months 24 days	3 years 6 months
Amortized Cost Basis of Modified Loans That Subsequently Defaulted	74,000			$ 74,000
Term Extension | Construction
Troubled debt restructuring modifications
Amortized Cost Basis					$ 230,000
% of Total Class of Financing Receivable					0.03%
Added weighted-average years to the life of loans					2 years 10 months 24 days
Term Extension | Commercial Real Estate Portfolio Segment [Member]
Troubled debt restructuring modifications
Amortized Cost Basis	$ 1,184,000	$ 1,227,000		$ 1,184,000	$ 1,227,000
% of Total Class of Financing Receivable	0.03%	0.03%		0.03%	0.03%
Added weighted-average years to the life of loans	1 year	1 year		1 year	1 year
Term Extension | Residential mortgage
Troubled debt restructuring modifications
Amortized Cost Basis	$ 792,000			$ 1,099,000	$ 33,000
% of Total Class of Financing Receivable	0.02%			0.03%
Added weighted-average years to the life of loans			9 months 18 days	8 months 12 days	5 years 10 months 24 days
Term Extension | Consumer
Troubled debt restructuring modifications
Amortized Cost Basis	$ 15,000	$ 46,000		$ 129,000	$ 117,000
% of Total Class of Financing Receivable				0.01%	0.01%
Added weighted-average years to the life of loans	2 years 10 months 24 days	2 years 3 months 18 days		4 years 1 month 6 days	3 years 7 months 6 days
Amortized Cost Basis of Modified Loans That Subsequently Defaulted	$ 20,000			$ 20,000
Other-Than-Insignificant Payment Delay
Troubled debt restructuring modifications
Amortized Cost Basis				1,226,000
Other-Than-Insignificant Payment Delay | Residential mortgage
Troubled debt restructuring modifications
Amortized Cost Basis				$ 1,226,000
% of Total Class of Financing Receivable				0.03%
Deferred loan payments				$ 172,000

XML

Allowance for Credit Losses - Troubled Debt Restructuring Disclosures Prior to Adoption of ASU 2022-02 (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Troubled debt restructuring modifications
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,400,000	$ 6,500,000
Commitments related to borrowers experiencing financial difficulty		5,000
Real Estate, Other [Member]
Loans modified in TDRs that experienced a payment default
Real estate property held from a foreclosed TDR	$ 0	$ 0

XML

Other Assets - Bank-Owned Life Insurance and Mortgage Servicing Rights (Details) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024 USD ($)	Jun. 30, 2023 USD ($) policy	Jun. 30, 2024 USD ($)	Jun. 30, 2023 USD ($) policy	Dec. 31, 2023 USD ($)
Other Intangible Assets
Noncash exchange of certain BOLI	$ 115,000		$ 180,300
Gain or loss recognized as part of exchange	0		0
Number of policies exchanged | policy		0		0
Unpaid principal amount of consumer loans serviced for others	1,300,000		1,300,000		$ 1,300,000
Contractually specified fees, late charges, and ancillary fees	800	$ 800	1,600	$ 1,700
Amortization of mortgage servicing rights	234	$ 278	497	$ 558
Servicing Contracts
Estimated future amortization expenses for MSRs over the next five years
Under one year	791		791
One to two years	702		702
Two to three years	621		621
Three to four years	548		548
Four to five years	485		485
Details of MSRs
Gross carrying amount	69,708		69,708		69,515
Less: accumulated amortization	64,313		64,313		63,816
Net carrying value	$ 5,395		$ 5,395		$ 5,699

XML

Other Assets - Mortgage Servicing Rights - Changes in Amortized MSRs (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Changes in amortized mortgage servicing rights
Balance at beginning of year	$ 5,533	$ 6,299	$ 5,699	$ 6,562
Originations	96	51	193	68
Amortization	(234)	(278)	(497)	(558)
Balance at end of year	5,395	6,072	5,395	6,072
Fair value of amortized MSRs at beginning of period	14,071	15,169	14,308	15,193
Fair value of amortized MSRs at end of period	14,094	14,557	14,094	14,557
Impairment of MSRs recorded	$ 0	$ 0	$ 0	$ 0

XML

Other Assets - Mortgage Servicing Rights - Quantitative Assumptions Used for MSRs (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2024	Dec. 31, 2023
Minimum
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	6.89%	6.87%
Life in years (of the MSR)	4 years 7 months 9 days	4 years 3 months 18 days
Weighted-average coupon rate (as a percent)	3.66%	3.57%
Discount rate (as a percent)	10.36%	10.40%
Maximum
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	11.22%	11.53%
Life in years (of the MSR)	7 years 2 months 1 day	7 years 2 months 19 days
Weighted-average coupon rate (as a percent)	5.71%	5.81%
Discount rate (as a percent)	10.87%	10.60%
Weighted Average
Quantitative assumptions used in determining lower of cost or fair value of MSRs
Conditional prepayment rate (as a percent)	6.98%	7.04%
Life in years (of the MSR)	7 years 21 days	7 years 1 month 2 days
Weighted-average coupon rate (as a percent)	3.77%	3.73%
Discount rate (as a percent)	10.41%	10.52%

XML

Other Assets - Affordable Housing and Other Tax Credit Investment Partnerships (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Affordable housing and other tax credit investment partnership interests
Investment partnership interest	$ 222.3		$ 222.3		$ 206.9
Investment, Proportional Amortization Method, Elected, Statement of Financial Position [Extensible Enumeration]	Other Assets		Other Assets		Other Assets
Amortization	$ 7.5	$ 6.1	$ 15.2	$ 12.2
Investment Program, Proportional Amortization Method, Applied, Amortization Expense, Statement of Cash Flows [Extensible Enumeration]	Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
Investment Program, Proportional Amortization Method, Applied, Amortization Expense, Statement of Income or Comprehensive Income [Extensible Enumeration]	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)
Affordable housing tax credits and other benefits recognized	$ 9.6	$ 7.7	$ 19.2	$ 15.1
Investment Program, Proportional Amortization Method, Elected, Income Tax Credit and Other Income Tax Benefit, before Amortization, Statement of Income or Comprehensive Income [Extensible Enumeration]	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)	Income Tax Expense (Benefit)
Other Liabilities | Variable Interest Entity, Not Primary Beneficiary
Affordable housing and other tax credit investment partnership interests
Unfunded commitments to fund low-income housing partnerships	$ 92.2		$ 92.2		$ 80.7

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, 2024	Dec. 31, 2023
Financial Instruments Owned and Pledged as Collateral [Line Items]
In-substance debt defeasance	$ 0	$ 0
Carrying amounts of the assets pledged as collateral
Securities for reverse repurchase agreements	0	0
Asset Pledged as Collateral
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	10,561,558	11,278,394
Public deposits | Asset Pledged as Collateral with Right
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	1,846,697	2,571,359
Federal Home Loan Bank Advances | Asset Pledged as Collateral
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	4,913,920	4,495,266
Federal Reserve Bank Advances | Asset Pledged as Collateral
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	3,791,958	4,074,093
ACH transactions | Asset Pledged as Collateral without Right
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	8,527	137,101
Interest rate swaps | Asset Pledged as Collateral without Right
Financial Instruments Owned and Pledged as Collateral [Line Items]
Assets pledged as collateral	$ 456	$ 575

XML

Deposits - Interest-bearing or Noninterest-bearing (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
U.S.:
Interest-bearing	$ 12,272,557	$ 12,731,915
Noninterest-bearing	6,040,637	6,609,483
Foreign:
Interest-bearing	1,188,808	1,017,180
Noninterest-bearing	816,830	974,079
Total deposits	$ 20,318,832	$ 21,332,657

XML

Deposits - Maturity Distribution of Time Certificates of Deposits (Details) $ in Thousands	Jun. 30, 2024 USD ($)
Maturity distribution of time certificates of deposit
Three months or less	$ 1,380,286
Over three through six months	1,112,554
Over six through twelve months	671,987
One to two years	55,743
Two to three years	29,003
Three to four years	25,721
Four to five years	18,268
Thereafter	1,143
Total	3,294,705
Under $250,000
Maturity distribution of time certificates of deposit
Three months or less	731,969
Over three through six months	665,280
Over six through twelve months	389,986
One to two years	48,512
Two to three years	24,956
Three to four years	19,732
Four to five years	16,859
Thereafter	809
Total	1,898,103
$250,000 or More
Maturity distribution of time certificates of deposit
Three months or less	648,317
Over three through six months	447,274
Over six through twelve months	282,001
One to two years	7,231
Two to three years	4,047
Three to four years	5,989
Four to five years	1,409
Thereafter	334
Total	$ 1,396,602

XML

Deposits - Time Certificate Denominations and Overdrawn Accounts (Details) - USD ($) $ in Millions	Jun. 30, 2024	Dec. 31, 2023
Deposits [Abstract]
Time certificates of deposit in denominations of $250,000 or more, in the aggregate	$ 1,400.0	$ 1,800.0
Overdrawn deposit accounts classified as loans	$ 4.3	$ 2.5

XML

Short-Term Borrowings - Components and Selected Information (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Short-term borrowings
Short-term borrowings	$ 500,000		$ 500,000
Federal Reserve Bank Advances
Short-term borrowings
Borrowing capacity	3,100,000		3,300,000
Federal funds purchased:
Short-term borrowings
Highest month-end balance		$ 150,000
Average outstanding balance		$ 34,779
Weighted-average interest rate paid (as a percent)		4.45%
Short-term FHLB repo advance:
Short-term borrowings
Highest month-end balance		$ 400,000
Average outstanding balance		$ 208,702
Weighted-average interest rate paid (as a percent)		5.14%
FHLB
Short-term borrowings
Short-term borrowings	500,000		500,000
Borrowing capacity	$ 2,700,000		$ 2,500,000
Weighted-average interest rate (as a percent)	4.71%		4.71%
Highest month-end balance	$ 500,000
Average outstanding balance	$ 500,000
Weighted-average interest rate paid (as a percent)	4.79%

XML

Accumulated Other Comprehensive Loss - Changes (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Pre-tax Amount
Other comprehensive income , Pre-tax Amount	$ 6,338	$ (1,441)	$ 15,108	$ 36,166
Income Tax Benefit (Expense)
Other comprehensive loss, Income Tax Benefit (Expense)	(1,690)	384	(4,030)	(9,648)
Net of tax
Balance	2,513,761	2,329,012	2,486,066	2,269,005
Other comprehensive income (loss)	4,648	(1,057)	11,078	26,518
Balance	2,550,312	2,359,738	2,550,312	2,359,738
Accumulated Other Comprehensive Income (Loss)
Pre-tax Amount
Accumulated other comprehensive loss, beginning balance, Pre-tax Amount	(714,330)	(834,206)	(723,100)	(871,813)
Accumulated other comprehensive loss, ending balance, Pre-tax Amount	(707,992)	(835,647)	(707,992)	(835,647)
Income Tax Benefit (Expense)
Accumulated other comprehensive loss, beginning balance, Income Tax Benefit (Expense)	190,550	222,527	192,890	232,559
Accumulated other comprehensive loss, ending balance, Income Tax Benefit (Expense)	188,860	222,911	188,860	222,911
Net of tax
Balance	(523,780)	(611,679)	(530,210)	(639,254)
Other comprehensive income (loss)	4,648	(1,057)	11,078	26,518
Balance	(519,132)	(612,736)	(519,132)	(612,736)
Investment securities
Pre-tax Amount
Unrealized net gains (losses) arising during the period, Pre-tax Amount	(4,277)	(14,025)	(7,709)	11,013
Other comprehensive income , Pre-tax Amount	6,388	(961)	14,116	35,785
Income Tax Benefit (Expense)
Unrealized net gains (losses) arising during the period, Income Tax Benefit (Expense)	1,141	3,741	2,056	(2,938)
Other comprehensive loss, Income Tax Benefit (Expense)	(1,704)	256	(3,765)	(9,546)
Net of tax
Unrealized net gains (losses) arising during the period, Net of tax	(3,136)	(10,284)	(5,653)	8,075
Other comprehensive income (loss)	4,684	(705)	10,351	26,239
Amortization of unrealized holding losses on held-to-maturity securities
Pre-tax Amount
Reclassification of net losses (gains) to net income, Pre-tax Amount	10,665	13,064	21,825	24,772
Income Tax Benefit (Expense)
Reclassification of net (losses) gains to net income, Income Tax Benefit (Expense)	(2,845)	(3,485)	(5,821)	(6,608)
Net of tax
Reclassification of net gains (losses) to net income, Net of tax	7,820	9,579	16,004	18,164
Cash flow derivative hedges
Pre-tax Amount
Unrealized net gains (losses) arising during the period, Pre-tax Amount	(113)	(2,053)	(826)	(2,495)
Reclassification of net losses (gains) to net income, Pre-tax Amount	63	1,573	1,818	2,876
Other comprehensive income , Pre-tax Amount	(50)	(480)	992	381
Income Tax Benefit (Expense)
Unrealized net gains (losses) arising during the period, Income Tax Benefit (Expense)	31	548	220	665
Reclassification of net (losses) gains to net income, Income Tax Benefit (Expense)	(17)	(420)	(485)	(767)
Other comprehensive loss, Income Tax Benefit (Expense)	14	128	(265)	(102)
Net of tax
Balance	(40)	(4,071)	(803)	(4,702)
Unrealized net gains (losses) arising during the period, Net of tax	(82)	(1,505)	(606)	(1,830)
Reclassification of net gains (losses) to net income, Net of tax	46	1,153	1,333	2,109
Other comprehensive income (loss)	(36)	(352)	727	279
Balance	$ (76)	$ (4,423)	$ (76)	$ (4,423)

XML

Accumulated Other Comprehensive Loss - Changes in Accumulated Other Comprehensive Loss, Net of Tax (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Net of tax
Balance	$ 2,513,761	$ 2,329,012	$ 2,486,066	$ 2,269,005
Other comprehensive income (loss)	4,648	(1,057)	11,078	26,518
Balance	2,550,312	2,359,738	2,550,312	2,359,738
Accumulated Other Comprehensive Income (Loss)
Net of tax
Balance	(523,780)	(611,679)	(530,210)	(639,254)
Other comprehensive income (loss)	4,648	(1,057)	11,078	26,518
Balance	(519,132)	(612,736)	(519,132)	(612,736)
Pensions and Other Benefits
Net of tax
Balance	(5,373)	(5,431)	(5,373)	(5,431)
Balance	(5,373)	(5,431)	(5,373)	(5,431)
Investment securities
Net of tax
Other comprehensive income (loss)	4,684	(705)	10,351	26,239
Available-for-sale Investment securities
Net of tax
Balance	(224,940)	(273,816)	(222,423)	(292,175)
Other comprehensive income (loss)	(3,136)	(10,284)	(5,653)	8,075
Balance	(228,076)	(284,100)	(228,076)	(284,100)
Held-to-Maturity Investment Securities
Net of tax
Balance	(293,427)	(328,361)	(301,611)	(336,946)
Other comprehensive income (loss)	7,820	9,579	16,004	18,164
Balance	(285,607)	(318,782)	(285,607)	(318,782)
Cash Flow Derivative Hedges
Net of tax
Balance	(40)	(4,071)	(803)	(4,702)
Other comprehensive income (loss)	(36)	(352)	727	279
Balance	$ (76)	$ (4,423)	$ (76)	$ (4,423)

XML

Regulatory Capital Requirements (Details) $ in Thousands	Jun. 30, 2024 USD ($)	Dec. 31, 2023 USD ($)
Common equity tier 1 capital to risk-weighted assets
Amount	$ 2,073,729	$ 2,020,784
Ratio (as a percent)	0.1273	0.1239
Minimum Capital Ratio (as a percent)	0.0450	0.0450
Well-Capitalized Ratio (as a percent)	0.0650	0.0650
Tier 1 capital to risk-weighted assets
Amount	$ 2,073,729	$ 2,020,784
Ratio (as a percent)	0.1273	0.1239
Minimum Capital Ratio (as a percent)	0.0600	0.0600
Well-Capitalized Ratio (percent)	0.0800	0.0800
Total capital to risk-weighted assets
Amount	$ 2,267,659	$ 2,212,922
Ratio (as a percent)	0.1392	0.1357
Minimum Capital Ratio (as a percent)	0.0800	0.0800
Well-Capitalized Ratio (as a percent)	0.1000	0.1000
Tier 1 capital to average assets (leverage ratio)
Amount	$ 2,073,729	$ 2,020,784
Ratio	0.0903	0.0864
Minimum Capital Ratio (as a percent)	0.0400	0.0400
Well-Capitalized Ratio (percent)	0.0500	0.0500
First Hawaiian Bank (FHB)
Common equity tier 1 capital to risk-weighted assets
Amount	$ 2,061,264	$ 2,006,393
Ratio (as a percent)	0.1266	0.1230
Tier 1 capital to risk-weighted assets
Amount	$ 2,061,264	$ 2,006,393
Ratio (as a percent)	0.1266	0.1230
Total capital to risk-weighted assets
Amount	$ 2,255,194	$ 2,198,531
Ratio (as a percent)	0.1385	0.1348
Tier 1 capital to average assets (leverage ratio)
Amount	$ 2,061,264	$ 2,006,393
Ratio	0.0898	0.0857

XML

Regulatory Capital Requirements - Capital Conservation Buffer (Details)	Jun. 30, 2024	Dec. 31, 2023
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
Effective CET1 capital to risk-weighted assets (as a percent)	0.1273	0.1239
Effective Tier 1 capital to risk-weighted assets (as a percent)	0.1273	0.1239
Effective total capital to risk-weighted assets (as a percent)	0.1392	0.1357
Banking Regulation, Standardized Approach
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
Effective CET1 capital to risk-weighted assets (as a percent)	0.07
Effective Tier 1 capital to risk-weighted assets (as a percent)	0.085
Effective total capital to risk-weighted assets (as a percent)	0.105
Capital requirements above regulatory rate (as a percent)	0.025

XML

Derivative Financial Instruments - Notional Amounts and Fair Values (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Notional amounts and fair values of derivatives
Derivative Asset, Statement of Financial Position [Extensible Enumeration]	Other Assets	Other Assets
Derivative Liability, Statement of Financial Position [Extensible Enumeration]	Other Liabilities	Other Liabilities
Designated as hedging instrument | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	$ 65,625	$ 267,500
Asset Derivatives	11,023	10,861
Liability Derivatives		(1,799)
Designated as hedging instrument | Interest rate collars
Notional amounts and fair values of derivatives
Notional Amount	200,000	200,000
Asset Derivatives		703
Liability Derivatives	(104)
Not designated as hedging instrument | Interest rate swaps
Notional amounts and fair values of derivatives
Notional Amount	2,699,229	2,753,801
Asset Derivatives	1,750	1,204
Liability Derivatives	(3,435)	(521)
Not designated as hedging instrument | Visa Derivative
Notional amounts and fair values of derivatives
Notional Amount	93,825	107,548
Liability Derivatives	(2,300)	(2,300)
Not designated as hedging instrument | Foreign exchange contract
Notional amounts and fair values of derivatives
Notional Amount	$ 971	$ 66

XML

Derivative Financial Instruments - Clearinghouse Margin and Collateral (Details) - USD ($) $ in Millions	Jun. 30, 2024	Dec. 31, 2023
Derivative contracts
Initial margin cash collateral posted	$ 0.5	$ 0.6
Interest rate swaps
Derivative contracts
Cash pledged as collateral	0.5	0.6
Received cash as collateral	33.9	27.1
Securities received as collateral	47.8	40.9
Chicago Mercantile Exchange (CME) and London Clearing House (LCH)
Derivative contracts
Variation margin	$ 1.7	$ 0.7

XML

Derivative Financial Instruments - Fair Value Hedges and Cash Flow Hedges (Details) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2024 USD ($) derivative	Dec. 31, 2023 USD ($) derivative
Other Comprehensive Income (Loss)
Fair hedges carried
Accumulated other comprehensive income (loss) into earnings	$ 0	$ 0
Hedge term	3 years
Designated as hedging instrument | Interest rate swaps
Fair hedges carried
Notional amounts	$ 65,625	$ 267,500
Designated as hedging instrument | Interest rate swaps | Fair Value Hedging
Fair hedges carried
Number of interest rate swaps | derivative	1	1
Notional amounts	$ 65,600	$ 67,500
Positive fair value	$ 11,000	$ 10,900
Fixed interest rate (as a percent)	2.07%	2.07%
Designated as hedging instrument | Interest rate swaps | Cash Flow Hedging
Fair hedges carried
Number of derivatives carried | derivative		2
Notional amounts		$ 200,000
Negative fair value		$ 1,800
Designated as hedging instrument | Interest rate swaps | Cash Flow Hedging | Minimum
Fair hedges carried
Fixed interest rate (as a percent)		1.70%
Designated as hedging instrument | Interest rate swaps | Cash Flow Hedging | Maximum
Fair hedges carried
Fixed interest rate (as a percent)		2.08%
Designated as hedging instrument | Interest rate collars
Fair hedges carried
Notional amounts	$ 200,000	$ 200,000
Designated as hedging instrument | Interest rate collars | Cash Flow Hedging
Fair hedges carried
Number of derivatives carried | derivative	2	2
Notional amounts	$ 200,000	$ 200,000
Positive fair value		$ 700
Negative fair value	$ 100
Floor strike rates	2.00%	2.00%
Designated as hedging instrument | Interest rate collars | Cash Flow Hedging | Minimum
Fair hedges carried
Cap strike rates	5.31%	5.31%
Designated as hedging instrument | Interest rate collars | Cash Flow Hedging | Maximum
Fair hedges carried
Cap strike rates	5.64%	5.64%

XML

Derivative Financial Instruments - 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, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Interest rate swaps
Gains and losses related to derivatives
Recognized on interest rate swap	$ 789	$ (795)	$ 162	$ 394
Hedged item
Gains and losses related to derivatives
Recognized on hedged item	$ (791)	$ 708	$ (172)	$ (577)

XML

Derivative Financial Instruments - Amounts Recorded in Balance Sheets Related to Cumulative Basis Adjustments (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Derivative Financial Instruments
Carrying Amount of the Hedged Asset	$ 54,545	$ 56,592
Hedged Asset, Fair Value Hedge, Cumulative Increase (Decrease)	$ (11,080)	$ (10,908)

XML

Derivative Financial Instruments - Cash Flow Hedges (Details) - Designated as hedging instrument - Interest rate swaps and collars - Cash Flow Hedging - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Derivative financial instruments
Pretax net losses (gains) reclassified from accumulated other comprehensive income to interest income from loans and lease financing	$ 63	$ 1,573	$ 1,818	$ 2,876
Other Comprehensive Income (Loss)
Derivative financial instruments
Pretax net losses recognized in other comprehensive income on cash flow derivative hedges	$ (113)	$ (2,053)	$ (826)	$ (2,495)

XML

Derivative Financial Instruments - Derivatives Not Designated as Hedges (Details) - Not designated as hedging instrument - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Impact on pretax earnings of derivatives not designated as hedges
Derivative, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Noninterest Income, Other Operating Income	Noninterest Income, Other Operating Income	Noninterest Income, Other Operating Income	Noninterest Income, Other Operating Income
Interest rate swaps
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives Not Designated As Hedging Instruments	$ (24)	$ (180)	$ (31)	$ (558)
Visa Derivative
Impact on pretax earnings of derivatives not designated as hedges
Net Gains (Losses) on Derivatives Not Designated As Hedging Instruments	$ (1,354)	$ (1,816)	$ (2,830)	$ (3,779)

XML

Derivative Financial Instruments - Free-Standing (Details) - Not designated as hedging instrument - Interest rate swaps - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Derivative financial instruments
Notional Amount	$ 2,699,229		$ 2,699,229		$ 2,753,801
Positive fair value, derivative asset	1,750		1,750		1,204
Negative fair value, derivative liability	3,435		3,435		$ 521
Net interest expense	$ 0	$ 0	$ 0	$ 0
Minimum
Derivative financial instruments
Derivative, Floating rate	5.65%		5.65%		5.84%
Fixed interest rate (as a percent)	2.39%		2.39%		2.39%
Maximum
Derivative financial instruments
Derivative, Floating rate	8.33%		8.33%		8.34%
Fixed interest rate (as a percent)	6.67%		6.67%		5.98%
Customer swap program
Derivative financial instruments
Notional Amount	$ 2,700,000		$ 2,700,000		$ 2,800,000
Positive fair value, derivative asset	1,700		1,700		1,200
Negative fair value, derivative liability	3,400		3,400		$ 500
Upfront fees on the dealer swap	$ 600	$ 1,400	$ 600	$ 1,500

XML

Derivative Financial Instruments - Visa Class B Restricted Shares (Details) $ in Millions	12 Months Ended
	Dec. 31, 2023 USD ($) shares	Dec. 31, 2016 USD ($) shares	Jun. 30, 2024 USD ($)	Apr. 30, 2024	Dec. 31, 2017
Class B restricted shares
Visa Class B Restricted Shares
Number of shares sold | shares	120,000
Visa | Class B restricted shares
Visa Class B Restricted Shares
Net realized gain related to the sale of stock | $		$ 22.7
Number of shares sold | shares		274,000
Visa Derivative | Class B restricted shares
Visa Class B Restricted Shares
Conversion rate	1.5875		1.5875		1.6483
Derivative liability value | $	$ 2.3		$ 2.3
Visa Derivative | Class B-2 shares
Visa Class B Restricted Shares
Conversion rate			1.5875
Visa Derivative | Class C Shares
Visa Class B Restricted Shares
Conversion rate			4.0000	4.0000

XML

Derivative Financial Instruments - Counterparty Credit Risk and Credit-Risk Related Contingent Features (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Derivative contracts
Counterparty credit risk adjustments	$ 0	$ 0	$ 0	$ 0
Credit-risk-related contingent features
Aggregate fair value of derivative instruments in a net liability position	0		0		$ 0
Collateral posted for derivatives in a net liability position	0		0		$ 0
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, 2024	Dec. 31, 2023
Commitments to extend credit
Commitments and Contingent Liabilities
Participations sold to other institutions	$ 46.6	$ 61.8
Standby letters of credit
Commitments and Contingent Liabilities
Participations sold to other institutions	$ 6.3	$ 6.8

XML

Commitments and Contingent Liabilities - Financial Instruments with Off-Balance Sheet Risk (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Financial instruments with off-balance sheet risk
Contract amount	$ 6,400,000	$ 6,500,000
Commitments to extend credit
Financial instruments with off-balance sheet risk
Contract amount	6,192,812	6,308,343
Standby letters of credit
Financial instruments with off-balance sheet risk
Contract amount	244,253	234,102
Letter of credit
Financial instruments with off-balance sheet risk
Contract amount	$ 2,368	$ 3,629

XML

Revenue from Contracts with Customers - Disaggregation of Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Revenue from Contracts with Customers
Net interest income (expense)	$ 152,851	$ 159,939	$ 307,278	$ 327,186
Not in scope of Topic 606	5,960	5,695	11,920	11,853
Total noninterest income	51,768	47,348	103,139	96,371
Total revenue	204,619	207,287	410,417	423,557
Retail Banking
Revenue from Contracts with Customers
Net interest income (expense)	124,696	104,237	252,753	213,157
Not in scope of Topic 606	2,065	1,754	3,914	3,455
Total noninterest income	26,296	23,797	52,331	48,064
Total revenue	150,992	128,034	305,084	261,221
Commercial Banking
Revenue from Contracts with Customers
Net interest income (expense)	45,019	41,496	90,400	82,435
Not in scope of Topic 606	1,556	1,827	2,553	2,939
Total noninterest income	18,623	19,086	36,581	36,974
Total revenue	63,642	60,582	126,981	119,409
Treasury and Other
Revenue from Contracts with Customers
Net interest income (expense)	(16,864)	14,206	(35,875)	31,594
Not in scope of Topic 606	2,339	2,114	5,453	5,459
Total noninterest income	6,849	4,465	14,227	11,333
Total revenue	(10,015)	18,671	(21,648)	42,927
Deposit Account [Member]
Revenue from Contracts with Customers
Revenue by type of service	7,793	7,246	15,339	14,477
Deposit Account [Member] | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	6,778	6,458	13,453	13,000
Deposit Account [Member] | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	894	662	1,718	1,288
Deposit Account [Member] | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	121	126	168	189
Credit and Debit Card [Member]
Revenue from Contracts with Customers
Revenue by type of service	15,290	14,878	30,887	30,589
Credit and Debit Card [Member] | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	14,272	13,639	28,863	28,053
Credit and Debit Card [Member] | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	1,018	1,239	2,024	2,536
Financial Service, Other [Member]
Revenue from Contracts with Customers
Revenue by type of service	8,873	7,023	16,778	14,127
Financial Service, Other [Member] | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	7,772	6,049	14,709	12,220
Financial Service, Other [Member] | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	510	424	908	844
Financial Service, Other [Member] | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	591	550	1,161	1,063
Fiduciary and Trust [Member]
Revenue from Contracts with Customers
Revenue by type of service	9,426	9,448	19,780	19,062
Fiduciary and Trust [Member] | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	9,426	9,448	19,780	19,062
Other.
Revenue from Contracts with Customers
Revenue by type of service	4,426	3,058	8,435	6,263
Other. | Retail Banking
Revenue from Contracts with Customers
Revenue by type of service	255	88	475	327
Other. | Commercial Banking
Revenue from Contracts with Customers
Revenue by type of service	1,391	2,534	2,539	3,850
Other. | Treasury and Other
Revenue from Contracts with Customers
Revenue by type of service	$ 2,780	$ 436	$ 5,421	$ 2,086

XML

Revenue from Contracts with Customers - Contract Balances (Details)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2024 USD ($)	Jun. 30, 2023 USD ($)	Jun. 30, 2024 USD ($) item	Jun. 30, 2023 USD ($)	Dec. 31, 2023 USD ($) item
Revenue from Contracts with Customers
Signing bonuses received from vendors, in prior years | item			1		2
Contract liabilities	$ 1,800,000		$ 1,800,000		$ 1,900,000
Increase 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
Receivables from contracts with customers or contract assets	$ 0		$ 0		$ 0

XML

Revenue from Contracts with Customers - Other (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Revenue from Contracts with Customers
Significant performance obligations	$ 0	$ 0
Material contract acquisition costs	$ 0	$ 0

XML

Earnings per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Earnings per Share
Adjustments to net income (in dollars)	$ 0	$ 0	$ 0	$ 0
Antidilutive securities (in shares)	151,000	699,000	133,000	310,000
Numerator:
Net income	$ 61,921	$ 62,442	$ 116,141	$ 129,260
Denominator:
Basic: weighted-average shares outstanding (in shares)	127,867,853	127,591,371	127,787,663	127,522,975
Add: weighted-average equity-based awards (in shares)	394,741	240,980	492,254	378,250
Diluted: weighted-average shares outstanding (in shares)	128,262,594	127,832,351	128,279,917	127,901,225
Basic earnings per share	$ 0.48	$ 0.49	$ 0.91	$ 1.01
Diluted earnings per share	$ 0.48	$ 0.49	$ 0.91	$ 1.01

XML

Noninterest Income and Noninterest Expense - Net periodic benefit cost (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Pension Plan [Member]
Components of net periodic benefit cost
Interest cost	$ 1,905	$ 2,059	$ 3,811	$ 4,118
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Interest Cost, Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Expected return on plan assets	$ (878)	$ (882)	(1,756)	(1,765)
Defined Benefit Plan, Net Periodic Benefit (Cost) Credit, Expected Return (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Recognized net actuarial loss (gain)	$ 503	$ 719	1,006	1,438
Defined Benefit Plan, Net Periodic Benefit (Cost) Credit, Amortization of Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Total net periodic benefit cost	$ 1,530	$ 1,896	3,061	3,791
Other Postretirement Benefits Plan [Member]
Components of net periodic benefit cost
Interest cost	$ 211	$ 220	422	440
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Interest Cost, Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Defined Benefit Plan, Net Periodic Benefit (Cost) Credit, Expected Return (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Recognized net actuarial loss (gain)	$ (322)	$ (379)	(644)	(758)
Defined Benefit Plan, Net Periodic Benefit (Cost) Credit, Amortization of Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Other Noninterest Expense	Other Noninterest Expense
Total net periodic benefit cost	$ 26	$ (12)	52	(24)
Other Postretirement Benefits Plan [Member] | Salaries and employee benefits
Components of net periodic benefit cost
Service cost	$ 137	$ 147	$ 274	$ 294

XML

Noninterest Income and Noninterest Expense - Leases (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Noninterest Income and Noninterest Expense
Operating lease income related to lease payments	$ 1.6	$ 1.5	$ 3.2	$ 3.1
Lease income related to variable lease payments	$ 1.6	$ 1.5	$ 3.2	$ 3.3

XML

Fair Value - Visa Derivative (Details) - Visa Derivative $ in Millions	Jun. 30, 2024 USD ($)	Apr. 30, 2024	Dec. 31, 2023 USD ($)	Dec. 31, 2017
Class B restricted shares
Fair value
Conversion rate	1.5875		1.5875	1.6483
Class B-2 shares
Fair value
Conversion rate	1.5875
Class C Shares
Fair value
Conversion rate	4.0000	4.0000
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 3 [Member]
Fair value
Derivative liability	$ 2.3		$ 2.3

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Recurring Basis (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Assets
Total available-for-sale securities, Fair value,	$ 2,067,956	$ 2,255,336
Collateralized Loan Obligations [Member]
Assets
Total available-for-sale securities, Fair value,	218,028	247,854
Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	2,067,956	2,255,336
Other assets	12,881	13,285
Liabilities
Other liabilities	(5,839)	(4,620)
Total
Net Assets (Liabilities)	2,074,998	2,264,001
Fair Value, Recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1)
Assets
Other assets	108	517
Total
Net Assets (Liabilities)	108	517
Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	2,067,956	2,255,336
Other assets	12,773	12,768
Liabilities
Other liabilities	(3,539)	(2,320)
Total
Net Assets (Liabilities)	2,077,190	2,265,784
Fair Value, Recurring [Member] | Significant Unobservable Inputs (Level 3)
Liabilities
Other liabilities	(2,300)	(2,300)
Total
Net Assets (Liabilities)	(2,300)	(2,300)
US Treasury and Government [Member]
Assets
Total available-for-sale securities, Fair value,	12,969	32,503
US Treasury and Government [Member] | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	12,969	32,503
US Treasury and Government [Member] | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	12,969	32,503
US Government-sponsored Enterprises Debt Securities [Member]
Assets
Total available-for-sale securities, Fair value,	19,668	19,592
US Government-sponsored Enterprises Debt Securities [Member] | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	19,668	19,592
US Government-sponsored Enterprises Debt Securities [Member] | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	19,668	19,592
Residential - Government agency
Assets
Total available-for-sale securities, Fair value,	9,335	10,182
Residential - Government agency | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	9,335	10,182
Residential - Government agency | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	9,335	10,182
Residential - Government-sponsored enterprises
Assets
Total available-for-sale securities, Fair value,	721,145	783,297
Residential - Government-sponsored enterprises | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	721,145	783,297
Residential - Government-sponsored enterprises | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	721,145	783,297
Commercial - Government agency
Assets
Total available-for-sale securities, Fair value,	208,228	218,674
Commercial - Government agency | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	208,228	218,674
Commercial - Government agency | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	208,228	218,674
Commercial - Government-sponsored enterprises
Assets
Total available-for-sale securities, Fair value,	82,492	86,431
Commercial - Government-sponsored enterprises | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	82,492	86,431
Commercial - Government-sponsored enterprises | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	82,492	86,431
Commercial - Non-government mortgage | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	22,000	21,683
Commercial - Non-government mortgage | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	22,000	21,683
Government agency
Assets
Total available-for-sale securities, Fair value,	434,856	471,150
Government agency | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	434,856	471,150
Government agency | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	434,856	471,150
Government-sponsored enterprises
Assets
Total available-for-sale securities, Fair value,	339,235	363,970
Government-sponsored enterprises | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	339,235	363,970
Government-sponsored enterprises | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	339,235	363,970
Collateralized Loan Obligations [Member] | Fair Value, Recurring [Member]
Assets
Total available-for-sale securities, Fair value,	218,028	247,854
Collateralized Loan Obligations [Member] | Fair Value, Recurring [Member] | Significant Other Observable Inputs (Level 2)
Assets
Total available-for-sale securities, Fair value,	$ 218,028	$ 247,854

XML

Fair Value - Significant Unobservable Inputs Used in Fair Value Measurements (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2024 USD ($)	Dec. 31, 2023 USD ($) M	Mar. 31, 2024 USD ($)
Fair Value, Inputs, Level 3 [Member] | Expected Term (in months) | Weighted Average [Member]
Fair value
Measurement input	6
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans
Fair value
Servicing Asset, Valuation Technique [Extensible Enumeration]	us-gaap:CostApproachValuationTechniqueMember
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Financial Statement Values
Fair value
Assets, Fair value			$ 14,441,000
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Financial Statement Values | Minimum [Member]
Fair value
Measurement input			0
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Financial Statement Values | Maximum [Member]
Fair value
Measurement input			0.50
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Appraisal Value
Fair value
Assets, Fair value			$ 2,560,000
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Measurement Input, Discount Rate [Member] | Appraisal Value | Minimum [Member]
Fair value
Measurement input	7
Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans | Measurement Input, Discount Rate [Member] | Appraisal Value | Maximum [Member]
Fair value
Measurement input	8
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member]
Fair value
Derivative Liability, Valuation Technique [Extensible Enumeration]	Discounted Cash Flow	Discounted Cash Flow
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow
Fair value
Liabilities, Fair value	$ (2,300,000)	$ (2,300,000)
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Conversion Price [Member] | Discounted Cash Flow | Weighted Average [Member]
Fair value
Measurement input		0.015875
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Conversion Price [Member] | Discounted Cash Flow | Minimum [Member]
Fair value
Measurement input	0.015289	0.015289
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Conversion Price [Member] | Discounted Cash Flow | Maximum [Member]
Fair value
Measurement input	0.015875	0.015875
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Long-Term Revenue Growth Rate [Member] | Discounted Cash Flow | Weighted Average [Member]
Fair value
Growth Rate (as a percent)	14.00%	10.00%
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Long-Term Revenue Growth Rate [Member] | Discounted Cash Flow | Minimum [Member]
Fair value
Growth Rate (as a percent)	(2.00%)	(6.00%)
Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Long-Term Revenue Growth Rate [Member] | Discounted Cash Flow | Maximum [Member]
Fair value
Growth Rate (as a percent)	21.00%	25.00%
Fair Value, Nonrecurring [Member]
Fair value
Assets, Fair value		$ 0
Fair Value, Nonrecurring [Member] | Fair Value, Inputs, Level 3 [Member] | Collateral-dependent loans
Fair value
Assets, Fair value	$ 17,001,000
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Measurement Input, Conversion Price [Member] | Discounted Cash Flow | Weighted Average [Member]
Fair value
Measurement input	0.015875
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 3 [Member] | Derivative Financial Instruments, Liabilities [Member] | Expected Term (in months) | Discounted Cash Flow | Weighted Average [Member]
Fair value
Measurement input | M		5

XML

Fair Value - Changes in Fair Value Levels and in Level 3 Liabilities (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Fair value
Amount of transfers between hierarchy levels	$ 0	$ 0	$ 0	$ 0
Derivative Financial Instruments, Liabilities [Member] | Visa Derivative
Changes in Level 3 liabilities measured at fair value on a recurring basis
Beginning balance	(2,300)	(1,200)	(2,300)	(851)
Total net losses included in other noninterest income	(1,354)	(1,816)	(2,830)	(3,779)
Settlements	1,354	1,816	2,830	3,430
Ending balance	(2,300)	(1,200)	(2,300)	(1,200)
Total net (losses) gains included in net income attributable to the change in unrealized gains or losses related to liabilities still held	$ (1,354)	$ (1,816)	$ (2,830)	$ (3,779)

XML

Fair Value - Financial Instruments not Required to be Carried at Fair Value (Details) - USD ($) $ in Thousands	Jun. 30, 2024	Dec. 31, 2023
Financial assets:
Investment securities held-to-maturity	$ 3,401,006	$ 3,574,856
Lease and lease commitments excluded
Financing leases	425,200	379,800
Deposit liabilities with no defined or contractual maturity	17,000,000	17,900,000
Book Value
Financial assets:
Cash and cash equivalents	1,114,759	1,739,897
Investment securities held-to-maturity	3,917,175	4,041,449
Loans held for sale	2,820	190
Loans	13,934,709	13,973,688
Financial liabilities:
Time deposits	3,294,705	3,456,158
Short-term borrowings	500,000	500,000
Estimate of Fair Value Measurement [Member]
Financial assets:
Cash and cash equivalents	1,114,759	1,739,897
Investment securities held-to-maturity	3,401,006	3,574,856
Loans held for sale	2,836	192
Loans	13,192,228	13,385,683
Financial liabilities:
Time deposits	3,270,205	3,432,330
Short-term borrowings	499,105	495,306
Estimate of Fair Value Measurement [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1)
Financial assets:
Cash and cash equivalents	290,501	185,015
Estimate of Fair Value Measurement [Member] | Significant Other Observable Inputs (Level 2)
Financial assets:
Cash and cash equivalents	824,258	1,554,882
Investment securities held-to-maturity	3,401,006	3,574,856
Loans held for sale	2,836	192
Financial liabilities:
Time deposits	3,270,205	3,432,330
Short-term borrowings	499,105	495,306
Estimate of Fair Value Measurement [Member] | Significant Unobservable Inputs (Level 3)
Financial assets:
Loans	$ 13,192,228	$ 13,385,683

XML

Fair Value - Unfunded Loan and Lease Commitments and Letters of Credit (Details) - USD ($) $ in Millions	Jun. 30, 2024	Dec. 31, 2023
Unfunded loan and lease commitments and letters of credit
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	$ 6,400.0	$ 6,500.0
Fair Value, Inputs, Level 3 [Member]
Unfunded loan and lease commitments and letters of credit
Aggregate commitments to extend credit, standby letters of credit and commercial letters of credit	6,400.0	6,500.0
Estimated fair value of unfunded loan and lease commitments and letters of credit	$ 47.2	$ 49.8

XML

Fair Value - Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis (Details) - Fair Value, Nonrecurring [Member] - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Assets with fair value adjustments on a nonrecurring basis
Assets, Fair value					$ 0
Assets, fair value adjustment		$ 0		$ 0
Collateral-dependent loans
Assets with fair value adjustments on a nonrecurring basis
Total expected credit losses recognized on collateral-dependent loans	$ 700,000		$ 1,700,000
Collateral-dependent loans | Fair Value, Inputs, Level 3 [Member]
Assets with fair value adjustments on a nonrecurring basis
Assets, Fair value	$ 17,001,000		$ 17,001,000

XML

Reportable Operating Segments - Business Segments (Details)	6 Months Ended
	Jun. 30, 2024 location segment
Reportable operating segments
Number of business segments | segment	3
Retail Banking
Reportable operating segments
Number of banking locations | location	48

XML

Reportable Operating Segments - Selected Business Segment Financial Information (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Selected business segment financial information
Net interest income (expense)	$ 152,851	$ 159,939	$ 307,278	$ 327,186
(Provision) benefit for credit losses	(1,800)	(5,000)	(8,100)	(13,800)
Net interest income after provision for credit losses	151,051	154,939	299,178	313,386
Noninterest income	51,768	47,348	103,139	96,371
Noninterest expense	(122,086)	(120,881)	(250,899)	(239,448)
Income before provision for income taxes	80,733	81,406	151,418	170,309
(Provision) benefit for income taxes	(18,812)	(18,964)	(35,277)	(41,049)
Net income	61,921	62,442	116,141	129,260
Retail Banking
Selected business segment financial information
Net interest income (expense)	124,696	104,237	252,753	213,157
(Provision) benefit for credit losses	(1,525)	(1,991)	(4,904)	(4,554)
Net interest income after provision for credit losses	123,171	102,246	247,849	208,603
Noninterest income	26,296	23,797	52,331	48,064
Noninterest expense	(72,625)	(77,597)	(149,265)	(153,440)
Income before provision for income taxes	76,842	48,446	150,915	103,227
(Provision) benefit for income taxes	(18,623)	(11,361)	(36,551)	(24,627)
Net income	58,219	37,085	114,364	78,600
Commercial Banking
Selected business segment financial information
Net interest income (expense)	45,019	41,496	90,400	82,435
(Provision) benefit for credit losses	(1,675)	(3,009)	(5,388)	(6,882)
Net interest income after provision for credit losses	43,344	38,487	85,012	75,553
Noninterest income	18,623	19,086	36,581	36,974
Noninterest expense	(22,623)	(27,086)	(48,308)	(54,856)
Income before provision for income taxes	39,344	30,487	73,285	57,671
(Provision) benefit for income taxes	(8,419)	(6,882)	(15,692)	(13,212)
Net income	30,925	23,605	57,593	44,459
Treasury and Other
Selected business segment financial information
Net interest income (expense)	(16,864)	14,206	(35,875)	31,594
(Provision) benefit for credit losses	1,400		2,192	(2,364)
Net interest income after provision for credit losses	(15,464)	14,206	(33,683)	29,230
Noninterest income	6,849	4,465	14,227	11,333
Noninterest expense	(26,838)	(16,198)	(53,326)	(31,152)
Income before provision for income taxes	(35,453)	2,473	(72,782)	9,411
(Provision) benefit for income taxes	8,230	(721)	16,966	(3,210)
Net income	$ (27,223)	$ 1,752	$ (55,816)	$ 6,201