10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-Q

(Mark One)

xQuarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2011

or

oTransition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from                to              

Commission File Number: 1-6887

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

Delaware	99-0148992
(State of incorporation)	(I.R.S. Employer Identification No.)
130 Merchant Street, Honolulu, Hawaii	96813
(Address of principal executive offices)	(Zip Code)

1-888-643-3888

(Registrant’s telephone number, including area code)

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 x   No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).

Yes x  No o

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

Large accelerated filer x	Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o  No x

As of July 18, 2011, there were 47,119,416 shares of common stock outstanding.

Bank of Hawaii Corporation

Form 10-Q

Index

		Page
Part I - Financial Information
Item 1.	Financial Statements (Unaudited)
	Consolidated Statements of Income – Three and six months ended June 30, 2011 and 2010	2
	Consolidated Statements of Condition – June 30, 2011 and December 31, 2010	3
	Consolidated Statements of Shareholders’ Equity – Six months ended June 30, 2011 and 2010	4
	Consolidated Statements of Cash Flows – Six months ended June 30, 2011 and 2010	5
	Notes to Consolidated Financial Statements (Unaudited)	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	31
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	55
Item 4.	Controls and Procedures	55
Part II - Other Information
Item 1.	Legal Proceedings	56
Item 1A.	Risk Factors	56
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	56
Item 6.	Exhibits	56
Signatures		57

1

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in thousands, except per share and share amounts)	2011		2010		2011		2010
Interest Income
Interest and Fees on Loans and Leases	$	65,542	$	71,997	$	132,135	$	149,268
Income on Investment Securities
Available-for-Sale	23,490		44,989		61,159		88,830
Held-to-Maturity	20,553		1,700		28,186		3,563
Deposits	2		3		-		16
Funds Sold	297		396		548		705
Other	279		277		558		554
Total Interest Income	110,163		119,362		222,586		242,936
Interest Expense
Deposits	4,792		7,930		10,024		16,237
Securities Sold Under Agreements to Repurchase	7,338		6,472		14,379		12,901
Funds Purchased	5		6		11		13
Long-Term Debt	529		1,026		976		2,204
Total Interest Expense	12,664		15,434		25,390		31,355
Net Interest Income	97,499		103,928		197,196		211,581
Provision for Credit Losses	3,600		15,939		8,291		36,650
Net Interest Income After Provision for Credit Losses	93,899		87,989		188,905		174,931
Noninterest Income
Trust and Asset Management	11,427		11,457		23,233		23,165
Mortgage Banking	2,661		3,752		5,783		7,216
Service Charges on Deposit Accounts	9,375		14,856		19,307		28,670
Fees, Exchange, and Other Service Charges	16,662		15,806		31,607		30,310
Investment Securities Gains, Net	-		14,951		6,084		34,972
Insurance	3,210		2,291		5,981		5,006
Other	6,128		5,761		11,390		11,317
Total Noninterest Income	49,463		68,874		103,385		140,656
Noninterest Expense
Salaries and Benefits	46,800		47,500		93,582		92,064
Net Occupancy	10,476		10,154		20,803		20,298
Net Equipment	4,741		4,366		9,439		8,924
Professional Fees	2,294		2,091		4,452		4,083
FDIC Insurance	2,010		3,107		5,254		6,207
Other	27,453		18,700		46,326		36,048
Total Noninterest Expense	93,774		85,918		179,856		167,624
Income Before Provision for Income Taxes	49,588		70,945		112,434		147,963
Provision for Income Taxes	14,440		24,381		34,926		48,663
Net Income	$	35,148	$	46,564	$	77,508	$	99,300
Basic Earnings Per Share	$	0.74	$	0.97	$	1.63	$	2.07
Diluted Earnings Per Share	$	0.74	$	0.96	$	1.62	$	2.05
Dividends Declared Per Share	$	0.45	$	0.45	$	0.90	$	0.90
Basic Weighted Average Shares	47,428,718		48,080,485		47,638,752		47,997,996
Diluted Weighted Average Shares	47,607,814		48,415,602		47,837,778		48,352,082

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

2

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

	June 30,			December 31,
(dollars in thousands)	2011			2010
Assets
Interest-Bearing Deposits	$	4,796		$	3,472
Funds Sold	449,042			438,327
Investment Securities
Available-for-Sale	4,112,601			6,533,874
Held-to-Maturity (Fair Value of $2,566,621 and $134,028)	2,512,024			127,249
Loans Held for Sale	13,157			17,564
Loans and Leases	5,351,473			5,335,792
Allowance for Loan and Lease Losses	(144,976		)	(147,358		)
Net Loans and Leases	5,206,497			5,188,434
Total Earning Assets	12,298,117			12,308,920
Cash and Noninterest-Bearing Deposits	203,326			165,748
Premises and Equipment	105,785			108,170
Customers’ Acceptances	882			437
Accrued Interest Receivable	40,957			41,151
Foreclosed Real Estate	2,590			1,928
Mortgage Servicing Rights	25,072			25,379
Goodwill	31,517			31,517
Other Assets	452,958			443,537
Total Assets	$	13,161,204		$	13,126,787
Liabilities
Deposits
Noninterest-Bearing Demand	$	2,507,358		$	2,447,713
Interest-Bearing Demand	2,023,937			1,871,718
Savings	4,413,390			4,526,893
Time	1,034,349			1,042,671
Total Deposits	9,979,034			9,888,995
Funds Purchased	9,882			9,478
Short-Term Borrowings	6,800			6,200
Securities Sold Under Agreements to Repurchase	1,873,286			1,901,084
Long-Term Debt	30,714			32,652
Banker’s Acceptances	882			437
Retirement Benefits Payable	30,588			30,885
Accrued Interest Payable	5,457			5,007
Taxes Payable and Deferred Taxes	106,244			121,517
Other Liabilities	114,867			119,399
Total Liabilities	12,157,754			12,115,654
Shareholders’ Equity
Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: June 30, 2011 - 57,132,830 / 47,225,303 and December 31, 2010 - 57,115,287 / 48,097,672)	571			570
Capital Surplus	502,777			500,888
Accumulated Other Comprehensive Income	27,778			26,965
Retained Earnings	964,420			932,629
Treasury Stock, at Cost (Shares: June 30, 2011 - 9,907,527 and December 31, 2010 - 9,017,615)	(492,096		)	(449,919		)
Total Shareholders’ Equity	1,003,450			1,011,133
Total Liabilities and Shareholders’ Equity	$	13,161,204		$	13,126,787

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

3

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity (Unaudited)

								Accum.
								Other
								Compre-								Compre-
				Common		Capital		hensive			Retained			Treasury		hensive
(dollars in thousands)	Total			Stock		Surplus		Income			Earnings			Stock		Income
Balance as of December 31, 2010	$	1,011,133		$	570	$	500,888	$	26,965		$	932,629		$	(449,919)
Comprehensive Income:
Net Income	77,508			-		-		-			77,508			-		$	77,508
Other Comprehensive Income, Net of Tax:
Net Unrealized Losses on Investment Securities,
Net of Reclassification Adjustment	(235		)	-		-		(235		)	-			-		(235		)
Amortization of Net Losses Related to Defined Benefit Plans	1,048			-		-		1,048			-			-		1,048
Total Comprehensive Income																$	78,321
Share-Based Compensation	1,360			-		1,360		-			-			-
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits (237,619 shares)	7,829			1		529		-			(2,752		)	10,051
Common Stock Repurchased (1,109,988 shares)	(52,228		)	-		-		-			-			(52,228)
Cash Dividends Paid ($0.90 per share)	(42,965		)	-		-		-			(42,965		)	-
Balance as of June 30, 2011	$	1,003,450		$	571	$	502,777	$	27,778		$	964,420		$	(492,096)
Balance as of December 31, 2009	$	895,973		$	569	$	494,318	$	6,925		$	843,521		$	(449,360)
Comprehensive Income:
Net Income	99,300			-		-		-			99,300			-		$	99,300
Other Comprehensive Income, Net of Tax:
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	53,534			-		-		53,534			-			-		53,534
Amortization of Net Losses Related to Defined Benefit Plans	761			-		-		761			-			-		761
Total Comprehensive Income																$	153,595
Share-Based Compensation	1,545			-		1,545		-			-			-
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits (312,707 shares)	8,532			1		1,219		-			(3,902		)	11,214
Common Stock Repurchased (67,493 shares)	(3,280		)	-		-		-			-			(3,280)
Cash Dividends Paid ($0.90 per share)	(43,354		)	-		-		-			(43,354		)	-
Balance as of June 30, 2010	$	1,013,011		$	570	$	497,082	$	61,220		$	895,565		$	(441,426)

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

4

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

	Six Months Ended
	June 30,
(dollars in thousands)	2011			2010
Operating Activities
Net Income	$	77,508		$	99,300
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Provision for Credit Losses	8,291			36,650
Depreciation and Amortization	7,076			6,702
Amortization of Deferred Loan and Lease Fees	(1,330		)	(1,147		)
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net	25,416			17,964
Share-Based Compensation	1,360			1,545
Benefit Plan Contributions	(651		)	(2,184		)
Deferred Income Taxes	(12,455		)	(4,975		)
Net Gains on Sales of Leases	(602		)	(1,614		)
Net Gains on Investment Securities	(6,084		)	(34,972		)
Proceeds from Sales of Loans Held for Sale	234,984			232,574
Originations of Loans Held for Sale	(222,022		)	(220,497		)
Tax Benefits from Share-Based Compensation	(633		)	(1,585		)
Net Change in Other Assets and Other Liabilities	(15,030		)	(31,441		)
Net Cash Provided by Operating Activities	95,828			96,320
Investing Activities
Investment Securities Available-for-Sale:
Proceeds from Prepayments and Maturities	490,602			846,480
Proceeds from Sales	682,283			618,108
Purchases	(982,759		)	(2,006,953		)
Investment Securities Held-to-Maturity:
Proceeds from Prepayments and Maturities	110,989			27,731
Purchases	(281,936		)	-
Net Change in Loans and Leases	(36,718		)	279,973
Premises and Equipment, Net	(4,691		)	(4,120		)
Net Cash Used in Investing Activities	(22,230		)	(238,781		)
Financing Activities
Net Change in Deposits	90,039			(85,017		)
Net Change in Short-Term Borrowings	(26,794		)	463,720
Repayments of Long-Term Debt	-			(50,000		)
Tax Benefits from Share-Based Compensation	633			1,585
Proceeds from Issuance of Common Stock	7,334			7,207
Repurchase of Common Stock	(52,228		)	(3,280		)
Cash Dividends Paid	(42,965		)	(43,354		)
Net Cash Provided by (Used in) Financing Activities	(23,981		)	290,861
Net Change in Cash and Cash Equivalents	49,617			148,400
Cash and Cash Equivalents at Beginning of Period	607,547			555,067
Cash and Cash Equivalents at End of Period	$	657,164		$	703,467
Supplemental Information
Cash Paid for Interest	$	24,279		$	33,303
Cash Paid for Income Taxes	48,057			89,949
Non-Cash Investing and Financing Activities:
Reduction In Lease Financing Receivables	2,582			-
Reduction In Long-Term Non-Recourse Debt	1,920			-
Transfer from Investment Securities Available-For-Sale to Investment Securities Held-To-Maturity	2,220,814			-
Transfer from Loans to Foreclosed Real Estate	1,159			60
Transfers from Loans to Loans Held for Sale	8,555			8,713

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

5

Bank of Hawaii Corporation and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its Subsidiaries (collectively, the “Company”) provide a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“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 consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

Certain prior period information has been reclassified to conform to the current period presentation.

These statements 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, 2010.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the year ending December 31, 2011.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Investment Securities

Transfers of debt securities from the available-for-sale category to the held-to-maturity category are made at fair value at the date of transfer.  The unrealized holding gain or loss at the date of transfer remains in accumulated other comprehensive income and in the carrying value of the held-to-maturity investment security.  Premiums or discounts on investment securities are amortized or accreted as an adjustment of yield using the interest method over the estimated life of the security.  Unrealized holding gains or losses that remain in accumulated other comprehensive income are also amortized or accreted over the estimated life of the security as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount.

Realized gains and losses are recorded in noninterest income using the specific identification method.

Goodwill

In December 2010, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28, “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts.”  Under GAAP, the evaluation of goodwill impairment is a two-step test.  In Step 1, an entity must assess whether the carrying amount of a reporting unit exceeds its fair value.  If it does, an entity must perform Step 2 of the goodwill impairment test to determine whether goodwill has been impaired and to calculate the amount of that impairment.  The provisions of this ASU modify Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  The Company adopted the provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As of March 31, 2011, the Company had no reporting units with zero or negative carrying amounts or reporting units where there was a reasonable possibility of failing Step 1 of the goodwill impairment test.  As a result, the adoption of this ASU had no impact on the Company’s statements of income and condition.

6

Fair Value Measurements and Disclosures

In January 2010, the FASB issued ASU No. 2010-06, “Improving Disclosures About Fair Value Measurements,” which added disclosure requirements about transfers into and out of Levels 1, 2, and 3, clarified existing fair value disclosure requirements about the appropriate level of disaggregation, and clarified that a description of the valuation technique (e.g., market approach, income approach, or cost approach) and inputs used to measure fair value was required for recurring, nonrecurring, and Level 2 and 3 fair value measurements.  The Company adopted these provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2010.  This ASU also requires that Level 3 activity about purchases, sales, issuances, and settlements be presented on a gross basis rather than as a net number as previously permitted.  The Company adopted this provision of the ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As this provision amends only the disclosure requirements related to Level 3 activity, the adoption of this provision of the ASU had no impact on the Company’s statements of income and condition.  See Note 12 to the Consolidated Financial Statements for the disclosures required by this ASU.

Future Application of Accounting Pronouncements

In January 2011, the FASB issued ASU No. 2011-01, “Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20.”  The provisions of ASU No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” required the disclosure of more granular information on the nature and extent of troubled debt restructurings and their effect on the allowance for loan and lease losses effective for the Company’s reporting period ended March 31, 2011.  The amendments in ASU No. 2011-01 deferred the effective date related to these disclosures, enabling creditors to provide such disclosures after the FASB completed their project clarifying the guidance for determining what constitutes a troubled debt restructuring.  As the provisions of ASU No. 2011-01 only defer the effective date of disclosure requirements related to troubled debt restructurings, the adoption had no impact on the Company’s statements of income and condition.

In April 2011, the FASB issued ASU No. 2011-02, “A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring.”  The provisions of ASU No. 2011-02 provide additional guidance related to determining whether a creditor has granted a concession, include factors and examples for creditors to consider in evaluating whether a restructuring results in a delay in payment that is insignificant, prohibit creditors from using the borrower’s effective rate test to evaluate whether a concession has been granted to the borrower, and adds factors for creditors to use in determining whether a borrower is experiencing financial difficulties.  A provision in ASU No. 2011-02 also ends the FASB’s deferral of the additional disclosures related to troubled debt restructurings as required by ASU No. 2010-20.  The provisions of ASU No. 2011-02 are effective for the Company’s reporting period ending September 30, 2011.  The adoption of ASU No. 2011-02 is not expected to have a material impact on the Company’s statements of income and condition.

In April 2011, the FASB issued ASU No. 2011-03, “Reconsideration of Effective Control for Repurchase Agreements.”  ASU No. 2011-03 modifies the criteria for determining when repurchase agreements would be accounted for as a secured borrowing rather than as a sale.  Currently, an entity that maintains effective control over transferred financial assets must account for the transfer as a secured borrowing rather than as a sale.  The provisions of ASU No. 2011-03 removes from the assessment of effective control the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee.  The FASB believes that contractual rights and obligations determine effective control and that there does not need to be a requirement to assess the ability to exercise those rights.  ASU No. 2011-03 does not change the other existing criteria used in the assessment of effective control.  The provisions of ASU No. 2011-03 are effective prospectively for transactions, or modifications of existing transactions, that occur on or after January 1, 2012.  As the Company accounts for all of its repurchase agreements as collateralized financing arrangements, the adoption of this ASU is not expected to have a material impact on the Company’s statements of income and condition.

In May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.”  ASU No. 2011-04 results in a consistent definition of fair value and common requirements for measurement of and disclosure about fair value between U.S. GAAP and International Financial Reporting Standards (“IFRS”).  The changes to U.S. GAAP as a result of ASU No. 2011-04 are as follows:  (1) The concepts of highest and best use and valuation premise are only relevant when measuring the fair value of nonfinancial assets (that is, it does not apply to financial assets or any liabilities); (2) U.S. GAAP currently prohibits application of a blockage factor in valuing financial instruments with quoted prices in active markets.  ASU No. 2011-04 extends that prohibition to all fair value measurements; (3) An exception is provided to the basic fair value measurement principles for an entity that holds a group of financial assets and financial liabilities with offsetting positions in market risks or counterparty credit risk that are managed on the basis of the entity’s net exposure to either of those risks.  This exception allows the entity, if certain criteria are met, to measure the fair value of the net asset or liability position in a manner consistent with how market participants would price the net risk position; (4) Aligns the fair value measurement of instruments classified within an entity’s shareholders’ equity with the guidance for liabilities; and (5) Disclosure requirements have been enhanced for recurring Level 3 fair value measurements to disclose quantitative information about unobservable inputs and assumptions used, to

7

describe the valuation processes used by the entity, and to describe the sensitivity of fair value measurements to changes in unobservable inputs and interrelationships between those inputs.  In addition, entities must report the level in the fair value hierarchy of items that are not measured at fair value in the statement of condition but whose fair value must be disclosed.  The provisions of ASU No. 2011-04 are effective for the Company’s interim reporting period beginning on or after December 15, 2011.  The adoption of ASU No. 2011-04 is not expected to have a material impact on the Company’s statements of income and condition.

In June 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income.”  The provisions of ASU No. 2011-05 allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income.  The statement(s) are required to be presented with equal prominence as the other primary financial statements.  ASU No. 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in shareholders’ equity but does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income.  The provisions of ASU No. 2011-05 are effective for the Company’s interim reporting period beginning on or after December 15, 2011, with retrospective application required.  The adoption of ASU No. 2011-05 is expected to result in presentation changes to the Company’s statements of income and the addition of a statement of comprehensive income.  The adoption of ASU No. 2011-05 will have no impact on the Company’s statements of condition.

Note 2.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of June 30, 2011 and December 31, 2010 were as follows:

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value
June 30, 2011
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,016,715	$	7,855	$	(817)	$	1,023,753
Debt Securities Issued by States and Political Subdivisions	127,790		3,174		(280)		130,684
Debt Securities Issued by Corporations	43,063		135		(1)		43,197
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		55,866		(4,213)		2,835,051
U.S. Government-Sponsored Enterprises	76,385		3,531		-		79,916
Total Mortgage-Backed Securities	2,859,783		59,397		(4,213)		2,914,967
Total	$	4,047,351	$	70,561	$	(5,311)	$	4,112,601
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	179,489	$	3,579	$	-	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		47,694		(1)		2,317,949
U.S. Government-Sponsored Enterprises	62,279		3,325		-		65,604
Total Mortgage-Backed Securities	2,332,535		51,019		(1)		2,383,553
Total	$	2,512,024	$	54,598	$	(1)	$	2,566,621
December 31, 2010
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	536,770	$	19,131	$	(45)	$	555,856
Debt Securities Issued by States and Political Subdivisions	113,715		1,477		(1,583)		113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	500		5		-		505
Mortgage-Backed Securities Issued by
Government Agencies	5,696,907		84,008		(30,887)		5,750,028
U.S. Government-Sponsored Enterprises	109,259		4,617		-		113,876
Total Mortgage-Backed Securities	5,806,166		88,625		(30,887)		5,863,904
Total	$	6,457,151	$	109,238	$	(32,515)	$	6,533,874
Held-to-Maturity:
Mortgage-Backed Securities Issued by
Government Agencies	$	47,368	$	2,959	$	-	$	50,327
U.S. Government-Sponsored Enterprises	79,881		3,820		-		83,701
Total	$	127,249	$	6,779	$	-	$	134,028

8

During the three months ended March 31, 2011, the Company reclassified at fair value approximately $2.2 billion in available-for-sale investment securities to the held-to-maturity category.  The related unrealized after-tax gains of approximately $8.2 million remained in accumulated other comprehensive income to be amortized over the estimated remaining life of the securities as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount on the transferred securities.  No gains or losses were recognized at the time of reclassification.  Management considers the held-to-maturity classification of these investment securities to be appropriate as the Company has the positive intent and ability to hold these securities to maturity.

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of June 30, 2011.  Mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

	Amortized
(dollars in thousands)	Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	256,617	$	257,384
Due After One Year Through Five Years	746,982		754,351
Due After Five Years Through Ten Years	80,904		82,104
Due After Ten Years	103,065		103,795
	1,187,568		1,197,634
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		2,835,051
U.S. Government-Sponsored Enterprises	76,385		79,916
Total Mortgage-Backed Securities	2,859,783		2,914,967
Total	$	4,047,351	$	4,112,601
Held-to-Maturity:
Due After One Year Through Five Years	$	179,489	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		2,317,949
U.S. Government-Sponsored Enterprises	62,279		65,604
Total Mortgage-Backed Securities	2,332,535		2,383,553
Total	$	2,512,024	$	2,566,621

Investment securities with carrying values of $3.2 billion as of June 30, 2011 and December 31, 2010 were pledged to secure deposits of governmental entities and securities sold under agreements to repurchase.  As of June 30, 2011 and December 31, 2010, the Company did not have any investment securities pledged where the secured party had the right to sell or repledge the collateral.

There were no sales of investment securities for the three months ended June 30, 2011.  Gross gains on the sales of investment securities were $15.0 million for the three months ended June 30, 2010 and $10.3 million and $35.0 million for the six months ended June 30, 2011 and 2010, respectively.  Gross losses on the sales of investment securities were $4.2 million for the six months ended June 30, 2011 and were not material for the three and six months ended June 30, 2010.  The Company’s sales of available-for-sale investment securities during the six months ended June 30, 2011 were primarily due to management’s ongoing evaluation of the investment securities portfolio in response to established asset/liability management objectives.

9

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

	Less Than 12 Months				12 Months or Longer					Total
			Gross				Gross					Gross
			Unrealized				Unrealized					Unrealized
(dollars in thousands)	Fair Value		Losses		Fair Value		Losses			Fair Value		Losses
June 30, 2011
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	69,999	$	(813)	$	1,065	$	(4	)	$	71,064	$	(817)
Debt Securities Issued by States and Political Subdivisions	28,745		(280)		-		-			28,745		(280)
Debt Securities Issued by Corporations	5,049		(1)		-		-			5,049		(1)
Mortgage-Backed Securities Issued by Government Agencies	479,590		(4,193)		1,527		(21		)	481,117		(4,214)
Total	$	583,383	$	(5,287)	$	2,592	$	(25	)	$	585,975	$	(5,312)
December 31, 2010
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,366	$	(36)	$	1,204	$	(9	)	$	2,570	$	(45)
Debt Securities Issued by States and Political Subdivisions	67,754		(1,583)		-		-			67,754		(1,583)
Mortgage-Backed Securities Issued by Government Agencies	1,662,897		(30,887)		-		-			1,662,897		(30,887)
Total	$	1,732,017	$	(32,506)	$	1,204	$	(9	)	$	1,733,221	$	(32,515)

The Company does not believe that the investment securities that were in an unrealized loss position as of June 30, 2011, which was comprised of 62 securities, represent an other-than-temporary impairment.  Total gross unrealized losses were primarily 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.  The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost bases, which may be at maturity.

As of June 30, 2011, the gross unrealized losses reported for mortgage-backed securities related to investment securities issued by the Government National Mortgage Association.

As of June 30, 2011, the carrying value of the Company’s Federal Home Loan Bank stock and Federal Reserve Bank stock was $61.3 million and $18.6 million, respectively.  These securities do not have a readily determinable fair value as their ownership is restricted and there is no market for these securities.  These securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than by recognizing temporary declines in value.

10

Note 3.    Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of June 30, 2011 and December 31, 2010:

	June 30,		December 31,
(dollars in thousands)	2011		2010
Commercial
Commercial and Industrial	$	815,912	$	772,624
Commercial Mortgage	872,283		863,385
Construction	81,432		80,325
Lease Financing	316,776		334,997
Total Commercial	2,086,403		2,051,331
Consumer
Residential Mortgage	2,130,335		2,094,189
Home Equity	783,582		807,479
Automobile	191,739		209,008
Other 1	159,414		173,785
Total Consumer	3,265,070		3,284,461
Total Loans and Leases	$	5,351,473	$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

Allowance for Loan and Lease Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three and six months ended June 30, 2011.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of June 30, 2011.

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	87,533		$	59,825		$	147,358
Loans and Leases Charged-Off	(1,507		)	(7,514		)	(9,021		)
Recoveries on Loans and Leases Previously Charged-Off	443			2,596			3,039
Net Loans and Leases Charged-Off	(1,064		)	(4,918		)	(5,982		)
Provision for Credit Losses	2,516			1,084			3,600
Balance at End of Period	$	88,985		$	55,991		$	144,976
Six Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,977		$	66,381		$	147,358
Loans and Leases Charged-Off	(3,164		)	(13,217		)	(16,381		)
Recoveries on Loans and Leases Previously Charged-Off	1,065			4,643			5,708
Net Loans and Leases Charged-Off	(2,099		)	(8,574		)	(10,673		)
Provision for Credit Losses	10,107			(1,816		)	8,291
Balance at End of Period	$	88,985		$	55,991		$	144,976
As of June 30, 2011
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	-		$	3,875		$	3,875
Collectively Evaluated for Impairment	88,985			52,116			141,101
Total	$	88,985		$	55,991		$	144,976
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	5,109		$	24,348		$	29,457
Collectively Evaluated for Impairment	2,081,294			3,240,722			5,322,016
Total	$	2,086,403		$	3,265,070		$	5,351,473

11

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:

Pass:Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement.  Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.

Special Mention:Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention.  If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease.  The special mention credit quality indicator is not used for classes of loans and leases that are included in the consumer portfolio segment.  Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.

Classified:Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest.   Residential mortgage and home equity loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less.  Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classified for a period of up to six months following a loan modification.  Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classified status.  Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans and leases are not corrected in a timely manner.

12

The Company’s credit quality indicators are periodically updated on a case-by-case basis.  The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of June 30, 2011 and December 31, 2010.

	June 30, 2011
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	776,973	$	796,615	$	63,255	$	287,876	$	1,924,719
Special Mention	11,742		26,902		592		24,835		64,071
Classified	27,197		48,766		17,585		4,065		97,613
Total	$	815,912	$	872,283	$	81,432	$	316,776	$	2,086,403
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,101,968	$	780,280	$	191,572	$	158,536	$	3,232,356
Classified	28,367		3,302		167		878		32,714
Total	$	2,130,335	$	783,582	$	191,739	$	159,414	$	3,265,070
Total Recorded Investment in Loans and Leases									$	5,351,473
	December 31, 2010
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	720,618	$	775,938	$	61,598	$	305,967	$	1,864,121
Special Mention	18,096		32,055		1,975		26,767		78,893
Classified	33,910		55,392		16,752		2,263		108,317
Total	$	772,624	$	863,385	$	80,325	$	334,997	$	2,051,331
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,059,012	$	804,158	$	208,598	$	172,762	$	3,244,530
Classified	35,177		3,321		410		1,023		39,931
Total	$	2,094,189	$	807,479	$	209,008	$	173,785	$	3,284,461
Total Recorded Investment in Loans and Leases									$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

13

Aging Analysis of Accruing and Non-Accruing Loans and Leases

The following presents by class, an aging analysis of the Company’s accruing and non-accruing loans and leases as of June 30, 2011 and December 31, 2010.

(dollars in thousands)	30 - 59 Days Past Due	60 - 89 Days Past Due	Past Due 90 Days or More	Non- Accrual	Total Past Due and Non-Accrual	Current	Total Loans and Leases	Non-Accrual Loans and Leases that are Current 2
June 30, 2011
Commercial
Commercial and Industrial	$    1,332	$      718	$          -	$    1,839	$    3,889	$     812,023	$     815,912	$       283
Commercial Mortgage	-	-	-	3,290	3,290	868,993	872,283	2,284
Construction	-	-	-	288	288	81,144	81,432	-
Lease Financing	265	-	-	8	273	316,503	316,776	8
Total Commercial	1,597	718	-	5,425	7,740	2,078,663	2,086,403	2,575
Consumer
Residential Mortgage	11,215	6,080	5,854	23,970	47,119	2,083,216	2,130,335	3,067
Home Equity	3,493	1,852	1,147	2,155	8,647	774,935	783,582	468
Automobile	4,223	522	167	-	4,912	186,827	191,739	-
Other 1	2,874	845	604	16	4,339	155,075	159,414	-
Total Consumer	21,805	9,299	7,772	26,141	65,017	3,200,053	3,265,070	3,535
Total	$  23,402	$  10,017	$7,772	$  31,566	$  72,757	$  5,278,716	$  5,351,473	$    6,110
December 31, 2010
Commercial
Commercial and Industrial	$    1,807	$    1,341	$          -	$    1,642	$    4,790	$     767,834	$     772,624	$    1,564
Commercial Mortgage	2,100	-	-	3,503	5,603	857,782	863,385	2,415
Construction	-	-	-	288	288	80,037	80,325	-
Lease Financing	82	-	-	19	101	334,896	334,997	19
Total Commercial	3,989	1,341	-	5,452	10,782	2,040,549	2,051,331	3,998
Consumer
Residential Mortgage	8,389	9,045	5,399	28,152	50,985	2,043,204	2,094,189	7,891
Home Equity	4,248	2,420	1,067	2,254	9,989	797,490	807,479	1,041
Automobile	6,046	1,004	410	-	7,460	201,548	209,008	-
Other 1	1,962	1,145	707	-	3,814	169,971	173,785	-
Total Consumer	20,645	13,614	7,583	30,406	72,248	3,212,213	3,284,461	8,932
Total	$  24,634	$  14,955	$  7,583	$  35,858	$  83,030	$  5,252,762	$  5,335,792	$  12,930

1Comprised of other revolving credit, installment, and lease financing.

2Represents nonaccrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

14

Impaired Loans

The following presents by class, information related to the Company’s impaired loans as of June 30, 2011 and December 31, 2010.

(dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance for Loan Losses
June 30, 2011
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,601	$	5,451	$	-
Commercial Mortgage	3,220		4,250		-
Construction	288		288		-
Total Commercial	5,109		9,989		-
Total Impaired Loans with No Related Allowance Recorded	$	5,109	$	9,989	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,336	$	1,336	$	160
Commercial Mortgage	308		611		69
Total Commercial	1,644		1,947		229
Consumer
Residential Mortgage	24,348		27,999		3,875
Home Equity	21		21		1
Automobile	5,747		5,747		101
Other1	632		632		55
Total Consumer	30,748		34,399		4,032
Total Impaired Loans with an Allowance Recorded	$	32,392	$	36,346	$	4,261
Impaired Loans:
Commercial	$	6,753	$	11,936	$	229
Consumer	30,748		34,399		4,032
Total Impaired Loans	$	37,501	$	46,335	$	4,261
December 31, 2010
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,564	$	5,414	$	-
Commercial Mortgage	3,377		4,407		-
Total Commercial	4,941		9,821		-
Total Impaired Loans with No Related Allowance Recorded	$	4,941	$	9,821	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	5,156	$	5,156	$	927
Commercial Mortgage	442		745		99
Construction	288		288		65
Total Commercial	5,886		6,189		1,091
Consumer
Residential Mortgage	21,058		24,709		2,919
Home Equity	21		21		1
Automobile	5,845		5,845		137
Other1	282		282		22
Total Consumer	27,206		30,857		3,079
Total Impaired Loans with an Allowance Recorded	$	33,092	$	37,046	$	4,170
Impaired Loans:
Commercial	$	10,827	$	16,010	$	1,091
Consumer	27,206		30,857		3,079
Total Impaired Loans	$	38,033	$	46,867	$	4,170

1Comprised of other revolving credit and installment financing.

15

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and six months ended June 30, 2011.

	Three Months Ended June 30, 2011				Six Months Ended June 30, 2011
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,329	$	-	$	1,407	$	-
Commercial Mortgage	3,272		-		3,307		-
Construction	288		-		192		-
Total Commercial	4,889		-		4,906		-
Total Impaired Loans with No Related Allowance Recorded	$	4,889	$	-	$	4,906	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,807	$	21	$	3,590	$	89
Commercial Mortgage	324		5		363		9
Construction	-		-		96		-
Total Commercial	3,131		26		4,049		98
Consumer
Residential Mortgage	23,595		95		22,749		174
Home Equity	21		-		21		-
Automobile	5,796		145		5,812		288
Other 1	600		8		494		14
Total Consumer	30,012		248		29,076		476
Total Impaired Loans with an Allowance Recorded	$	33,143	$	274	$	33,125	$	574
Impaired Loans:
Commercial	$	8,020	$	26	$	8,955	$	98
Consumer	30,012		248		29,076		476
Total Impaired Loans	$	38,032	$	274	$	38,031	$	574

1  Comprised of other revolving credit and installment financing.

For the three and six months ended June 30, 2011, the amount of interest income recognized by the Company within the period that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrual status.  For the three and six months ended June 30, 2011, the amount of interest income recognized using a cash-basis method of accounting during the period that the loans were impaired was not material.

16

Note 4.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $3.2 billion as of June 30, 2011 and December 31, 2010.  Generally, the Company’s residential mortgage loans sold to third parties are sold on a non-recourse basis.  The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $2.1 million and $2.0 million for the three months ended June 30, 2011 and 2010, respectively, and $4.2 million and $4.1 million for the six months ended June 30, 2011 and 2010, respectively.  Servicing income is recorded as a component of mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three and six months ended June 30, 2011 and 2010, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	9,692		$	14,807		$	10,226		$	15,332
Changes in Fair Value:
Due to Change in Valuation Assumptions 1	(553		)	(554		)	(487		)	(646		)
Due to Paydowns and Other 2	(287		)	(413		)	(887		)	(846		)
Total Changes in Fair Value of Mortgage Servicing Rights	(840		)	(967		)	(1,374		)	(1,492		)
Balance at End of Period	$	8,852		$	13,840		$	8,852		$	13,840

1Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

2Principally represents changes due to loan payoffs.

For the three and six months ended June 30, 2011 and 2010, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	16,227		$	11,275		$	15,153		$	10,638
Servicing Rights that Resulted From Asset Transfers	473			896			1,962			1,841
Amortization	(480		)	(365		)	(895		)	(673		)
Balance at End of Period	$	16,220		$	11,806		$	16,220		$	11,806
Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Beginning of Period	$	22,661		$	16,453		$	20,340		$	14,853
End of Period	$	21,483		$	15,044		$	21,483		$	15,044

The key assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of June 30, 2011 and December 31, 2010 were as follows:

	June 30,		December 31,
	2011		2010
Weighted-Average Constant Prepayment Rate 1	13.31	%	13.71	%
Weighted-Average Life (in years)	6.06		5.90
Weighted-Average Note Rate	4.94	%	5.02	%
Weighted-Average Discount Rate 2	7.19	%	7.29	%

1Represents annualized loan repayment rate assumption.

2Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

17

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of June 30, 2011 and December 31, 2010 is presented in the following table.

	June 30,			December 31,
(dollars in thousands)	2011			2010
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(337	)	$	(338	)
Decrease in fair value from 50 bps adverse change	(667		)	(671		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(423		)	(421		)
Decrease in fair value from 50 bps adverse change	(836		)	(830		)

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

Note 5.  Securities Sold Under Agreements to Repurchase

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, securities sold under agreements to repurchase are accounted for as collateralized financing arrangements and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Company’s consolidated statements of condition, while the securities underlying the securities sold under agreements to repurchase remain in the respective asset accounts and are delivered to and held as collateral by third party trustees.

As of June 30, 2011, the contractual maturities of the Company’s securities sold under agreements to repurchase were as follows:

(dollars in thousands)	Amount
Overnight	$	41,000
2 to 30 Days	258,594
31 to 90 Days	807,005
Over 90 Days	766,687
Total	$	1,873,286

18

Note 6.  Comprehensive Income

The following table presents the components of comprehensive income for the three and six months ended June 30, 2011 and 2010:

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended June 30, 2011
Net Income	$	49,588		$	14,440		$	35,148
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	33,440			13,289			20,151
Reclassification of Investment Securities Net Gains
Realized in Net Income	(1,431		)	(545		)	(886		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	32,009			12,744			19,265
Amortization of Net Losses Related to Defined Benefit Plans	777			200			577
Change in Accumulated Other Comprehensive Income	32,786			12,944			19,842
Total Comprehensive Income	$	82,374		$	27,384		$	54,990
Three Months Ended June 30, 2010
Net Income	$	70,945		$	24,381		$	46,564
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	85,443			33,596			51,847
Reclassification of Investment Securities Net Gains
Realized in Net Income	(14,951		)	(5,881		)	(9,070		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	70,492			27,715			42,777
Amortization of Net Losses Related to Defined Benefit Plans	595			215			380
Change in Accumulated Other Comprehensive Income	71,087			27,930			43,157
Total Comprehensive Income	$	142,032		$	52,311		$	89,721
Six Months Ended June 30, 2011
Net Income	$	112,434		$	34,926		$	77,508
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	7,819			3,107			4,712
Reclassification of Investment Securities Net Gains
Realized in Net Income	(8,132		)	(3,185		)	(4,947		)
Net Unrealized Losses on Investment Securities,
Net of Reclassification Adjustment	(313		)	(78		)	(235		)
Amortization of Net Losses Related to Defined Benefit Plans	1,554			506			1,048
Change in Accumulated Other Comprehensive Income	1,241			428			813
Total Comprehensive Income	$	113,675		$	35,354		$	78,321
Six Months Ended June 30, 2010
Net Income	$	147,963		$	48,663		$	99,300
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	125,426			51,199			74,227
Reclassification of Investment Securities Net Gains
Realized in Net Income	(34,972		)	(14,279		)	(20,693		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	90,454			36,920			53,534
Amortization of Net Losses Related to Defined Benefit Plans	1,189			428			761
Change in Accumulated Other Comprehensive Income	91,643			37,348			54,295
Total Comprehensive Income	$	239,606		$	86,011		$	153,595

19

Note 7.  Earnings Per Share

There were no adjustments to net income, the numerator, for purposes of computing basic earnings per share. The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive shares outstanding for the three and six months ended June 30, 2011 and 2010:

	Three Months Ended		Six Months Ended
	June 30,		June 30,
	2011	2010	2011	2010
Denominator for Basic Earnings Per Share	47,428,718	48,080,485	47,638,752	47,997,996
Dilutive Effect of Stock Options	166,670	326,553	179,837	327,528
Dilutive Effect of Restricted Stock	12,426	8,564	19,189	26,558
Denominator for Diluted Earnings Per Share	47,607,814	48,415,602	47,837,778	48,352,082
Antidilutive Shares Outstanding	217,209	256,702	217,209	279,472

Note 8.  Business Segments

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury.  The Company’s internal management accounting process measures the performance of the business segments based on the management structure of the Company.  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.  Previously reported results have been reclassified to conform to the current organizational reporting structure.

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.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, and installment loans.  Deposit products include checking, savings, and time deposit accounts.  Retail Banking also offers retail life insurance products.  Products and services from Retail Banking are delivered to customers through 71 Hawaii branch locations, 508 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii.  Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and operations at the Bank’s 11 branches in the Pacific Islands and also provides merchant services to its small business customers.

Investment Services

Investment Services includes private banking, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust group assists individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios and creates investment products.  Institutional client services offer investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

20

Treasury

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign exchange business.  This 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, and short- and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer driven currency requests from merchants and island visitors.  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, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury 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.

Selected business segment financial information as of and for the three and six months ended June 30, 2011 and 2010 were as follows:

	Retail			Commercial			Investment			Treasury			Consolidated
(dollars in thousands)	Banking			Banking			Services			and Other			Total
Three Months Ended June 30, 2011
Net Interest Income	$	43,890		$	34,686		$	3,792		$	15,131		$	97,499
Provision for Credit Losses	5,585			397			-			(2,382		)	3,600
Net Interest Income After Provision for Credit Losses	38,305			34,289			3,792			17,513			93,899
Noninterest Income	21,697			9,741			15,234			2,791			49,463
Noninterest Expense	(52,345		)	(24,159		)	(15,043		)	(2,227		)	(93,774		)
Income Before Provision for Income Taxes	7,657			19,871			3,983			18,077			49,588
Provision for Income Taxes	(2,833		)	(6,974		)	(1,474		)	(3,159		)	(14,440		)
Net Income	$	4,824		$	12,897		$	2,509		$	14,918		$	35,148
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Three Months Ended June 30, 2010
Net Interest Income	$	48,246		$	36,319		$	4,215		$	15,148		$	103,928
Provision for Credit Losses	9,871			6,206			(127		)	(11		)	15,939
Net Interest Income After Provision for Credit Losses	38,375			30,113			4,342			15,159			87,989
Noninterest Income	25,806			11,697			14,310			17,061			68,874
Noninterest Expense	(43,436		)	(24,977		)	(15,553		)	(1,952		)	(85,918		)
Income Before Provision for Income Taxes	20,745			16,833			3,099			30,268			70,945
Provision for Income Taxes	(7,676		)	(6,322		)	(1,147		)	(9,236		)	(24,381		)
Net Income	$	13,069		$	10,511		$	1,952		$	21,032		$	46,564
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845
Six Months Ended June 30, 2011
Net Interest Income	$	88,314		$	69,689		$	7,655		$	31,538		$	197,196
Provision for Credit Losses	10,628			209			(140		)	(2,406		)	8,291
Net Interest Income After Provision for Credit Losses	77,686			69,480			7,795			33,944			188,905
Noninterest Income	41,817			18,798			30,284			12,486			103,385
Noninterest Expense	(96,244		)	(48,581		)	(30,447		)	(4,584		)	(179,856		)
Income Before Provision for Income Taxes	23,259			39,697			7,632			41,846			112,434
Provision for Income Taxes	(8,606		)	(13,806		)	(2,824		)	(9,690		)	(34,926		)
Net Income	$	14,653		$	25,891		$	4,808		$	32,156		$	77,508
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Six Months Ended June 30, 2010
Net Interest Income	$	97,551		$	77,446		$	8,538		$	28,046		$	211,581
Provision for Credit Losses	25,227			11,347			88			(12		)	36,650
Net Interest Income After Provision for Credit Losses	72,324			66,099			8,450			28,058			174,931
Noninterest Income	49,273			21,715			29,337			40,331			140,656
Noninterest Expense	(85,769		)	(48,839		)	(29,598		)	(3,418		)	(167,624		)
Income Before Provision for Income Taxes	35,828			38,975			8,189			64,971			147,963
Provision for Income Taxes	(13,256		)	(14,321		)	(3,031		)	(18,055		)	(48,663		)
Net Income	$	22,572		$	24,654		$	5,158		$	46,916		$	99,300
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845

21

Note 9.  Pension Plans and Postretirement Benefit Plan

The components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan for the three and six months ended June 30, 2011 and 2010 were as follows:

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2011			2010			2011			2010
Three Months Ended June 30,
Service Cost	$	-		$	-		$	123		$	117
Interest Cost	1,305			1,294			359			440
Expected Return on Plan Assets	(1,612		)	(1,642		)	-			-
Amortization of:
Prior Service Credit	-			-			(53		)	(53		)
Net Actuarial Losses (Gains)	830			724			-			(76		)
Net Periodic Benefit Cost	$	523		$	376		$	429		$	428
Six Months Ended June 30,
Service Cost	$	-		$	-		$	246		$	234
Interest Cost	2,610			2,588			719			879
Expected Return on Plan Assets	(3,225		)	(3,284		)	-			-
Amortization of:
Prior Service Credit	-			-			(106		)	(106		)
Net Actuarial Losses (Gains)	1,661			1,447			(1		)	(152		)
Net Periodic Benefit Cost	$	1,046		$	751		$	858		$	855

The net periodic benefit cost for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.  For the three and six months ended June 30, 2011, the Company contributed $0.1 million and $0.2 million, respectively, to the pension plans.  For the three and six months ended June 30, 2011, the Company contributed $0.2 million and $0.4 million, respectively, to the postretirement benefit plan.  The Company expects to contribute $0.5 million to the pension plans and $1.5 million to the postretirement benefit plan for the year ending December 31, 2011.

Note 10.  Derivative Financial Instruments

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of June 30, 2011 and December 31, 2010:

	June 30, 2011				December 31, 2010
Derivative Financial Instruments Not Designatedas Hedging Instruments1(dollars in thousands)	AssetDerivatives		Liability Derivatives		AssetDerivatives		LiabilityDerivatives
Interest Rate Lock Commitments	$	681	$	31	$	1,531	$	1,648
Forward Commitments	171		45		3,114		155
Interest Rate Swap Agreements	26,637		26,855		25,982		26,197
Foreign Exchange Contracts	223		22		264		106
Total	$	27,712	$	26,953	$	30,891	$	28,106

1  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains and losses recognized in the statements of income for the three and six months ended June 30, 2011 and 2010:

	Location of Net Gains	Three Months Ended						Six Months Ended
Derivative Financial Instruments Not Designated	(Losses) Recognized in the	June 30,						June 30,
as Hedging Instruments(dollars in thousands)	Statements of Income	2011			2010			2011			2010
Interest Rate Lock Commitments	Mortgage Banking	$	1,908		$	4,886		$	3,389		$	7,245
Forward Commitments	Mortgage Banking	(341		)	(1,689		)	(105		)	(2,008		)
Interest Rate Swap Agreements	Other Noninterest Income	339			(41		)	367			113
Foreign Exchange Contracts	Other Noninterest Income	743			667			1,640			1,413
Total		$	2,649		$	3,823		$	5,291		$	6,763

22

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with its risk management activities and to accommodate the needs of its customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.

Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle a transaction in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional on-balance sheet financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.

Derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  As of June 30, 2011 and December 31, 2010, the Company did not designate any derivative financial instruments as formal hedging relationships.  The Bank’s free-standing derivative financial instruments have been recorded at fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments, forward commitments, interest rate swap agreements, and foreign exchange contracts.

The Company enters into interest rate lock commitments for residential mortgage loans that the Company intends to sell in the secondary market.  Interest rate exposure from interest rate lock commitments is economically hedged with forward commitments for the future sale of residential mortgage loans.  The interest rate lock commitments and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.  Changes in the fair value of interest rate lock commitments and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates this risk by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its institutional counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation.  Collateral, usually in the form of marketable securities, is posted by the counterparty with liability positions in accordance with contract thresholds.  As of June 30, 2011, the Company had net liability positions with its financial institution counterparties totaling $26.9 million.  The collateral posted by the Company for these net liability positions was not material.

The Company’s interest rate swap agreements with institutional counterparties contain credit-risk-related contingent features relating to the Company’s debt ratings or capitalization levels.  Under these provisions, if the Company’s debt rating falls below investment grade or if the Company’s capitalization levels fall below stipulated thresholds, certain counterparties may require immediate and ongoing collateralization on interest rate swaps in net liability positions, or may require immediate settlement of the contracts.  The Company maintains debt ratings and capital levels that exceed these minimum requirements.

The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.

23

Note 11.  Credit Commitments

The Company’s credit commitments as of June 30, 2011 and December 31, 2010 were as follows:

(dollars in thousands)	June 30,2011		December 31,2010
Unfunded Commitments to Extend Credit	$	1,822,387	$	1,875,459
Standby Letters of Credit	90,190		97,708
Commercial Letters of Credit	24,335		24,658
Total Credit Commitments	$	1,936,912	$	1,997,825

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

Standby and Commercial Letters of Credit

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit, and holds cash and deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

24

Note 12.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.

Level 2:Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.

Level 3:Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that requires significant management judgment or estimation, some of which may be internally developed.

Management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities on a quarterly basis.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This pricing service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  If quoted prices were available in an active market, investment securities were classified as Level 1 measurements.  Level 1 investment securities included debt securities issued by the U.S. Treasury.  If quoted prices in active markets were not available, fair values were estimated primarily by the use of pricing models.  Level 2 investment securities were primarily comprised of mortgage-backed securities issued by government agencies and U.S. government-sponsored enterprises.  In certain cases where there were limited or less transparent information provided by the Company’s third-party pricing service, fair value was estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process 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 Company’s third-party pricing service.

Management primarily 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.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs.  For example, management may use quoted prices for similar investment securities in the absence of a liquid and active market for the investment securities being valued.  As of June 30, 2011 and December 31, 2010, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.

25

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believe market participants would use in estimating future net servicing income, including estimates of loan prepayment rates, servicing costs, ancillary income, impound account balances, and discount rates.  Significant assumptions in the valuation of mortgage servicing rights include changes in interest rates, estimated loan repayment rates, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments, forward commitments, interest rate swap agreements, and foreign exchange contracts.  The fair values of interest rate lock commitments are calculated using a discounted cash flow approach utilizing inputs such as the fall-out ratio.  The fall-out ratio is derived from the Bank’s internal data and is adjusted using significant management judgment as to the percentage of loans which are currently in a lock position which will ultimately not close.  Interest rate lock commitments are deemed Level 3 measurements as significant unobservable inputs and management judgment are required.  The fair values of forward commitments are deemed Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are also calculated using a discounted cash flow approach and utilize inputs such as the London Interbank Offered Rate (“LIBOR”) swap curve, effective date, maturity date, notional amount, and stated interest rate.  Interest rate swap agreements are deemed Level 3 measurements as significant unobservable inputs and management judgment are required.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract-specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are deemed Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high-quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

26

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of June 30, 2011 and December 31, 2010:

(dollars in thousands)	Quoted Prices in Active Markets for Identical Assetsor Liabilities (Level 1)		Significant Other Observable Inputs(Level 2)		Significant Unobservable Inputs(Level 3)			Total
June 30, 2011
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	933,539	$	90,214	$	-		$	1,023,753
Debt Securities Issued by States and Political Subdivisions	-		130,684		-			130,684
Debt Securities Issued by Corporations	-		43,197		-			43,197
Mortgage-Backed Securities Issued by
Government Agencies	-		2,835,051		-			2,835,051
U.S. Government-Sponsored Enterprises	-		79,916		-			79,916
Total Mortgage-Backed Securities	-		2,914,967		-			2,914,967
Total Investment Securities Available-for-Sale	933,539		3,179,062		-			4,112,601
Mortgage Servicing Rights	-		-		8,852			8,852
Other Assets	11,863		-		-			11,863
Net Derivative Assets and Liabilities	-		327		432			759
Total Assets Measured at Fair Value on aRecurring Basis as of June 30, 2011	$	945,402	$	3,179,389	$	9,284		$	4,134,075
December 31, 2010
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	553,894	$	1,962	$	-		$	555,856
Debt Securities Issued by States and Political Subdivisions	-		113,609		-			113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	-		505		-			505
Mortgage-Backed Securities Issued by
Government Agencies	-		5,750,028		-			5,750,028
U.S. Government-Sponsored Enterprises	-		113,876		-			113,876
Total Mortgage-Backed Securities	-		5,863,904		-			5,863,904
Total Investment Securities Available-for-Sale	553,894		5,979,980		-			6,533,874
Mortgage Servicing Rights	-		-		10,226			10,226
Other Assets	10,851		-		-			10,851
Net Derivative Assets and Liabilities	-		3,117		(332		)	2,785
Total Assets Measured at Fair Value on aRecurring Basis as of December 31, 2010	$	564,745	$	5,983,097	$	9,894		$	6,557,736

27

For the three and six months ended June 30, 2011 and 2010, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2011
Balance as of April 1, 2011	$	9,692		$	606		$	10,298
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(840		)	1,877			1,037
Transfers to Loans Held for Sale	-			(2,051		)	(2,051		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(553	)	$	432		$	(121	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2010
Balance as of April 1, 2010	$	14,807		$	337		$	15,144
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(967		)	4,800			3,833
Transfers to Loans Held for Sale	-			(3,130		)	(3,130		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(554	)	$	2,007		$	1,453
Assets     (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2011
Balance as of January 1, 2011	$	10,226		$	(332	)	$	9,894
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,374		)	3,386			2,012
Transfers to Loans Held for Sale	-			(2,622		)	(2,622		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(487	)	$	432		$	(55	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2010
Balance as of January 1, 2010	$	15,332		$	(180	)	$	15,152
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,492		)	7,144			5,652
Transfers to Loans Held for Sale	-			(4,957		)	(4,957		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(646	)	$	2,007		$	1,361

1Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income. Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  As of June 30, 2011 and December 31, 2010, there were no material adjustments to fair value for the Company’s assets and liabilities measured at fair value on a nonrecurring basis in accordance with GAAP.

28

Disclosures about Fair Value of Financial Instruments

These disclosures exclude financial instruments that are recorded at fair value on a recurring basis on the Company’s consolidated statements of condition as well as short-term financial assets such as cash and cash equivalents, and liabilities such as short-term borrowings, for which the carrying amounts approximate fair value.  The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Quoted prices in active markets were used whenever available.  If quoted prices were not available, fair values were measured using pricing models or other valuation techniques such as the present value of future cash flows, adjusted for credit loss assumptions.

Loans Held for Sale

Loans held for sale were comprised of residential mortgage loans originated for sale in the secondary market.  The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.

Loans

The fair value of the Company’s loans was determined by discounting the expected future cash flows of pools of loans with similar characteristics.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate and loan quality categories.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Deposit Liabilities

The fair values of the Company’s noninterest-bearing and interest-bearing demand deposits and savings deposits were equal to the amount payable on demand (i.e., their carrying amounts) because these products have no stated maturity.  The fair values of the Company’s time deposits were estimated using discounted cash flow analyses.  The discount rates used were based on rates currently offered for deposits with similar remaining maturities.  The fair values of the Company’s deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Long-Term Debt

The fair values of the Company’s long-term debt were calculated using a discounted cash flow approach and applying discount rates currently offered for new notes with similar remaining maturities and considering the Company’s non-performance risk.

The following presents the carrying amount and fair values of the Company’s financial instruments as of June 30, 2011 and December 31, 2010:

	June 30, 2011				December 31, 2010
(dollars in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	2,512,024	$	2,566,621	$	127,249	$	134,028
Loans Held for Sale	13,157		13,157		17,564		17,575
Loans 1	4,849,733		5,109,927		4,861,643		5,115,355
Financial Instruments - Liabilities
Deposits	9,979,034		9,989,320		9,888,995		9,901,009
Long-Term Debt 2	21,786		22,412		23,707		24,590

1  Comprised of loans, net of unearned income and the allowance for loan losses.

2  Excludes capitalized lease obligations.

29

Note 13.  Subsequent Events

Litigation

On February 15, 2011, a purported class action lawsuit was filed in the Circuit Court of the First Circuit, State of Hawaii, by customers who claimed that the Bank had improperly charged overdraft fees on debit card transactions.  The lawsuit is similar to industry lawsuits filed against other financial institutions pertaining to overdraft fee debit card transactions.  On July 15, 2011, the Company reached a tentative settlement with the plaintiffs subject to documentation and court approvals.  The tentative settlement provides for a payment by the Company of $9.0 million into a class settlement fund, the proceeds of which will be used to refund class members and to pay attorneys’ fees and administrative and other costs, in exchange for a complete release of all claims asserted against the Company.  As of June 30, 2011, the $9.0 million tentative settlement amount was fully accrued for by the Company.

Partial Recovery on a Previously Charged-Off Leveraged Lease

In July 2011, the Company received a $3.4 million partial recovery on a previously charged-off leveraged lease.  Management will include the recovery in the assessment of the overall adequacy of the Allowance as of September 30, 2011.

30

Item 2.  Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Forward-Looking Statements

This report contains forward-looking statements concerning, among other things, the economic and business environment in our service area and elsewhere, credit quality, and other financial and business matters in future periods.  Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate and actual results may differ materially from those projected because of a variety of risks and uncertainties, including, but not limited to: 1) general economic conditions either nationally, internationally, or locally may be different than expected, and particularly, any event that negatively impacts the tourism industry in Hawaii; 2) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally; 3) the competitive pressure among financial services and products; 4) the impact of recent legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”); 5) changes in fiscal and monetary policies of the markets in which we operate; 6) the increased cost of maintaining or the Company’s ability to maintain adequate liquidity and capital, based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators; 7) actual or alleged conduct which could harm our reputation; 8) changes in accounting standards; 9) changes in tax laws or regulations or the interpretation of such laws and regulations; 10) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 11) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 12) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments; 13) changes to the amount and timing of proposed common stock repurchases; and 14) natural disasters, or adverse weather, public health, and other conditions impacting us and our customers’ operations.  For a detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements, refer to the section entitled “Risk Factors” in Part II of this report and Part I of our Annual Report on Form 10-K for the year ended December 31, 2010, and subsequent periodic and current reports, filed with the U.S. Securities and Exchange Commission (the “SEC”).  Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not exclusive means of identifying such statements.  We do not undertake an obligation to update forward-looking statements to reflect later events or circumstances.

Reclassifications

Certain prior period information in Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) has been reclassified to conform to current period classifications.

Overview

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).

The Bank, directly and through its subsidiaries, provides a broad range of financial services to businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands.  References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiaries that are consolidated for financial reporting purposes.

“Maximizing shareholder value over time” remains our governing objective.  In striving to achieve our governing objective, our business plan is balanced between growth and risk management, including the flexibility to adjust, given the uncertainties of an economy in recovery.  We remain cautious about the economy, interest rates, and loan demand.  We intend to continue to focus on opportunities to further serve our customers, improve productivity, and efficiently manage capital.

Hawaii Economy

Hawaii’s economy continued to improve during the second quarter of 2011 due to increasing visitor arrivals and spending.  For the first five months of 2011, visitor arrivals increased 6.7% and visitor spending rose 15.3% compared to the same period in 2010.  As expected, Japanese visitor arrivals and spending decreased following the March 2011 natural disasters in Japan.  However, this was more than offset by continued strong visitor arrivals and spending from the U.S. Mainland and Canada.  Hotel occupancy and revenue per available room have also continued to show signs of improvement.  Overall, state job growth has begun to stabilize as the statewide seasonally-adjusted unemployment rate declined to 6.0% at the end of June 2011.  The volume and median price for single-family home sales on Oahu was lower for the first six months of 2011 compared to the same period in 2010.  The housing market on Oahu remains stable, while the market on Hawaiian islands other than Oahu shows some weakness.

31

Earnings Summary

For the second quarter of 2011, net income was $35.1 million, a decrease of $11.4 million or 25% compared to the same period in 2010.  Diluted earnings per share were $0.74 per share, a decrease of $0.22 per share compared to the same period in 2010.  Lower net income for the second quarter of 2011 was primarily due to the following:

·We did not sell any investment securities in the second quarter of 2011.  Net realized investment securities gains were $15.0 million in the second quarter of 2010.

·Net interest income was $97.5 million for the second quarter of 2011, a decrease of $6.4 million or 6% compared to the same period in 2010.  The decrease in net interest income was primarily due to lower yields and average balances related to our loan and lease portfolio.  This was partially offset by lower rates paid on our deposit products.

·Overdraft fees were $5.1 million for the second quarter of 2011, a decrease of $5.0 million or 50% compared to the same period in 2010.  This decrease was primarily due to the Federal Reserve Board’s amendments to Regulation E which prohibit a financial institution from assessing a fee to complete an ATM withdrawal or one-time debit card transaction which will cause an overdraft unless the customer consents in advance (“opts-in”).   Also contributing to the decrease in overdraft fees was the result of several processing changes implemented in the first quarter of 2011.

·Other noninterest expense was $27.5 million for the second quarter of 2011, an increase of $8.8 million or 47% compared to the same period in 2010.  On July 15, 2011, we reached a tentative settlement relating to an overdraft litigation matter.  We fully accrued for the $9.0 million tentative settlement amount in the second quarter of 2011.  See Note 13 to the Consolidated Financial Statements for more information.

The impact of these items was partially offset by a lower provision for credit losses (the “Provision”) in the second quarter of 2011 compared to the same period in 2010.  The Provision was $3.6 million in the second quarter of 2011, a decrease of $12.3 million or 77% compared to the same period in 2010.  Consistent with improvements in our credit quality, the Provision was $2.4 million less than net charge-offs of loans and leases in the second quarter of 2011.

For the first six months of 2011, net income was $77.5 million, a decrease of $21.8 million or 22% compared to the same period in 2010.  Diluted earnings per share were $1.62 per share, a decrease of $0.43 per share compared to the same period in 2010.  Our lower net income for the first six months of 2011 was primarily due to the following:

·Net realized investment securities gains were $6.1 million for the first six months of 2011, a decrease of $28.9 million or 83% compared to the same period in 2010.

·Net interest income was $197.2 million for the first six months of 2011, a decrease of $14.4 million or 7% compared to the same period in 2010.  Given the current economic environment, we have maintained discipline in our loan underwriting and deposit pricing and have also invested conservatively.

·Overdraft fees were $10.2 million for the first six months of 2011, a decrease of $8.6 million or 45% compared to the same period in 2010.  As noted above, we have been adversely impacted by the amendments to Regulation E.

·Other noninterest expense was $46.3 million for the first six months of 2011, an increase of $10.3 million or 29% compared to the same period in 2010.  This increase includes an accrual of $9.0 million related to the tentative settlement of litigation relating to overdraft fees.  See Note 13 to the Consolidated Financial Statements for more information.

The impact of these items was partially offset by a lower Provision for the first six months of 2011 compared to the same period in 2010.  The Provision was $8.3 million for the first six months of 2011, a decrease of $28.4 million or 77% compared to the same period in 2010.  The lower Provision for the first six months of 2011 was consistent with lower trending levels of non-performing assets and net charge-offs of loans and leases.

32

Hawaii’s economy continues to show signs of recovery.  However, we remain cautious about the slow pace of economic recovery on the U.S. Mainland.  We continue to monitor regulatory changes and the associated costs of compliance. We also expect increased pressure on fee-based revenues in future periods.  During the second quarter of 2011, we continued to maintain a strong balance sheet with adequate reserves for credit losses and high levels of liquidity and capital.

·The allowance for loan and lease losses (the “Allowance”) was $145.0 million or 2.71% of total loans and leases outstanding as of June 30, 2011, compared with an Allowance of $147.4 million or 2.76% of total loans and leases outstanding as of December 31, 2010.

·Total deposits were $10.0 billion as of June 30, 2011, an increase of $90.0 million from December 31, 2010.  Our strong brand continues to play a key role in new account acquisitions.

·We continued to invest excess liquidity in high-grade investment securities.  As of June 30, 2011, the total carrying value of our investment securities portfolio was $6.6 billion.  During the first six months of 2011, we reduced our positions in mortgage-backed securities issued by the Government National Mortgage Association (“Ginnie Mae”).  We re-invested these proceeds primarily into U. S. Treasury notes in an effort to further reduce the average duration and manage extension risk of our portfolio.

·In the first quarter of 2011, we reclassified at fair value approximately $2.2 billion in available-for-sale investment securities to the held-to-maturity category.  The reclassification was made based upon our intent and ability to hold these securities to maturity.

·Our capital levels remained strong during the second quarter of 2011.  Shareholders’ equity was $1.0 billion as of June 30, 2011, relatively unchanged from December 31, 2010.  We also continued our share repurchases in the second quarter of 2011, repurchasing 636,350 shares of our common stock at an average cost of $47.15 per share.

33

Our financial highlights are presented in Table 1.

Financial Highlights								Table 1
	Three Months Ended					Six Months Ended
	June 30,					June 30,
(dollars in thousands, except per share amounts)		2011		2010		2011		2010
For the Period:
Operating Results
Net Interest Income		$	97,499	$	103,928	$	197,196	$	211,581
Provision for Credit Losses		3,600		15,939		8,291		36,650
Total Noninterest Income		49,463		68,874		103,385		140,656
Total Noninterest Expense		93,774		85,918		179,856		167,624
Net Income		35,148		46,564		77,508		99,300
Basic Earnings Per Share		0.74		0.97		1.63		2.07
Diluted Earnings Per Share		0.74		0.96		1.62		2.05
Dividends Declared Per Share		0.45		0.45		0.90		0.90
Performance Ratios
Return on Average Assets		1.09 %		1.48 %		1.21 %		1.60 %
Return on Average Shareholders' Equity		13.86		19.01		15.36		20.73
Efficiency Ratio 1		63.81		49.72		59.84		47.59
Operating Leverage 2		(21.25)		(11.10)		(34.61)		20.98
Net Interest Margin 3		3.16		3.51		3.20		3.61
Dividend Payout Ratio 4		60.81		46.39		55.21		43.48
Average Shareholders' Equity to Average Assets		7.84		7.79		7.85		7.73
Average Balances
Average Loans and Leases		$	5,326,123	$	5,522,423	$	5,318,993	$	5,604,218
Average Assets		12,967,232		12,603,233		12,966,437		12,491,132
Average Deposits		9,790,349		9,387,621		9,831,809		9,389,110
Average Shareholders' Equity		1,016,813		982,233		1,017,795		965,745
Market Price Per Share of Common Stock
Closing		$	46.52	$	48.35	$	46.52	$	48.35
High		49.26		54.10		49.26		54.10
Low		44.90		45.00		44.32		41.60
						June 30,		December 31,
						2011		2010
As of Period End:
Balance Sheet Totals
Loans and Leases						$	5,351,473	$	5,335,792
Total Assets						13,161,204		13,126,787
Total Deposits						9,979,034		9,888,995
Long-Term Debt						30,714		32,652
Total Shareholders' Equity						1,003,450		1,011,133
Asset Quality
Allowance for Loan and Lease Losses						$	144,976	$	147,358
Non-Performing Assets						34,156		37,786
Financial Ratios
Allowance to Loans and Leases Outstanding						2.71 %		2.76 %
Tier 1 Capital Ratio						17.96		18.28
Total Capital Ratio						19.23		19.55
Tier 1 Leverage Ratio						7.07		7.15
Total Shareholders' Equity to Total Assets						7.62		7.70
Tangible Common Equity to Tangible Assets 5						7.40		7.48
Tangible Common Equity to Risk-Weighted Assets 5						18.95		19.29
Non-Financial Data
Full-Time Equivalent Employees						2,405		2,399
Branches and Offices						82		82
ATMs						508		502

1	Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).
2	Operating leverage is defined as the percentage change in income before the provision for credit losses and the provision for income taxes. Measures for the three months ended June 30, 2011 and 2010 are presented on a linked quarter basis.
3	Net interest margin is defined as net interest income, on a taxable equivalent basis, as a percentage of average earning assets.
4	Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share.
5	Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. See the GAAP to Non-GAAP reconciliation - Table 20 in Management’s Discussion and Analysis of Financial Condition and Results of Operations.

34

Analysis of Statements of Income

Average balances, related income and expenses, and resulting yields and rates are presented in Table 2.  An analysis of the change in net interest income, on a taxable equivalent basis, is presented in Table 3.

Average Balances and Interest Rates - Taxable Equivalent Basis																			Table 2
	Three Months Ended						Three Months Ended						Six Months Ended						Six Months Ended
	June 30, 2011						June 30, 2010						June 30, 2011						June 30, 2010
	Average		Income/		Yield/		Average		Income/		Yield/		Average		Income/		Yield/		Average		Income/		Yield/
(dollars in millions)	Balance		Expense		Rate		Balance		Expense		Rate		Balance		Expense		Rate		Balance		Expense		Rate
Earning Assets
Interest-Bearing Deposits	$	5.3	$	-	0.15	%	$	5.3	$	-	0.17	%	$	4.7	$	-	0.02	%	$	5.6	$	-	0.56	%
Funds Sold	518.4		0.3		0.23		586.8		0.4		0.27		488.0		0.6		0.22		525.2		0.7		0.27
Investment Securities
Available-for-Sale	4,061.4		23.9		2.35		5,531.2		45.2		3.27		4,849.8		61.9		2.56		5,386.9		89.3		3.32
Held-to-Maturity	2,418.0		20.6		3.40		160.2		1.7		4.25		1,663.6		28.2		3.39		167.1		3.6		4.26
Loans Held for Sale	11.5		0.1		3.25		8.5		0.1		4.46		10.0		0.2		4.26		8.7		0.6		14.27
Loans and Leases 1
Commercial and Industrial	772.4		7.8		4.02		765.5		7.9		4.12		774.1		15.6		4.07		776.9		18.1		4.69
Commercial Mortgage	890.9		10.8		4.87		826.2		10.5		5.10		871.2		21.2		4.90		832.1		21.0		5.10
Construction	79.3		1.0		5.24		100.3		1.3		5.28		80.0		2.0		5.14		104.1		2.7		5.13
Commercial Lease Financing	329.5		2.3		2.79		400.8		3.0		2.95		331.5		4.6		2.77		404.1		6.3		3.14
Residential Mortgage	2,113.3		27.7		5.25		2,109.1		29.9		5.66		2,107.0		56.3		5.34		2,134.7		60.8		5.70
Home Equity	785.3		9.5		4.83		875.8		10.9		5.01		790.6		19.1		4.87		892.5		22.2		5.01
Automobile	192.8		3.3		6.92		249.4		4.7		7.63		197.9		6.9		7.03		260.9		9.9		7.68
Other 2	162.6		3.0		7.50		195.3		3.7		7.63		166.7		6.2		7.52		198.9		7.6		7.70
Total Loans and Leases	5,326.1		65.4		4.92		5,522.4		71.9		5.22		5,319.0		131.9		4.98		5,604.2		148.6		5.33
Other	79.9		0.3		1.40		79.8		0.3		1.39		79.9		0.6		1.40		79.8		0.6		1.39
Total Earning Assets 3	12,420.6		110.6		3.56		11,894.2		119.6		4.03		12,415.0		223.4		3.61		11,777.5		243.4		4.15
Cash and Noninterest-
Bearing Deposits	129.3						221.0						131.9						225.4
Other Assets	417.3						488.0						419.5						488.2
Total Assets	$	12,967.2					$	12,603.2					$	12,966.4					$	12,491.1
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand	$	1,769.6	0.2		0.04		$	1,659.8	0.3		0.06		$	1,787.2	0.4		0.04		$	1,660.8	0.5		0.07
Savings	4,523.0		1.9		0.17		4,477.8		4.2		0.38		4,529.9		4.1		0.18		4,456.1		8.7		0.39
Time	1,009.5		2.7		1.07		1,093.0		3.4		1.24		1,027.6		5.5		1.08		1,114.7		7.0		1.27
Total Interest-Bearing Deposits	7,302.1		4.8		0.26		7,230.6		7.9		0.44		7,344.7		10.0		0.28		7,231.6		16.2		0.45
Short-Term Borrowings	16.2		-		0.13		17.7		-		0.13		16.6		-		0.13		23.2		-		0.11
Securities Sold Under
Agreements to Repurchase	1,862.4		7.4		1.56		1,785.2		6.5		1.44		1,812.2		14.4		1.58		1,659.2		12.9		1.55
Long-Term Debt	32.6		0.5		6.49		74.4		1.0		5.52		32.6		1.0		5.99		82.3		2.2		5.37
Total Interest-Bearing
Liabilities	9,213.3		12.7		0.55		9,107.9		15.4		0.68		9,206.1		25.4		0.55		8,996.3		31.3		0.70
Net Interest Income			$	97.9					$	104.2					$	198.0					$	212.1
Interest Rate Spread					3.01	%					3.35	%					3.06	%					3.45	%
Net Interest Margin4					3.16	%					3.51	%					3.20	%					3.61	%
Noninterest-Bearing
Demand Deposits	2,488.2						2,157.0						2,487.0						2,157.5
Other Liabilities	248.9						356.1						255.5						371.6
Shareholders’ Equity	1,016.8						982.2						1,017.8						965.7
Total Liabilities and
Shareholders’ Equity	$	12,967.2					$	12,603.2					$	12,966.4					$	12,491.1

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	Comprised of other consumer revolving credit, installment, and consumer lease financing.
3	Adjustments are made to the yields on tax-exempt assets in order to present tax-exempt income and fully taxable income on a comparable basis.  Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $395,000 and $237,000 for the three months ended June 30, 2011 and 2010, respectively, and $778,000 and $476,000 for the six months ended June 30, 2011 and 2010, respectively.
4	Net interest margin is defined as net interest income, on a taxable equivalent basis, as a percentage of average earning assets.

35

Analysis of Change in Net Interest Income - Taxable Equivalent Basis					Table 3
	Six Months Ended June 30, 2011
	Compared to June 30, 2010
(dollars in millions)	Volume 1		Rate 1			Total
Change in Interest Income:
Funds Sold	$	-	$	(0.1)		$	(0.1)
Investment Securities
Available-for-Sale	(8.3)		(19.1)			(27.4)
Held-to-Maturity	25.5		(0.9)			24.6
Loans Held for Sale	0.1		(0.5)			(0.4)
Loans and Leases
Commercial and Industrial	(0.1)		(2.4)			(2.5)
Commercial Mortgage	1.0		(0.8)			0.2
Construction	(0.7)		-			(0.7)
Commercial Lease Financing	(1.0)		(0.7)			(1.7)
Residential Mortgage	(0.8)		(3.7)			(4.5)
Home Equity	(2.5)		(0.6)			(3.1)
Automobile	(2.2)		(0.8)			(3.0)
Other 2	(1.2)		(0.2)			(1.4)
Total Loans and Leases	(7.5)		(9.2)			(16.7)
Total Change in Interest Income	9.8		(29.8)			(20.0)
Change in Interest Expense:
Interest-Bearing Deposits
Demand	0.1		(0.2)			(0.1)
Savings	0.1		(4.7)			(4.6)
Time	(0.5)		(1.0)			(1.5)
Total Interest-Bearing Deposits	(0.3)		(5.9)			(6.2)
Securities Sold Under Agreements to Repurchase	1.2		0.3			1.5
Long-Term Debt	(1.4)		0.2			(1.2)
Total Change in Interest Expense	(0.5)		(5.4)			(5.9)
Change in Net Interest Income	$	10.3	$	(24.4)		$	(14.1)

1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume and rate for that category.

2  Comprised of other consumer revolving credit, installment, and consumer lease financing.

Net Interest Income

Net interest income is affected by both changes in interest rates (rate) and the amount and composition of earning assets and interest-bearing liabilities (volume).

Net interest income, on a taxable equivalent basis, decreased by $6.3 million or 6% in the second quarter of 2011 and by $14.0 million or 7% for the first six months of 2011 compared to the same periods in 2010 primarily due to lower yields on our earning assets.  Our net interest margin decreased by 35 basis points in the second quarter of 2011 and by 41 basis points for the first six months of 2011 compared to the same periods in 2010.

Yields on our earning assets decreased by 47 basis points in the second quarter of 2011 and by 54 basis points for the first

six months of 2011 compared to the same periods in 2010, due to generally lower interest rates, declining levels of loans and leases, and a higher level of lower-yielding investment securities.  Yields on our available-for-sale investment securities decreased by 92 basis points in the second quarter of 2011 and by 76 basis points for the first six months of 2011 compared to the same periods in 2010. Also contributing to the decline in yields on our earning assets in 2011 were lower yields in nearly every category of loans and leases.  Partially offsetting the lower yields on our earning assets were lower funding costs primarily due to lower rates paid on our interest-bearing deposits, reflective of the re-pricing of our deposits at lower interest rates.  Rates paid on our savings deposits decreased by 21 basis points both in the second quarter and for the first six months of 2011 compared to the same periods in 2010.

36

Average balances of our earning assets increased by $526.4 million or 4% in the second quarter of 2011 compared to the same period in 2010, primarily due to a $787.9 million increase in our investment securities portfolios.  We invested our excess liquidity primarily in debt securities issued by the U.S. Treasury and in mortgage-backed securities issued by government agencies.  Average balances of our debt securities issued by the U.S. Treasury increased by $450.7 million and average balances of our mortgage-backed securities issued by government agencies increased by $427.9 million in the second quarter of 2011 compared to the same period in 2010.  Partially offsetting the increase in our investment securities portfolios was a $196.3 million or 4% decrease in our average loan and lease balances due to continued paydowns along with weak demand for new lending opportunities.  Average balances of our earning assets increased by $637.5 million or 5% for the first six months of 2011 compared to the same period in 2010, primarily due to a $959.4 million increase in our investment securities portfolios.   As noted above, we invested our excess liquidity conservatively into mortgage-backed securities issued by government agencies.  This was partially offset by a $285.2 million or 5% decrease in our average loan and lease balances due to continued paydowns along with weak demand for new lending opportunities.

Average balances of our interest-bearing liabilities increased by $105.4 million or 1% in the second quarter of 2011 and by $209.8 million or 2% for the first six months of 2011 compared to the same periods in 2010, primarily due to an increase in average balances in our interest-bearing deposits and securities sold under agreements to repurchase.  Average balances in our interest-bearing demand deposits increased by $109.9 million or 7% in the second quarter of 2011 and by $126.4 million or 8% for the first six months of 2011 compared to the same periods in 2010.  The increase in average balances in our interest-bearing demand deposits was partially offset by a decrease in our average time deposit balances by $83.5 million or 8% in the second quarter of 2011 and by $87.0 million or 8% for the first six months of 2011 compared to the same periods in 2010 as some customers moved their deposits to more liquid savings products.  Average balances in our securities sold under agreements to repurchase increased by $77.2 million or 4% in the second quarter of 2011 and by $152.9 million or 9% for the first six months of 2011 compared to the same periods in 2010 primarily due to new placements to accommodate local government entities.  These increases were partially offset by a decrease in average long-term debt due to the maturity of a $50.0 million advance from the Federal Home Loan Bank of Seattle in the second quarter of 2010.  Average long-term debt decreased by $41.8 million or 56% in second quarter of 2011 and by $49.7 million or 60% for the first six months of 2011 compared to the same periods in 2010.

Provision for Credit Losses

The Provision reflects our judgment of the expense or benefit necessary to achieve the appropriate amount of the Allowance.  We maintain the Allowance at levels adequate to

cover our estimate of probable credit losses as of the end of the reporting period.  The Allowance is determined through detailed quarterly analyses of the loan and lease portfolio.  The Allowance is based on our loss experience and changes in the economic environment, as well as an ongoing assessment of credit quality.  We recorded a Provision of $3.6 million in the second quarter of 2011 and $8.3 million for the first six months of 2011 compared to a Provision of $15.9 million in the second quarter of 2010 and $36.7 million for the first six months of 2010.  The lower Provision recorded in the second quarter of 2011 and for the first six months of 2011 was reflective of a Hawaii economy which continued to show signs of recovery as well as lower levels of net charge-offs and non-performing assets.  For further discussion on the Allowance, see the “Corporate Risk Profile - Reserve for Credit Losses” section in MD&A.

Noninterest Income

Noninterest income decreased by $19.4 million or 28% in the second quarter of 2011 and by $37.3 million or 27% for the first six months of 2011 compared to the same periods in 2010.

Trust and asset management income is comprised of fees earned from the management and administration of trusts and other customer assets.  These fees are largely based upon the market value of the assets that we manage and the fee rate charged to customers.  Total trust assets under administration were $10.2 billion as of June 30, 2011, $10.1 billion as of December 31, 2010, and $9.5 billion as of June 30, 2010.  Trust and asset management income remained relatively unchanged in the second quarter and the first six months of 2011 compared to the same periods in 2010.  We experienced an increase in agency and trust fees primarily due to higher market values of assets under management and higher fee rates for assets previously invested in our proprietary mutual funds, which were sold/liquidated in July 2010.  However, this increase was offset by a decrease in mutual fund management fees due to the sale/liquidation of our proprietary mutual funds noted above.

Mortgage banking income is highly influenced by mortgage interest rates and the housing market.  Mortgage banking income decreased by $1.1 million or 29% in the second quarter of 2011 compared to the same period in 2010.  This decrease was primarily due to a $1.6 million decrease in net gains related to the fair value of mortgage-related derivative financial instruments, partially offset by a $0.4 million increase in net gains on the sale of residential mortgage loans.  Residential mortgage loan originations were $156.1 million in the second quarter of 2011, an increase of $11.3 million or 8% compared to the same period in 2010.  Residential mortgage loan sales were $51.9 million in the

37

second quarter of 2011, a decrease of $54.6 million or 51% compared to the same period in 2010.  Mortgage banking income decreased by $1.4 million or 20% for the first six months of 2011 compared to the same period in 2010.  This decrease was primarily due to a $2.0 million decrease in net gains related to the fair value of mortgage-related derivative financial instruments, partially offset by a $0.2 million increase in mortgage loan fees and a $0.2 million increase in net gains on the sale of residential mortgage loans.  Residential mortgage loan originations were $407.8 million for the first six months of 2011, an increase of $112.9 million or 38% compared to the same period in 2010.  Residential mortgage loan sales were $211.4 million for the first six months of 2011, a decrease of $5.1 million or 2% compared to the same period in 2010.  For the first six months of 2011, we sold fewer of our conforming loans in the secondary market.

Service charges on deposit accounts decreased by $5.5 million or 37% in the second quarter of 2011 compared to the same period in 2010.  This decrease was primarily due to a $5.0 million decline in overdraft fees due in part to the Federal Reserve Board’s amendments to Regulation E.  Beginning on July 1, 2010 for new customers and August 15, 2010 for existing customers, these amendments prohibit a financial institution from assessing a fee to complete an ATM withdrawal or one-time debit card transaction which will cause an overdraft unless the customer consents in advance (“opts-in”).  The decrease in overdraft fees was also the result of several processing changes implemented in the first quarter of 2011.  Service charges on deposit accounts decreased by $9.4 million or 33% for the first six months of 2011 compared to the same period in 2010.  This decrease was primarily due to an $8.6 million decline in overdraft fees due to the amendments to Regulation E and processing changes noted above.

Fees, exchange, and other service charges are primarily comprised of debit card income, fees from ATMs, merchant service activity, and other loan fees and service charges.  Fees, exchange, and other service charges increased by $0.9 million or 5% in the second quarter of 2011 compared to the same period in 2010.  This increase was primarily due to a $1.7 million increase in debit card income resulting mainly from account growth and increased debit card usage.  This increase was partially offset by a $0.5 million decrease in

other loan fees.  Fees, exchange, and other service charges increased by $1.3 million or 4% in the first six months of 2011 compared to the same period in 2010.  This increase was primarily due to a $2.6 million increase in debit card income resulting mainly from account growth and increased debit card usage.  This increase was partially offset by a decrease in other loan fees, merchant income, and ATM fees.

In June 2011, the Federal Reserve Bank (the “FRB”) approved a final debit card interchange rule that would cap an issuer’s base fee at 21 cents per transaction and allow an additional 5 basis point charge per transaction to help cover fraud losses.  In addition, the FRB issued an interim final rule that allows a fraud prevention adjustment of 1 cent per transaction conditioned upon an issuer adopting effective fraud prevention policies and procedures.  The FRB also adopted requirements that issuers include two unaffiliated networks for routing debit transactions; one signature-based, one PIN-based.  The effective date for the final and interim final rules on the pricing and routing restrictions, commonly referred to as “the Durbin Amendment,” is October 1, 2011.  Included in fees, exchange, and other service charges is debit card interchange fees of approximately $6.6 million in the second quarter of 2011 and approximately $12.7 million in the first six months of 2011.  We continue to refine our estimate of the potential impact of this regulation on our income.

We did not sell any investment securities in the second quarter of 2011 compared to net gains from the sales of investment securities of $15.0 million in the second quarter of 2010.  Net gains from the sales of investment securities were $6.1 million in the first six months of 2011 compared to $35.0 million in the same period in 2010.  The amount and timing of our sale of investments securities is dependent on a number of factors, including our efforts to preserve capital levels while managing duration and extension risk.

Insurance income increased by $0.9 million or 40% in the second quarter of 2011 and by $1.0 million or 20% in the first six months of 2011 compared to the same periods in 2010.  The increases were primarily due to an increase in income from our variable annuity products in the second quarter of 2011.

38

Noninterest Expense

Noninterest expense increased by $7.9 million or 9% in the second quarter of 2011 and increased by $12.2 million or 7% for the first six months of 2011 compared to the same periods in 2010.

Table 4 presents the components of salaries and benefits expense.

Salaries and Benefits				Table 4
	Three Months Ended		Six Months Ended
	June 30,		June 30,
(dollars in thousands)	2011	2010	2011	2010
Salaries	$ 29,142	$ 29,942	$ 58,217	$ 59,085
Incentive Compensation	4,243	3,447	7,709	6,893
Share-Based Compensation and Cash Grants for the Purchase of Company Stock	2,483	3,984	3,158	4,540
Commission Expense	1,553	1,259	3,216	2,605
Retirement and Other Benefits	3,804	3,857	8,766	7,966
Payroll Taxes	2,335	2,331	6,374	5,764
Medical, Dental, and Life Insurance	2,438	2,481	4,661	4,961
Separation Expense	802	199	1,481	250
Total Salaries and Benefits	$ 46,800	$ 47,500	$ 93,582	$ 92,064

Salaries and benefits expense decreased by $0.7 million or 1% in the second quarter of 2011 compared to the same period in 2010.  This decrease was primarily due to lower cash grants for the purchase of Company stock, partially offset by higher share-based compensation due to a new share appreciation program introduced in 2011 and higher incentive compensation.  Our incentive programs are designed to reward performance and to provide market competitive total compensation.  Executive incentive programs, in particular, are designed to align the long-term interests of executives and shareholders through the achievement of earnings growth and stock price appreciation.  Salaries and benefits expense increased by $1.5 million or 2% in the first six months of 2011 compared to the same period in 2010.  This increase was primarily due to higher share-based compensation due to the aforementioned new share appreciation program, as well as an increase in separation expense and incentive compensation, partially offset by lower cash grants for the purchase of Company stock.

FDIC insurance expense decreased by $1.1 million or 35% in the second quarter and by $1.0 million or 15% in the first six months of 2011 compared to the same periods in 2010.  These decreases were primarily due to lower rate assessments as a result of new rules finalized by the FDIC.  As required by the Dodd-Frank Act, on February 7, 2011, the FDIC finalized new rules which redefined the assessment base as “average consolidated total assets minus average tangible equity.”  The new rate schedule and other revisions to the assessment rules became effective April 1, 2011, and were used to calculate the June 2011 assessments.  The FDIC’s final rules also eliminated risk categories and debt ratings from the assessment calculation for large banks (over $10 billion) and will instead use scorecards that the FDIC believes better reflect risks to the Deposit Insurance Fund.

Other noninterest expense increased by $8.8 million or 47% in the second quarter of 2011 and increased by $10.3 million

or 29% in the first six months of 2011 compared to the same periods in 2010.  These increases were primarily due to the accrual of $9.0 million related to the tentative settlement of overdraft litigation recorded in the second quarter of 2011.  See Note 13 to our Consolidated Financial Statements for more information.  Also contributing to the increase for the first six months of 2011 was a $1.4 million increase in operating losses, the majority of which was incurred in the first quarter of 2011.  Operating losses include losses as a result of fraud, items processing, theft, and bank error.

Provision for Income Taxes

Table 5 presents our provision for income taxes and effective tax rates.

Provision for Income Taxes and Effective Tax Rates				Table 5
	Three Months Ended		Six Months Ended
	June 30,		June 30,
(dollars in thousands)	2011	2010	2011		2010
Provision for Income Taxes	$14,440	$24,381	$34,926		$48,663
Effective Tax Rates	29.12%	34.37%	31.06%		32.89%

The lower effective tax rate for the second quarter of 2011 compared to the same period in 2010 was primarily due to a benefit recorded in the second quarter of 2011 for the release of reserves due to the closing of the Internal Revenue Service audit for tax years 2007 and 2008.

The lower effective tax rate for the first six months of 2011 compared to the same period in 2010 was primarily due to the benefit recorded in 2011 noted above as well as the benefit on the expected utilization of capital losses on the sale of low-income housing investments recorded in the first quarter of 2011 exceeding a similar benefit related to a low-income housing investment recorded in the first quarter of 2010.

39

Analysis of Statements of Condition

Investment Securities

The carrying value of our investment securities was $6.6 billion as of June 30, 2011, relatively unchanged from December 31, 2010.

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, change the composition of our investment securities portfolio, and change the proportion of investments made into the available-for-sale and held-to-maturity investment categories.

During the first six months of 2011, we reduced our positions in mortgage-backed securities issued by Ginnie Mae.  The proceeds were primarily re-invested into U.S. Treasury notes in an effort to further reduce the average duration of our portfolio and manage extension risk.  As of June 30, 2011, our remaining portfolio of Ginnie Mae mortgage-backed securities were primarily comprised of securities issued between 2008 and 2010.  As of June 30, 2011, the credit ratings of these mortgage-backed securities were all AAA-rated, with a low probability of a change in ratings in the near future.

During the first quarter of 2011, we also reclassified at fair value approximately $2.2 billion in available-for-sale investment securities to the held-to-maturity category.  Generally, our longer duration investment securities were reclassified into the held-to-maturity category.  The related unrealized after-tax gains of approximately $8.2 million remained in accumulated other comprehensive income to be amortized over the estimated remaining life of the securities as an adjustment of yield, in a manner consistent with the amortization of any premium or discount.  No gains or losses were recognized at the time of reclassification.  We consider the held-to-maturity classification of these investment securities to be appropriate as there is both the positive intent and ability to hold these securities to maturity.  As of June 30, 2011, our remaining available-for-sale investment securities portfolio is comprised of securities with an average base duration of less than three years.

Gross unrealized gains in our investment securities portfolio were $125.2 million as of June 30, 2011 and $116.0 million as of December 31, 2010.  Gross unrealized losses on our temporarily impaired investment securities were $5.3 million as of June 30, 2011 and $32.5 million as of December 31, 2010.  As of June 30, 2011, the gross unrealized losses were primarily related to mortgage-backed securities issued by government agencies attributable to changes in interest rates, relative to when the investment securities were purchased.

As of June 30, 2011, we did not own any subordinated debt, or preferred or common stock of the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation.  See Note 2 to the Consolidated Financial Statements for more information.

Loans and Leases

Table 6 presents the composition of our loan and lease portfolio by major categories.

Loan and Lease Portfolio Balances			Table 6
	June 30,		December 31,
(dollars in thousands)	2011		2010
Commercial
Commercial and Industrial	$	815,912	$	772,624
Commercial Mortgage	872,283		863,385
Construction	81,432		80,325
Lease Financing	316,776		334,997
Total Commercial	2,086,403		2,051,331
Consumer
Residential Mortgage	2,130,335		2,094,189
Home Equity	783,582		807,479
Automobile	191,739		209,008
Other 1	159,414		173,785
Total Consumer	3,265,070		3,284,461
Total Loans and Leases	$	5,351,473	$	5,335,792

1  Comprised of other revolving credit, installment, and lease financing.

Total loans and leases as of June 30, 2011 increased by $15.7 million or less than 1% from December 31, 2010.

Commercial loans and leases as of June 30, 2011 increased by $35.1 million or 2% from December 31, 2010.  Commercial and industrial loans increased by $43.3 million or 6% and commercial mortgage loans increased by $8.9 million or 1% from December 31, 2010 primarily due to new business activity in these portfolios.  Our construction lending portfolio remained relatively unchanged from December 31, 2010, reflective of continued soft demand for new development activity.  Lease financing decreased by $18.2 million or 5% from December 31, 2010 primarily due to the sale of a $2.8 million direct financing lease in the first quarter of 2011 and the sale of a $9.1 million leveraged lease in the second quarter 2011 as we continue to reduce our risk in this portfolio.

Consumer loans and leases as of June 30, 2011 decreased by $19.4 million or less than 1% from December 31, 2010.  Balances in all consumer lending categories, except residential mortgage, decreased during the first six months of 2011, the result of weak loan demand in an economy in recovery.  The increase in our residential mortgage lending portfolio was primarily due to the addition of more conforming loans to our portfolio as well as declining prepayment rates during the first six months of 2011.

40

Table 7 presents the composition of our loan and lease portfolio by geographic area and by major categories.

Geographic Distribution of Loan and Lease Portfolio											Table 7
							Other
			U.S.				Pacific
(dollars in thousands)	Hawaii		Mainland 1		Guam		Islands		Foreign 2		Total
June 30, 2011
Commercial
Commercial and Industrial	$	687,898	$	60,517	$	59,619	$	3,544	$	4,334	$	815,912
Commercial Mortgage	807,367		1,795		63,075		11		35		872,283
Construction	81,432		-		-		-		-		81,432
Lease Financing	32,244		237,518		26,287		-		20,727		316,776
Total Commercial	1,608,941		299,830		148,981		3,555		25,096		2,086,403
Consumer
Residential Mortgage	1,967,133		-		157,160		6,042		-		2,130,335
Home Equity	751,064		12,470		17,700		2,348		-		783,582
Automobile	141,317		12,754		35,316		2,352		-		191,739
Other 3	130,615		-		15,525		13,269		5		159,414
Total Consumer	2,990,129		25,224		225,701		24,011		5		3,265,070
Total Loans and Leases	$	4,599,070	$	325,054	$	374,682	$	27,566	$	25,101	$	5,351,473
December 31, 2010
Commercial
Commercial and Industrial	$	659,291	$	42,667	$	63,306	$	4,160	$	3,200	$	772,624
Commercial Mortgage	807,548		2,049		53,715		24		49		863,385
Construction	80,325		-		-		-		-		80,325
Lease Financing	45,302		255,135		15,419		-		19,141		334,997
Total Commercial	1,592,466		299,851		132,440		4,184		22,390		2,051,331
Consumer
Residential Mortgage	1,921,387		-		166,120		6,682		-		2,094,189
Home Equity	772,660		14,106		18,357		2,356		-		807,479
Automobile	154,780		17,492		34,236		2,500		-		209,008
Other 3	140,498		-		17,407		15,872		8		173,785
Total Consumer	2,989,325		31,598		236,120		27,410		8		3,284,461
Total Loans and Leases	$	4,581,791	$	331,449	$	368,560	$	31,594	$	22,398	$	5,335,792

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.

2  Loans classified as Foreign represent those which are recorded in the Company’s international business units.  Lease financing classified as Foreign represent those with air transportation carriers based outside the United States.

3  Comprised of other revolving credit, installment, and lease financing.

Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands.  Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes leveraged lease financing and participation in Shared National Credits.  Our consumer loan and lease portfolio includes limited lending activities on the U.S. Mainland.

41

Other Assets

Table 8 presents the major components of other assets.

Other Assets			Table 8
	June 30,		December 31,
(dollars in thousands)	2011		2010
Bank-Owned Life Insurance	$	209,981	$	207,843
Federal Home Loan Bank and
Federal Reserve Bank Stock	79,917		79,871
Prepaid Expenses	34,024		38,558
Low-Income Housing and
Other Equity Investments	29,751		31,995
Derivative Financial Instruments	27,712		30,891
Federal and State Tax Deposits	22,341		22,341
Accounts Receivable	10,801		11,761
Other	38,431		20,277
Total Other Assets	$	452,958	$	443,537

Other assets as of June 30, 2011 increased by $9.4 million or 2% from December 31, 2010.  The increase in other assets from December 31, 2010 was primarily due to a $20.0 million increase in items in the process of settlement related to an investment security that matured as well as a $2.1 million increase in the value of our bank-owned life insurance.  This was partially offset by a $4.5 million decrease in prepaid expenses due to the amortization of prepaid FDIC assessments, a $3.2 million decrease in the fair value of our derivative financial instruments, and a $2.2 million decrease in the balance of our low-income housing and other equity investments due to current period amortization.

As of June 30, 2011, the carrying value of our Federal Home Loan Bank of Seattle (“FHLB”) stock was $61.3 million.  Our investment in the FHLB is a condition of membership and, as such, is required to obtain credit and other services from the FHLB.  As of March 31, 2011, the FHLB met all of its regulatory capital requirements, but remained classified as “undercapitalized” by its primary regulator, the Federal Housing Finance Agency (“Finance Agency”), due to several factors including the possibility that further declines in the value of its private-label mortgage-backed securities could cause it to fall below its risk-based capital requirements.

In October 2010, the Finance Agency and the FHLB agreed to the stipulation and issuance of a Consent Order by the Finance Agency that sets forth requirements for capital management, asset composition, and other operational and risk management improvements.  Additionally, the Finance Agency and the FHLB agreed to a Stabilization Period that ends upon the filing of the FHLB’s June 30, 2011 financial statements. During this period, the FHLB’s classification as undercapitalized will remain in place.  Subsequently, the FHLB may begin repurchasing member stock at par, upon achieving and maintaining financial thresholds established by the Finance Agency.

The FHLB reported positive net income in 2010 and increased levels of capital as of December 31, 2010 compared to December 31, 2009.  However, for the first three months of 2011, the FHLB reported a net loss of $12.1 million, compared to positive net income of $6.1 million for the same period in 2010.  The net loss for the first three months of 2011 was primarily due to lower net interest income and additional credit-related charges related to its private-label mortgage-backed securities.  Despite lower earnings in the first three months of 2011 compared to the same period in 2010, the FHLB continued to meet the minimum financial thresholds pursuant to the Consent Order in addition to meeting its regulatory capital requirements as of March 31, 2011.  We consider our investment in the FHLB as a long-term investment and we value the investment based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value.  The Bank also continues to have access to the services of the FHLB.  Based upon the foregoing, we have not recorded an impairment of the carrying value of our FHLB stock as of June 30, 2011.

Deposits

Table 9 presents the composition of our deposits by major customer categories.

Deposits			Table 9
	June 30,		December 31,
(dollars in thousands)	2011		2010
Consumer	$	5,073,101	$	5,082,802
Commercial	4,165,435		4,292,108
Public and Other	740,498		514,085
Total Deposits	$	9,979,034	$	9,888,995

Deposit balances as of June 30, 2011 increased by $90.0 million or less than 1% from December 31, 2010.  The increase was primarily due to a $194.1 million increase in our qualified public money management accounts and a $74.2 million increase in our personal and business non-interest bearing demand accounts.  This was partially offset by a $113.4 million decrease in our savings products and a $54.3 million decrease in our consumer and business time deposits.

Table 10 presents the composition of our savings deposits.

Savings Deposits			Table 10
	June 30,		December 31,
(dollars in thousands)	2011		2010
Money Market	$	1,812,634	$	1,942,034
Regular Savings	2,600,756		2,584,859
Total Savings Deposits	$	4,413,390	$	4,526,893

42

Table 11 presents our quarterly average balance of time deposits of $100,000 or more.

Average Time Deposits of $100,000 or More					Table 11
	Three Months Ended
	June 30,		December 31,
(dollars in thousands)	2011		2010
Average Time Deposits	$	612,781	$	623,063

Borrowings and Long-Term Debt

Borrowings consisted of funds purchased and short-term borrowings.  Borrowings were $16.7 million as of June 30, 2011, a $1.0 million or 6% increase from December 31, 2010.  We manage the level of our borrowings to ensure that we have adequate sources of liquidity.  Due to our successful deposit gathering efforts and our strong capital levels, our level of borrowings as a source of funds has remained low.

Long-term debt was $30.7 million as of June 30, 2011, a $1.9 million or 6% decrease from December 31, 2010.  Due to our strong liquidity position, we have been able to reduce our long-term borrowings over the past several years.  Long-term debt typically represents a higher cost source of funds.

Securities Sold Under Agreements to Repurchase

Table 12 presents the composition of our securities sold under agreements to repurchase.

Securities Sold Under Agreements to Repurchase					Table 12
	June 30,		December 31,
(dollars in thousands)	2011		2010
Government Entities	$	1,273,286	$	1,301,084
Private Institutions	600,000		600,000
Total Securities Sold Under Agreements to Repurchase	$	1,873,286	$	1,901,084

Securities sold under agreements to repurchase as of June 30, 2011 decreased by $27.8 million or 1% from December 31, 2010.  The decrease was primarily due to lower levels of placements to accommodate local government entities.  As of June 30, 2011, the weighted average maturity was 67 days for our securities sold under agreements to repurchase with government entities and 6.2 years for securities sold under agreements to repurchase with private institutions, subject to the private institutions’ right to terminate agreements at earlier specified dates which could decrease the weighted average maturity to 2.7 years.  As of June 30, 2011, all of our securities sold under agreements to repurchase were at fixed interest rates.  As of June 30, 2011, the weighted average interest rate for outstanding agreements with government entities and private institutions was 0.08% and 4.66%, respectively.  We have not entered into agreements in which the securities sold and the related liability was not recorded on the consolidated statements of condition.

Shareholders’ Equity

As of June 30, 2011, shareholders’ equity was $1.0 billion, relatively unchanged from December 31, 2010.  Earnings for the first six months of 2011 of $77.5 million and common stock issuances of $7.8 million were partially offset by cash dividends paid of $43.0 million.  We also repurchased 1,078,850 shares of our common stock under our share repurchase program at an average cost of $47.06 per share and a total cost of $50.8 million in the first six months of 2011.  On July 22, 2011, the Board of Directors approved a $120.0 million increase in our buyback authority under our share repurchase program.  We plan to continue repurchases of our common stock in 2011, but the actual amount and timing of share repurchases, if any, will depend on market and economic conditions, applicable SEC rules, and various other factors.  The net change in accumulated other comprehensive income for the first six months of 2011 was not material.  Further discussion on our capital structure is included in the “Corporate Risk Profile — Capital Management” section of MD&A.

43

Analysis of Business Segments

Our business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury.

Table 13 summarizes net income from our business segments.  Additional information about segment performance is presented in Note 8 to the Consolidated Financial Statements.

Business Segment Net Income							Table 13
	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2011		2010		2011		2010
Retail Banking	$	4,824	$	13,069	$	14,653	$	22,572
Commercial Banking	12,897		10,511		25,891		24,654
Investment Services	2,509		1,952		4,808		5,158
Total	20,230		25,532		45,352		52,384
Treasury and Other	14,918		21,032		32,156		46,916
Consolidated Total	$	35,148	$	46,564	$	77,508	$	99,300

Retail Banking

Net income decreased by $8.2 million or 63% in the second quarter of 2011 compared to the same period in 2010 primarily due to an increase in noninterest expense combined with a decrease in net interest income and noninterest income.  This was partially offset by a decrease in the Provision.  The $8.9 million increase in noninterest expense was primarily due to higher allocated expenses due to the previously noted tentative legal settlement, combined with higher salaries and benefits, and debit card expense.  The $4.4 million decrease in net interest income was primarily due to lower earnings credits on the segment’s deposit portfolio and lower average loan balances and loan margin, partially offset by higher average deposit balances.  The $4.1 million decrease in noninterest income was primarily due to lower mortgage banking income from lower loan sales in the secondary market and lower overdraft fees mainly resulting from the Federal Reserve Board’s amendments to Regulation E.  As previously noted, beginning July 1, 2010 for new customers and August 15, 2010 for existing customers, these amendments prohibit a financial institution from assessing a fee to complete an ATM withdrawal or one-time debit card transaction which will cause an overdraft unless the customer consents in advance (“opts-in”).  The decrease in overdraft fees was also the result of several processing changes implemented in the first quarter of 2011.  These decreases to noninterest income were partially offset by higher debit card income.  The $4.3 million decrease in the Provision was primarily due to lower net charge-offs of loans and leases in the segment.

Net income decreased by $7.9 million or 35% for the first six months of 2011 compared to the same period in 2010 primarily due to an increase in noninterest expense combined with a decrease in net interest income and noninterest income.  This was partially offset by a decrease in the Provision.  The $10.5 million increase in noninterest expense was primarily due to higher allocated expenses due to the previously noted tentative legal settlement, combined with higher payroll taxes,

benefits expense, and debit card expense.  The $9.2 million decrease in net interest income was primarily due to lower earnings credits on the segment’s deposit portfolio and lower average loan balances, partially offset by higher average deposit balances.  The $7.5 million decrease in noninterest income was primarily due to lower mortgage banking income and overdraft fees, partially offset by higher debit card income.  The $14.6 million decrease in the Provision was primarily due to lower net charge-offs of loans and leases in the segment.

Commercial Banking

Net income increased by $2.4 million or 23% in the second quarter of 2011 compared to the same period in 2010 primarily due to decreases in the Provision and noninterest expense.  This was partially offset by decreases in noninterest income and net interest income.  The $5.8 million decrease in the Provision was primarily due to lower net charge-offs of loans and leases in the segment.  The $0.8 million decrease in noninterest expense was primarily due to lower direct operating expenses, partially offset by higher allocated expenses from the previously noted tentative legal settlement.  The $2.0 million decrease in noninterest income was primarily due to lower overdraft fees and lower net gains on the sale of leased assets.  The $1.6 million decrease in net interest income was due to lower earnings credits on the segment’s deposit portfolio, partially offset by higher average deposit balances.

Net income increased by $1.2 million or 5% for the first six months of 2011 compared to the same period in 2010 primarily due to decreases in the Provision and noninterest expense.  This was partially offset by decreases in net interest income and noninterest income.  The $11.1 million decrease in the Provision was primarily due to lower net charge-offs of loans and leases in the segment.  The $0.3 million decrease in noninterest expense was primarily due to lower direct operating expenses, partially offset by higher allocated expenses from the previously noted tentative legal settlement.  The $7.8 million decrease in net interest income was due to lower earnings credits on the segment’s deposit portfolio, partially offset by higher average deposit balances.  Also contributing to the decrease in net interest income was a $2.4 million interest recovery in 2010 on a previously charged-off loan.  The $2.9 million decrease in noninterest income was primarily due to lower overdraft fees and lower net gains on the sale of leased assets.

Investment Services

Net income increased by $0.6 million or 29% in the second quarter of 2011 compared to the same period in 2010 primarily due to an increase in noninterest income and a decrease in noninterest expense.  This was partially offset by a decrease in net interest income.  The $0.9 million increase in noninterest income was primarily due to higher annuity and life insurance fee income from the segment’s full service brokerage. The $0.5 million decrease in noninterest expense was primarily due to lower salaries and allocated expenses.  The $0.4 million decrease in net interest income was due to lower earnings

44

credits on the segment’s deposit portfolio and lower average deposit balances.

Net income decreased by $0.4 million or 7% for the first six months of 2011 compared to the same period in 2010 primarily due to a decrease in net interest income and an increase in noninterest expense.  This was partially offset by an increase in noninterest income.  The $0.9 million decrease in net interest income was primarily due to lower earnings credits on the segment’s deposit portfolio.  The $0.8 million increase in noninterest expense was primarily due to higher direct operating and allocated expenses.  The $0.9 million increase in noninterest income was primarily due to higher annuity and life insurance fee income from the segment’s full service brokerage.

Treasury

Net income decreased by $6.1 million or 29% in the second quarter of 2011 compared to the same period in 2010 primarily due to lower noninterest income, partially offset by a decrease in the Provision.  The $14.3 million decrease in noninterest income was primarily due to lower net gains from the sales of investment securities.  The $2.4 million decrease in the Provision was consistent with improvements in our credit quality.

Net income decreased by $14.8 million or 31% for the first six months of 2011 compared to the same period in 2010 primarily due to a decrease in noninterest income.  This was partially offset by an increase in net interest income and a decrease in the Provision.  The $27.8 million decrease in noninterest income was primarily due to lower net gains from the sales of investment securities.  The $3.5 million increase in net interest income was primarily due to lower deposit funding costs.  The $2.4 million decrease in the Provision was consistent with improvements in our credit quality.

Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury 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.

Corporate Risk Profile

Credit Risk

As of June 30, 2011, our overall credit risk position reflects a recovering Hawaii economy.  However, we remain cautious because of U.S. economic volatility.

Although asset quality has improved over the past 18 months, we remain vigilant in light of the uncertainties in the U.S. economy as well as concerns related to specific segments of our lending portfolio that present a higher risk profile.  As of June 30, 2011, the higher risk segments within our loan and lease portfolio continue to be concentrated in residential home building, residential land loans, home equity loans, and air transportation leases.  In addition, loans and leases based on Hawaiian islands other than Oahu (the “neighbor islands”) may present a higher risk profile as the neighbor islands have continued to experience higher levels of unemployment and have shown signs of slower economic recovery when compared to Oahu.

We continue to monitor our loan and lease portfolio to identify higher risk segments.  We also actively manage exposures with deteriorating asset quality to reduce levels of potential loss exposure and have systematically built our reserves and capital base to address both anticipated and unforeseen issues.  Risk management activities have included curtailing activities in some higher risk segments.  We have also conducted detailed analysis of portfolio segments and stress tested those segments to ensure that reserve and capital levels are appropriate.  We are also performing frequent loan and lease-level risk monitoring and risk rating review which provides opportunities for early interventions to allow for credit exits or restructuring, loan and lease sales, and voluntary workouts and liquidations.

Table 14 presents balances in our loan and lease portfolio which demonstrate a higher risk profile.

Higher Risk Loans and Leases Outstanding					Table 14
	June 30,		December 31,
(dollars in thousands)	2011		2010
Residential Home Building	$	16,186	$	14,964
Residential Land Loans	19,960		23,745
Home Equity Loans	21,778		23,179
Air Transportation	36,961		37,879
Total	$	94,885	$	99,767

45

As of June 30, 2011, our higher risk loans and leases outstanding decreased by $4.9 million or 5% from December 31, 2010.

Residential home building loans represented $35.6 million or 44% of our total commercial construction portfolio balance as of June 30, 2011.  The higher risk loans in our residential home building portfolio consist of loans with a well-defined weakness or weaknesses that could jeopardize the orderly repayment of the loans.  These higher risk loans were $16.2 million as of June 30, 2011.  This included $2.3 million in projects on the neighbor islands.  As of June 30, 2011, the Allowance associated with the remaining balance of higher risk residential home building loans, which was comprised of four loans, was $3.6 million or 23% of outstanding loan balances.  As of June 30, 2011, all of the loans in this portfolio of higher risk loans were on accrual status.

Residential land loans in our residential mortgage portfolio consist of consumer loans secured by unimproved lots.  These loans often represent higher risk due to the volatility in the value of the underlying collateral.  Our residential land loan portfolio was $20.0 million as of June 30, 2011, of which $17.5 million related to properties on the neighbor islands.  The decrease in our higher risk exposure in this portfolio segment in the first six months of 2011 was primarily due to $3.1 million in paydowns and $0.6 million in loan charge-offs.  Residential land loans are collectively evaluated for impairment in connection with the evaluation of our residential mortgage portfolio.  As of June 30, 2011, there was no specific Allowance associated with the remaining balance of our residential land loans.  As of June 30, 2011, residential land loans had a 90 day past due delinquency ratio of 1.7%.

The higher risk segment within our Hawaii home equity lending portfolio was $21.8 million or 3% of our total home equity loans outstanding as of June 30, 2011.  The higher risk segment within our Hawaii home equity portfolio includes those loans originated in 2005 or later, with current

monitoring credit scores below 600, and with original loan-to-value (“LTV”) ratios greater than 70%.  The $1.4 million decrease in our higher risk exposure in this portfolio segment in the first six months of 2011 was primarily due to improved credit scores for our Oahu owner occupants, which account for 62% of this higher risk segment.  Higher risk loans in our Hawaii home equity portfolio are collectively evaluated for impairment in connection with the evaluation of our entire home equity portfolio.  As of June 30, 2011, there was no specific Allowance associated with the remaining balance of our higher risk home equity loans.  As of June 30, 2011, the higher risk home equity loans had a 90 day past due delinquency ratio of 0.6% and $0.4 million in gross charge-offs were recorded during the first six months of 2011.

We consider all of our air transportation leases to be of higher risk due to the volatile financial profile of the industry.  Domestic air transportation carriers continue to demonstrate a higher risk profile due to fuel costs, pension plan obligations, consumer demand, and marginal pricing power.  Carriers are migrating to newer generations of more fuel efficient fleets which is negatively impacting older generation aircraft valuations. We believe that volatile fuel costs, coupled with a slowly recovering economy, could place additional pressure on the financial health of air transportation carriers for the foreseeable future.  As of June 30, 2011, included in our commercial leasing portfolio were four leveraged leases on aircraft that were originated in the 1990’s and prior.  Outstanding credit exposure related to these leveraged leases was $27.5 million as of June 30, 2011 and $27.7 million as of December 31, 2010.  As of June 30, 2011, the Allowance associated with our air transportation leases was $21.2 million or 57% of the outstanding balances.  For the first six months of 2011, there were no delinquencies in our air transportation lease portfolio and no charge-offs were recorded.

All of these higher risk loans and leases have been considered in our quarterly evaluation of the adequacy of the Allowance.

46

Non-Performing Assets

Table 15 presents information on non-performing assets (“NPAs”) and accruing loans and leases past due 90 days or more.

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More				Table 15
	June 30,			December 31,
(dollars in thousands)	2011			2010
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial
Commercial and Industrial	$	1,839		$	1,642
Commercial Mortgage	3,290			3,503
Construction	288			288
Lease Financing	8			19
Total Commercial	5,425			5,452
Consumer
Residential Mortgage	23,970			28,152
Home Equity	2,155			2,254
Other1	16			-
Total Consumer	26,141			30,406
Total Non-Accrual Loans and Leases	31,566			35,858
Foreclosed Real Estate	2,590			1,928
Total Non-Performing Assets	$	34,156		$	37,786
Accruing Loans and Leases Past Due 90 Days or More
Consumer
Residential Mortgage	$	5,854		$	5,399
Home Equity	1,147			1,067
Automobile	167			410
Other1	604			707
Total Consumer	7,772			7,583
Total Accruing Loans and Leases Past Due 90 Days or More	$	7,772		$	7,583
Total Loans and Leases	$	5,351,473		$	5,335,792
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases	0.59%			0.67%
Ratio of Non-Performing Assets to Total Loans and Leases, Loans Held for Sale, and Foreclosed Real Estate	0.64%			0.71%
Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases, Commercial Loans Held for Sale, and Commercial Foreclosed Real Estate	0.34%			0.31%
Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate	0.83%			0.95%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases, Loans Held for Sale, and Foreclosed Real Estate	0.78%			0.85%
Changes in Non-Performing Assets
Balance as of December 31, 2010	$	37,786
Additions	11,878
Reductions
Paydowns or Payoffs	(4,527		)
Return to Accrual Status	(9,634		)
Transfer to Foreclosed Real Estate	(208		)
Sales of Foreclosed Real Estate	(497		)
Charge-offs or Write-downs	(642		)
Total Reductions	(15,508		)
Net Reductions in Non-Performing Assets	(3,630		)
Balance as of June 30, 2011	$	34,156

1Comprised of other revolving credit, installment, and lease financing.

47

NPAs consist of non-accrual loans and leases, including those held for sale and foreclosed real estate.  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 foreclosed real estate, or are no longer classified as non-accrual because they have returned to accrual status.

Total NPAs were $34.2 million as of June 30, 2011, a decrease of $3.6 million or 10% from December 31, 2010.  This decrease was primarily due to a $4.2 million decrease in our residential mortgage non-accrual loans.  Residential mortgage loans that had been modified in a troubled debt restructuring (“TDR”) were generally returned to accrual status after the borrower demonstrated performance under the modified terms by making six consecutive payments.  This was partially offset by a $0.7 million increase in foreclosed real estate for the first six months of 2011.  The ratio of our non-accrual loans and leases to total loans and leases was 0.59% as of June 30, 2011, compared to 0.67% as of December 31, 2010.

Commercial and industrial non-accrual loans increased by $0.2 million from December 31, 2010 primarily due to the addition of two loans totaling $1.0 million, partially offset by $0.7 million in paydowns.  As of June 30, 2011, three commercial borrowers comprised 87% of the non-accrual balance in this category.  We evaluated these loans for impairment and have previously recorded partial charge-offs totaling $3.9 million on two of the loans.

Commercial mortgage non-accrual loans decreased by $0.2 million from December 31, 2010 due to paydowns received on four of the five loans in this category.  We have individually evaluated all of these loans for impairment and have previously recorded partial charge-offs totaling $1.3 million on three of these loans.

Construction non-accrual loans were $0.3 million as of June 30, 2011 and remained unchanged from December 31, 2010.  As of June 30, 2011, we had one non-accrual construction loan which we reviewed for impairment and believe that we are well secured.

As noted above, residential mortgage non-accrual loans decreased by $4.2 million from December 31, 2010 primarily due to loans that had been modified in a TDR that were returned to accrual status.  As of June 30, 2011, our residential mortgage non-accrual loans were comprised of 66 loans with a weighted average current LTV ratio of 78%.

Foreclosed real estate represents property acquired as the result of borrower defaults on loans.  Foreclosed real estate 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.  Foreclosed real estate increased by $0.7 million from December 31, 2010 primarily due to the foreclosure of one commercial property in the first quarter of 2011.

Included in NPAs are loans that we consider impaired.  Impaired loans are defined as loans which we believe it is probable we will not collect all amounts due according to the contractual terms of the loan agreement.  Included in impaired loans are all classes of commercial non-accruing loans (except lease financing and small business loans), and all loans modified in a TDR.  Impaired loans exclude lease financing and smaller balance homogeneous loans (consumer and small business non-accruing loans) that are collectively evaluated for impairment.  Impaired loans were $37.5 million as of June 30, 2011 and $38.0 million as of December 31, 2010, and had a related Allowance of $4.3 million as of June 30, 2011 and $4.2 million as of December 31, 2010.  We have recorded previous charge-offs of $5.2 million related to our impaired commercial loans and $3.7 million related to our impaired consumer loans as of June 30, 2011.

Table 16 presents information on loans whose terms have been modified in a TDR.

Loans Modified in a Troubled Debt Restructuring			Table 16
	June 30 ,	December 31,
(dollars in thousands)	2011	2010
Restructured Loans on Accrual Status and Not Past Due 90 Days or More	$   28,193	$         23,724
Restructured Loans Included in Non-Accrual Loans or Accruing Loans Past Due 90 Days or More	5,110	8,953
Total Restructured Loans	$   33,303	$         32,677

Loans modified in a TDR increased by $0.6 million or 2% from December 31, 2010.  The majority of our TDRs are residential mortgage loans where we lowered monthly payments to accommodate the borrowers’ financial needs for a period of time.  For the first six months of 2011, TDR loans on accrual status and not past due 90 days or more increased by $4.5 million, primarily as a result of $6.8 million in residential mortgage non-accrual loans that were returned to accrual status.  Generally, loans modified in a TDR are returned to accrual status after the borrower has demonstrated performance under the modified terms by making six consecutive payments.  The increase in TDR loans on accrual status and not past due 90 days or more was partially offset by the repayment of a $3.3 million commercial and industrial loan.

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 still accruing interest because they are well secured and in the process of collection.  Consumer loans and leases past due 90 days or more and still accruing interest were $7.8 million as of June 30, 2011 and $7.6 million as of December 31, 2010.  As of June 30, 2011 and December 31, 2010, there were no commercial loans and leases past due 90 days or more and still accruing interest.

48

Reserve for Credit Losses

Table 17 presents the activity in our reserve for credit losses.

Reserve for Credit Losses										Table 17
	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	152,777		$	151,777		$	152,777		$	149,077
Loans and Leases Charged-Off
Commercial
Commercial and Industrial	(1,507		)	(3,056		)	(3,164		)	(6,962		)
Commercial Mortgage	-			(1,000		)	-			(1,303		)
Construction	-			(1,417		)	-			(2,274		)
Lease Financing	-			(107		)	-			(297		)
Consumer
Residential Mortgage	(1,977		)	(4,377		)	(3,728		)	(7,632		)
Home Equity	(3,252		)	(2,886		)	(4,611		)	(10,322		)
Automobile	(797		)	(1,752		)	(1,826		)	(3,779		)
Other 1	(1,488		)	(2,530		)	(3,052		)	(5,352		)
Total Loans and Leases Charged-Off	(9,021		)	(17,125		)	(16,381		)	(37,921		)
Recoveries on Loans and Leases Previously Charged-Off
Commercial
Commercial and Industrial	399			367			971			1,225
Commercial Mortgage	-			-			-			24
Lease Financing	44			11			94			12
Consumer
Residential Mortgage	622			236			881			658
Home Equity	750			197			1,089			297
Automobile	652			826			1,301			1,579
Other 1	572			549			1,372			1,176
Total Recoveries on Loans and Leases Previously Charged-Off	3,039			2,186			5,708			4,971
Net Loans and Leases Charged-Off	(5,982		)	(14,939		)	(10,673		)	(32,950		)
Provision for Credit Losses	3,600			15,939			8,291			36,650
Balance at End of Period 2	$	150,395		$	152,777		$	150,395		$	152,777
Components
Allowance for Loan and Lease Losses	$	144,976		$	147,358		$	144,976		$	147,358
Reserve for Unfunded Commitments	5,419			5,419			5,419			5,419
Total Reserve for Credit Losses	$	150,395		$	152,777		$	150,395		$	152,777
Average Loans and Leases Outstanding	$	5,326,123		$	5,522,423		$	5,318,993		$	5,604,218
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding (annualized)	0.45%			1.09%			0.40%			1.19%
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding	2.71%			2.71%			2.71%			2.71%

1  Comprised of other revolving credit, installment, and lease financing.

2  Included in this analysis is activity related to the Company’s reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition.

We maintain a reserve for credit losses that consists of two components, the Allowance and a reserve for unfunded commitments (the “Unfunded Reserve”).  The reserve for credit losses provides for the risk of credit losses inherent in the loan and lease portfolio and is based on loss estimates derived from a comprehensive quarterly evaluation.  The evaluation reflects analyses of individual borrowers and historical loss experience, supplemented as necessary by credit

judgment that considers observable trends, conditions, and other relevant environmental and economic factors.  The level of the Allowance is adjusted by recording an expense or recovery through the Provision.  The level of the Unfunded Reserve is adjusted by recording an expense or recovery in other noninterest expense.

49

Allowance for Loan and Lease Losses

As of June 30, 2011, the Allowance was $145.0 million or 2.71% of total loans and leases outstanding, compared with an Allowance of $147.4 million or 2.76% of total loans and leases outstanding as of December 31, 2010.  The decrease reflects the partial replenishment of net charge-offs based on the Company’s decision to decrease the Allowance commensurate with the improvement in credit quality.  Economic conditions in Hawaii continue to improve, but remain vulnerable to elevated unemployment levels, residential housing values, and volatile oil prices.

The allocation of the Allowance between the commercial and consumer categories changed during the first six months of 2011 based on management’s ongoing assessment of the Allowance.  Factors contributing to the change in the allocation of the Allowance included management’s consideration of the recent natural disasters in Japan, rising energy prices, economic uncertainty both domestically and globally, and the direct and indirect impact these items potentially have on Hawaii tourism, employment, and discretionary spending.  We continue to see improvements in our credit quality, with most metrics showing positive movement through 2010 and for the first six months of 2011.  Net charge-offs decreased throughout 2010 and for the first six months of 2011 from the peak experienced in the fourth quarter of 2009.

Net charge-offs of loans and leases were $6.0 million or 0.45% of total average loans and leases in the second quarter of 2011 compared to $14.9 million or 1.09% of average loans and leases in the second quarter of 2010.  Net charge-offs of loans and leases were $10.7 million or 0.40% of total loans and leases in the first six months of 2011 compared to $33.0 million or 1.19% of average loans and leases in the first six months of 2010.  In 2011, we experienced improvements in net charge-offs in all of our lending categories.  Net charge-offs of loans and leases in the second quarter of 2011 and for the first six months of 2011 were primarily in our home equity and residential mortgage portfolios.  These loan portfolios continue to be negatively impacted by relatively high but declining unemployment levels as well as volatile residential real estate prices and sales volume.

Although we determine the amount of each component of the Allowance separately, the Allowance as a whole was considered appropriate by management as of June 30, 2011, based on our ongoing analysis of estimated probable credit losses, credit risk profiles, economic conditions, coverage ratios, and other relevant factors.

The Reserve for Unfunded Commitments

The Unfunded Reserve was $5.4 million as of June 30, 2011, unchanged from December 31, 2010.  The process used to determine the Unfunded Reserve is consistent with the process for determining the Allowance, as adjusted for estimated funding probabilities or loan and lease equivalency factors.

Residential Mortgage Loan Repurchases

We sell residential mortgage loans in the secondary market primarily to Fannie Mae.  We also pool Federal Housing Administration (“FHA”) insured and U.S. Department of Veterans Affairs (“VA”) guaranteed mortgage loans for sale to Ginnie Mae.  These pools of FHA-insured and VA-guaranteed residential mortgage loans are securitized by Ginnie Mae.  The agreements under which we sell residential mortgage loans to Fannie Mae or Ginnie Mae and the insurance or guaranty agreements with FHA and VA contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans.  Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters.

As of June 30, 2011, the unpaid principal balance of our portfolio of residential mortgage loans sold was $3.2 billion.  These loans are generally sold on a non-recourse basis.  The agreements under which we sell residential mortgage loans require us to deliver 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 where required documents are not delivered or are defective.  Investors may require the immediate repurchase of a mortgage loan when an early payment default underwriting review reveals significant underwriting deficiencies, even if the mortgage loan has subsequently been brought current.  Upon receipt of a repurchase request, we work with investors or insurers 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 or insurer and 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 first six months of 2011, we repurchased $1.6 million in residential mortgage loans as a result of the representation and warranty provisions contained in these contracts.  These loans were current as to principal and interest at the time of repurchase.

50

Although, to date, repurchase demands 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, 2011, we believe that this exposure is not material and thus have not established a liability for losses related to mortgage loan repurchases.  As of June 30, 2011, of our residential mortgage loans serviced for investors, 99% were current.  We maintain ongoing communications with our investors and will continue to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in our investor portfolios.

Risks Relating to Residential Mortgage Loan Servicing Activities

In addition to servicing loans in our portfolio, substantially all of the loans we sell to investors are sold with servicing rights retained.  The loans we service were originated by us or 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, to the extent consistent with the documents governing a securitization, consider alternatives to foreclosure, such as loan modifications or short sales.

Each agreement under which we act as servicer generally specifies a standard of responsibility for actions taken by us in such capacity and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements.  However, if we commit a material breach of our 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 Bank.  Remedies could include repurchase of an affected loan.  For the first six months of 2011, we received one repurchase request for $0.2 million as a result of our servicing activities.  As of June 30, 2011, we continue to work with this investor to arrive at a mutually agreeable resolution.

Market Risk

Market risk is the potential of loss arising from adverse changes in interest rates and prices.  We are exposed to market risk as a consequence of the normal course of conducting our business activities.  Our market risk management process involves measuring, monitoring, controlling, and mitigating risks that can significantly impact our statements of income and condition.  In this management process, market risks are balanced with expected returns in an effort to enhance earnings performance, while limiting volatility.  The activities associated with these market risks are categorized into “trading” and “other than trading.”

Our trading activities include foreign currency and foreign exchange contracts that expose us to a small degree of foreign currency risk.  These transactions are primarily executed on behalf of customers.  Our other than trading activities include normal business transactions that expose our balance sheet profile to varying degrees of market risk.

Our primary market risk exposure is interest rate risk.

Interest Rate Risk

The objective of our interest rate risk management process is to optimize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

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.  This interest rate risk arises primarily from our normal business activities of gathering deposits and extending loans.  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 U.S. and its agencies, particularly the FRB.  The monetary policies of the FRB can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on assets and paid for liabilities.  The nature and impact of future changes in monetary policies are generally not predictable.

51

In managing interest rate risk, we, through the Asset/Liability Management Committee (“ALCO”), measure short and long-term sensitivities to changes in interest rates.  The ALCO, which is comprised of members of executive management, utilizes several techniques to manage interest rate risk, which include:

·adjusting balance sheet mix or altering the interest rate characteristics of assets and liabilities;

·changing product pricing strategies;

·modifying characteristics of the investment securities portfolio; or

·using derivative financial instruments.

The use of derivative financial instruments, as detailed in Note 10 to the 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 our interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO.  We utilize natural and offsetting 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.

A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model.  The model is used to estimate and measure the balance sheet sensitivity to changes in interest rates.  These estimates are based on assumptions on the behavior of loan and deposit pricing, repayment rates on mortgage-based assets, and principal amortization and maturities on other financial instruments.  The model’s analytics include the effects of standard prepayment options on mortgages and customer withdrawal options for deposits.  While such assumptions are inherently uncertain, we believe that these assumptions are reasonable.  As a result, the simulation model attempts to capture the dynamic nature of the balance sheet.

We utilize net interest income simulations to analyze short-term income sensitivities to changes in interest rates.  Table 18 presents, as of June 30, 2011 and December 31, 2010, an estimate of the change in net interest income that would result from a gradual and immediate change in interest rates, moving in a parallel fashion over the entire yield curve, over the next 12-month period, relative to the measured base case scenario.  The base case scenario assumes the balance sheet and interest rates are generally unchanged.  Based on the net interest income simulation as of June 30, 2011, net interest income sensitivity to changes in interest rates as of June 30, 2011 was generally more sensitive to changes in interest rates compared to the sensitivity profile as of December 31, 2010.  As a result of our strategy to shorten the investment portfolio’s duration, net interest income is expected to increase as interest rates rise.  Economic conditions and government intervention continue to result in interest rates remaining relatively low.

To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated.  These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted for a period of time.  Conversely, if the yield curve should steepen, net interest income may increase.

Net Interest Income Sensitivity Profile					Table 18
	Impact on Future Annual Net Interest Income
(dollars in thousands)	June 30, 2011				December 31, 2010
Gradual Change in InterestRates (basis points)
+200	$	5,647		1.5%	$	3,048		0.7%
+100	5,436			1.4%	3,139			0.8%
-100	(9,677		)	-2.5%	(8,065		)	-2.0%
Immediate Change in InterestRates (basis points)
+200	$	10,265		2.7%	$	10,641		2.6%
+100	11,537			3.0%	7,990			1.9%
-100	(25,473		)	-6.7%	(27,971		)	-6.8%

Liquidity Management

Liquidity is managed in an effort to provide continuous access to sufficient, reasonably priced funds.  Funding requirements are impacted by loan originations and refinancings, deposit growth, liability issuances and settlements, and off-balance sheet funding commitments.  We consider and comply with various regulatory 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 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.

In an effort to satisfy our liquidity needs, we actively manage our assets and liabilities.  We have immediate liquid resources in cash and noninterest-bearing deposits and funds sold.  The potential sources of short-term liquidity include interest-bearing deposits as well as the ability to sell certain assets including available-for-sale investment securities.  Short-term liquidity is further enhanced by our ability to sell loans in the secondary market and to secure borrowings from the FRB and FHLB.  Short-term liquidity is also generated from securities sold under agreements to repurchase, funds purchased, and short-term borrowings.  Deposits have historically provided us with a long-term source of stable and relatively lower cost source of funding.  Additional funding is available through the issuance of long-term debt.

52

We continued to maintain a strong liquidity position during the second quarter of 2011.  As of June 30, 2011, cash and cash equivalents were $657.2 million, available-for-sale investment securities were $4.1 billion, and total deposits were $10.0 billion.  As of June 30, 2011, we continued to maintain our excess liquidity primarily in mortgage-backed securities issued by Ginnie Mae and in U.S. Treasury Notes.  As of June 30, 2011, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of less than three years.

We continue to evaluate the potential impact on liquidity management by regulatory proposals, including Basel III and those required under the Dodd-Frank Act, as they continue to progress through the final rule-making process.

Capital Management

In our ongoing efforts to maximize shareholder value over time, we regularly review our capital management activities including the amount of earnings we retain in excess of cash dividends paid and the amount and pace of common stock repurchases.  We also seek to maintain capital levels for the Company and the Bank at amounts in excess of the regulatory “well-capitalized” thresholds by an amount commensurate with our risk profile.  Periodically, we may respond to market conditions by implementing changes to our overall balance sheet positioning to manage our capital position.

The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements can cause certain mandatory and discretionary actions by regulators that, if undertaken, could have a material effect on our financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures.  These measures were established by regulation to ensure capital adequacy.  As of June 30, 2011, the Company and the Bank were “well capitalized” under this regulatory framework.   There have been no conditions or events since June 30, 2011 that management believes have changed either the Company’s or the Bank’s capital classifications.

As previously noted, we reclassified at fair value approximately $2.2 billion in available-for-sale investment securities to the held-to-maturity category in the first quarter of 2011.  Generally, our longer duration investment securities were reclassified into the held-to-maturity category.  The related unrealized after-tax gains of approximately $8.2 million remained in accumulated other comprehensive income to be amortized over the estimated remaining life of the securities as an adjustment of yield.

In the second quarter of 2011, we repurchased 636,350 shares of our common stock at an average cost per share of $47.15, totaling $30.0 million.  From the beginning of our share repurchase program in July 2001 through June 30, 2011, we repurchased a total of 47.1 million shares of common stock and returned $1.69 billion to our shareholders at an average cost of $35.82 per share.  As of June 30, 2011, remaining buyback authority under our share repurchase program was $13.1 million of the total $1.70 billion repurchase amount authorized by our Board of Directors.  On July 22, 2011, our Board of Directors approved a $120.0 million increase in our buyback authority under our share repurchase program.  This new authorization, combined with the remaining authorization, brings the total of our remaining share repurchase authority to $133.1 million.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, applicable SEC rules, and various other factors.

In July 2011, the Parent’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Parent’s outstanding shares.  The dividend will be payable on September 15, 2011 to shareholders of record at the close of business on August 31, 2011.

In December 2010, the oversight body of the Basel Committee on Banking Supervision published the final Basel III rules on capital, leverage, and liquidity.  Implementation of these new capital and liquidity requirements has created significant uncertainty with respect to the future requirements for financial institutions.  We continue to monitor and evaluate the impact that Basel III may have on our capital ratios, based on our interpretation of the proposed requirements.

53

Table 19 presents our regulatory capital and ratios as of June 30, 2011 and December 31, 2010.

Regulatory Capital and Ratios					Table 19
		June 30,			December 31,
(dollars in thousands)		2011			2010
Regulatory Capital
Shareholders’ Equity		$	1,003,450		$	1,011,133
Less:	Goodwill	31,517			31,517
	Postretirement Benefit Liability Adjustments	2,517			2,597
	Net Unrealized Gains on Investment Securities	46,286			46,521
	Other	2,309			2,340
Tier 1 Capital		920,821			928,158
Allowable Reserve for Credit Losses		65,170			64,564
Total Regulatory Capital		$	985,991		$	992,722
Risk-Weighted Assets		$	5,128,368		$	5,076,909
Key Regulatory Capital Ratios
Tier 1 Capital Ratio		17.96		%	18.28		%
Total Capital Ratio		19.23			19.55
Tier 1 Leverage Ratio		7.07			7.15

Use of Non-GAAP Financial Measures

The ratios “tangible common equity to tangible assets” and “tangible common equity to risk-weighted assets” are Non-GAAP financial measures.  The Company believes these measurements are useful for investors, regulators, management and others to evaluate capital adequacy and to compare against other financial institutions.  Table 20 provides a reconciliation of these Non-GAAP financial measures with financial measures defined by GAAP.

GAAP to Non-GAAP Reconciliation				Table 20
		June 30,		December 31,
(dollars in thousands)		2011		2010
Total Shareholders’ Equity		$	1,003,450	$	1,011,133
Less:	Goodwill	31,517		31,517
	Intangible Assets	108		154
Tangible Common Equity		$	971,825	$	979,462
Total Assets		$	13,161,204	$	13,126,787
Less:	Goodwill	31,517		31,517
	Intangible Assets	108		154
Tangible Assets		$	13,129,579	$	13,095,116
Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements		$	5,128,368	$	5,076,909
Total Shareholders’ Equityto Total Assets		7.62%		7.70%
Tangible Common Equityto Tangible Assets (Non-GAAP)		7.40%		7.48%
Tier 1 Capital Ratio		17.96%		18.28%
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)		18.95%		19.29%

Off-Balance Sheet Arrangements and Contractual Obligations

Off-Balance Sheet Arrangements

We do not participate in transactions that generate relationships with unconsolidated entities or financial partnerships.  We routinely sell residential mortgage loans to investors, with servicing rights retained.  Our residential mortgage loans sold to third parties are generally sold on a non-recourse basis.

Contractual Obligations

Our contractual obligations have not changed materially since previously reported in our Annual Report on Form 10-K for the year ended December 31, 2010.

54

Item 3.Quantitative and Qualitative Disclosures About Market Risk

See the “Market Risk” section of MD&A.

Item 4.Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, evaluated 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”)) that 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 U.S. Securities and Exchange Commission’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 evaluate the effectiveness of the Company’s disclosure controls and procedures as of June 30, 2011.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2011.

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, 2011 that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

55

Part II - Other Information

Item 1.Legal Proceedings

As previously disclosed in our Annual Report on Form 10-K, on February 15, 2011, a purported class action lawsuit was filed in the Circuit Court of the First Circuit, State of Hawaii, by customers who claimed that the Bank had improperly charged overdraft fees on debit card transactions.  On July 15, 2011, we reached a tentative settlement with the plaintiffs subject to documentation and court approvals.  The tentative settlement provides for a payment by the Company of $9.0 million into a class settlement fund, the proceeds of which will be used to refund class members and to pay attorneys’ fees and administrative and other costs, in exchange for a complete release of all claims asserted against us.  See Note 13 to the Consolidated Financial Statements for more information related to this matter.

We are also involved in various other legal proceedings arising from normal business activities.  We do not anticipate, at the present time, that the ultimate aggregate liability, if any, arising out of these legal proceedings will have a material adverse effect on our financial position.  However, we cannot presently determine whether or not any claims asserted against us or others to whom we may have indemnification obligations will have a material adverse effect on our results of operations in any future reporting period.

Item 1A.Risk Factors

In July 2010, the Dodd-Frank Act was signed into law.  This legislation is expected to have an adverse impact on our financial results upon full implementation.  In June 2011, in addressing one of the provisions of the Dodd-Frank Act, the FRB approved a final debit card interchange rule (the “Durbin Amendment”) that would cap an issuer’s base fee at 21 cents per transaction and allow an additional 5 basis point charge per transaction to help cover fraud losses.  Additionally, an interim final rule issued by the FRB allows a fraud prevention adjustment of 1 cent per transaction conditioned upon an issuer adopting effective fraud prevention policies and procedures.  Requirements have also been adopted that issuers include two unaffiliated networks for routing debit transactions; one signature-based, one PIN-based.  The effective date for the final and interim final rules on the pricing and routing restrictions of the Durbin Amendment is October 1, 2011.  We continue to refine our estimate of the potential impact of this regulation on our income.  We also continue to review the impact the Durbin Amendment may have on the types of products we offer, the methods by which we offer them, and the prices at which they are offered as well as other provisions of the Dodd-Frank Act which have yet to be implemented.

Other than the additional risk factor noted above, there were no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2010.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

The Parent’s repurchases of its common stock during the second quarter of 2011 were as follows:

Issuer Purchases of Equity Securities

				Total Number of Shares	Approximate Dollar Value
				Purchased as Part of	of Shares that May Yet Be
	Total Number of	Average Price		Publicly Announced Plans	Purchased Under the
Period	Shares Purchased 1	Paid Per Share		or Programs	Plans or Programs 2
April 1 - 30, 2011	176,483	$	47.91	175,000	$           34,718,952
May 1 - 31, 2011	219,310	47.99		217,500	24,280,785
June 1 - 30, 2011	246,792	45.87		243,850	13,096,352
Total	642,585	$	47.15	636,350

1  During the second quarter of 2011, 6,235 shares were purchased from employees in connection with stock swaps and shares purchased for a deferred compensation plan. These shares were not purchased as part of the publicly announced program.  The shares were purchased at the closing price of the Parent’s common stock on the dates of purchase.

2  The share repurchase program was first announced in July 2001.  As of June 30, 2011, $13.1 million remained of the total $1.70 billion total repurchase amount authorized by the Parent’s Board of Directors under the share repurchase program.  The program has no set expiration or termination date.

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.

56

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date:    July 25, 2011		Bank of Hawaii Corporation
	By:	/s/ Peter S. Ho
		Peter S. Ho
		Chairman of the Board,
		Chief Executive Officer, and
		President
	By:	/s/ Kent T. Lucien
		Kent T. Lucien
		Chief Financial Officer

57

Exhibit Index

Exhibit Number
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934
32	Certification of Chief Executive Officer and 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	Interactive Data File

EX-31.1

Exhibit 31.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)

Under the Securities Exchange Act of 1934

I, Peter S. Ho, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;

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 (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

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 and risk committee of the registrant’s board of directors:

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

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

Date: July 25, 2011	/s/ Peter S. Ho
	Peter S. Ho
	Chairman of the Board,
	Chief Executive Officer, and
	President

EX-31.2

Exhibit 31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)

Under the Securities Exchange Act of 1934

I, Kent T. Lucien, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Bank of Hawaii Corporation;

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 (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

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 and risk committee of the registrant’s board of directors:

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

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

Date: July 25, 2011	/s/ Kent T. Lucien
	Kent T. Lucien
	Chief Financial Officer

EX-32

Exhibit 32

Certification of Chief Executive Officer and Chief Financial Officer

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

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

We 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 Form 10-Q of Bank of Hawaii Corporation for the quarterly period ended June 30, 2011 (the “Periodic Report”):

·fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934; and

·the information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of Bank of Hawaii Corporation.

Date: July 25, 2011	/s/ Peter S. Ho
	Peter S. Ho
	Chairman of the Board,
	Chief Executive Officer, and
	President
	/s/ Kent T. Lucien
	Kent T. Lucien
	Chief Financial Officer

The foregoing certification is being furnished solely pursuant to 18 U.S.C. Section 1350 and is not being filed as part of the Periodic Report or as a separate disclosure document.

XML



Consolidated Statements of Income (USD $) In Thousands, except Share data	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Interest Income
Interest and Fees on Loans and Leases	$ 65,542	$ 71,997	$ 132,135	$ 149,268
Income on Investment Securities
Available-for-Sale	23,490	44,989	61,159	88,830
Held-to-Maturity	20,553	1,700	28,186	3,563
Deposits	2	3		16
Funds Sold	297	396	548	705
Other	279	277	558	554
Total Interest Income	110,163	119,362	222,586	242,936
Interest Expense
Deposits	4,792	7,930	10,024	16,237
Securities Sold Under Agreements to Repurchase	7,338	6,472	14,379	12,901
Funds Purchased	5	6	11	13
Long-Term Debt	529	1,026	976	2,204
Total Interest Expense	12,664	15,434	25,390	31,355
Net Interest Income	97,499	103,928	197,196	211,581
Provision for Credit Losses	3,600	15,939	8,291	36,650
Net Interest Income After Provision for Credit Losses	93,899	87,989	188,905	174,931
Noninterest Income
Trust and Asset Management	11,427	11,457	23,233	23,165
Mortgage Banking	2,661	3,752	5,783	7,216
Service Charges on Deposit Accounts	9,375	14,856	19,307	28,670
Fees, Exchange, and Other Service Charges	16,662	15,806	31,607	30,310
Investment Securities Gains, Net		14,951	6,084	34,972
Insurance	3,210	2,291	5,981	5,006
Other	6,128	5,761	11,390	11,317
Total Noninterest Income	49,463	68,874	103,385	140,656
Noninterest Expense
Salaries and Benefits	46,800	47,500	93,582	92,064
Net Occupancy	10,476	10,154	20,803	20,298
Net Equipment	4,741	4,366	9,439	8,924
Professional Fees	2,294	2,091	4,452	4,083
FDIC Insurance	2,010	3,107	5,254	6,207
Other	27,453	18,700	46,326	36,048
Total Noninterest Expense	93,774	85,918	179,856	167,624
Income Before Provision for Income Taxes	49,588	70,945	112,434	147,963
Provision for Income Taxes	14,440	24,381	34,926	48,663
Net Income	$ 35,148	$ 46,564	$ 77,508	$ 99,300
Basic Earnings Per Share (in dollars per share)	$ 0.74	$ 0.97	$ 1.63	$ 2.07
Diluted Earnings Per Share (in dollars per share)	$ 0.74	$ 0.96	$ 1.62	$ 2.05
Dividends Declared Per Share (in dollars per share)	$ 0.45	$ 0.45	$ 0.90	$ 0.90
Basic Weighted Average Shares (in shares)	47,428,718	48,080,485	47,638,752	47,997,996
Diluted Weighted Average Shares (in shares)	47,607,814	48,415,602	47,837,778	48,352,082

XML



Mortgage Servicing Rights

6 Months Ended

Jun. 30, 2011

Mortgage Servicing Rights

Mortgage Servicing Rights

Note 4.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $3.2 billion as of June 30, 2011 and December 31, 2010.  Generally, the Company’s residential mortgage loans sold to third parties are sold on a non-recourse basis.  The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $2.1 million and $2.0 million for the three months ended June 30, 2011 and 2010, respectively, and $4.2 million and $4.1 million for the six months ended June 30, 2011 and 2010, respectively.  Servicing income is recorded as a component of mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three and six months ended June 30, 2011 and 2010, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	9,692		$	14,807		$	10,226		$	15,332
Changes in Fair Value:
Due to Change in Valuation Assumptions 1	(553		)	(554		)	(487		)	(646		)
Due to Paydowns and Other 2	(287		)	(413		)	(887		)	(846		)
Total Changes in Fair Value of Mortgage Servicing Rights	(840		)	(967		)	(1,374		)	(1,492		)
Balance at End of Period	$	8,852		$	13,840		$	8,852		$	13,840

1Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

2Principally represents changes due to loan payoffs.

For the three and six months ended June 30, 2011 and 2010, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	16,227		$	11,275		$	15,153		$	10,638
Servicing Rights that Resulted From Asset Transfers	473			896			1,962			1,841
Amortization	(480		)	(365		)	(895		)	(673		)
Balance at End of Period	$	16,220		$	11,806		$	16,220		$	11,806
Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Beginning of Period	$	22,661		$	16,453		$	20,340		$	14,853
End of Period	$	21,483		$	15,044		$	21,483		$	15,044

The key assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of June 30, 2011 and December 31, 2010 were as follows:

	June 30,		December 31,
	2011		2010
Weighted-Average Constant Prepayment Rate 1	13.31	%	13.71	%
Weighted-Average Life (in years)	6.06		5.90
Weighted-Average Note Rate	4.94	%	5.02	%
Weighted-Average Discount Rate 2	7.19	%	7.29	%

1Represents annualized loan repayment rate assumption.

2Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of June 30, 2011 and December 31, 2010 is presented in the following table.

	June 30,			December 31,
(dollars in thousands)	2011			2010
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(337	)	$	(338	)
Decrease in fair value from 50 bps adverse change	(667		)	(671		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(423		)	(421		)
Decrease in fair value from 50 bps adverse change	(836		)	(830		)

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

XML



Securities Sold Under Agreements to Repurchase

6 Months Ended

Jun. 30, 2011

Securities Sold Under Agreements to Repurchase

Securities Sold Under Agreements to Repurchase

Note 5.  Securities Sold Under Agreements to Repurchase

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets.  As a result, securities sold under agreements to repurchase are accounted for as collateralized financing arrangements and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Company’s consolidated statements of condition, while the securities underlying the securities sold under agreements to repurchase remain in the respective asset accounts and are delivered to and held as collateral by third party trustees.

As of June 30, 2011, the contractual maturities of the Company’s securities sold under agreements to repurchase were as follows:

(dollars in thousands)	Amount
Overnight	$	41,000
2 to 30 Days	258,594
31 to 90 Days	807,005
Over 90 Days	766,687
Total	$	1,873,286

XML



Comprehensive Income

6 Months Ended

Jun. 30, 2011

Comprehensive Income.

Comprehensive Income

Note 6.  Comprehensive Income

The following table presents the components of comprehensive income for the three and six months ended June 30, 2011 and 2010:

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended June 30, 2011
Net Income	$	49,588		$	14,440		$	35,148
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	33,440			13,289			20,151
Reclassification of Investment Securities Net Gains
Realized in Net Income	(1,431		)	(545		)	(886		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	32,009			12,744			19,265
Amortization of Net Losses Related to Defined Benefit Plans	777			200			577
Change in Accumulated Other Comprehensive Income	32,786			12,944			19,842
Total Comprehensive Income	$	82,374		$	27,384		$	54,990
Three Months Ended June 30, 2010
Net Income	$	70,945		$	24,381		$	46,564
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	85,443			33,596			51,847
Reclassification of Investment Securities Net Gains
Realized in Net Income	(14,951		)	(5,881		)	(9,070		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	70,492			27,715			42,777
Amortization of Net Losses Related to Defined Benefit Plans	595			215			380
Change in Accumulated Other Comprehensive Income	71,087			27,930			43,157
Total Comprehensive Income	$	142,032		$	52,311		$	89,721
Six Months Ended June 30, 2011
Net Income	$	112,434		$	34,926		$	77,508
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	7,819			3,107			4,712
Reclassification of Investment Securities Net Gains
Realized in Net Income	(8,132		)	(3,185		)	(4,947		)
Net Unrealized Losses on Investment Securities,
Net of Reclassification Adjustment	(313		)	(78		)	(235		)
Amortization of Net Losses Related to Defined Benefit Plans	1,554			506			1,048
Change in Accumulated Other Comprehensive Income	1,241			428			813
Total Comprehensive Income	$	113,675		$	35,354		$	78,321
Six Months Ended June 30, 2010
Net Income	$	147,963		$	48,663		$	99,300
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	125,426			51,199			74,227
Reclassification of Investment Securities Net Gains
Realized in Net Income	(34,972		)	(14,279		)	(20,693		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	90,454			36,920			53,534
Amortization of Net Losses Related to Defined Benefit Plans	1,189			428			761
Change in Accumulated Other Comprehensive Income	91,643			37,348			54,295
Total Comprehensive Income	$	239,606		$	86,011		$	153,595

XML



Earnings Per Share

6 Months Ended

Jun. 30, 2011

Earnings Per Share

Earnings Per Share

Note 7.  Earnings Per Share

There were no adjustments to net income, the numerator, for purposes of computing basic earnings per share. The following is a reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive shares outstanding for the three and six months ended June 30, 2011 and 2010:

	Three Months Ended		Six Months Ended
	June 30,		June 30,
	2011	2010	2011	2010
Denominator for Basic Earnings Per Share	47,428,718	48,080,485	47,638,752	47,997,996
Dilutive Effect of Stock Options	166,670	326,553	179,837	327,528
Dilutive Effect of Restricted Stock	12,426	8,564	19,189	26,558
Denominator for Diluted Earnings Per Share	47,607,814	48,415,602	47,837,778	48,352,082
Antidilutive Shares Outstanding	217,209	256,702	217,209	279,472

XML



Business Segments

6 Months Ended

Jun. 30, 2011

Business Segments

Business Segments

Note 8.  Business Segments

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury.  The Company’s internal management accounting process measures the performance of the business segments based on the management structure of the Company.  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.  Previously reported results have been reclassified to conform to the current organizational reporting structure.

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.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, and installment loans.  Deposit products include checking, savings, and time deposit accounts.  Retail Banking also offers retail life insurance products.  Products and services from Retail Banking are delivered to customers through 71 Hawaii branch locations, 508 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a 24-hour customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii.  Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and operations at the Bank’s 11 branches in the Pacific Islands and also provides merchant services to its small business customers.

Investment Services

Investment Services includes private banking, trust services, investment management, and institutional investment advisory services.  A significant portion of this segment’s income is derived from fees, which are generally based on the market values of assets under management.  The private banking and personal trust group assists individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals.  The investment management group manages portfolios and creates investment products.  Institutional client services offer investment advice to corporations, government entities, and foundations.  This segment also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.

Treasury

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign exchange business.  This 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, and short- and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer driven currency requests from merchants and island visitors.  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, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) included in Treasury 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.

Selected business segment financial information as of and for the three and six months ended June 30, 2011 and 2010 were as follows:

	Retail			Commercial			Investment			Treasury			Consolidated
(dollars in thousands)	Banking			Banking			Services			and Other			Total
Three Months Ended June 30, 2011
Net Interest Income	$	43,890		$	34,686		$	3,792		$	15,131		$	97,499
Provision for Credit Losses	5,585			397			-			(2,382		)	3,600
Net Interest Income After Provision for Credit Losses	38,305			34,289			3,792			17,513			93,899
Noninterest Income	21,697			9,741			15,234			2,791			49,463
Noninterest Expense	(52,345		)	(24,159		)	(15,043		)	(2,227		)	(93,774		)
Income Before Provision for Income Taxes	7,657			19,871			3,983			18,077			49,588
Provision for Income Taxes	(2,833		)	(6,974		)	(1,474		)	(3,159		)	(14,440		)
Net Income	$	4,824		$	12,897		$	2,509		$	14,918		$	35,148
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Three Months Ended June 30, 2010
Net Interest Income	$	48,246		$	36,319		$	4,215		$	15,148		$	103,928
Provision for Credit Losses	9,871			6,206			(127		)	(11		)	15,939
Net Interest Income After Provision for Credit Losses	38,375			30,113			4,342			15,159			87,989
Noninterest Income	25,806			11,697			14,310			17,061			68,874
Noninterest Expense	(43,436		)	(24,977		)	(15,553		)	(1,952		)	(85,918		)
Income Before Provision for Income Taxes	20,745			16,833			3,099			30,268			70,945
Provision for Income Taxes	(7,676		)	(6,322		)	(1,147		)	(9,236		)	(24,381		)
Net Income	$	13,069		$	10,511		$	1,952		$	21,032		$	46,564
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845
Six Months Ended June 30, 2011
Net Interest Income	$	88,314		$	69,689		$	7,655		$	31,538		$	197,196
Provision for Credit Losses	10,628			209			(140		)	(2,406		)	8,291
Net Interest Income After Provision for Credit Losses	77,686			69,480			7,795			33,944			188,905
Noninterest Income	41,817			18,798			30,284			12,486			103,385
Noninterest Expense	(96,244		)	(48,581		)	(30,447		)	(4,584		)	(179,856		)
Income Before Provision for Income Taxes	23,259			39,697			7,632			41,846			112,434
Provision for Income Taxes	(8,606		)	(13,806		)	(2,824		)	(9,690		)	(34,926		)
Net Income	$	14,653		$	25,891		$	4,808		$	32,156		$	77,508
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Six Months Ended June 30, 2010
Net Interest Income	$	97,551		$	77,446		$	8,538		$	28,046		$	211,581
Provision for Credit Losses	25,227			11,347			88			(12		)	36,650
Net Interest Income After Provision for Credit Losses	72,324			66,099			8,450			28,058			174,931
Noninterest Income	49,273			21,715			29,337			40,331			140,656
Noninterest Expense	(85,769		)	(48,839		)	(29,598		)	(3,418		)	(167,624		)
Income Before Provision for Income Taxes	35,828			38,975			8,189			64,971			147,963
Provision for Income Taxes	(13,256		)	(14,321		)	(3,031		)	(18,055		)	(48,663		)
Net Income	$	22,572		$	24,654		$	5,158		$	46,916		$	99,300
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845

XML



Pension Plans and Postretirement Benefit Plan

6 Months Ended

Jun. 30, 2011

Pension Plans and Postretirement Benefit Plan

Pension Plans and Postretirement Benefit Plan

Note 9.  Pension Plans and Postretirement Benefit Plan

The components of net periodic benefit cost for the Company’s pension plans and the postretirement benefit plan for the three and six months ended June 30, 2011 and 2010 were as follows:

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2011			2010			2011			2010
Three Months Ended June 30,
Service Cost	$	-		$	-		$	123		$	117
Interest Cost	1,305			1,294			359			440
Expected Return on Plan Assets	(1,612		)	(1,642		)	-			-
Amortization of:
Prior Service Credit	-			-			(53		)	(53		)
Net Actuarial Losses (Gains)	830			724			-			(76		)
Net Periodic Benefit Cost	$	523		$	376		$	429		$	428
Six Months Ended June 30,
Service Cost	$	-		$	-		$	246		$	234
Interest Cost	2,610			2,588			719			879
Expected Return on Plan Assets	(3,225		)	(3,284		)	-			-
Amortization of:
Prior Service Credit	-			-			(106		)	(106		)
Net Actuarial Losses (Gains)	1,661			1,447			(1		)	(152		)
Net Periodic Benefit Cost	$	1,046		$	751		$	858		$	855

The net periodic benefit cost for the Company’s pension plans and postretirement benefit plan are recorded as a component of salaries and benefits in the consolidated statements of income.  For the three and six months ended June 30, 2011, the Company contributed $0.1 million and $0.2 million, respectively, to the pension plans.  For the three and six months ended June 30, 2011, the Company contributed $0.2 million and $0.4 million, respectively, to the postretirement benefit plan.  The Company expects to contribute $0.5 million to the pension plans and $1.5 million to the postretirement benefit plan for the year ending December 31, 2011.

XML



Derivative Financial Instruments

6 Months Ended

Jun. 30, 2011

Derivative Financial Instruments

Derivative Financial Instruments

Note 10.  Derivative Financial Instruments

The following table presents the Company’s derivative financial instruments, their fair values, and balance sheet location as of June 30, 2011 and December 31, 2010:

	June 30, 2011				December 31, 2010
Derivative Financial Instruments Not Designatedas Hedging Instruments1(dollars in thousands)	AssetDerivatives		Liability Derivatives		AssetDerivatives		LiabilityDerivatives
Interest Rate Lock Commitments	$	681	$	31	$	1,531	$	1,648
Forward Commitments	171		45		3,114		155
Interest Rate Swap Agreements	26,637		26,855		25,982		26,197
Foreign Exchange Contracts	223		22		264		106
Total	$	27,712	$	26,953	$	30,891	$	28,106

1  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains and losses recognized in the statements of income for the three and six months ended June 30, 2011 and 2010:

	Location of Net Gains	Three Months Ended						Six Months Ended
Derivative Financial Instruments Not Designated	(Losses) Recognized in the	June 30,						June 30,
as Hedging Instruments (dollars in thousands)	Statements of Income	2011			2010			2011			2010
Interest Rate Lock Commitments	Mortgage Banking	$	1,908		$	4,886		$	3,389		$	7,245
Forward Commitments	Mortgage Banking	(341		)	(1,689		)	(105		)	(2,008		)
Interest Rate Swap Agreements	Other Noninterest Income	339			(41		)	367			113
Foreign Exchange Contracts	Other Noninterest Income	743			667			1,640			1,413
Total		$	2,649		$	3,823		$	5,291		$	6,763

Management has received authorization from the Bank’s Board of Directors to use derivative financial instruments as an end-user in connection with its risk management activities and to accommodate the needs of its customers.  As with any financial instrument, derivative financial instruments have inherent risks.  Market risk is defined as the risk of adverse financial impact due to fluctuations in interest rates, foreign exchange rates, and equity prices.  Market risks associated with derivative financial instruments are balanced with the expected returns to enhance earnings performance and shareholder value, while limiting the volatility of each.  The Company uses various processes to monitor its overall market risk exposure, including sensitivity analysis, value-at-risk calculations, and other methodologies.

Derivative financial instruments are also subject to credit and counterparty risk, which is defined as the risk of financial loss if a borrower or counterparty is either unable or unwilling to repay borrowings or settle a transaction in accordance with the underlying contractual terms.  Credit and counterparty risks associated with derivative financial instruments are similar to those relating to traditional on-balance sheet financial instruments.  The Company manages derivative credit and counterparty risk by evaluating the creditworthiness of each borrower or counterparty, adhering to the same credit approval process used for commercial lending activities.

Derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.  As of June 30, 2011 and December 31, 2010, the Company did not designate any derivative financial instruments as formal hedging relationships.  The Bank’s free-standing derivative financial instruments have been recorded at fair value on the Company’s consolidated statements of condition.  These financial instruments have been limited to interest rate lock commitments, forward commitments, interest rate swap agreements, and foreign exchange contracts.

The Company enters into interest rate lock commitments for residential mortgage loans that the Company intends to sell in the secondary market.  Interest rate exposure from interest rate lock commitments is economically hedged with forward commitments for the future sale of residential mortgage loans.  The interest rate lock commitments and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.  Changes in the fair value of interest rate lock commitments and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates this risk by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.  The Company is party to master netting arrangements with its institutional counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation.  Collateral, usually in the form of marketable securities, is posted by the counterparty with liability positions in accordance with contract thresholds.  As of June 30, 2011, the Company had net liability positions with its financial institution counterparties totaling $26.9 million.  The collateral posted by the Company for these net liability positions was not material.

The Company’s interest rate swap agreements with institutional counterparties contain credit-risk-related contingent features relating to the Company’s debt ratings or capitalization levels.  Under these provisions, if the Company’s debt rating falls below investment grade or if the Company’s capitalization levels fall below stipulated thresholds, certain counterparties may require immediate and ongoing collateralization on interest rate swaps in net liability positions, or may require immediate settlement of the contracts.  The Company maintains debt ratings and capital levels that exceed these minimum requirements.

The Company utilizes foreign exchange contracts to offset risks related to transactions executed on behalf of customers.  The foreign exchange contracts are free-standing derivatives which are carried at fair value with changes included in other noninterest income in the Company’s consolidated statements of income.

XML



Credit Commitments

6 Months Ended

Jun. 30, 2011

Credit Commitments

Credit Commitments

Note 11.  Credit Commitments

The Company’s credit commitments as of June 30, 2011 and December 31, 2010 were as follows:

(dollars in thousands)	June 30,2011		December 31,2010
Unfunded Commitments to Extend Credit	$	1,822,387	$	1,875,459
Standby Letters of Credit	90,190		97,708
Commercial Letters of Credit	24,335		24,658
Total Credit Commitments	$	1,936,912	$	1,997,825

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

Standby and Commercial Letters of Credit

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit, and holds cash and deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

XML



Fair Value of Assets and Liabilities

6 Months Ended

Jun. 30, 2011

Fair Value of Assets and Liabilities

Fair Value of Assets and Liabilities

Note 12.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

Level 1:Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.

Level 2:Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.

Level 3:Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that requires significant management judgment or estimation, some of which may be internally developed.

Management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value measurements.  Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities on a quarterly basis.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Fair values of investment securities available-for-sale were primarily measured using information from a third-party pricing service.  This pricing service provides pricing information by utilizing evaluated pricing models supported with market data information.  Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data from market research publications.  If quoted prices were available in an active market, investment securities were classified as Level 1 measurements.  Level 1 investment securities included debt securities issued by the U.S. Treasury.  If quoted prices in active markets were not available, fair values were estimated primarily by the use of pricing models.  Level 2 investment securities were primarily comprised of mortgage-backed securities issued by government agencies and U.S. government-sponsored enterprises.  In certain cases where there were limited or less transparent information provided by the Company’s third-party pricing service, fair value was estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

On a quarterly basis, management reviews the pricing information received from the Company’s third-party pricing service.  This review process 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 Company’s third-party pricing service.

Management primarily 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.  Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs.  For example, management may use quoted prices for similar investment securities in the absence of a liquid and active market for the investment securities being valued.  As of June 30, 2011 and December 31, 2010, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active market with readily observable market data.  As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that we believe market participants would use in estimating future net servicing income, including estimates of loan prepayment rates, servicing costs, ancillary income, impound account balances, and discount rates.  Significant assumptions in the valuation of mortgage servicing rights include changes in interest rates, estimated loan repayment rates, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments, forward commitments, interest rate swap agreements, and foreign exchange contracts.  The fair values of interest rate lock commitments are calculated using a discounted cash flow approach utilizing inputs such as the fall-out ratio.  The fall-out ratio is derived from the Bank’s internal data and is adjusted using significant management judgment as to the percentage of loans which are currently in a lock position which will ultimately not close.  Interest rate lock commitments are deemed Level 3 measurements as significant unobservable inputs and management judgment are required.  The fair values of forward commitments are deemed Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are also calculated using a discounted cash flow approach and utilize inputs such as the London Interbank Offered Rate (“LIBOR”) swap curve, effective date, maturity date, notional amount, and stated interest rate.  Interest rate swap agreements are deemed Level 3 measurements as significant unobservable inputs and management judgment are required.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract-specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are deemed Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high-quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of June 30, 2011 and December 31, 2010:

(dollars in thousands)	Quoted Prices in Active Markets for Identical Assetsor Liabilities (Level 1)		Significant Other Observable Inputs(Level 2)		Significant Unobservable Inputs(Level 3)			Total
June 30, 2011
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	933,539	$	90,214	$	-		$	1,023,753
Debt Securities Issued by States and Political Subdivisions	-		130,684		-			130,684
Debt Securities Issued by Corporations	-		43,197		-			43,197
Mortgage-Backed Securities Issued by
Government Agencies	-		2,835,051		-			2,835,051
U.S. Government-Sponsored Enterprises	-		79,916		-			79,916
Total Mortgage-Backed Securities	-		2,914,967		-			2,914,967
Total Investment Securities Available-for-Sale	933,539		3,179,062		-			4,112,601
Mortgage Servicing Rights	-		-		8,852			8,852
Other Assets	11,863		-		-			11,863
Net Derivative Assets and Liabilities	-		327		432			759
Total Assets Measured at Fair Value on aRecurring Basis as of June 30, 2011	$	945,402	$	3,179,389	$	9,284		$	4,134,075
December 31, 2010
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	553,894	$	1,962	$	-		$	555,856
Debt Securities Issued by States and Political Subdivisions	-		113,609		-			113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	-		505		-			505
Mortgage-Backed Securities Issued by
Government Agencies	-		5,750,028		-			5,750,028
U.S. Government-Sponsored Enterprises	-		113,876		-			113,876
Total Mortgage-Backed Securities	-		5,863,904		-			5,863,904
Total Investment Securities Available-for-Sale	553,894		5,979,980		-			6,533,874
Mortgage Servicing Rights	-		-		10,226			10,226
Other Assets	10,851		-		-			10,851
Net Derivative Assets and Liabilities	-		3,117		(332		)	2,785
Total Assets Measured at Fair Value on aRecurring Basis as of December 31, 2010	$	564,745	$	5,983,097	$	9,894		$	6,557,736

For the three and six months ended June 30, 2011 and 2010, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2011
Balance as of April 1, 2011	$	9,692		$	606		$	10,298
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(840		)	1,877			1,037
Transfers to Loans Held for Sale	-			(2,051		)	(2,051		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(553	)	$	432		$	(121	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2010
Balance as of April 1, 2010	$	14,807		$	337		$	15,144
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(967		)	4,800			3,833
Transfers to Loans Held for Sale	-			(3,130		)	(3,130		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(554	)	$	2,007		$	1,453
Assets     (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2011
Balance as of January 1, 2011	$	10,226		$	(332	)	$	9,894
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,374		)	3,386			2,012
Transfers to Loans Held for Sale	-			(2,622		)	(2,622		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(487	)	$	432		$	(55	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2010
Balance as of January 1, 2010	$	15,332		$	(180	)	$	15,152
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,492		)	7,144			5,652
Transfers to Loans Held for Sale	-			(4,957		)	(4,957		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(646	)	$	2,007		$	1,361

1Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income. Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  As of June 30, 2011 and December 31, 2010, there were no material adjustments to fair value for the Company’s assets and liabilities measured at fair value on a nonrecurring basis in accordance with GAAP.

Disclosures about Fair Value of Financial Instruments

These disclosures exclude financial instruments that are recorded at fair value on a recurring basis on the Company’s consolidated statements of condition as well as short-term financial assets such as cash and cash equivalents, and liabilities such as short-term borrowings, for which the carrying amounts approximate fair value.  The assumptions used below are expected to approximate those that market participants would use in valuing these financial instruments.

Investment Securities Held-to-Maturity

The fair value of the Company’s investment securities held-to-maturity was primarily measured using information from a third-party pricing service.  Quoted prices in active markets were used whenever available.  If quoted prices were not available, fair values were measured using pricing models or other valuation techniques such as the present value of future cash flows, adjusted for credit loss assumptions.

Loans Held for Sale

Loans held for sale were comprised of residential mortgage loans originated for sale in the secondary market.  The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets.

Loans

The fair value of the Company’s loans was determined by discounting the expected future cash flows of pools of loans with similar characteristics.  Loans were first segregated by type such as commercial, real estate, and consumer, and were then further segmented into fixed and variable rate and loan quality categories.  Expected future cash flows were projected based on contractual cash flows, adjusted for estimated prepayments.

Deposit Liabilities

The fair values of the Company’s noninterest-bearing and interest-bearing demand deposits and savings deposits were equal to the amount payable on demand (i.e., their carrying amounts) because these products have no stated maturity.  The fair values of the Company’s time deposits were estimated using discounted cash flow analyses.  The discount rates used were based on rates currently offered for deposits with similar remaining maturities.  The fair values of the Company’s deposit liabilities do not take into consideration the value of the Company’s long-term relationships with depositors, which may have significant value.

Long-Term Debt

The fair values of the Company’s long-term debt were calculated using a discounted cash flow approach and applying discount rates currently offered for new notes with similar remaining maturities and considering the Company’s non-performance risk.

The following presents the carrying amount and fair values of the Company’s financial instruments as of June 30, 2011 and December 31, 2010:

	June 30, 2011				December 31, 2010
(dollars in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	2,512,024	$	2,566,621	$	127,249	$	134,028
Loans Held for Sale	13,157		13,157		17,564		17,575
Loans 1	4,849,733		5,109,927		4,861,643		5,115,355
Financial Instruments - Liabilities
Deposits	9,979,034		9,989,320		9,888,995		9,901,009
Long-Term Debt 2	21,786		22,412		23,707		24,590

1  Comprised of loans, net of unearned income and the allowance for loan losses.

2  Excludes capitalized lease obligations.

XML



Subsequent Events

6 Months Ended

Jun. 30, 2011

Subsequent Events

Subsequent Events

Note 13.  Subsequent Events

Litigation

On February 15, 2011, a purported class action lawsuit was filed in the Circuit Court of the First Circuit, State of Hawaii, by customers who claimed that the Bank had improperly charged overdraft fees on debit card transactions.  The lawsuit is similar to industry lawsuits filed against other financial institutions pertaining to overdraft fee debit card transactions.  On July 15, 2011, the Company reached a tentative settlement with the plaintiffs subject to documentation and court approvals.  The tentative settlement provides for a payment by the Company of $9.0 million into a class settlement fund, the proceeds of which will be used to refund class members and to pay attorneys’ fees and administrative and other costs, in exchange for a complete release of all claims asserted against the Company.  As of June 30, 2011, the $9.0 million tentative settlement amount was fully accrued for by the Company.

Partial Recovery on a Previously Charged-Off Leveraged Lease

In July 2011, the Company received a $3.4 million partial recovery on a previously charged-off leveraged lease.  Management will include the recovery in the assessment of the overall adequacy of the Allowance as of September 30, 2011.

XML



Consolidated Statements of Condition (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Assets
Interest-Bearing Deposits	$ 4,796	$ 3,472
Funds Sold	449,042	438,327
Investment Securities
Available-for-Sale	4,112,601	6,533,874
Held-to-Maturity (Fair Value of $2,566,621 and $134,028)	2,512,024	127,249
Loans Held for Sale	13,157	17,564
Loans and Leases	5,351,473	5,335,792
Allowance for Loan and Lease Losses	(144,976)	(147,358)
Net Loans and Leases	5,206,497	5,188,434
Total Earning Assets	12,298,117	12,308,920
Cash and Noninterest-Bearing Deposits	203,326	165,748
Premises and Equipment	105,785	108,170
Customers' Acceptances	882	437
Accrued Interest Receivable	40,957	41,151
Foreclosed Real Estate	2,590	1,928
Mortgage Servicing Rights	25,072	25,379
Goodwill	31,517	31,517
Other Assets	452,958	443,537
Total Assets	13,161,204	13,126,787
Deposits
Noninterest-Bearing Demand	2,507,358	2,447,713
Interest-Bearing Demand	2,023,937	1,871,718
Savings	4,413,390	4,526,893
Time	1,034,349	1,042,671
Total Deposits	9,979,034	9,888,995
Funds Purchased	9,882	9,478
Short-Term Borrowings	6,800	6,200
Securities Sold Under Agreements to Repurchase	1,873,286	1,901,084
Long-Term Debt	30,714	32,652
Banker's Acceptances	882	437
Retirement Benefits Payable	30,588	30,885
Accrued Interest Payable	5,457	5,007
Taxes Payable and Deferred Taxes	106,244	121,517
Other Liabilities	114,867	119,399
Total Liabilities	12,157,754	12,115,654
Shareholders' Equity
Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: June 30, 2011 - 57,132,830 / 47,225,303 and December 31, 2010 - 57,115,287 / 48,097,672)	571	570
Capital Surplus	502,777	500,888
Accumulated Other Comprehensive Income	27,778	26,965
Retained Earnings	964,420	932,629
Treasury Stock, at Cost (Shares: June 30, 2011 - 9,907,527 and December 31, 2010 - 9,017,615)	(492,096)	(449,919)
Total Shareholders' Equity	1,003,450	1,011,133
Total Liabilities and Shareholders' Equity	$ 13,161,204	$ 13,126,787

XML



Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2011

Summary of Significant Accounting Policies

Investment Securities

Investment Securities

Transfers of debt securities from the available-for-sale category to the held-to-maturity category are made at fair value at the date of transfer.  The unrealized holding gain or loss at the date of transfer remains in accumulated other comprehensive income and in the carrying value of the held-to-maturity investment security.  Premiums or discounts on investment securities are amortized or accreted as an adjustment of yield using the interest method over the estimated life of the security.  Unrealized holding gains or losses that remain in accumulated other comprehensive income are also amortized or accreted over the estimated life of the security as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount.

Realized gains and losses are recorded in noninterest income using the specific identification method.

Goodwill

Goodwill

In December 2010, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28, “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts.”  Under GAAP, the evaluation of goodwill impairment is a two-step test.  In Step 1, an entity must assess whether the carrying amount of a reporting unit exceeds its fair value.  If it does, an entity must perform Step 2 of the goodwill impairment test to determine whether goodwill has been impaired and to calculate the amount of that impairment.  The provisions of this ASU modify Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  The Company adopted the provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As of March 31, 2011, the Company had no reporting units with zero or negative carrying amounts or reporting units where there was a reasonable possibility of failing Step 1 of the goodwill impairment test.  As a result, the adoption of this ASU had no impact on the Company’s statements of income and condition.

Fair Value Measurements and Disclosures

Fair Value Measurements and Disclosures

In January 2010, the FASB issued ASU No. 2010-06, “Improving Disclosures About Fair Value Measurements,” which added disclosure requirements about transfers into and out of Levels 1, 2, and 3, clarified existing fair value disclosure requirements about the appropriate level of disaggregation, and clarified that a description of the valuation technique (e.g., market approach, income approach, or cost approach) and inputs used to measure fair value was required for recurring, nonrecurring, and Level 2 and 3 fair value measurements.  The Company adopted these provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2010.  This ASU also requires that Level 3 activity about purchases, sales, issuances, and settlements be presented on a gross basis rather than as a net number as previously permitted.  The Company adopted this provision of the ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As this provision amends only the disclosure requirements related to Level 3 activity, the adoption of this provision of the ASU had no impact on the Company’s statements of income and condition.  See Note 12 to the Consolidated Financial Statements for the disclosures required by this ASU.

XML



Investment Securities (Tables)

6 Months Ended

Jun. 30, 2011

Investment Securities

Schedule of amortized cost, gross unrealized gains and losses, and fair value of investment securities

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value
June 30, 2011
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,016,715	$	7,855	$	(817)	$	1,023,753
Debt Securities Issued by States and Political Subdivisions	127,790		3,174		(280)		130,684
Debt Securities Issued by Corporations	43,063		135		(1)		43,197
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		55,866		(4,213)		2,835,051
U.S. Government-Sponsored Enterprises	76,385		3,531		-		79,916
Total Mortgage-Backed Securities	2,859,783		59,397		(4,213)		2,914,967
Total	$	4,047,351	$	70,561	$	(5,311)	$	4,112,601
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	179,489	$	3,579	$	-	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		47,694		(1)		2,317,949
U.S. Government-Sponsored Enterprises	62,279		3,325		-		65,604
Total Mortgage-Backed Securities	2,332,535		51,019		(1)		2,383,553
Total	$	2,512,024	$	54,598	$	(1)	$	2,566,621
December 31, 2010
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	536,770	$	19,131	$	(45)	$	555,856
Debt Securities Issued by States and Political Subdivisions	113,715		1,477		(1,583)		113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	500		5		-		505
Mortgage-Backed Securities Issued by
Government Agencies	5,696,907		84,008		(30,887)		5,750,028
U.S. Government-Sponsored Enterprises	109,259		4,617		-		113,876
Total Mortgage-Backed Securities	5,806,166		88,625		(30,887)		5,863,904
Total	$	6,457,151	$	109,238	$	(32,515)	$	6,533,874
Held-to-Maturity:
Mortgage-Backed Securities Issued by
Government Agencies	$	47,368	$	2,959	$	-	$	50,327
U.S. Government-Sponsored Enterprises	79,881		3,820		-		83,701
Total	$	127,249	$	6,779	$	-	$	134,028

Analysis of the contractual maturities of investment securities

	Amortized
(dollars in thousands)	Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	256,617	$	257,384
Due After One Year Through Five Years	746,982		754,351
Due After Five Years Through Ten Years	80,904		82,104
Due After Ten Years	103,065		103,795
	1,187,568		1,197,634
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		2,835,051
U.S. Government-Sponsored Enterprises	76,385		79,916
Total Mortgage-Backed Securities	2,859,783		2,914,967
Total	$	4,047,351	$	4,112,601
Held-to-Maturity:
Due After One Year Through Five Years	$	179,489	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		2,317,949
U.S. Government-Sponsored Enterprises	62,279		65,604
Total Mortgage-Backed Securities	2,332,535		2,383,553
Total	$	2,512,024	$	2,566,621

Schedule of investment securities in an unrealized loss position

	Less Than 12 Months				12 Months or Longer					Total
			Gross				Gross					Gross
			Unrealized				Unrealized					Unrealized
(dollars in thousands)	Fair Value		Losses		Fair Value		Losses			Fair Value		Losses
June 30, 2011
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	69,999	$	(813)	$	1,065	$	(4	)	$	71,064	$	(817)
Debt Securities Issued by States and Political Subdivisions	28,745		(280)		-		-			28,745		(280)
Debt Securities Issued by Corporations	5,049		(1)		-		-			5,049		(1)
Mortgage-Backed Securities Issued by Government Agencies	479,590		(4,193)		1,527		(21		)	481,117		(4,214)
Total	$	583,383	$	(5,287)	$	2,592	$	(25	)	$	585,975	$	(5,312)
December 31, 2010
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,366	$	(36)	$	1,204	$	(9	)	$	2,570	$	(45)
Debt Securities Issued by States and Political Subdivisions	67,754		(1,583)		-		-			67,754		(1,583)
Mortgage-Backed Securities Issued by Government Agencies	1,662,897		(30,887)		-		-			1,662,897		(30,887)
Total	$	1,732,017	$	(32,506)	$	1,204	$	(9	)	$	1,733,221	$	(32,515)

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Tables)

6 Months Ended

Jun. 30, 2011

Loans and Leases and the Allowance for Loan and Lease Losses

Schedule of loan and lease portfolio

	June 30,		December 31,
(dollars in thousands)	2011		2010
Commercial
Commercial and Industrial	$	815,912	$	772,624
Commercial Mortgage	872,283		863,385
Construction	81,432		80,325
Lease Financing	316,776		334,997
Total Commercial	2,086,403		2,051,331
Consumer
Residential Mortgage	2,130,335		2,094,189
Home Equity	783,582		807,479
Automobile	191,739		209,008
Other 1	159,414		173,785
Total Consumer	3,265,070		3,284,461
Total Loans and Leases	$	5,351,473	$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

Schedule of portfolio segment and balance in Allowance disaggregated on the basis of impairment measurement method

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	87,533		$	59,825		$	147,358
Loans and Leases Charged-Off	(1,507		)	(7,514		)	(9,021		)
Recoveries on Loans and Leases Previously Charged-Off	443			2,596			3,039
Net Loans and Leases Charged-Off	(1,064		)	(4,918		)	(5,982		)
Provision for Credit Losses	2,516			1,084			3,600
Balance at End of Period	$	88,985		$	55,991		$	144,976
Six Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,977		$	66,381		$	147,358
Loans and Leases Charged-Off	(3,164		)	(13,217		)	(16,381		)
Recoveries on Loans and Leases Previously Charged-Off	1,065			4,643			5,708
Net Loans and Leases Charged-Off	(2,099		)	(8,574		)	(10,673		)
Provision for Credit Losses	10,107			(1,816		)	8,291
Balance at End of Period	$	88,985		$	55,991		$	144,976
As of June 30, 2011
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	-		$	3,875		$	3,875
Collectively Evaluated for Impairment	88,985			52,116			141,101
Total	$	88,985		$	55,991		$	144,976
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	5,109		$	24,348		$	29,457
Collectively Evaluated for Impairment	2,081,294			3,240,722			5,322,016
Total	$	2,086,403		$	3,265,070		$	5,351,473

Schedule of recorded investment in loans and leases by class and by credit quality indicator

	June 30, 2011
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	776,973	$	796,615	$	63,255	$	287,876	$	1,924,719
Special Mention	11,742		26,902		592		24,835		64,071
Classified	27,197		48,766		17,585		4,065		97,613
Total	$	815,912	$	872,283	$	81,432	$	316,776	$	2,086,403
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,101,968	$	780,280	$	191,572	$	158,536	$	3,232,356
Classified	28,367		3,302		167		878		32,714
Total	$	2,130,335	$	783,582	$	191,739	$	159,414	$	3,265,070
Total Recorded Investment in Loans and Leases									$	5,351,473
	December 31, 2010
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	720,618	$	775,938	$	61,598	$	305,967	$	1,864,121
Special Mention	18,096		32,055		1,975		26,767		78,893
Classified	33,910		55,392		16,752		2,263		108,317
Total	$	772,624	$	863,385	$	80,325	$	334,997	$	2,051,331
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,059,012	$	804,158	$	208,598	$	172,762	$	3,244,530
Classified	35,177		3,321		410		1,023		39,931
Total	$	2,094,189	$	807,479	$	209,008	$	173,785	$	3,284,461
Total Recorded Investment in Loans and Leases									$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

Schedule of an aging analysis of the Company's accruing and non-accruing loans and leases

(dollars in thousands)	30 - 59 Days Past Due	60 - 89 Days Past Due	Past Due 90 Days or More	Non- Accrual	Total Past Due and Non-Accrual	Current	Total Loans and Leases	Non-Accrual Loans and Leases that are Current 2
June 30, 2011
Commercial
Commercial and Industrial	$    1,332	$      718	$          -	$    1,839	$    3,889	$     812,023	$     815,912	$       283
Commercial Mortgage	-	-	-	3,290	3,290	868,993	872,283	2,284
Construction	-	-	-	288	288	81,144	81,432	-
Lease Financing	265	-	-	8	273	316,503	316,776	8
Total Commercial	1,597	718	-	5,425	7,740	2,078,663	2,086,403	2,575
Consumer
Residential Mortgage	11,215	6,080	5,854	23,970	47,119	2,083,216	2,130,335	3,067
Home Equity	3,493	1,852	1,147	2,155	8,647	774,935	783,582	468
Automobile	4,223	522	167	-	4,912	186,827	191,739	-
Other 1	2,874	845	604	16	4,339	155,075	159,414	-
Total Consumer	21,805	9,299	7,772	26,141	65,017	3,200,053	3,265,070	3,535
Total	$  23,402	$  10,017	$7,772	$  31,566	$  72,757	$  5,278,716	$  5,351,473	$    6,110
December 31, 2010
Commercial
Commercial and Industrial	$    1,807	$    1,341	$          -	$    1,642	$    4,790	$     767,834	$     772,624	$    1,564
Commercial Mortgage	2,100	-	-	3,503	5,603	857,782	863,385	2,415
Construction	-	-	-	288	288	80,037	80,325	-
Lease Financing	82	-	-	19	101	334,896	334,997	19
Total Commercial	3,989	1,341	-	5,452	10,782	2,040,549	2,051,331	3,998
Consumer
Residential Mortgage	8,389	9,045	5,399	28,152	50,985	2,043,204	2,094,189	7,891
Home Equity	4,248	2,420	1,067	2,254	9,989	797,490	807,479	1,041
Automobile	6,046	1,004	410	-	7,460	201,548	209,008	-
Other 1	1,962	1,145	707	-	3,814	169,971	173,785	-
Total Consumer	20,645	13,614	7,583	30,406	72,248	3,212,213	3,284,461	8,932
Total	$  24,634	$  14,955	$  7,583	$  35,858	$  83,030	$  5,252,762	$  5,335,792	$  12,930

1Comprised of other revolving credit, installment, and lease financing.

2Represents nonaccrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

Schedule of information related to impaired loans as of the balance sheet date

(dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance for Loan Losses
June 30, 2011
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,601	$	5,451	$	-
Commercial Mortgage	3,220		4,250		-
Construction	288		288		-
Total Commercial	5,109		9,989		-
Total Impaired Loans with No Related Allowance Recorded	$	5,109	$	9,989	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,336	$	1,336	$	160
Commercial Mortgage	308		611		69
Total Commercial	1,644		1,947		229
Consumer
Residential Mortgage	24,348		27,999		3,875
Home Equity	21		21		1
Automobile	5,747		5,747		101
Other1	632		632		55
Total Consumer	30,748		34,399		4,032
Total Impaired Loans with an Allowance Recorded	$	32,392	$	36,346	$	4,261
Impaired Loans:
Commercial	$	6,753	$	11,936	$	229
Consumer	30,748		34,399		4,032
Total Impaired Loans	$	37,501	$	46,335	$	4,261
December 31, 2010
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,564	$	5,414	$	-
Commercial Mortgage	3,377		4,407		-
Total Commercial	4,941		9,821		-
Total Impaired Loans with No Related Allowance Recorded	$	4,941	$	9,821	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	5,156	$	5,156	$	927
Commercial Mortgage	442		745		99
Construction	288		288		65
Total Commercial	5,886		6,189		1,091
Consumer
Residential Mortgage	21,058		24,709		2,919
Home Equity	21		21		1
Automobile	5,845		5,845		137
Other1	282		282		22
Total Consumer	27,206		30,857		3,079
Total Impaired Loans with an Allowance Recorded	$	33,092	$	37,046	$	4,170
Impaired Loans:
Commercial	$	10,827	$	16,010	$	1,091
Consumer	27,206		30,857		3,079
Total Impaired Loans	$	38,033	$	46,867	$	4,170

1Comprised of other revolving credit and installment financing.

Schedule of information related to impaired loans, activity during the period

	Three Months Ended June 30, 2011				Six Months Ended June 30, 2011
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,329	$	-	$	1,407	$	-
Commercial Mortgage	3,272		-		3,307		-
Construction	288		-		192		-
Total Commercial	4,889		-		4,906		-
Total Impaired Loans with No Related Allowance Recorded	$	4,889	$	-	$	4,906	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,807	$	21	$	3,590	$	89
Commercial Mortgage	324		5		363		9
Construction	-		-		96		-
Total Commercial	3,131		26		4,049		98
Consumer
Residential Mortgage	23,595		95		22,749		174
Home Equity	21		-		21		-
Automobile	5,796		145		5,812		288
Other 1	600		8		494		14
Total Consumer	30,012		248		29,076		476
Total Impaired Loans with an Allowance Recorded	$	33,143	$	274	$	33,125	$	574
Impaired Loans:
Commercial	$	8,020	$	26	$	8,955	$	98
Consumer	30,012		248		29,076		476
Total Impaired Loans	$	38,032	$	274	$	38,031	$	574

1  Comprised of other revolving credit and installment financing.

XML



Mortgage Servicing Rights (Tables)

6 Months Ended

Jun. 30, 2011

Mortgage Servicing Rights

Schedule of change in fair value of entity's mortgage servicing rights accounted for under the fair value measurement method

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	9,692		$	14,807		$	10,226		$	15,332
Changes in Fair Value:
Due to Change in Valuation Assumptions 1	(553		)	(554		)	(487		)	(646		)
Due to Paydowns and Other 2	(287		)	(413		)	(887		)	(846		)
Total Changes in Fair Value of Mortgage Servicing Rights	(840		)	(967		)	(1,374		)	(1,492		)
Balance at End of Period	$	8,852		$	13,840		$	8,852		$	13,840

1Principally represents changes in discount rates and loan repayment rate assumptions, mostly due to changes in interest rates.

2Principally represents changes due to loan payoffs.

Schedule of change in carrying value of entity's mortgage servicing rights including fair value of mortgage servicing rights accounted for under the amortization method, net of a valuation allowance

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollars in thousands)	2011			2010			2011			2010
Balance at Beginning of Period	$	16,227		$	11,275		$	15,153		$	10,638
Servicing Rights that Resulted From Asset Transfers	473			896			1,962			1,841
Amortization	(480		)	(365		)	(895		)	(673		)
Balance at End of Period	$	16,220		$	11,806		$	16,220		$	11,806
Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Beginning of Period	$	22,661		$	16,453		$	20,340		$	14,853
End of Period	$	21,483		$	15,044		$	21,483		$	15,044

Schedule of key assumptions used in estimating the fair value of entity's mortgage servicing rights

	June 30,		December 31,
	2011		2010
Weighted-Average Constant Prepayment Rate 1	13.31	%	13.71	%
Weighted-Average Life (in years)	6.06		5.90
Weighted-Average Note Rate	4.94	%	5.02	%
Weighted-Average Discount Rate 2	7.19	%	7.29	%

1Represents annualized loan repayment rate assumption.

2Derived from multiple interest rate scenarios that incorporate a spread to the London Interbank Offered Rate swap curve and market volatilities.

Schedule of sensitivity analysis of the entity's fair value of mortgage servicing rights to changes in certain key assumptions

	June 30,			December 31,
(dollars in thousands)	2011			2010
Constant Prepayment Rate
Decrease in fair value from 25 basis points (“bps”) adverse change	$	(337	)	$	(338	)
Decrease in fair value from 50 bps adverse change	(667		)	(671		)
Discount Rate
Decrease in fair value from 25 bps adverse change	(423		)	(421		)
Decrease in fair value from 50 bps adverse change	(836		)	(830		)

XML



Securities Sold Under Agreements to Repurchase (Tables)

6 Months Ended

Jun. 30, 2011

Securities Sold Under Agreements to Repurchase

Schedule of securities sold under agreements to repurchase

(dollars in thousands)	Amount
Overnight	$	41,000
2 to 30 Days	258,594
31 to 90 Days	807,005
Over 90 Days	766,687
Total	$	1,873,286

XML



Comprehensive Income (Tables)

6 Months Ended

Jun. 30, 2011

Comprehensive Income.

Components of comprehensive income

(dollars in thousands)	Before Tax			Tax Effect			Net of Tax
Three Months Ended June 30, 2011
Net Income	$	49,588		$	14,440		$	35,148
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	33,440			13,289			20,151
Reclassification of Investment Securities Net Gains
Realized in Net Income	(1,431		)	(545		)	(886		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	32,009			12,744			19,265
Amortization of Net Losses Related to Defined Benefit Plans	777			200			577
Change in Accumulated Other Comprehensive Income	32,786			12,944			19,842
Total Comprehensive Income	$	82,374		$	27,384		$	54,990
Three Months Ended June 30, 2010
Net Income	$	70,945		$	24,381		$	46,564
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	85,443			33,596			51,847
Reclassification of Investment Securities Net Gains
Realized in Net Income	(14,951		)	(5,881		)	(9,070		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	70,492			27,715			42,777
Amortization of Net Losses Related to Defined Benefit Plans	595			215			380
Change in Accumulated Other Comprehensive Income	71,087			27,930			43,157
Total Comprehensive Income	$	142,032		$	52,311		$	89,721
Six Months Ended June 30, 2011
Net Income	$	112,434		$	34,926		$	77,508
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	7,819			3,107			4,712
Reclassification of Investment Securities Net Gains
Realized in Net Income	(8,132		)	(3,185		)	(4,947		)
Net Unrealized Losses on Investment Securities,
Net of Reclassification Adjustment	(313		)	(78		)	(235		)
Amortization of Net Losses Related to Defined Benefit Plans	1,554			506			1,048
Change in Accumulated Other Comprehensive Income	1,241			428			813
Total Comprehensive Income	$	113,675		$	35,354		$	78,321
Six Months Ended June 30, 2010
Net Income	$	147,963		$	48,663		$	99,300
Other Comprehensive Income:
Net Unrealized Gains on Investment Securities	125,426			51,199			74,227
Reclassification of Investment Securities Net Gains
Realized in Net Income	(34,972		)	(14,279		)	(20,693		)
Net Unrealized Gains on Investment Securities,
Net of Reclassification Adjustment	90,454			36,920			53,534
Amortization of Net Losses Related to Defined Benefit Plans	1,189			428			761
Change in Accumulated Other Comprehensive Income	91,643			37,348			54,295
Total Comprehensive Income	$	239,606		$	86,011		$	153,595

XML



Earnings Per Share (Tables)

6 Months Ended

Jun. 30, 2011

Earnings Per Share

Reconciliation of the weighted average number of common shares outstanding for computing diluted earnings per share and antidilutive shares outstanding

	Three Months Ended		Six Months Ended
	June 30,		June 30,
	2011	2010	2011	2010
Denominator for Basic Earnings Per Share	47,428,718	48,080,485	47,638,752	47,997,996
Dilutive Effect of Stock Options	166,670	326,553	179,837	327,528
Dilutive Effect of Restricted Stock	12,426	8,564	19,189	26,558
Denominator for Diluted Earnings Per Share	47,607,814	48,415,602	47,837,778	48,352,082
Antidilutive Shares Outstanding	217,209	256,702	217,209	279,472

XML



Business Segments (Tables)

6 Months Ended

Jun. 30, 2011

Business Segments

Selected business segment financial information

	Retail			Commercial			Investment			Treasury			Consolidated
(dollars in thousands)	Banking			Banking			Services			and Other			Total
Three Months Ended June 30, 2011
Net Interest Income	$	43,890		$	34,686		$	3,792		$	15,131		$	97,499
Provision for Credit Losses	5,585			397			-			(2,382		)	3,600
Net Interest Income After Provision for Credit Losses	38,305			34,289			3,792			17,513			93,899
Noninterest Income	21,697			9,741			15,234			2,791			49,463
Noninterest Expense	(52,345		)	(24,159		)	(15,043		)	(2,227		)	(93,774		)
Income Before Provision for Income Taxes	7,657			19,871			3,983			18,077			49,588
Provision for Income Taxes	(2,833		)	(6,974		)	(1,474		)	(3,159		)	(14,440		)
Net Income	$	4,824		$	12,897		$	2,509		$	14,918		$	35,148
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Three Months Ended June 30, 2010
Net Interest Income	$	48,246		$	36,319		$	4,215		$	15,148		$	103,928
Provision for Credit Losses	9,871			6,206			(127		)	(11		)	15,939
Net Interest Income After Provision for Credit Losses	38,375			30,113			4,342			15,159			87,989
Noninterest Income	25,806			11,697			14,310			17,061			68,874
Noninterest Expense	(43,436		)	(24,977		)	(15,553		)	(1,952		)	(85,918		)
Income Before Provision for Income Taxes	20,745			16,833			3,099			30,268			70,945
Provision for Income Taxes	(7,676		)	(6,322		)	(1,147		)	(9,236		)	(24,381		)
Net Income	$	13,069		$	10,511		$	1,952		$	21,032		$	46,564
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845
Six Months Ended June 30, 2011
Net Interest Income	$	88,314		$	69,689		$	7,655		$	31,538		$	197,196
Provision for Credit Losses	10,628			209			(140		)	(2,406		)	8,291
Net Interest Income After Provision for Credit Losses	77,686			69,480			7,795			33,944			188,905
Noninterest Income	41,817			18,798			30,284			12,486			103,385
Noninterest Expense	(96,244		)	(48,581		)	(30,447		)	(4,584		)	(179,856		)
Income Before Provision for Income Taxes	23,259			39,697			7,632			41,846			112,434
Provision for Income Taxes	(8,606		)	(13,806		)	(2,824		)	(9,690		)	(34,926		)
Net Income	$	14,653		$	25,891		$	4,808		$	32,156		$	77,508
Total Assets as of June 30, 2011	$	3,058,041		$	2,266,089		$	221,347		$	7,615,727		$	13,161,204
Six Months Ended June 30, 2010
Net Interest Income	$	97,551		$	77,446		$	8,538		$	28,046		$	211,581
Provision for Credit Losses	25,227			11,347			88			(12		)	36,650
Net Interest Income After Provision for Credit Losses	72,324			66,099			8,450			28,058			174,931
Noninterest Income	49,273			21,715			29,337			40,331			140,656
Noninterest Expense	(85,769		)	(48,839		)	(29,598		)	(3,418		)	(167,624		)
Income Before Provision for Income Taxes	35,828			38,975			8,189			64,971			147,963
Provision for Income Taxes	(13,256		)	(14,321		)	(3,031		)	(18,055		)	(48,663		)
Net Income	$	22,572		$	24,654		$	5,158		$	46,916		$	99,300
Total Assets as of June 30, 2010	$	3,156,403		$	2,326,589		$	312,676		$	7,060,177		$	12,855,845

XML



Pension Plans and Postretirement Benefit Plan (Tables)

6 Months Ended

Jun. 30, 2011

Pension Plans and Postretirement Benefit Plan

Components of net periodic benefit cost for pension plans and postretirement benefit plan

	Pension Benefits						Postretirement Benefits
(dollars in thousands)	2011			2010			2011			2010
Three Months Ended June 30,
Service Cost	$	-		$	-		$	123		$	117
Interest Cost	1,305			1,294			359			440
Expected Return on Plan Assets	(1,612		)	(1,642		)	-			-
Amortization of:
Prior Service Credit	-			-			(53		)	(53		)
Net Actuarial Losses (Gains)	830			724			-			(76		)
Net Periodic Benefit Cost	$	523		$	376		$	429		$	428
Six Months Ended June 30,
Service Cost	$	-		$	-		$	246		$	234
Interest Cost	2,610			2,588			719			879
Expected Return on Plan Assets	(3,225		)	(3,284		)	-			-
Amortization of:
Prior Service Credit	-			-			(106		)	(106		)
Net Actuarial Losses (Gains)	1,661			1,447			(1		)	(152		)
Net Periodic Benefit Cost	$	1,046		$	751		$	858		$	855

XML



Derivative Financial Instruments (Tables)

6 Months Ended

Jun. 30, 2011

Derivative Financial Instruments

Derivative financial instruments, their fair values, and balance sheet location

	June 30, 2011				December 31, 2010
Derivative Financial Instruments Not Designatedas Hedging Instruments1(dollars in thousands)	AssetDerivatives		Liability Derivatives		AssetDerivatives		LiabilityDerivatives
Interest Rate Lock Commitments	$	681	$	31	$	1,531	$	1,648
Forward Commitments	171		45		3,114		155
Interest Rate Swap Agreements	26,637		26,855		25,982		26,197
Foreign Exchange Contracts	223		22		264		106
Total	$	27,712	$	26,953	$	30,891	$	28,106

1  Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition.

Derivative financial instruments and the amount and location of the net gains and losses recognized in the statements of income

	Location of Net Gains	Three Months Ended						Six Months Ended
Derivative Financial Instruments Not Designated	(Losses) Recognized in the	June 30,						June 30,
as Hedging Instruments (dollars in thousands)	Statements of Income	2011			2010			2011			2010
Interest Rate Lock Commitments	Mortgage Banking	$	1,908		$	4,886		$	3,389		$	7,245
Forward Commitments	Mortgage Banking	(341		)	(1,689		)	(105		)	(2,008		)
Interest Rate Swap Agreements	Other Noninterest Income	339			(41		)	367			113
Foreign Exchange Contracts	Other Noninterest Income	743			667			1,640			1,413
Total		$	2,649		$	3,823		$	5,291		$	6,763

XML



Consolidated Statements of Condition (Parenthetical) (USD $) In Thousands, except Share data	Jun. 30, 2011	Dec. 31, 2010
Consolidated Statements of Condition
Held-to-Maturity Investment Securities, Fair Value (in dollars)	$ 2,566,621	$ 134,028
Common Stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common Stock, authorized shares	500,000,000	500,000,000
Common Stock, issued shares	57,132,830	57,115,287
Common Stock, outstanding shares	47,225,303	48,097,672
Treasury Stock, Shares	9,907,527	9,017,615

XML



Credit Commitments (Tables)

6 Months Ended

Jun. 30, 2011

Credit Commitments

Credit commitments

(dollars in thousands)	June 30,2011		December 31,2010
Unfunded Commitments to Extend Credit	$	1,822,387	$	1,875,459
Standby Letters of Credit	90,190		97,708
Commercial Letters of Credit	24,335		24,658
Total Credit Commitments	$	1,936,912	$	1,997,825

XML



Fair Value of Assets and Liabilities (Tables)

6 Months Ended

Jun. 30, 2011

Fair Value of Assets and Liabilities

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

(dollars in thousands)	Quoted Prices in Active Markets for Identical Assetsor Liabilities (Level 1)		Significant Other Observable Inputs(Level 2)		Significant Unobservable Inputs(Level 3)			Total
June 30, 2011
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	933,539	$	90,214	$	-		$	1,023,753
Debt Securities Issued by States and Political Subdivisions	-		130,684		-			130,684
Debt Securities Issued by Corporations	-		43,197		-			43,197
Mortgage-Backed Securities Issued by
Government Agencies	-		2,835,051		-			2,835,051
U.S. Government-Sponsored Enterprises	-		79,916		-			79,916
Total Mortgage-Backed Securities	-		2,914,967		-			2,914,967
Total Investment Securities Available-for-Sale	933,539		3,179,062		-			4,112,601
Mortgage Servicing Rights	-		-		8,852			8,852
Other Assets	11,863		-		-			11,863
Net Derivative Assets and Liabilities	-		327		432			759
Total Assets Measured at Fair Value on aRecurring Basis as of June 30, 2011	$	945,402	$	3,179,389	$	9,284		$	4,134,075
December 31, 2010
Investment Securities Available-for-Sale
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	553,894	$	1,962	$	-		$	555,856
Debt Securities Issued by States and Political Subdivisions	-		113,609		-			113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	-		505		-			505
Mortgage-Backed Securities Issued by
Government Agencies	-		5,750,028		-			5,750,028
U.S. Government-Sponsored Enterprises	-		113,876		-			113,876
Total Mortgage-Backed Securities	-		5,863,904		-			5,863,904
Total Investment Securities Available-for-Sale	553,894		5,979,980		-			6,533,874
Mortgage Servicing Rights	-		-		10,226			10,226
Other Assets	10,851		-		-			10,851
Net Derivative Assets and Liabilities	-		3,117		(332		)	2,785
Total Assets Measured at Fair Value on aRecurring Basis as of December 31, 2010	$	564,745	$	5,983,097	$	9,894		$	6,557,736

Changes in Level 3 assets and liabilities measured at fair value on a recurring basis

Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2011
Balance as of April 1, 2011	$	9,692		$	606		$	10,298
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(840		)	1,877			1,037
Transfers to Loans Held for Sale	-			(2,051		)	(2,051		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(553	)	$	432		$	(121	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Three Months Ended June 30, 2010
Balance as of April 1, 2010	$	14,807		$	337		$	15,144
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(967		)	4,800			3,833
Transfers to Loans Held for Sale	-			(3,130		)	(3,130		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(554	)	$	2,007		$	1,453
Assets     (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2011
Balance as of January 1, 2011	$	10,226		$	(332	)	$	9,894
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,374		)	3,386			2,012
Transfers to Loans Held for Sale	-			(2,622		)	(2,622		)
Balance as of June 30, 2011	$	8,852		$	432		$	9,284
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2011	$	(487	)	$	432		$	(55	)
Assets      (dollars in thousands)	MortgageServicing Rights 1			Net DerivativeAssets and Liabilities 2			Total
Six Months Ended June 30, 2010
Balance as of January 1, 2010	$	15,332		$	(180	)	$	15,152
Realized and Unrealized Net Gains (Losses):
Included in Net Income	(1,492		)	7,144			5,652
Transfers to Loans Held for Sale	-			(4,957		)	(4,957		)
Balance as of June 30, 2010	$	13,840		$	2,007		$	15,847
Total Unrealized Net Gains (Losses) Included in Net IncomeRelated to Assets Still Held as of June 30, 2010	$	(646	)	$	2,007		$	1,361

1Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2  Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income. Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

Tabular disclosure of the carrying value and fair value measurement of financial instruments - assets and liabilities of the entity

	June 30, 2011				December 31, 2010
(dollars in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Financial Instruments - Assets
Investment Securities Held-to-Maturity	$	2,512,024	$	2,566,621	$	127,249	$	134,028
Loans Held for Sale	13,157		13,157		17,564		17,575
Loans 1	4,849,733		5,109,927		4,861,643		5,115,355
Financial Instruments - Liabilities
Deposits	9,979,034		9,989,320		9,888,995		9,901,009
Long-Term Debt 2	21,786		22,412		23,707		24,590

1  Comprised of loans, net of unearned income and the allowance for loan losses.

2  Excludes capitalized lease obligations.

XML



Investment Securities (Details) (USD $)	3 Months Ended
	Mar. 31, 2011	Jun. 30, 2011	Dec. 31, 2010
Available-for-Sale:
Amortized Cost		$ 4,047,351,000	$ 6,457,151,000
Gross Unrealized Gains		70,561,000	109,238,000
Gross Unrealized Losses		(5,311,000)	(32,515,000)
Fair Value		4,112,601,000	6,533,874,000
Held-to-Maturity:
Amortized Cost		2,512,024,000	127,249,000
Gross Unrealized Gains		54,598,000	6,779,000
Gross Unrealized Losses		(1,000)
Fair Value		2,566,621,000	134,028,000
Reclassification at fair value in available-for-sale investment securities to the held-to-maturity category	2,200,000,000
Unrealized after-tax gains in accumulated other comprehensive income to be amortized over the estimated remaining life of the securities	8,200,000
Debt Securities Issued by the U.S. Treasury and Government Agencies
Available-for-Sale:
Amortized Cost		1,016,715,000	536,770,000
Gross Unrealized Gains		7,855,000	19,131,000
Gross Unrealized Losses		(817,000)	(45,000)
Fair Value		1,023,753,000	555,856,000
Held-to-Maturity:
Amortized Cost		179,489,000
Gross Unrealized Gains		3,579,000
Fair Value		183,068,000
Debt Securities Issued by States and Political Subdivisions
Available-for-Sale:
Amortized Cost		127,790,000	113,715,000
Gross Unrealized Gains		3,174,000	1,477,000
Gross Unrealized Losses		(280,000)	(1,583,000)
Fair Value		130,684,000	113,609,000
Debt Securities Issued by U.S. Government-Sponsored Enterprises
Available-for-Sale:
Amortized Cost			500,000
Gross Unrealized Gains			5,000
Fair Value			505,000
Debt Securities Issued by Corporations
Available-for-Sale:
Amortized Cost		43,063,000
Gross Unrealized Gains		135,000
Gross Unrealized Losses		(1,000)
Fair Value		43,197,000
Mortgage-Backed Securities Issued by Government Agencies
Available-for-Sale:
Amortized Cost		2,783,398,000	5,696,907,000
Gross Unrealized Gains		55,866,000	84,008,000
Gross Unrealized Losses		(4,213,000)	(30,887,000)
Fair Value		2,835,051,000	5,750,028,000
Held-to-Maturity:
Amortized Cost		2,270,256,000	47,368,000
Gross Unrealized Gains		47,694,000	2,959,000
Gross Unrealized Losses		(1,000)
Fair Value		2,317,949,000	50,327,000
Mortgage-Backed Securities Issued by U.S. Government-Sponsored Enterprises
Available-for-Sale:
Amortized Cost		76,385,000	109,259,000
Gross Unrealized Gains		3,531,000	4,617,000
Fair Value		79,916,000	113,876,000
Held-to-Maturity:
Amortized Cost		62,279,000	79,881,000
Gross Unrealized Gains		3,325,000	3,820,000
Fair Value		65,604,000	83,701,000
Mortgage-Backed Securities
Available-for-Sale:
Amortized Cost		2,859,783,000	5,806,166,000
Gross Unrealized Gains		59,397,000	88,625,000
Gross Unrealized Losses		(4,213,000)	(30,887,000)
Fair Value		2,914,967,000	5,863,904,000
Held-to-Maturity:
Amortized Cost		2,332,535,000
Gross Unrealized Gains		51,019,000
Gross Unrealized Losses		(1,000)
Fair Value		$ 2,383,553,000

XML



Investment Securities (Details 2) (USD $) In Thousands	Jun. 30, 2011
Amortized Cost, Available-for-Sale
Due in One Year or Less	$ 256,617
Due After One Year Through Five Years	746,982
Due After Five Years Through Ten Years	80,904
Due After Ten Years	103,065
Total	1,187,568
Fair Value, Available-for-Sale
Due in One Year or Less	257,384
Due After One Year Through Five Years	754,351
Due After Five Years Through Ten Years	82,104
Due After Ten Years	103,795
Total	1,197,634
Investment Securities, Held-to-Maturity:
Amortized Cost, Due After One Year Through Five Years	179,489
Fair Value, Due After One Year Through Five Years	$ 183,068

XML



Investment Securities (Details 3) (USD $)	3 Months Ended	6 Months Ended
	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Available-for-Sale:
Amortized Cost		$ 4,047,351,000		$ 6,457,151,000
Fair Value		4,112,601,000		6,533,874,000
Held-to-Maturity:
Amortized Cost		2,512,024,000		127,249,000
Fair Value		2,566,621,000		134,028,000
Carrying value of investment securities which are pledged		3,200,000,000		3,200,000,000
Gross gains on sale of investment securities	15,000,000	10,300,000	35,000,000
Gross losses on sale of investment securities		4,200,000
Debt Securities Issued by the U.S. Treasury and Government Agencies
Available-for-Sale:
Amortized Cost		1,016,715,000		536,770,000
Fair Value		1,023,753,000		555,856,000
Held-to-Maturity:
Amortized Cost		179,489,000
Fair Value		183,068,000
Mortgage-Backed Securities Issued by Government Agencies
Available-for-Sale:
Amortized Cost		2,783,398,000		5,696,907,000
Fair Value		2,835,051,000		5,750,028,000
Held-to-Maturity:
Amortized Cost		2,270,256,000		47,368,000
Fair Value		2,317,949,000		50,327,000
Mortgage-Backed Securities Issued by U.S. Government-Sponsored Enterprises
Available-for-Sale:
Amortized Cost		76,385,000		109,259,000
Fair Value		79,916,000		113,876,000
Held-to-Maturity:
Amortized Cost		62,279,000		79,881,000
Fair Value		65,604,000		83,701,000
Mortgage-Backed Securities
Available-for-Sale:
Amortized Cost		2,859,783,000		5,806,166,000
Fair Value		2,914,967,000		5,863,904,000
Held-to-Maturity:
Amortized Cost		2,332,535,000
Fair Value		$ 2,383,553,000

XML



Investment Securities (Details 4) (USD $)	Jun. 30, 2011	Dec. 31, 2010
Investment securities in an unrealized loss position
Less Than 12 Months, Fair Value	$ 583,383,000	$ 1,732,017,000
Less Than 12 Months, Gross Unrealized Losses	(5,287,000)	(32,506,000)
12 Months or Longer, Fair Value	2,592,000	1,204,000
12 Months or Longer, Gross Unrealized Losses	(25,000)	(9,000)
Total Fair Value	585,975,000	1,733,221,000
Total Gross Unrealized Losses	(5,312,000)	(32,515,000)
Number of investment securities that were in an unrealized loss position	62
Carrying value of federal Home Loan Bank stock	61,300,000
Carrying value of federal Reserve Bank stock	18,600,000
Debt Securities Issued by the U.S. Treasury and Government Agencies
Investment securities in an unrealized loss position
Less Than 12 Months, Fair Value	69,999,000	1,366,000
Less Than 12 Months, Gross Unrealized Losses	(813,000)	(36,000)
12 Months or Longer, Fair Value	1,065,000	1,204,000
12 Months or Longer, Gross Unrealized Losses	(4,000)	(9,000)
Total Fair Value	71,064,000	2,570,000
Total Gross Unrealized Losses	(817,000)	(45,000)
Debt Securities Issued by States and Political Subdivisions
Investment securities in an unrealized loss position
Less Than 12 Months, Fair Value	28,745,000	67,754,000
Less Than 12 Months, Gross Unrealized Losses	(280,000)	(1,583,000)
Total Fair Value	28,745,000	67,754,000
Total Gross Unrealized Losses	(280,000)	(1,583,000)
Mortgage-Backed Securities Issued by Government Agencies
Investment securities in an unrealized loss position
Less Than 12 Months, Fair Value	479,590,000	1,662,897,000
Less Than 12 Months, Gross Unrealized Losses	(4,193,000)	(30,887,000)
12 Months or Longer, Fair Value	1,527,000
12 Months or Longer, Gross Unrealized Losses	(21,000)
Total Fair Value	481,117,000	1,662,897,000
Total Gross Unrealized Losses	(4,214,000)	(30,887,000)
Debt Securities Issued by Corporations
Investment securities in an unrealized loss position
Less Than 12 Months, Fair Value	5,049,000
Less Than 12 Months, Gross Unrealized Losses	(1,000)
Total Fair Value	5,049,000
Total Gross Unrealized Losses	$ (1,000)

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Details) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Loan and lease portfolio
Loans and Leases	$ 5,351,473	$ 5,335,792
Commercial
Loan and lease portfolio
Loans and Leases	2,086,403	2,051,331
Commercial and Industrial
Loan and lease portfolio
Loans and Leases	815,912	772,624
Commercial Mortgage
Loan and lease portfolio
Loans and Leases	872,283	863,385
Construction
Loan and lease portfolio
Loans and Leases	81,432	80,325
Lease Financing
Loan and lease portfolio
Loans and Leases	316,776	334,997
Consumer
Loan and lease portfolio
Loans and Leases	3,265,070	3,284,461
Residential Mortgage
Loan and lease portfolio
Loans and Leases	2,130,335	2,094,189
Home Equity
Loan and lease portfolio
Loans and Leases	783,582	807,479
Automobile
Loan and lease portfolio
Loans and Leases	191,739	209,008
Other Consumer
Loan and lease portfolio
Loans and Leases	$ 159,414	$ 173,785

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Details 2) (USD $) In Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2011	Dec. 31, 2010
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$ 147,358	$ 147,358
Loans and Leases Charged-Off	(9,021)	(16,381)
Recoveries on Loans and Leases Previously Charged-Off	3,039	5,708
Net Loans and Leases Charged-Off	(5,982)	(10,673)
Provision for Credit Losses	3,600	8,291
Balance at End of Period	144,976	144,976
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	3,875	3,875
Collectively Evaluated for Impairment	141,101	141,101
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	29,457	29,457
Collectively Evaluated for Impairment	5,322,016	5,322,016
Total Loans and Leases	5,351,473	5,351,473	5,335,792
Commercial
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	87,533	80,977
Loans and Leases Charged-Off	(1,507)	(3,164)
Recoveries on Loans and Leases Previously Charged-Off	443	1,065
Net Loans and Leases Charged-Off	(1,064)	(2,099)
Provision for Credit Losses	2,516	10,107
Balance at End of Period	88,985	88,985
Allowance for Loan and Lease Losses:
Collectively Evaluated for Impairment	88,985	88,985
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	5,109	5,109
Collectively Evaluated for Impairment	2,081,294	2,081,294
Total Loans and Leases	2,086,403	2,086,403	2,051,331
Consumer
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	59,825	66,381
Loans and Leases Charged-Off	(7,514)	(13,217)
Recoveries on Loans and Leases Previously Charged-Off	2,596	4,643
Net Loans and Leases Charged-Off	(4,918)	(8,574)
Provision for Credit Losses	1,084	(1,816)
Balance at End of Period	55,991	55,991
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	3,875	3,875
Collectively Evaluated for Impairment	52,116	52,116
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	24,348	24,348
Collectively Evaluated for Impairment	3,240,722	3,240,722
Total Loans and Leases	$ 3,265,070	$ 3,265,070	$ 3,284,461

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Details 3) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2011	Dec. 31, 2010
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	$ 5,351,473	$ 5,335,792
Commercial | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	1,924,719	1,864,121
Commercial and Industrial | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	776,973	720,618
Commercial Mortgage | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	796,615	775,938
Construction | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	63,255	61,598
Lease Financing | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	287,876	305,967
Consumer | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	3,232,356	3,244,530
Residential Mortgage | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	2,101,968	2,059,012
Home Equity | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	780,280	804,158
Automobile | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	191,572	208,598
Other Consumer | Pass
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	158,536	172,762
Commercial | Special Mention
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	64,071	78,893
Commercial and Industrial | Special Mention
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	11,742	18,096
Commercial Mortgage | Special Mention
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	26,902	32,055
Construction | Special Mention
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	592	1,975
Lease Financing | Special Mention
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	24,835	26,767
Commercial | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	97,613	108,317
Commercial and Industrial | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	27,197	33,910
Commercial Mortgage | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	48,766	55,392
Construction | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	17,585	16,752
Lease Financing | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	4,065	2,263
Consumer | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	32,714	39,931
Residential Mortgage | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	28,367	35,177
Home Equity | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	3,302	3,321
Automobile | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	167	410
Other Consumer | Classified
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	878	1,023
Classified
Recorded investment in loans and leases by class and by credit quality indicator
Maximum current loan-to-value ratio for residential mortgage and home equity loans to be considered as pass (as a percent)	60.00%
Commercial
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	2,086,403	2,051,331
Commercial and Industrial
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	815,912	772,624
Commercial Mortgage
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	872,283	863,385
Construction
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	81,432	80,325
Lease Financing
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	316,776	334,997
Consumer
Recorded investment in loans and leases by class and by credit quality indicator
Number of days past due for loans and leases in classified credit quality indicator (in days)	90
Total Recorded Investment in Loans and Leases	3,265,070	3,284,461
Residential Mortgage
Recorded investment in loans and leases by class and by credit quality indicator
Number of days past due for loans and leases in classified credit quality indicator (in days)	90
Total Recorded Investment in Loans and Leases	2,130,335	2,094,189
Number of months up to which residential and home equity loans may be considered classified, even if they are current as to principal and interest (in months)	6
Home Equity
Recorded investment in loans and leases by class and by credit quality indicator
Number of days past due for loans and leases in classified credit quality indicator (in days)	90
Total Recorded Investment in Loans and Leases	783,582	807,479
Automobile
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	191,739	209,008
Other Consumer
Recorded investment in loans and leases by class and by credit quality indicator
Total Recorded Investment in Loans and Leases	$ 159,414	$ 173,785

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Details 4) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2011	Dec. 31, 2010
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	$ 23,402	$ 24,634
60 - 89 Days Past Due	10,017	14,955
Past Due 90 Days or More	7,772	7,583
Non-Accrual	31,566	35,858
Total Past Due and Non-Accrual	72,757	83,030
Current	5,278,716	5,252,762
Total Loans and Leases	5,351,473	5,335,792
Non-Accrual Loans and Leases that are Current	6,110	12,930
Number of days nonaccrual loans and leases are not past due (in days)	30
Commercial
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	1,597	3,989
60 - 89 Days Past Due	718	1,341
Non-Accrual	5,425	5,452
Total Past Due and Non-Accrual	7,740	10,782
Current	2,078,663	2,040,549
Total Loans and Leases	2,086,403	2,051,331
Non-Accrual Loans and Leases that are Current	2,575	3,998
Commercial and Industrial
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	1,332	1,807
60 - 89 Days Past Due	718	1,341
Non-Accrual	1,839	1,642
Total Past Due and Non-Accrual	3,889	4,790
Current	812,023	767,834
Total Loans and Leases	815,912	772,624
Non-Accrual Loans and Leases that are Current	283	1,564
Commercial Mortgage
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due		2,100
Non-Accrual	3,290	3,503
Total Past Due and Non-Accrual	3,290	5,603
Current	868,993	857,782
Total Loans and Leases	872,283	863,385
Non-Accrual Loans and Leases that are Current	2,284	2,415
Construction
Aging Analysis of Accruing and Non-Accruing Loans and Leases
Non-Accrual	288	288
Total Past Due and Non-Accrual	288	288
Current	81,144	80,037
Total Loans and Leases	81,432	80,325
Lease Financing
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	265	82
Non-Accrual	8	19
Total Past Due and Non-Accrual	273	101
Current	316,503	334,896
Total Loans and Leases	316,776	334,997
Non-Accrual Loans and Leases that are Current	8	19
Consumer
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	21,805	20,645
60 - 89 Days Past Due	9,299	13,614
Past Due 90 Days or More	7,772	7,583
Non-Accrual	26,141	30,406
Total Past Due and Non-Accrual	65,017	72,248
Current	3,200,053	3,212,213
Total Loans and Leases	3,265,070	3,284,461
Non-Accrual Loans and Leases that are Current	3,535	8,932
Residential Mortgage
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	11,215	8,389
60 - 89 Days Past Due	6,080	9,045
Past Due 90 Days or More	5,854	5,399
Non-Accrual	23,970	28,152
Total Past Due and Non-Accrual	47,119	50,985
Current	2,083,216	2,043,204
Total Loans and Leases	2,130,335	2,094,189
Non-Accrual Loans and Leases that are Current	3,067	7,891
Home Equity
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	3,493	4,248
60 - 89 Days Past Due	1,852	2,420
Past Due 90 Days or More	1,147	1,067
Non-Accrual	2,155	2,254
Total Past Due and Non-Accrual	8,647	9,989
Current	774,935	797,490
Total Loans and Leases	783,582	807,479
Non-Accrual Loans and Leases that are Current	468	1,041
Automobile
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	4,223	6,046
60 - 89 Days Past Due	522	1,004
Past Due 90 Days or More	167	410
Total Past Due and Non-Accrual	4,912	7,460
Current	186,827	201,548
Total Loans and Leases	191,739	209,008
Other Consumer
Aging Analysis of Accruing and Non-Accruing Loans and Leases
30 - 59 Days Past Due	2,874	1,962
60 - 89 Days Past Due	845	1,145
Past Due 90 Days or More	604	707
Non-Accrual	16
Total Past Due and Non-Accrual	4,339	3,814
Current	155,075	169,971
Total Loans and Leases	$ 159,414	$ 173,785

XML



Consolidated Statements of Shareholders' Equity (USD $) In Thousands	Total	Common Stock	Capital Surplus	Accum. Other Comprehensive Income	Retained Earnings	Treasury Stock	Comprehensive Income
Balance at Dec. 31, 2009	$ 895,973	$ 569	$ 494,318	$ 6,925	$ 843,521	$ (449,360)
Comprehensive Income:
Net Income	99,300				99,300		99,300
Other Comprehensive Income, Net of Tax:
Net Unrealized Gains (Losses) on Investment Securities, Net of Reclassification Adjustment	53,534			53,534			53,534
Amortization of Net Losses Related to Defined Benefit Plans	761			761			761
Total Comprehensive Income	153,595						153,595
Share-Based Compensation	1,545		1,545
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits (237,619 and 312,707 shares for the six months ended June 30, 2011 and 2010 respectively)	8,532	1	1,219		(3,902)	11,214
Common Stock Repurchased (1,109,988 and 67,493 shares for the six months ended June 30, 2011 and 2010 respectively)	(3,280)					(3,280)
Cash Dividends Paid ($0.90 per share)	(43,354)				(43,354)
Balance at Jun. 30, 2010	1,013,011	570	497,082	61,220	895,565	(441,426)
Balance at Dec. 31, 2010	1,011,133	570	500,888	26,965	932,629	(449,919)
Comprehensive Income:
Net Income	77,508				77,508		77,508
Other Comprehensive Income, Net of Tax:
Net Unrealized Gains (Losses) on Investment Securities, Net of Reclassification Adjustment	(235)			(235)			(235)
Amortization of Net Losses Related to Defined Benefit Plans	1,048			1,048			1,048
Total Comprehensive Income	78,321						78,321
Share-Based Compensation	1,360		1,360
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits (237,619 and 312,707 shares for the six months ended June 30, 2011 and 2010 respectively)	7,829	1	529		(2,752)	10,051
Common Stock Repurchased (1,109,988 and 67,493 shares for the six months ended June 30, 2011 and 2010 respectively)	(52,228)					(52,228)
Cash Dividends Paid ($0.90 per share)	(42,965)				(42,965)
Balance at Jun. 30, 2011	$ 1,003,450	$ 571	$ 502,777	$ 27,778	$ 964,420	$ (492,096)

XML



Loans and Leases and the Allowance for Loan and Lease Losses (Details 5) (USD $) In Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2011	Dec. 31, 2010
Commercial | Impaired Loans:
Impaired Loans Information:
Recorded Investment	$ 6,753	$ 6,753	$ 10,827
Unpaid Principal Balance	11,936	11,936	16,010
Related Allowance for Loan Losses	229	229	1,091
Average Recorded Investment	8,020	8,955
Interest Income Recognized	26	98
Consumer | Impaired Loans:
Impaired Loans Information:
Recorded Investment	30,748	30,748	27,206
Unpaid Principal Balance	34,399	34,399	30,857
Related Allowance for Loan Losses	4,032	4,032	3,079
Average Recorded Investment	30,012	29,076
Interest Income Recognized	248	476
Impaired Loans:
Impaired Loans Information:
Recorded Investment	37,501	37,501	38,033
Unpaid Principal Balance	46,335	46,335	46,867
Related Allowance for Loan Losses	4,261	4,261	4,170
Average Recorded Investment	38,032	38,031
Interest Income Recognized	274	574
Commercial | Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Recorded Investment	5,109	5,109	4,941
Unpaid Principal Balance	9,989	9,989	9,821
Average Recorded Investment	4,889	4,906
Commercial and Industrial | Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Recorded Investment	1,601	1,601	1,564
Unpaid Principal Balance	5,451	5,451	5,414
Average Recorded Investment	1,329	1,407
Commercial Mortgage | Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Recorded Investment	3,220	3,220	3,377
Unpaid Principal Balance	4,250	4,250	4,407
Average Recorded Investment	3,272	3,307
Construction | Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Recorded Investment	288	288
Unpaid Principal Balance	288	288
Average Recorded Investment	288	192
Impaired Loans with No Related Allowance Recorded:
Impaired Loans Information:
Recorded Investment	5,109	5,109	4,941
Unpaid Principal Balance	9,989	9,989	9,821
Average Recorded Investment	4,889	4,906
Commercial | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	1,644	1,644	5,886
Unpaid Principal Balance	1,947	1,947	6,189
Related Allowance for Loan Losses	229	229	1,091
Average Recorded Investment	3,131	4,049
Interest Income Recognized	26	98
Commercial and Industrial | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	1,336	1,336	5,156
Unpaid Principal Balance	1,336	1,336	5,156
Related Allowance for Loan Losses	160	160	927
Average Recorded Investment	2,807	3,590
Interest Income Recognized	21	89
Commercial Mortgage | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	308	308	442
Unpaid Principal Balance	611	611	745
Related Allowance for Loan Losses	69	69	99
Average Recorded Investment	324	363
Interest Income Recognized	5	9
Construction | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment			288
Unpaid Principal Balance			288
Related Allowance for Loan Losses			65
Average Recorded Investment		96
Consumer | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	30,748	30,748	27,206
Unpaid Principal Balance	34,399	34,399	30,857
Related Allowance for Loan Losses	4,032	4,032	3,079
Average Recorded Investment	30,012	29,076
Interest Income Recognized	248	476
Residential Mortgage | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	24,348	24,348	21,058
Unpaid Principal Balance	27,999	27,999	24,709
Related Allowance for Loan Losses	3,875	3,875	2,919
Average Recorded Investment	23,595	22,749
Interest Income Recognized	95	174
Home Equity | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	21	21	21
Unpaid Principal Balance	21	21	21
Related Allowance for Loan Losses	1	1	1
Average Recorded Investment	21	21
Automobile | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	5,747	5,747	5,845
Unpaid Principal Balance	5,747	5,747	5,845
Related Allowance for Loan Losses	101	101	137
Average Recorded Investment	5,796	5,812
Interest Income Recognized	145	288
Other Consumer | Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	632	632	282
Unpaid Principal Balance	632	632	282
Related Allowance for Loan Losses	55	55	22
Average Recorded Investment	600	494
Interest Income Recognized	8	14
Impaired Loans with an Allowance Recorded:
Impaired Loans Information:
Recorded Investment	32,392	32,392	33,092
Unpaid Principal Balance	36,346	36,346	37,046
Related Allowance for Loan Losses	4,261	4,261	4,170
Average Recorded Investment	33,143	33,125
Interest Income Recognized	$ 274	$ 574

XML



Mortgage Servicing Rights (Details) (Mortgage Servicing Rights., USD $)	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Mortgage Servicing Rights.
Mortgage Servicing Rights
Residential mortgage loans serviced for third parties	$ 3,200,000,000		$ 3,200,000,000		$ 3,200,000,000
Servicing income, including late and ancillary fees	2,100,000	2,000,000	4,200,000	4,100,000
Change in carrying value of the mortgage servicing rights accounted for under fair value measurement method
Balance at the Beginning of the Period	9,692,000	14,807,000	10,226,000	15,332,000
Changes in Fair Value:
Due to Change in Valuation Assumptions	(553,000)	(554,000)	(487,000)	(646,000)
Due to Paydowns and Other	(287,000)	(413,000)	(887,000)	(846,000)
Total Changes in Fair Value of Mortgage Servicing Rights	(840,000)	(967,000)	(1,374,000)	(1,492,000)
Balance at the End of the Period	$ 8,852,000	$ 13,840,000	$ 8,852,000	$ 13,840,000

XML



Mortgage Servicing Rights (Details 2) (Mortgage Servicing Rights., USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Mortgage Servicing Rights.
Change in Carrying Value of Mortgage Servicing Rights Accounted for Under the Amortization Method, Net of a Valuation Allowance
Balance at the Beginning of the Period	$ 16,227	$ 11,275	$ 15,153	$ 10,638
Servicing Rights that Resulted From Asset Transfers	473	896	1,962	1,841
Amortization	(480)	(365)	(895)	(673)
Balance at the End of the Period	16,220	11,806	16,220	11,806
Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method
Balance at the Beginning of the Period	22,661	16,453	20,340	14,853
Balance at the End of the Period	$ 21,483	$ 15,044	$ 21,483	$ 15,044

XML



Mortgage Servicing Rights (Details 3) (Mortgage Servicing Rights.)	3 Months Ended	12 Months Ended
	Jun. 30, 2011	Dec. 31, 2010
Mortgage Servicing Rights.
Key assumptions used in estimating the fair value of mortgage servicing rights
Weighted-Average Constant Prepayment Rate (as a percent)	13.31%	13.71%
Weighted-Average Life (in years)	6.06	5.90
Weighted-Average Note Rate (as a percent)	4.94%	5.02%
Weighted-Average Discount Rate (as a percent)	7.19%	7.29%

XML



Mortgage Servicing Rights (Details 4) (Mortgage Servicing Rights., USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Mortgage Servicing Rights.
Constant Prepayment Rate
Decrease in fair value from 25 basis points ("bps") adverse change	$ (337)	$ (338)
Decrease in fair value from 50 bps adverse change	(667)	(671)
Discount Rate
Decrease in fair value from 25 bps adverse change	(423)	(421)
Decrease in fair value from 50 bps adverse change	$ (836)	$ (830)

XML



Securities Sold Under Agreements to Repurchase (Details) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Contractual maturities of securities sold under repurchase agreements
Total contractual maturities of securities sold under repurchase agreements	$ 1,873,286	$ 1,901,084
Overnight
Contractual maturities of securities sold under repurchase agreements
Total contractual maturities of securities sold under repurchase agreements	41,000
2 to 30 Days
Contractual maturities of securities sold under repurchase agreements
Total contractual maturities of securities sold under repurchase agreements	258,594
31 to 90 Days
Contractual maturities of securities sold under repurchase agreements
Total contractual maturities of securities sold under repurchase agreements	807,005
Over 90 Days
Contractual maturities of securities sold under repurchase agreements
Total contractual maturities of securities sold under repurchase agreements	$ 766,687

XML



Comprehensive Income (Details) (USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Comprehensive Income.
Net Income, Before Tax	$ 49,588	$ 70,945	$ 112,434	$ 147,963
Net Income, Tax Effect	14,440	24,381	34,926	48,663
Net Income, Net of Tax	35,148	46,564	77,508	99,300
Other Comprehensive Income, Before Tax:
Net Unrealized Gains on Investment Securities, Before Tax	33,440	85,443	7,819	125,426
Reclassification of Investment Securities Net Gains Realized in Net Income, Before Tax	(1,431)	(14,951)	(8,132)	(34,972)
Net Unrealized Gains on Investment Securities, Net of Reclassification Adjustment, Before Tax	32,009	70,492	(313)	90,454
Amortization of Net Losses Related to Defined Benefit Plans, Before Tax	777	595	1,554	1,189
Change in Accumulated Other Comprehensive Income, Before Tax	32,786	71,087	1,241	91,643
Total Comprehensive Income, Before Tax	82,374	142,032	113,675	239,606
Other Comprehensive Income, Tax Effect:
Net Unrealized Gains on Investment Securities, Tax Effect	13,289	33,596	3,107	51,199
Reclassification of Investment Securities Net Gains Realized in Net Income, Tax Effect	(545)	(5,881)	(3,185)	(14,279)
Net Unrealized Gains on Investment Securities, Net of Reclassification Adjustment, Tax Effect	12,744	27,715	(78)	36,920
Amortization of Net Losses Related to Defined Benefit Plans, Tax Effect	200	215	506	428
Change in Accumulated Other Comprehensive Income, Tax Effect	12,944	27,930	428	37,348
Total Comprehensive Income, Tax Effect	27,384	52,311	35,354	86,011
Other Comprehensive Income, Net of Tax:
Net Unrealized Gains on Investment Securities, Net of Tax	20,151	51,847	4,712	74,227
Reclassification of Investment Securities Net Gains Realized in Net Income, Net of Tax	(886)	(9,070)	(4,947)	(20,693)
Net Unrealized Gains on Investment Securities, Net of Reclassification Adjustment, Net of Tax	19,265	42,777	(235)	53,534
Amortization of Net Losses Related to Defined Benefit Plans, Net of Tax	577	380	1,048	761
Change in Accumulated Other Comprehensive Income, Net of Tax	19,842	43,157	813	54,295
Total Comprehensive Income	$ 54,990	$ 89,721	$ 78,321	$ 153,595

XML



Earnings Per Share (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Earnings Per Share
Denominator for Basic Earnings Per Share (in shares)	47,428,718	48,080,485	47,638,752	47,997,996
Dilutive Effect of Stock Options (in shares)	166,670	326,553	179,837	327,528
Dilutive Effect of Restricted Stock (in shares)	12,426	8,564	19,189	26,558
Denominator for Diluted Earnings Per Share (in shares)	47,607,814	48,415,602	47,837,778	48,352,082
Antidilutive Shares Outstanding (in shares)	217,209	256,702	217,209	279,472

XML



Business Segments (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Business segment financial information
Net Interest Income	$ 97,499	$ 103,928	$ 197,196	$ 211,581
Provision for Credit Losses	3,600	15,939	8,291	36,650
Net Interest Income After Provision for Credit Losses	93,899	87,989	188,905	174,931
Noninterest Income	49,463	68,874	103,385	140,656
Noninterest Expense	(93,774)	(85,918)	(179,856)	(167,624)
Income Before Provision for Income Taxes	49,588	70,945	112,434	147,963
Provision for Income Taxes	(14,440)	(24,381)	(34,926)	(48,663)
Net Income	35,148	46,564	77,508	99,300
Total Assets	13,161,204	12,855,845	13,161,204	12,855,845	13,126,787
Retail Banking
Business segment financial information
Number of branch locations through which products and services are delivered to customers	71
Number of ATM's through which products and services are delivered to customers	508
Net Interest Income	43,890	48,246	88,314	97,551
Provision for Credit Losses	5,585	9,871	10,628	25,227
Net Interest Income After Provision for Credit Losses	38,305	38,375	77,686	72,324
Noninterest Income	21,697	25,806	41,817	49,273
Noninterest Expense	(52,345)	(43,436)	(96,244)	(85,769)
Income Before Provision for Income Taxes	7,657	20,745	23,259	35,828
Provision for Income Taxes	(2,833)	(7,676)	(8,606)	(13,256)
Net Income	4,824	13,069	14,653	22,572
Total Assets	3,058,041	3,156,403	3,058,041	3,156,403
Commercial Banking
Business segment financial information
Number of branches in which international banking and operations is included	11
Net Interest Income	34,686	36,319	69,689	77,446
Provision for Credit Losses	397	6,206	209	11,347
Net Interest Income After Provision for Credit Losses	34,289	30,113	69,480	66,099
Noninterest Income	9,741	11,697	18,798	21,715
Noninterest Expense	(24,159)	(24,977)	(48,581)	(48,839)
Income Before Provision for Income Taxes	19,871	16,833	39,697	38,975
Provision for Income Taxes	(6,974)	(6,322)	(13,806)	(14,321)
Net Income	12,897	10,511	25,891	24,654
Total Assets	2,266,089	2,326,589	2,266,089	2,326,589
Investment Services
Business segment financial information
Net Interest Income	3,792	4,215	7,655	8,538
Provision for Credit Losses		(127)	(140)	88
Net Interest Income After Provision for Credit Losses	3,792	4,342	7,795	8,450
Noninterest Income	15,234	14,310	30,284	29,337
Noninterest Expense	(15,043)	(15,553)	(30,447)	(29,598)
Income Before Provision for Income Taxes	3,983	3,099	7,632	8,189
Provision for Income Taxes	(1,474)	(1,147)	(2,824)	(3,031)
Net Income	2,509	1,952	4,808	5,158
Total Assets	221,347	312,676	221,347	312,676
Treasury and Other
Business segment financial information
Net Interest Income	15,131	15,148	31,538	28,046
Provision for Credit Losses	(2,382)	(11)	(2,406)	(12)
Net Interest Income After Provision for Credit Losses	17,513	15,159	33,944	28,058
Noninterest Income	2,791	17,061	12,486	40,331
Noninterest Expense	(2,227)	(1,952)	(4,584)	(3,418)
Income Before Provision for Income Taxes	18,077	30,268	41,846	64,971
Provision for Income Taxes	(3,159)	(9,236)	(9,690)	(18,055)
Net Income	14,918	21,032	32,156	46,916
Total Assets	$ 7,615,727	$ 7,060,177	$ 7,615,727	$ 7,060,177

XML



Pension Plans and Postretirement Benefit Plan (Details) (USD $)	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Pension Benefits
Net periodic benefit cost for pension plans and the postretirement benefit plan
Interest Cost	$ 1,305,000	$ 1,294,000	$ 2,610,000	$ 2,588,000
Expected Return on Plan Assets	(1,612,000)	(1,642,000)	(3,225,000)	(3,284,000)
Amortization of Net Actuarial Losses (Gains)	830,000	724,000	1,661,000	1,447,000
Net Periodic Benefit Cost	523,000	376,000	1,046,000	751,000
Employer's contribution to pension and post retirement benefit plans	100,000		200,000
Expected employer's contribution to pension and post retirement benefit plans	500,000		500,000
Postretirement Benefits
Net periodic benefit cost for pension plans and the postretirement benefit plan
Service Cost	123,000	117,000	246,000	234,000
Interest Cost	359,000	440,000	719,000	879,000
Amortization of Prior Service Credit	(53,000)	(53,000)	(106,000)	(106,000)
Amortization of Net Actuarial Losses (Gains)		(76,000)	(1,000)	(152,000)
Net Periodic Benefit Cost	429,000	428,000	858,000	855,000
Employer's contribution to pension and post retirement benefit plans	200,000		400,000
Expected employer's contribution to pension and post retirement benefit plans	$ 1,500,000		$ 1,500,000

XML



Consolidated Statements of Shareholders' Equity (Parenthetical) (USD $)	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Consolidated Statements of Shareholders' Equity
Common Stock Issued under Purchase and Equity Compensation Plans and Related Tax Benefits, shares	237,619	312,707
Common Stock Repurchased, shares	1,109,988	67,493
Cash Dividends Paid (in dollars per share)	$ 0.90	$ 0.90

XML



Derivative Financial Instruments (Details) (USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	$ 27,712		$ 27,712		$ 30,891
Liability Derivatives	26,953		26,953		28,106
Net Gains (Losses) Recognized in the Statements of Income	2,649	3,823	5,291	6,763
Interest Rate Lock Commitments
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	681		681		1,531
Liability Derivatives	31		31		1,648
Interest Rate Lock Commitments | Mortgage Banking
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains (Losses) Recognized in the Statements of Income	1,908	4,886	3,389	7,245
Forward Commitments
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	171		171		3,114
Liability Derivatives	45		45		155
Forward Commitments | Mortgage Banking
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains (Losses) Recognized in the Statements of Income	(341)	(1,689)	(105)	(2,008)
Interest Rate Swap Agreements
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	26,637		26,637		25,982
Liability Derivatives	26,855		26,855		26,197
Interest Rate Swap Agreements | Other Noninterest Income
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains (Losses) Recognized in the Statements of Income	339	(41)	367	113
Foreign Exchange Contracts
Derivative Financial Instruments Not Designated as Hedging Instruments
Asset Derivatives	223		223		264
Liability Derivatives	22		22		106
Foreign Exchange Contracts | Other Noninterest Income
Derivative Financial Instruments Not Designated as Hedging Instruments
Net Gains (Losses) Recognized in the Statements of Income	$ 743	$ 667	$ 1,640	$ 1,413

XML



Credit Commitments (Details) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Credit Commitments
Total Credit Commitments	$ 1,936,912	$ 1,997,825
Unfunded Commitments to Extend Credit
Credit Commitments
Total Credit Commitments	1,822,387	1,875,459
Standby Letters of Credit
Credit Commitments
Total Credit Commitments	90,190	97,708
Commercial Letters of Credit
Credit Commitments
Total Credit Commitments	$ 24,335	$ 24,658

XML



Fair Value of Assets and Liabilities (Details) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	$ 4,112,601	$ 6,533,874
Debt Securities Issued by the U.S. Treasury and Government Agencies
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	1,023,753	555,856
Debt Securities Issued by the U.S. Treasury and Government Agencies | Quoted Prices in Active Markets for Identical Assets or Liabilities
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	933,539	553,894
Debt Securities Issued by the U.S. Treasury and Government Agencies | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	90,214	1,962
Debt Securities Issued by the U.S. Treasury and Government Agencies | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	1,023,753	555,856
Debt Securities Issued by States and Political Subdivisions
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	130,684	113,609
Debt Securities Issued by States and Political Subdivisions | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	130,684	113,609
Debt Securities Issued by States and Political Subdivisions | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	130,684	113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale		505
Debt Securities Issued by U.S. Government-Sponsored Enterprises | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale		505
Debt Securities Issued by U.S. Government-Sponsored Enterprises | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale		505
Debt Securities Issued by Corporations
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	43,197
Debt Securities Issued by Corporations | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	43,197
Debt Securities Issued by Corporations | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	43,197
Mortgage-Backed Securities Issued by Government Agencies
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,835,051	5,750,028
Mortgage-Backed Securities Issued by Government Agencies | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,835,051	5,750,028
Mortgage-Backed Securities Issued by Government Agencies | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,835,051	5,750,028
Mortgage-Backed Securities Issued by U.S. Government-Sponsored Enterprises
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	79,916	113,876
Mortgage-Backed Securities Issued by U.S. Government-Sponsored Enterprises | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	79,916	113,876
Mortgage-Backed Securities Issued by U.S. Government-Sponsored Enterprises | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	79,916	113,876
Mortgage-Backed Securities
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,914,967	5,863,904
Mortgage-Backed Securities | Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,914,967	5,863,904
Mortgage-Backed Securities | Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	2,914,967	5,863,904
Quoted Prices in Active Markets for Identical Assets or Liabilities
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	933,539	553,894
Other Assets	11,863	10,851
Total Assets Measured at Fair Value on a Recurring Basis	945,402	564,745
Significant Other Observable Inputs
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	3,179,062	5,979,980
Net Derivative Assets and Liabilities	327	3,117
Total Assets Measured at Fair Value on a Recurring Basis	3,179,389	5,983,097
Significant Unobservable Inputs
Investment Securities Available-for-Sale:
Mortgage Servicing Rights	8,852	10,226
Net Derivative Assets and Liabilities	432	(332)
Total Assets Measured at Fair Value on a Recurring Basis	9,284	9,894
Total
Investment Securities Available-for-Sale:
Total Investment Securities Available-for-Sale	4,112,601	6,533,874
Mortgage Servicing Rights	8,852	10,226
Other Assets	11,863	10,851
Net Derivative Assets and Liabilities	759	2,785
Total Assets Measured at Fair Value on a Recurring Basis	$ 4,134,075	$ 6,557,736

XML



Fair Value of Assets and Liabilities (Details 2) (USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Changes in Level 3 assets measured at fair value on a recurring basis
Balance at the beginning of the period	$ 10,298	$ 15,144	$ 9,894	$ 15,152
Realized and Unrealized Net Gains (Losses): Included in Net Income	1,037	3,833	2,012	5,652
Transfers to Loans Held for Sale	(2,051)	(3,130)	(2,622)	(4,957)
Balance at the end of the period	9,284	15,847	9,284	15,847
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	(121)	1,453	(55)	1,361
Mortgage Servicing Rights.
Changes in Level 3 assets measured at fair value on a recurring basis
Balance at the beginning of the period	9,692	14,807	10,226	15,332
Realized and Unrealized Net Gains (Losses): Included in Net Income	(840)	(967)	(1,374)	(1,492)
Balance at the end of the period	8,852	13,840	8,852	13,840
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	(553)	(554)	(487)	(646)
Net Derivative Assets and Liabilities
Changes in Level 3 assets measured at fair value on a recurring basis
Balance at the beginning of the period	606	337	(332)	(180)
Realized and Unrealized Net Gains (Losses): Included in Net Income	1,877	4,800	3,386	7,144
Transfers to Loans Held for Sale	(2,051)	(3,130)	(2,622)	(4,957)
Balance at the end of the period	432	2,007	432	2,007
Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of the end of the period	$ 432	$ 2,007	$ 432	$ 2,007

XML



Fair Value of Assets and Liabilities (Details 3) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
Financial Instruments - Assets
Investment Securities Held-to-Maturity, Carrying Amount	$ 2,512,024	$ 127,249
Investment Securities Held-to-Maturity, Fair Value	2,566,621	134,028
Loans Held for Sale, Carrying Amount	13,157	17,564
Loans Held for Sale, Fair Value	13,157	17,575
Loans, Carrying Amount	4,849,733	4,861,643
Loans, Fair Value	5,109,927	5,115,355
Financial Instruments - Liabilities
Deposits, Carrying Amount	9,979,034	9,888,995
Deposits, Fair Value	9,989,320	9,901,009
Long-Term Debt, Carrying Amount	21,786	23,707
Long-Term Debt, Fair Value	$ 22,412	$ 24,590

XML



Subsequent Events (Details) (USD $) In Millions	1 Months Ended
	Jul. 31, 2011	Jun. 30, 2011
Settlement of litigation
Subsequent Event
Provision for payments by entity into class settlement fund	$ 9.0
Accrued tentative settlement amount		9.0
Leveraged lease
Subsequent Event
Partial recovery on previously charged-off leveraged lease	$ 3.4

XML



Document and Entity Information	6 Months Ended
	Jun. 30, 2011	Jul. 18, 2011
Document and Entity Information
Entity Registrant Name	BANK OF HAWAII CORP
Entity Central Index Key	0000046195
Document Type	10-Q
Document Period End Date	Jun. 30, 2011
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding		47,119,416
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q2

XML



Consolidated Statements of Cash Flows (USD $) In Thousands	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Operating Activities
Net Income	$ 77,508	$ 99,300
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Provision for Credit Losses	8,291	36,650
Depreciation and Amortization	7,076	6,702
Amortization of Deferred Loan and Lease Fees	(1,330)	(1,147)
Amortization and Accretion of Premiums/Discounts on Investment Securities, Net	25,416	17,964
Share-Based Compensation	1,360	1,545
Benefit Plan Contributions	(651)	(2,184)
Deferred Income Taxes	(12,455)	(4,975)
Net Gains on Sales of Leases	(602)	(1,614)
Net Gains on Investment Securities	(6,084)	(34,972)
Proceeds from Sales of Loans Held for Sale	234,984	232,574
Originations of Loans Held for Sale	(222,022)	(220,497)
Tax Benefits from Share-Based Compensation	(633)	(1,585)
Net Change in Other Assets and Other Liabilities	(15,030)	(31,441)
Net Cash Provided by Operating Activities	95,828	96,320
Investment Securities Available-for-Sale:
Proceeds from Prepayments and Maturities	490,602	846,480
Proceeds from Sales	682,283	618,108
Purchases	(982,759)	(2,006,953)
Investment Securities Held-to-Maturity:
Proceeds from Prepayments and Maturities	110,989	27,731
Purchases	(281,936)
Net Change in Loans and Leases	(36,718)	279,973
Premises and Equipment, Net	(4,691)	(4,120)
Net Cash Used in Investing Activities	(22,230)	(238,781)
Financing Activities
Net Change in Deposits	90,039	(85,017)
Net Change in Short-Term Borrowings	(26,794)	463,720
Repayments of Long-Term Debt		(50,000)
Tax Benefits from Share-Based Compensation	633	1,585
Proceeds from Issuance of Common Stock	7,334	7,207
Repurchase of Common Stock	(52,228)	(3,280)
Cash Dividends Paid	(42,965)	(43,354)
Net Cash Provided by (Used in) Financing Activities	(23,981)	290,861
Net Change in Cash and Cash Equivalents	49,617	148,400
Cash and Cash Equivalents at Beginning of Period	607,547	555,067
Cash and Cash Equivalents at End of Period	657,164	703,467
Supplemental Information
Cash Paid for Interest	24,279	33,303
Cash Paid for Income Taxes	48,057	89,949
Non-Cash Investing and Financing Activities:
Reduction In Lease Financing Receivables	2,582
Reduction In Long-Term Non-Recourse Debt	1,920
Transfer from Investment Securities Available-For-Sale to Investment Securities Held-To-Maturity	2,220,814
Transfer from Loans to Foreclosed Real Estate	1,159	60
Transfers from Loans to Loans Held for Sale	$ 8,555	$ 8,713

XML



Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2011

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its Subsidiaries (collectively, the “Company”) provide a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The Parent’s principal and only operating subsidiary is Bank of Hawaii (the “Bank”).  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“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 consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

Certain prior period information has been reclassified to conform to the current period presentation.

These statements 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, 2010.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the year ending December 31, 2011.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes.  Actual results may differ from those estimates and such differences could be material to the financial statements.

Investment Securities

Transfers of debt securities from the available-for-sale category to the held-to-maturity category are made at fair value at the date of transfer.  The unrealized holding gain or loss at the date of transfer remains in accumulated other comprehensive income and in the carrying value of the held-to-maturity investment security.  Premiums or discounts on investment securities are amortized or accreted as an adjustment of yield using the interest method over the estimated life of the security.  Unrealized holding gains or losses that remain in accumulated other comprehensive income are also amortized or accreted over the estimated life of the security as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount.

Realized gains and losses are recorded in noninterest income using the specific identification method.

Goodwill

In December 2010, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28, “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts.”  Under GAAP, the evaluation of goodwill impairment is a two-step test.  In Step 1, an entity must assess whether the carrying amount of a reporting unit exceeds its fair value.  If it does, an entity must perform Step 2 of the goodwill impairment test to determine whether goodwill has been impaired and to calculate the amount of that impairment.  The provisions of this ASU modify Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  The Company adopted the provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As of March 31, 2011, the Company had no reporting units with zero or negative carrying amounts or reporting units where there was a reasonable possibility of failing Step 1 of the goodwill impairment test.  As a result, the adoption of this ASU had no impact on the Company’s statements of income and condition.

Fair Value Measurements and Disclosures

In January 2010, the FASB issued ASU No. 2010-06, “Improving Disclosures About Fair Value Measurements,” which added disclosure requirements about transfers into and out of Levels 1, 2, and 3, clarified existing fair value disclosure requirements about the appropriate level of disaggregation, and clarified that a description of the valuation technique (e.g., market approach, income approach, or cost approach) and inputs used to measure fair value was required for recurring, nonrecurring, and Level 2 and 3 fair value measurements.  The Company adopted these provisions of this ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2010.  This ASU also requires that Level 3 activity about purchases, sales, issuances, and settlements be presented on a gross basis rather than as a net number as previously permitted.  The Company adopted this provision of the ASU in preparing the Consolidated Financial Statements for the period ended March 31, 2011.  As this provision amends only the disclosure requirements related to Level 3 activity, the adoption of this provision of the ASU had no impact on the Company’s statements of income and condition.  See Note 12 to the Consolidated Financial Statements for the disclosures required by this ASU.

Future Application of Accounting Pronouncements

In January 2011, the FASB issued ASU No. 2011-01, “Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20.”  The provisions of ASU No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” required the disclosure of more granular information on the nature and extent of troubled debt restructurings and their effect on the allowance for loan and lease losses effective for the Company’s reporting period ended March 31, 2011.  The amendments in ASU No. 2011-01 deferred the effective date related to these disclosures, enabling creditors to provide such disclosures after the FASB completed their project clarifying the guidance for determining what constitutes a troubled debt restructuring.  As the provisions of ASU No. 2011-01 only defer the effective date of disclosure requirements related to troubled debt restructurings, the adoption had no impact on the Company’s statements of income and condition.

In April 2011, the FASB issued ASU No. 2011-02, “A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring.”  The provisions of ASU No. 2011-02 provide additional guidance related to determining whether a creditor has granted a concession, include factors and examples for creditors to consider in evaluating whether a restructuring results in a delay in payment that is insignificant, prohibit creditors from using the borrower’s effective rate test to evaluate whether a concession has been granted to the borrower, and adds factors for creditors to use in determining whether a borrower is experiencing financial difficulties.  A provision in ASU No. 2011-02 also ends the FASB’s deferral of the additional disclosures related to troubled debt restructurings as required by ASU No. 2010-20.  The provisions of ASU No. 2011-02 are effective for the Company’s reporting period ending September 30, 2011.  The adoption of ASU No. 2011-02 is not expected to have a material impact on the Company’s statements of income and condition.

In April 2011, the FASB issued ASU No. 2011-03, “Reconsideration of Effective Control for Repurchase Agreements.”  ASU No. 2011-03 modifies the criteria for determining when repurchase agreements would be accounted for as a secured borrowing rather than as a sale.  Currently, an entity that maintains effective control over transferred financial assets must account for the transfer as a secured borrowing rather than as a sale.  The provisions of ASU No. 2011-03 removes from the assessment of effective control the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee.  The FASB believes that contractual rights and obligations determine effective control and that there does not need to be a requirement to assess the ability to exercise those rights.  ASU No. 2011-03 does not change the other existing criteria used in the assessment of effective control.  The provisions of ASU No. 2011-03 are effective prospectively for transactions, or modifications of existing transactions, that occur on or after January 1, 2012.  As the Company accounts for all of its repurchase agreements as collateralized financing arrangements, the adoption of this ASU is not expected to have a material impact on the Company’s statements of income and condition.

In May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.”  ASU No. 2011-04 results in a consistent definition of fair value and common requirements for measurement of and disclosure about fair value between U.S. GAAP and International Financial Reporting Standards (“IFRS”).  The changes to U.S. GAAP as a result of ASU No. 2011-04 are as follows:  (1) The concepts of highest and best use and valuation premise are only relevant when measuring the fair value of nonfinancial assets (that is, it does not apply to financial assets or any liabilities); (2) U.S. GAAP currently prohibits application of a blockage factor in valuing financial instruments with quoted prices in active markets.  ASU No. 2011-04 extends that prohibition to all fair value measurements; (3) An exception is provided to the basic fair value measurement principles for an entity that holds a group of financial assets and financial liabilities with offsetting positions in market risks or counterparty credit risk that are managed on the basis of the entity’s net exposure to either of those risks.  This exception allows the entity, if certain criteria are met, to measure the fair value of the net asset or liability position in a manner consistent with how market participants would price the net risk position; (4) Aligns the fair value measurement of instruments classified within an entity’s shareholders’ equity with the guidance for liabilities; and (5) Disclosure requirements have been enhanced for recurring Level 3 fair value measurements to disclose quantitative information about unobservable inputs and assumptions used, to describe the valuation processes used by the entity, and to describe the sensitivity of fair value measurements to changes in unobservable inputs and interrelationships between those inputs.  In addition, entities must report the level in the fair value hierarchy of items that are not measured at fair value in the statement of condition but whose fair value must be disclosed.  The provisions of ASU No. 2011-04 are effective for the Company’s interim reporting period beginning on or after December 15, 2011.  The adoption of ASU No. 2011-04 is not expected to have a material impact on the Company’s statements of income and condition.

In June 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income.”  The provisions of ASU No. 2011-05 allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income.  The statement(s) are required to be presented with equal prominence as the other primary financial statements.  ASU No. 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in shareholders’ equity but does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income.  The provisions of ASU No. 2011-05 are effective for the Company’s interim reporting period beginning on or after December 15, 2011, with retrospective application required.  The adoption of ASU No. 2011-05 is expected to result in presentation changes to the Company’s statements of income and the addition of a statement of comprehensive income.  The adoption of ASU No. 2011-05 will have no impact on the Company’s statements of condition.

XML



Investment Securities

6 Months Ended

Jun. 30, 2011

Investment Securities

Investment Securities

Note 2.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of June 30, 2011 and December 31, 2010 were as follows:

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
(dollars in thousands)	Cost		Gains		Losses		Value
June 30, 2011
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,016,715	$	7,855	$	(817)	$	1,023,753
Debt Securities Issued by States and Political Subdivisions	127,790		3,174		(280)		130,684
Debt Securities Issued by Corporations	43,063		135		(1)		43,197
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		55,866		(4,213)		2,835,051
U.S. Government-Sponsored Enterprises	76,385		3,531		-		79,916
Total Mortgage-Backed Securities	2,859,783		59,397		(4,213)		2,914,967
Total	$	4,047,351	$	70,561	$	(5,311)	$	4,112,601
Held-to-Maturity:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	179,489	$	3,579	$	-	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		47,694		(1)		2,317,949
U.S. Government-Sponsored Enterprises	62,279		3,325		-		65,604
Total Mortgage-Backed Securities	2,332,535		51,019		(1)		2,383,553
Total	$	2,512,024	$	54,598	$	(1)	$	2,566,621
December 31, 2010
Available-for-Sale:
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	536,770	$	19,131	$	(45)	$	555,856
Debt Securities Issued by States and Political Subdivisions	113,715		1,477		(1,583)		113,609
Debt Securities Issued by U.S. Government-Sponsored Enterprises	500		5		-		505
Mortgage-Backed Securities Issued by
Government Agencies	5,696,907		84,008		(30,887)		5,750,028
U.S. Government-Sponsored Enterprises	109,259		4,617		-		113,876
Total Mortgage-Backed Securities	5,806,166		88,625		(30,887)		5,863,904
Total	$	6,457,151	$	109,238	$	(32,515)	$	6,533,874
Held-to-Maturity:
Mortgage-Backed Securities Issued by
Government Agencies	$	47,368	$	2,959	$	-	$	50,327
U.S. Government-Sponsored Enterprises	79,881		3,820		-		83,701
Total	$	127,249	$	6,779	$	-	$	134,028

During the three months ended March 31, 2011, the Company reclassified at fair value approximately $2.2 billion in available-for-sale investment securities to the held-to-maturity category.  The related unrealized after-tax gains of approximately $8.2 million remained in accumulated other comprehensive income to be amortized over the estimated remaining life of the securities as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount on the transferred securities.  No gains or losses were recognized at the time of reclassification.  Management considers the held-to-maturity classification of these investment securities to be appropriate as the Company has the positive intent and ability to hold these securities to maturity.

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of June 30, 2011.  Mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

	Amortized
(dollars in thousands)	Cost		Fair Value
Available-for-Sale:
Due in One Year or Less	$	256,617	$	257,384
Due After One Year Through Five Years	746,982		754,351
Due After Five Years Through Ten Years	80,904		82,104
Due After Ten Years	103,065		103,795
	1,187,568		1,197,634
Mortgage-Backed Securities Issued by
Government Agencies	2,783,398		2,835,051
U.S. Government-Sponsored Enterprises	76,385		79,916
Total Mortgage-Backed Securities	2,859,783		2,914,967
Total	$	4,047,351	$	4,112,601
Held-to-Maturity:
Due After One Year Through Five Years	$	179,489	$	183,068
Mortgage-Backed Securities Issued by
Government Agencies	2,270,256		2,317,949
U.S. Government-Sponsored Enterprises	62,279		65,604
Total Mortgage-Backed Securities	2,332,535		2,383,553
Total	$	2,512,024	$	2,566,621

Investment securities with carrying values of $3.2 billion as of June 30, 2011 and December 31, 2010 were pledged to secure deposits of governmental entities and securities sold under agreements to repurchase.  As of June 30, 2011 and December 31, 2010, the Company did not have any investment securities pledged where the secured party had the right to sell or repledge the collateral.

There were no sales of investment securities for the three months ended June 30, 2011.  Gross gains on the sales of investment securities were $15.0 million for the three months ended June 30, 2010 and $10.3 million and $35.0 million for the six months ended June 30, 2011 and 2010, respectively.  Gross losses on the sales of investment securities were $4.2 million for the six months ended June 30, 2011 and were not material for the three and six months ended June 30, 2010.  The Company’s sales of available-for-sale investment securities during the six months ended June 30, 2011 were primarily due to management’s ongoing evaluation of the investment securities portfolio in response to established asset/liability management objectives.

The Company’s investment securities in an unrealized loss position, segregated by continuous length of impairment, were as follows:

	Less Than 12 Months				12 Months or Longer					Total
			Gross				Gross					Gross
			Unrealized				Unrealized					Unrealized
(dollars in thousands)	Fair Value		Losses		Fair Value		Losses			Fair Value		Losses
June 30, 2011
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	69,999	$	(813)	$	1,065	$	(4	)	$	71,064	$	(817)
Debt Securities Issued by States and Political Subdivisions	28,745		(280)		-		-			28,745		(280)
Debt Securities Issued by Corporations	5,049		(1)		-		-			5,049		(1)
Mortgage-Backed Securities Issued by Government Agencies	479,590		(4,193)		1,527		(21		)	481,117		(4,214)
Total	$	583,383	$	(5,287)	$	2,592	$	(25	)	$	585,975	$	(5,312)
December 31, 2010
Debt Securities Issued by the U.S. Treasury and Government Agencies	$	1,366	$	(36)	$	1,204	$	(9	)	$	2,570	$	(45)
Debt Securities Issued by States and Political Subdivisions	67,754		(1,583)		-		-			67,754		(1,583)
Mortgage-Backed Securities Issued by Government Agencies	1,662,897		(30,887)		-		-			1,662,897		(30,887)
Total	$	1,732,017	$	(32,506)	$	1,204	$	(9	)	$	1,733,221	$	(32,515)

The Company does not believe that the investment securities that were in an unrealized loss position as of June 30, 2011, which was comprised of 62 securities, represent an other-than-temporary impairment.  Total gross unrealized losses were primarily 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.  The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost bases, which may be at maturity.

As of June 30, 2011, the gross unrealized losses reported for mortgage-backed securities related to investment securities issued by the Government National Mortgage Association.

As of June 30, 2011, the carrying value of the Company’s Federal Home Loan Bank stock and Federal Reserve Bank stock was $61.3 million and $18.6 million, respectively.  These securities do not have a readily determinable fair value as their ownership is restricted and there is no market for these securities.  These securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than by recognizing temporary declines in value.

XML



Loans and Leases and the Allowance for Loan and Lease Losses

6 Months Ended

Jun. 30, 2011

Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases and the Allowance for Loan and Lease Losses

Note 3.    Loans and Leases and the Allowance for Loan and Lease Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of June 30, 2011 and December 31, 2010:

	June 30,		December 31,
(dollars in thousands)	2011		2010
Commercial
Commercial and Industrial	$	815,912	$	772,624
Commercial Mortgage	872,283		863,385
Construction	81,432		80,325
Lease Financing	316,776		334,997
Total Commercial	2,086,403		2,051,331
Consumer
Residential Mortgage	2,130,335		2,094,189
Home Equity	783,582		807,479
Automobile	191,739		209,008
Other 1	159,414		173,785
Total Consumer	3,265,070		3,284,461
Total Loans and Leases	$	5,351,473	$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

Allowance for Loan and Lease Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three and six months ended June 30, 2011.  The following also presents by portfolio segment, the balance in the Allowance disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans and leases as of June 30, 2011.

(dollars in thousands)	Commercial			Consumer			Total
Three Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	87,533		$	59,825		$	147,358
Loans and Leases Charged-Off	(1,507		)	(7,514		)	(9,021		)
Recoveries on Loans and Leases Previously Charged-Off	443			2,596			3,039
Net Loans and Leases Charged-Off	(1,064		)	(4,918		)	(5,982		)
Provision for Credit Losses	2,516			1,084			3,600
Balance at End of Period	$	88,985		$	55,991		$	144,976
Six Months Ended June 30, 2011
Allowance for Loan and Lease Losses:
Balance at Beginning of Period	$	80,977		$	66,381		$	147,358
Loans and Leases Charged-Off	(3,164		)	(13,217		)	(16,381		)
Recoveries on Loans and Leases Previously Charged-Off	1,065			4,643			5,708
Net Loans and Leases Charged-Off	(2,099		)	(8,574		)	(10,673		)
Provision for Credit Losses	10,107			(1,816		)	8,291
Balance at End of Period	$	88,985		$	55,991		$	144,976
As of June 30, 2011
Allowance for Loan and Lease Losses:
Individually Evaluated for Impairment	$	-		$	3,875		$	3,875
Collectively Evaluated for Impairment	88,985			52,116			141,101
Total	$	88,985		$	55,991		$	144,976
Recorded Investment in Loans and Leases:
Individually Evaluated for Impairment	$	5,109		$	24,348		$	29,457
Collectively Evaluated for Impairment	2,081,294			3,240,722			5,322,016
Total	$	2,086,403		$	3,265,070		$	5,351,473

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:

Pass: Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement.  Management believes that there is a low likelihood of loss related to those loans and leases that are considered pass.

Special Mention: Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention.  If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease.  The special mention credit quality indicator is not used for classes of loans and leases that are included in the consumer portfolio segment.  Management believes that there is a moderate likelihood of some loss related to those loans and leases that are considered special mention.

Classified: Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest.   Residential mortgage and home equity loans that are past due 90 days or more as to principal or interest may be considered pass if the Company is in the process of collection and the current loan-to-value ratio is 60% or less.  Residential mortgage and home equity loans may be current as to principal and interest, but may be considered classified for a period of up to six months following a loan modification.  Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from classified status.  Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans and leases are not corrected in a timely manner.

The Company’s credit quality indicators are periodically updated on a case-by-case basis.  The following presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of June 30, 2011 and December 31, 2010.

	June 30, 2011
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	776,973	$	796,615	$	63,255	$	287,876	$	1,924,719
Special Mention	11,742		26,902		592		24,835		64,071
Classified	27,197		48,766		17,585		4,065		97,613
Total	$	815,912	$	872,283	$	81,432	$	316,776	$	2,086,403
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,101,968	$	780,280	$	191,572	$	158,536	$	3,232,356
Classified	28,367		3,302		167		878		32,714
Total	$	2,130,335	$	783,582	$	191,739	$	159,414	$	3,265,070
Total Recorded Investment in Loans and Leases									$	5,351,473
	December 31, 2010
(dollars in thousands)	Commercial and Industrial		Commercial Mortgage		Construction		Lease Financing		Total Commercial
Pass	$	720,618	$	775,938	$	61,598	$	305,967	$	1,864,121
Special Mention	18,096		32,055		1,975		26,767		78,893
Classified	33,910		55,392		16,752		2,263		108,317
Total	$	772,624	$	863,385	$	80,325	$	334,997	$	2,051,331
(dollars in thousands)	Residential Mortgage		Home Equity		Automobile		Other 1		Total Consumer
Pass	$	2,059,012	$	804,158	$	208,598	$	172,762	$	3,244,530
Classified	35,177		3,321		410		1,023		39,931
Total	$	2,094,189	$	807,479	$	209,008	$	173,785	$	3,284,461
Total Recorded Investment in Loans and Leases									$	5,335,792

1Comprised of other revolving credit, installment, and lease financing.

Aging Analysis of Accruing and Non-Accruing Loans and Leases

The following presents by class, an aging analysis of the Company’s accruing and non-accruing loans and leases as of June 30, 2011 and December 31, 2010.

(dollars in thousands)	30 - 59 Days Past Due	60 - 89 Days Past Due	Past Due 90 Days or More	Non- Accrual	Total Past Due and Non-Accrual	Current	Total Loans and Leases	Non-Accrual Loans and Leases that are Current 2
June 30, 2011
Commercial
Commercial and Industrial	$    1,332	$      718	$          -	$    1,839	$    3,889	$     812,023	$     815,912	$       283
Commercial Mortgage	-	-	-	3,290	3,290	868,993	872,283	2,284
Construction	-	-	-	288	288	81,144	81,432	-
Lease Financing	265	-	-	8	273	316,503	316,776	8
Total Commercial	1,597	718	-	5,425	7,740	2,078,663	2,086,403	2,575
Consumer
Residential Mortgage	11,215	6,080	5,854	23,970	47,119	2,083,216	2,130,335	3,067
Home Equity	3,493	1,852	1,147	2,155	8,647	774,935	783,582	468
Automobile	4,223	522	167	-	4,912	186,827	191,739	-
Other 1	2,874	845	604	16	4,339	155,075	159,414	-
Total Consumer	21,805	9,299	7,772	26,141	65,017	3,200,053	3,265,070	3,535
Total	$  23,402	$  10,017	$7,772	$  31,566	$  72,757	$  5,278,716	$  5,351,473	$    6,110
December 31, 2010
Commercial
Commercial and Industrial	$    1,807	$    1,341	$          -	$    1,642	$    4,790	$     767,834	$     772,624	$    1,564
Commercial Mortgage	2,100	-	-	3,503	5,603	857,782	863,385	2,415
Construction	-	-	-	288	288	80,037	80,325	-
Lease Financing	82	-	-	19	101	334,896	334,997	19
Total Commercial	3,989	1,341	-	5,452	10,782	2,040,549	2,051,331	3,998
Consumer
Residential Mortgage	8,389	9,045	5,399	28,152	50,985	2,043,204	2,094,189	7,891
Home Equity	4,248	2,420	1,067	2,254	9,989	797,490	807,479	1,041
Automobile	6,046	1,004	410	-	7,460	201,548	209,008	-
Other 1	1,962	1,145	707	-	3,814	169,971	173,785	-
Total Consumer	20,645	13,614	7,583	30,406	72,248	3,212,213	3,284,461	8,932
Total	$  24,634	$  14,955	$  7,583	$  35,858	$  83,030	$  5,252,762	$  5,335,792	$  12,930

1Comprised of other revolving credit, installment, and lease financing.

2Represents nonaccrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

Impaired Loans

The following presents by class, information related to the Company’s impaired loans as of June 30, 2011 and December 31, 2010.

(dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance for Loan Losses
June 30, 2011
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,601	$	5,451	$	-
Commercial Mortgage	3,220		4,250		-
Construction	288		288		-
Total Commercial	5,109		9,989		-
Total Impaired Loans with No Related Allowance Recorded	$	5,109	$	9,989	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	1,336	$	1,336	$	160
Commercial Mortgage	308		611		69
Total Commercial	1,644		1,947		229
Consumer
Residential Mortgage	24,348		27,999		3,875
Home Equity	21		21		1
Automobile	5,747		5,747		101
Other1	632		632		55
Total Consumer	30,748		34,399		4,032
Total Impaired Loans with an Allowance Recorded	$	32,392	$	36,346	$	4,261
Impaired Loans:
Commercial	$	6,753	$	11,936	$	229
Consumer	30,748		34,399		4,032
Total Impaired Loans	$	37,501	$	46,335	$	4,261
December 31, 2010
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,564	$	5,414	$	-
Commercial Mortgage	3,377		4,407		-
Total Commercial	4,941		9,821		-
Total Impaired Loans with No Related Allowance Recorded	$	4,941	$	9,821	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	5,156	$	5,156	$	927
Commercial Mortgage	442		745		99
Construction	288		288		65
Total Commercial	5,886		6,189		1,091
Consumer
Residential Mortgage	21,058		24,709		2,919
Home Equity	21		21		1
Automobile	5,845		5,845		137
Other1	282		282		22
Total Consumer	27,206		30,857		3,079
Total Impaired Loans with an Allowance Recorded	$	33,092	$	37,046	$	4,170
Impaired Loans:
Commercial	$	10,827	$	16,010	$	1,091
Consumer	27,206		30,857		3,079
Total Impaired Loans	$	38,033	$	46,867	$	4,170

1Comprised of other revolving credit and installment financing.

The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and six months ended June 30, 2011.

	Three Months Ended June 30, 2011				Six Months Ended June 30, 2011
(dollars in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Impaired Loans with No Related Allowance Recorded:
Commercial
Commercial and Industrial	$	1,329	$	-	$	1,407	$	-
Commercial Mortgage	3,272		-		3,307		-
Construction	288		-		192		-
Total Commercial	4,889		-		4,906		-
Total Impaired Loans with No Related Allowance Recorded	$	4,889	$	-	$	4,906	$	-
Impaired Loans with an Allowance Recorded:
Commercial
Commercial and Industrial	$	2,807	$	21	$	3,590	$	89
Commercial Mortgage	324		5		363		9
Construction	-		-		96		-
Total Commercial	3,131		26		4,049		98
Consumer
Residential Mortgage	23,595		95		22,749		174
Home Equity	21		-		21		-
Automobile	5,796		145		5,812		288
Other 1	600		8		494		14
Total Consumer	30,012		248		29,076		476
Total Impaired Loans with an Allowance Recorded	$	33,143	$	274	$	33,125	$	574
Impaired Loans:
Commercial	$	8,020	$	26	$	8,955	$	98
Consumer	30,012		248		29,076		476
Total Impaired Loans	$	38,032	$	274	$	38,031	$	574

1  Comprised of other revolving credit and installment financing.

For the three and six months ended June 30, 2011, the amount of interest income recognized by the Company within the period that the loans were impaired were primarily related to loans modified in a troubled debt restructuring that remained on accrual status.  For the three and six months ended June 30, 2011, the amount of interest income recognized using a cash-basis method of accounting during the period that the loans were impaired was not material.