Central Pacific Financial Reports FourthQuarter and Full Year 2024Earnings

Central Pacific Financial Reports FourthQuarter and Full Year 2024Earnings

Highlights include:

  • Net income of $11.3 million, or $0.42 per diluted share for the fourth quarter of 2024 and $53.4 million, or $1.97 per diluted share for the full year 2024
  • Completed investment securities portfolio repositioning which resulted in a pre-tax loss of $9.9 million in the fourth quarter of 2024, and is estimated to improve annual net interest income by $2.7 million beginning in 2025
  • Adjusted net income (non-GAAP) of $19.0 million, or $0.70 per diluted share for the fourth quarter of 2024 and $63.4 million and $2.34 per diluted share for the full year 2024, which excludes pre-tax items totaling $9.9 million and $13.0 million in the fourth quarter and full year 2024, respectively
  • Net interest margin of 3.17% increased by 10 bps from 3.07% in the previous quarter
  • Total risk-based capital and common equity tier 1 ratios of 15.4% and 12.3%, respectively
  • CPF Board of Directors approved an increase in the quarterly cash dividend by 3.8%to $0.27 per share and authorized a new share repurchase program of up to $30.0 million for 2025
  • Central Pacific Bank became a member of the Federal Reserve System

HONOLULU–(BUSINESS WIRE)–
Central Pacific Financial Corp. (NYSE: CPF) (the “Company”), parent company of Central Pacific Bank (the “Bank” or “CPB”), today reported net income of $11.3 million, or fully diluted earnings per share (“EPS”) of $0.42 for the fourth quarter of 2024, compared to net income of $13.3 million, or EPS of $0.49 in the previous quarter and net income of $14.9 million, or EPS of $0.55 in the year-ago quarter. For the 2024 year, net income and EPS was $53.4 million and $1.97, respectively, compared to net income and EPS of $58.7 million and $2.17, respectively, in the 2023 year.

Results for the fourth quarter of 2024 were impacted by a pre-tax loss related to an investment portfolio repositioning of $9.9 million. Results for the third quarter of 2024 were impacted by $3.1 million in pre-tax expenses related to our evaluation and assessment of a strategic opportunity, as previously reported. Excluding the aforementioned pre-tax items of $3.1 million and $9.9 million in the third and fourth quarters of 2024, respectively, adjusted net income and EPS (non-GAAP) for the third quarter was approximately $15.7 million and $0.58, respectively, compared to adjusted net income and EPS (non-GAAP) of $19.0 million and $0.70, respectively, in the fourth quarter of 2024. Excluding the aforementioned pre-tax items in the third and fourth quarters of 2024 totaling $13.0 million, adjusted net income and EPS (non-GAAP) for the 2024 year was $63.4 million and $2.34, respectively.

“2024 was a solid year for Central Pacific Bank and we would like to send a sincere thank you to our valued customers and all the communities we serve. Key contributors to our success in 2024 included strong NIM expansion and core deposit growth, along with very healthy levels of liquidity, asset quality and capital,” said Arnold Martines, Chairman, President and Chief Executive Officer. “We are proud to be recognized once again as one of America’s Best Regional Banks by Newsweek, one of the Best in State Banks by Forbes, and the Best Bank in Hawaii by readers of the Honolulu Star Advertiser. It is a testament to the hard work and exceptional customer service all of our employees consistently demonstrate. In 2025, we will continue to execute upon our strategies and build upon the success we’ve had in 2024.”

Earnings Highlights

Net interest income was $55.8 million for the fourth quarter of 2024, which increased by $1.9 million, or 3.6% from the previous quarter, and increased by $4.6 million, or 9.1% from the year-ago quarter. Net interest margin (“NIM”) was 3.17% for the fourth quarter of 2024, an increase of 10 basis points (“bp” or “bps”) from the previous quarter and an increase of 33 bps from the year-ago quarter. The sequential quarter increase in net interest income and NIM was primarily due to a 15 bps decline in average rates paid on interest-bearing deposits, combined with a higher average yield earned on loans of 2 bps.

During the fourth quarter of 2024, the Company completed an investment portfolio repositioning related to its available-for-sale investment securities portfolio. The Company sold lower-yielding available-for-sale debt securities with a book value of $106.5 million and received proceeds of $96.6 million, which resulted in a pre-tax loss of $9.9 million. Proceeds from the sale were reinvested in $101.6 million of higher-yielding debt securities. The Company estimates the transaction will result in a prospective annual increase to net interest income of $2.7 million and net interest margin of 4 bps. The earn-back period is estimated to be approximately 3.5 years. The securities sold had a weighted average yield of 2.1% and a weighted average duration of 3.6 years, and the securities purchased had a weighted average yield of 4.9% and a weighted average duration of 4.1 years.

The Company recorded a provision for credit losses of $0.8 million in the fourth quarter of 2024, compared to a provision of $2.8 million in the previous quarter and a provision of $4.7 million in the year-ago quarter. The provision in the current quarter consisted of a provision for credit losses on loans of $1.4 million, offset by a credit to the provision for off-balance sheet exposures of $0.6 million. The lower provision for credit losses was primarily due to improvements in the economic forecast and movements in loan balances by segment, combined with an overall loan balance decline during the quarter.

Other operating income totaled $2.6 million for the fourth quarter of 2024, compared to $12.7 million in the previous quarter and $15.2 million in the year-ago quarter. The lower other operating income was primarily due to the aforementioned pre-tax loss on sales of investment securities related to an investment portfolio repositioning of $9.9 million.

Other operating expense totaled $44.2 million for the fourth quarter of 2024, compared to $46.7 million in the previous quarter and $42.5 million in the year-ago quarter. The sequential quarter reduction in other operating expense was primarily due to the aforementioned $3.1 million in expenses related to a strategic opportunity (included in other) in the third quarter of 2024. In addition, the Company recorded lower directors’ deferred compensation plan expenses of $1.2 million (included in other). These decreases were partially offset by an impairment charge on intangible assets of $1.4 million (included in other) during the fourth quarter of 2024.

The efficiency ratio was 75.65% for the fourth quarter of 2024, compared to 70.12% in the previous quarter and 64.12% in the year-ago quarter. Excluding the aforementioned pre-tax items, the adjusted efficiency ratio (non-GAAP) was 64.65% for the fourth quarter of 2024, compared to an adjusted efficiency ratio (non-GAAP) of 65.51% for the third quarter of 2024.

The effective tax rate was 15.4% for the fourth quarter of 2024, compared to 22.0% in the previous quarter and 22.3% in the year-ago quarter. The decrease in the effective tax rate was primarily due to additional tax credits recognized and tax return to provision adjustments.

Balance Sheet Highlights

Total assets of $7.47 billion at December 31, 2024 increased by $56.7 million, or 0.8% from $7.42 billion at September 30, 2024, and decreased by $170.7 million, or 2.2% from $7.64 billion at December 31, 2023. The Company had $380.9 million in cash on its balance sheet and $2.49 billion in total other liquidity sources, including available borrowing capacity and unpledged investment securities at December 31, 2024.

Total loans, net of deferred fees and costs, of $5.33 billion at December 31, 2024 decreased by $9.8 million, or 0.2%from $5.34 billion at September 30, 2024, and decreased by $106.1 million, or 2.0% from $5.44 billion at December 31, 2023. Average yields earned on loans during the fourth quarter of 2024 was 4.91%, compared to 4.89% in the previous quarter and 4.55% in the year-ago quarter.

Total deposits of $6.64 billion at December 31, 2024 increased by $61.0 million, or 0.93% from $6.58 billion at September 30, 2024, and decreased by $203.6 million, or 3.0% from $6.85 billion at December 31, 2023. Core deposits, which include demand deposits, savings and money market deposits and time deposits up to $250,000, totaled $6.04 billion at December 31, 2024, and increased by $74.2 million, or 1.2% from $5.97 billion at September 30, 2024. Average rates paid on total deposits during the fourth quarter of 2024 was 1.21%, compared to 1.32% in the previous quarter and 1.22% in the year-ago quarter.

Asset Quality

Nonperforming assets totaled $11.0 million, or 0.15% of total assets at December 31, 2024, compared to $11.6 million, or 0.16% of total assets at September 30, 2024 and $7.0 million, or 0.09% of total assets at December 31, 2023.

Net charge-offs totaled $3.8 million in the fourth quarter of 2024, compared to net charge-offs of $3.6 million in the previous quarter, and net charge-offs of $5.5 million in the year-ago quarter. Annualized net charge-offs as a percentage of average loans was 0.29%, 0.27% and 0.41% during the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively.

The allowance for credit losses, as a percentage of total loans was 1.11% at December 31, 2024, compared to 1.15% at September 30, 2024, and 1.18% at December 31, 2023.

Capital

Total shareholders’ equity was $538.4 million at December 31, 2024, compared to $543.7 million and $503.8 million at September 30, 2024 and December 31, 2023, respectively.

The Company’s leverage, common equity tier 1, tier 1 risk-based capital, and total risk-based capital ratios were 9.3%, 12.3%, 13.2%, and 15.4%, respectively, at December 31, 2024, compared to 9.5%, 12.1%, 13.1%, and 15.3%, respectively, at September 30, 2024.

On January 28, 2025, the Company’s Board of Directors declared a quarterly cash dividend of $0.27 per share on its outstanding common shares. The dividend represents an increase of 3.8% from the $0.26 per share in the fourth quarter of 2024 and will be payable on March 17, 2025 to shareholders of record at the close of business on February 28, 2025.

On January 28, 2025, the Company’s Board of Directors also authorized the repurchase of up to $30 million of its common stock from time to time in the open market or in privately negotiated transactions, pursuant to a newly authorized share repurchase program (the “Repurchase Plan”). The Repurchase Plan replaces and supersedes in its entirety the share repurchase program previously approved by the Company’s Board of Directors. During the year ended December 31, 2024, the Company repurchased 49,960 shares of common stock, at a total cost of $0.9 million, or an average cost per share of $18.92. During the year ended December 31, 2024, the Company returned $29.1 million in capital to its shareholders through cash dividends and share repurchases.

Regulatory

On January 10, 2025, the Bank received final approval from the Federal Reserve to become a member of the Federal Reserve System (the “Fed Membership”). Accordingly, upon the effective date, the Bank’s primary federal supervisor will be the Board of Governors of the Federal Reserve System, acting through authority delegated to the Federal Reserve Bank of San Francisco. The Fed Membership became effective on January 24, 2025.

As a bank holding company, the Company is already supervised by the Federal Reserve Bank of San Francisco, and the Company believes that the Bank’s Fed Membership will streamline the Company’s regulatory oversight structure by having a single federal supervisor for both the Company and the Bank. Both the Company and the Bank will continue to be regulated by the Hawaii Division of Financial Institutions. The Bank’s deposits will continue to be insured by the Federal Deposit Insurance Corporation, in accordance with applicable limits.

Conference Call

The Company’s management will host a conference call today at 1:00 p.m. Eastern Time (8:00 a.m. Hawaii Time) to discuss the quarterly results. Individuals are encouraged to listen to the live webcast of the presentation by visiting the investor relations page of the Company’s website at http://ir.cpb.bank. Alternatively, investors may participate in the live call by dialing 1-800-715-9871 (conference ID: 6299769). A playback of the call will be available through February 28, 2025 by dialing 1-800-770-2030 (playback ID: 6299769) and on the Company’s website. Information which may be discussed in the conference call is provided in an earnings supplement presentation on the Company’s website at http://ir.cpb.bank.

About Central Pacific Financial Corp.

Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $7.47 billion in assets as of December 31, 2024. Central Pacific Bank, its primary subsidiary, operates 27 branches and 55 ATMs in the State of Hawaii. Central Pacific Financial Corp. is traded on the New York Stock Exchange (NYSE) under the symbol “CPF.” For additional information, please visit: cpb.bank

Equal Housing Lender

Member FDIC

CPF Listed NYSE

Forward-Looking Statements

This document may contain forward-looking statements (“FLS”) concerning: projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, payment or nonpayment of dividends, net interest income, capital position, credit losses, net interest margin or other financial items; statements of plans, objectives and expectations of Central Pacific Financial Corp. (the “Company”) or its management or Board of Directors, including those relating to business plans, use of capital resources, products or services and regulatory developments and regulatory actions; statements of future economic performance including anticipated performance results from our business initiatives; or any statements of the assumptions underlying or relating to any of the foregoing. Words such as “believe,” “plan,” “anticipate,” “seek,” “expect,” “intend,” “forecast,” “hope,” “target,” “continue,” “remain,” “estimate,” “will,” “should,” “may” and other similar expressions are intended to identify FLS but are not the exclusive means of identifying such statements.

While we believe that our FLS and the assumptions underlying them are reasonably based, such statements and assumptions are by their nature subject to risks and uncertainties, thus could later prove to be inaccurate or incorrect. Accordingly, actual results could differ materially from those statements or projections for a variety of reasons, including, but not limited to: the effects of inflation and interest rate fluctuations; the adverse effects of bank failures and the potential impact of such developments on customer confidence, deposit behavior, liquidity and regulatory responses thereto; the adverse effects of the COVID-19 pandemic virus (and its variants) and other pandemic viruses on local, national and international economies, including, but not limited to, the adverse impact on tourism and construction in the State of Hawaii, our borrowers, customers, third-party contractors, vendors and employees, as well as the effects of government programs and initiatives in response thereto; supply chain disruptions; labor contract disputes and potential strikes; the increase in inventory or adverse conditions in the real estate market and deterioration in the construction industry; adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates, deterioration in asset quality, and losses in our loan portfolio; the impact of local, national, and international economies and events (including natural disasters such as wildfires, volcanic eruptions, hurricanes, tsunamis, storms, and earthquakes) on the Company’s business and operations and on tourism, the military, and other major industries operating within the Hawaii market and any other markets in which the Company does business; deterioration or malaise in domestic economic conditions, including any destabilization in the financial industry and deterioration of the real estate market, as well as the impact of declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular; changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, changes in capital standards, other regulatory reform and federal and state legislation, including but not limited to regulations promulgated by the Consumer Financial Protection Bureau, government-sponsored enterprise reform, and any related rules and regulations which affect our business operations and competitiveness; the costs and effects of legal and regulatory developments, including legal proceedings and lawsuits we are or may become subject to, or regulatory or other governmental inquiries and proceedings and the resolution thereof; the results of regulatory examinations or reviews and the effect of, and our ability to comply with, any regulations or regulatory orders or actions we are or may become subject to, and the effect of any recurring or special FDIC assessments; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the PCAOB, the FASB and other accounting standard setters and the cost and resources required to implement such changes; the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System; securities market and monetary fluctuations, including the impact resulting from the elimination of the LIBOR Index; negative trends in our market capitalization and adverse changes in the price of the Company’s common stock; the effects of any potential or actual acquisitions or dispositions we may make or evaluate, and the related costs; political instability; acts of war or terrorism; changes in consumer spending, borrowings and savings habits; technological changes and developments; cybersecurity and data privacy breaches and the consequence therefrom; failure to maintain effective internal control over financial reporting or disclosure controls and procedures; our ability to address deficiencies in our internal controls over financial reporting or disclosure controls and procedures; changes in the competitive environment among financial holding companies and other financial service providers; our ability to successfully implement our initiatives to lower our efficiency ratio; our ability to attract and retain key personnel; changes in our personnel, organization, compensation and benefit plans; our ability to successfully implement and achieve the objectives of our BaaS initiatives, including adoption of the initiatives by customers and risks faced by any of our bank collaborations including reputational and regulatory risk; and our success at managing the risks involved in the foregoing items.

For further information with respect to factors that could cause actual results to materially differ from the expectations or projections stated in the FLS, please see the Company’s publicly available SEC filings, including the Company’s Form 10-K for the last fiscal year and, in particular, the discussion of “Risk Factors” set forth therein. We urge investors to consider all of these factors carefully in evaluating the FLS contained in this document. FLS speak only as of the date on which such statements are made. We undertake no obligation to update any FLS to reflect events or circumstances after the date on which such statements are made, or to reflect the occurrence of unanticipated events except as required by law.

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Financial Highlights

(Unaudited)

TABLE 1

 

 

Three Months Ended

 

Year Ended

(Dollars in thousands,

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Dec 31,

except for per share amounts)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

CONDENSED INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

55,774

 

 

$

53,851

 

 

$

51,921

 

 

$

50,187

 

 

$

51,142

 

 

$

211,733

 

 

$

210,000

 

Provision for credit losses

 

 

818

 

 

 

2,833

 

 

 

2,239

 

 

 

3,936

 

 

 

4,653

 

 

 

9,826

 

 

 

15,698

 

Total other operating income

 

 

2,624

 

 

 

12,734

 

 

 

12,121

 

 

 

11,244

 

 

 

15,172

 

 

 

38,723

 

 

 

46,663

 

Total other operating expense

 

 

44,177

 

 

 

46,687

 

 

 

41,151

 

 

 

40,576

 

 

 

42,522

 

 

 

172,591

 

 

 

164,143

 

Income tax expense

 

 

2,058

 

 

 

3,760

 

 

 

4,835

 

 

 

3,974

 

 

 

4,273

 

 

 

14,627

 

 

 

18,153

 

Net income

 

 

11,345

 

 

 

13,305

 

 

 

15,817

 

 

 

12,945

 

 

 

14,866

 

 

 

53,412

 

 

 

58,669

 

Basic earnings per share

 

$

0.42

 

 

$

0.49

 

 

$

0.58

 

 

$

0.48

 

 

$

0.55

 

 

$

1.97

 

 

$

2.17

 

Diluted earnings per share

 

 

0.42

 

 

 

0.49

 

 

 

0.58

 

 

 

0.48

 

 

 

0.55

 

 

 

1.97

 

 

 

2.17

 

Dividends declared per share

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

1.04

 

 

 

1.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROA) [1]

 

 

0.62

%

 

 

0.72

%

 

 

0.86

%

 

 

0.70

%

 

 

0.79

%

 

 

0.72

%

 

 

0.78

%

Return on average shareholders’ equity (ROE) [1]

 

 

8.37

 

 

 

10.02

 

 

 

12.42

 

 

 

10.33

 

 

 

12.55

 

 

 

10.25

 

 

 

12.38

 

Average shareholders’ equity to average assets

 

 

7.35

 

 

 

7.23

 

 

 

6.94

 

 

 

6.73

 

 

 

6.32

 

 

 

7.06

 

 

 

6.34

 

Efficiency ratio [2]

 

 

75.65

 

 

 

70.12

 

 

 

64.26

 

 

 

66.05

 

 

 

64.12

 

 

 

68.91

 

 

 

63.95

 

Net interest margin (NIM) [1]

 

 

3.17

 

 

 

3.07

 

 

 

2.97

 

 

 

2.83

 

 

 

2.84

 

 

 

3.01

 

 

 

2.94

 

Dividend payout ratio [3]

 

 

61.90

 

 

 

53.06

 

 

 

44.83

 

 

 

54.17

 

 

 

47.27

 

 

 

52.79

 

 

 

47.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELECTED AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans, including loans held for sale

 

$

5,315,802

 

 

$

5,330,810

 

 

$

5,385,829

 

 

$

5,400,558

 

 

$

5,458,245

 

 

$

5,358,059

 

 

$

5,508,530

 

Average interest-earning assets

 

 

7,052,296

 

 

 

7,022,910

 

 

 

7,032,515

 

 

 

7,140,264

 

 

 

7,208,613

 

 

 

7,061,864

 

 

 

7,169,463

 

Average assets

 

 

7,377,398

 

 

 

7,347,403

 

 

 

7,338,714

 

 

 

7,449,661

 

 

 

7,498,097

 

 

 

7,378,207

 

 

 

7,479,243

 

Average deposits

 

 

6,546,616

 

 

 

6,535,422

 

 

 

6,542,767

 

 

 

6,659,812

 

 

 

6,730,883

 

 

 

6,570,990

 

 

 

6,700,127

 

Average interest-bearing liabilities

 

 

4,906,623

 

 

 

4,904,460

 

 

 

4,910,998

 

 

 

5,009,542

 

 

 

5,023,321

 

 

 

4,932,757

 

 

 

4,938,705

 

Average shareholders’ equity

 

 

542,135

 

 

 

530,928

 

 

 

509,507

 

 

 

501,120

 

 

 

473,708

 

 

 

521,008

 

 

 

473,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] ROA and ROE are annualized based on a 30/360 day convention. Annualized net interest income and expense in the NIM calculation are based on the day count interest payment conventions at the interest-earning asset or interest-bearing liability level (i.e. 30/360, actual/actual).

[2] Efficiency ratio is defined as total other operating expense divided by total revenue (net interest income and total other operating income).

[3] Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share.

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Financial Highlights

(Unaudited)

TABLE 1 (CONTINUED)

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

REGULATORY CAPITAL RATIOS

 

 

Central Pacific Financial Corp.

 

 

 

 

 

 

 

 

 

 

Leverage ratio

 

 

9.3

%

 

 

9.5

%

 

 

9.3

%

 

 

9.0

%

 

 

8.8

%

Common equity tier 1 capital ratio

 

 

12.3

 

 

 

12.1

 

 

 

11.9

 

 

 

11.6

 

 

 

11.4

 

Tier 1 risk-based capital ratio

 

 

13.2

 

 

 

13.1

 

 

 

12.8

 

 

 

12.6

 

 

 

12.4

 

Total risk-based capital ratio

 

 

15.4

 

 

 

15.3

 

 

 

15.1

 

 

 

14.8

 

 

 

14.6

 

 

 

 

 

 

 

 

 

 

 

 

Central Pacific Bank

 

 

 

 

 

 

 

 

 

 

Leverage ratio

 

 

9.7

 

 

 

9.8

 

 

 

9.6

 

 

 

9.4

 

 

 

9.2

 

Common equity tier 1 capital ratio

 

 

13.8

 

 

 

13.6

 

 

 

13.3

 

 

 

13.1

 

 

 

12.9

 

Tier 1 risk-based capital ratio

 

 

13.8

 

 

 

13.6

 

 

 

13.3

 

 

 

13.1

 

 

 

12.9

 

Total risk-based capital ratio

 

 

14.9

 

 

 

14.8

 

 

 

14.5

 

 

 

14.3

 

 

 

14.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

(dollars in thousands, except for per share amounts)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

Total loans, net of deferred fees and costs

 

$

5,332,852

 

 

$

5,342,609

 

 

$

5,383,644

 

 

$

5,401,417

 

 

$

5,438,982

 

Total assets

 

 

7,472,096

 

 

 

7,415,430

 

 

 

7,386,952

 

 

 

7,409,999

 

 

 

7,642,796

 

Total deposits

 

 

6,644,011

 

 

 

6,583,013

 

 

 

6,582,455

 

 

 

6,618,854

 

 

 

6,847,592

 

Long-term debt

 

 

156,345

 

 

 

156,284

 

 

 

156,223

 

 

 

156,163

 

 

 

156,102

 

Total shareholders’ equity

 

 

538,385

 

 

 

543,725

 

 

 

518,647

 

 

 

507,203

 

 

 

503,815

 

Total shareholders’ equity to total assets

 

 

7.21

%

 

 

7.33

%

 

 

7.02

%

 

 

6.84

%

 

 

6.59

%

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses (ACL)

 

$

59,182

 

 

$

61,647

 

 

$

62,225

 

 

$

63,532

 

 

$

63,934

 

Nonaccrual loans

 

 

11,018

 

 

 

11,597

 

 

 

10,257

 

 

 

10,132

 

 

 

7,008

 

Non-performing assets (NPA)

 

 

11,018

 

 

 

11,597

 

 

 

10,257

 

 

 

10,132

 

 

 

7,008

 

Ratio of ACL to total loans

 

 

1.11

%

 

 

1.15

%

 

 

1.16

%

 

 

1.18

%

 

 

1.18

%

Ratio of NPA to total assets

 

 

0.15

%

 

 

0.16

%

 

 

0.14

%

 

 

0.14

%

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

PER SHARE OF COMMON STOCK OUTSTANDING

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

19.89

 

 

$

20.09

 

 

$

19.16

 

 

$

18.76

 

 

$

18.63

 

Closing market price per common share

 

 

29.05

 

 

 

29.51

 

 

 

21.20

 

 

 

19.75

 

 

 

19.68

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

TABLE 2

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

(Dollars in thousands, except share data)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

77,774

 

 

$

100,064

 

 

$

103,829

 

 

$

98,410

 

 

$

116,181

 

Interest-bearing deposits in other financial institutions

 

 

303,167

 

 

 

226,505

 

 

 

195,062

 

 

 

214,472

 

 

 

406,256

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Available-for-sale debt securities, at fair value

 

 

737,658

 

 

 

723,453

 

 

 

676,719

 

 

 

660,833

 

 

 

647,210

 

Held-to-maturity debt securities, at amortized cost; fair value of: $506,681 at December 31, 2024, $546,990 at September 30, 2024, $528,088 at June 30, 2024, $541,685 at March 31, 2024, and $565,178 at December 31, 2023

 

 

596,930

 

 

 

606,117

 

 

 

615,867

 

 

 

624,948

 

 

 

632,338

 

Total investment securities

 

 

1,334,588

 

 

 

1,329,570

 

 

 

1,292,586

 

 

 

1,285,781

 

 

 

1,279,548

 

Loans held for sale

 

 

5,662

 

 

 

1,609

 

 

 

3,950

 

 

 

755

 

 

 

1,778

 

Loans, net of deferred fees and costs

 

 

5,332,852

 

 

 

5,342,609

 

 

 

5,383,644

 

 

 

5,401,417

 

 

 

5,438,982

 

Less: allowance for credit losses

 

 

(59,182

)

 

 

(61,647

)

 

 

(62,225

)

 

 

(63,532

)

 

 

(63,934

)

Loans, net of allowance for credit losses

 

 

5,273,670

 

 

 

5,280,962

 

 

 

5,321,419

 

 

 

5,337,885

 

 

 

5,375,048

 

Premises and equipment, net

 

 

104,342

 

 

 

104,575

 

 

 

100,646

 

 

 

97,688

 

 

 

96,184

 

Accrued interest receivable

 

 

23,378

 

 

 

23,942

 

 

 

23,184

 

 

 

21,957

 

 

 

21,511

 

Investment in unconsolidated entities

 

 

52,417

 

 

 

54,836

 

 

 

40,155

 

 

 

40,780

 

 

 

41,546

 

Mortgage servicing rights

 

 

8,473

 

 

 

8,513

 

 

 

8,636

 

 

 

8,599

 

 

 

8,696

 

Bank-owned life insurance

 

 

176,216

 

 

 

175,914

 

 

 

173,716

 

 

 

172,228

 

 

 

170,706

 

Federal Home Loan Bank of Des Moines (“FHLB”) stock

 

 

6,929

 

 

 

6,929

 

 

 

6,925

 

 

 

6,921

 

 

 

6,793

 

Right-of-use lease assets

 

 

30,824

 

 

 

32,192

 

 

 

32,081

 

 

 

32,079

 

 

 

29,720

 

Other assets

 

 

74,656

 

 

 

69,819

 

 

 

84,763

 

 

 

92,444

 

 

 

88,829

 

Total assets

 

$

7,472,096

 

 

$

7,415,430

 

 

$

7,386,952

 

 

$

7,409,999

 

 

$

7,642,796

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

1,888,937

 

 

$

1,838,009

 

 

$

1,847,173

 

 

$

1,848,554

 

 

$

1,913,379

 

Interest-bearing demand

 

 

1,338,719

 

 

 

1,255,382

 

 

 

1,283,669

 

 

 

1,290,321

 

 

 

1,329,189

 

Savings and money market

 

 

2,329,170

 

 

 

2,336,323

 

 

 

2,234,111

 

 

 

2,211,966

 

 

 

2,209,733

 

Time

 

 

1,087,185

 

 

 

1,153,299

 

 

 

1,217,502

 

 

 

1,268,013

 

 

 

1,395,291

 

Total deposits

 

 

6,644,011

 

 

 

6,583,013

 

 

 

6,582,455

 

 

 

6,618,854

 

 

 

6,847,592

 

Long-term debt, net of unamortized debt issuance costs of: $202 at December 31, 2024, $263 at September 30, 2024, $324 at June 30, 2024, $384 at March 31, 2024, and $445 at December 31, 2023

 

 

156,345

 

 

 

156,284

 

 

 

156,223

 

 

 

156,163

 

 

 

156,102

 

Lease liabilities

 

 

32,025

 

 

 

33,807

 

 

 

33,422

 

 

 

33,169

 

 

 

30,634

 

Accrued interest payable

 

 

10,051

 

 

 

12,980

 

 

 

14,998

 

 

 

16,654

 

 

 

18,948

 

Other liabilities

 

 

91,279

 

 

 

85,621

 

 

 

81,207

 

 

 

77,956

 

 

 

85,705

 

Total liabilities

 

 

6,933,711

 

 

 

6,871,705

 

 

 

6,868,305

 

 

 

6,902,796

 

 

 

7,138,981

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding: none at December 31, 2024, September 30, 2024, June 30, 2024, March 31, 2024, and December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 27,065,570 at December 31, 2024, 27,064,501 at September 30, 2024, 27,063,644 at June 30, 2024, 27,042,326 at March 31, 2024, and 27,045,033 at December 31, 2023

 

 

404,494

 

 

 

404,494

 

 

 

404,494

 

 

 

404,494

 

 

 

405,439

 

Additional paid-in capital

 

 

105,054

 

 

 

104,794

 

 

 

104,161

 

 

 

103,130

 

 

 

102,982

 

Retained earnings

 

 

143,259

 

 

 

138,951

 

 

 

132,683

 

 

 

123,902

 

 

 

117,990

 

Accumulated other comprehensive loss

 

 

(114,422

)

 

 

(104,514

)

 

 

(122,691

)

 

 

(124,323

)

 

 

(122,596

)

Total shareholders’ equity

 

 

538,385

 

 

 

543,725

 

 

 

518,647

 

 

 

507,203

 

 

 

503,815

 

Total liabilities and shareholders’ equity

 

$

7,472,096

 

 

$

7,415,430

 

 

$

7,386,952

 

 

$

7,409,999

 

 

$

7,642,796

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

TABLE 3

 

 

Three Months Ended

 

Year Ended

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Dec 31,

(Dollars in thousands, except per share data)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

65,482

 

$

65,469

 

$

64,422

 

$

62,819

 

$

62,429

 

$

258,192

 

$

243,315

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

8,626

 

 

 

8,975

 

 

 

8,466

 

 

 

7,211

 

 

 

7,292

 

 

 

33,278

 

 

 

28,789

 

Tax-exempt investment securities

 

 

723

 

 

 

551

 

 

 

598

 

 

 

655

 

 

 

686

 

 

 

2,527

 

 

 

2,912

 

Interest on deposits in other financial institutions

 

 

3,004

 

 

 

2,775

 

 

 

2,203

 

 

 

3,611

 

 

 

3,597

 

 

 

11,593

 

 

 

7,163

 

Dividend income on FHLB stock

 

 

125

 

 

 

127

 

 

 

151

 

 

 

106

 

 

 

109

 

 

 

509

 

 

 

478

 

Total interest income

 

 

77,960

 

 

 

77,897

 

 

 

75,840

 

 

 

74,402

 

 

 

74,113

 

 

 

306,099

 

 

 

282,657

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

 

686

 

 

 

484

 

 

 

490

 

 

 

499

 

 

 

467

 

 

 

2,159

 

 

 

1,701

 

Savings and money market

 

 

9,388

 

 

 

10,235

 

 

 

8,977

 

 

 

8,443

 

 

 

7,459

 

 

 

37,043

 

 

 

21,979

 

Time

 

 

9,881

 

 

 

11,040

 

 

 

12,173

 

 

 

12,990

 

 

 

12,741

 

 

 

46,084

 

 

 

39,205

 

Interest on short-term borrowings

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

 

1,139

 

Interest on long-term debt

 

 

2,231

 

 

 

2,287

 

 

 

2,278

 

 

 

2,283

 

 

 

2,304

 

 

 

9,079

 

 

 

8,633

 

Total interest expense

 

 

22,186

 

 

 

24,046

 

 

 

23,919

 

 

 

24,215

 

 

 

22,971

 

 

 

94,366

 

 

 

72,657

 

Net interest income

 

 

55,774

 

 

 

53,851

 

 

 

51,921

 

 

 

50,187

 

 

 

51,142

 

 

 

211,733

 

 

 

210,000

 

Provision for credit losses

 

 

818

 

 

 

2,833

 

 

 

2,239

 

 

 

3,936

 

 

 

4,653

 

 

 

9,826

 

 

 

15,698

 

Net interest income after provision for credit losses

 

 

54,956

 

 

 

51,018

 

 

 

49,682

 

 

 

46,251

 

 

 

46,489

 

 

 

201,907

 

 

 

194,302

 

Other operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income

 

 

913

 

 

 

822

 

 

 

1,040

 

 

 

613

 

 

 

611

 

 

 

3,388

 

 

 

2,592

 

Service charges on deposit accounts

 

 

2,251

 

 

 

2,167

 

 

 

2,135

 

 

 

2,103

 

 

 

2,312

 

 

 

8,656

 

 

 

8,753

 

Other service charges and fees

 

 

5,476

 

 

 

5,947

 

 

 

5,869

 

 

 

5,261

 

 

 

5,349

 

 

 

22,553

 

 

 

20,531

 

Income from fiduciary activities

 

 

1,430

 

 

 

1,447

 

 

 

1,449

 

 

 

1,435

 

 

 

1,272

 

 

 

5,761

 

 

 

4,895

 

Income from bank-owned life insurance

 

 

1,966

 

 

 

1,897

 

 

 

1,234

 

 

 

1,522

 

 

 

2,015

 

 

 

6,619

 

 

 

4,870

 

Net loss on sales of investment securities

 

 

(9,934

)

 

 

 

 

 

 

 

 

 

 

 

(1,939

)

 

 

(9,934

)

 

 

(2,074

)

Other

 

 

522

 

 

 

454

 

 

 

394

 

 

 

310

 

 

 

5,552

 

 

 

1,680

 

 

 

7,096

 

Total other operating income

 

 

2,624

 

 

 

12,734

 

 

 

12,121

 

 

 

11,244

 

 

 

15,172

 

 

 

38,723

 

 

 

46,663

 

Other operating expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

21,661

 

 

 

22,299

 

 

 

21,246

 

 

 

20,735

 

 

 

20,164

 

 

 

85,941

 

 

 

82,050

 

Net occupancy

 

 

4,192

 

 

 

4,612

 

 

 

4,597

 

 

 

4,600

 

 

 

4,676

 

 

 

18,001

 

 

 

18,185

 

Computer software

 

 

4,757

 

 

 

4,590

 

 

 

4,381

 

 

 

4,287

 

 

 

4,026

 

 

 

18,015

 

 

 

17,726

 

Legal and professional services

 

 

2,504

 

 

 

2,460

 

 

 

2,506

 

 

 

2,320

 

 

 

2,245

 

 

 

9,790

 

 

 

9,959

 

Equipment

 

 

904

 

 

 

972

 

 

 

995

 

 

 

1,010

 

 

 

968

 

 

 

3,881

 

 

 

3,958

 

Advertising

 

 

911

 

 

 

889

 

 

 

901

 

 

 

914

 

 

 

1,045

 

 

 

3,615

 

 

 

3,888

 

Communication

 

 

943

 

 

 

740

 

 

 

657

 

 

 

837

 

 

 

632

 

 

 

3,177

 

 

 

3,010

 

Other

 

 

8,305

 

 

 

10,125

 

 

 

5,868

 

 

 

5,873

 

 

 

8,766

 

 

 

30,171

 

 

 

25,367

 

Total other operating expense

 

 

44,177

 

 

 

46,687

 

 

 

41,151

 

 

 

40,576

 

 

 

42,522

 

 

 

172,591

 

 

 

164,143

 

Income before income taxes

 

 

13,403

 

 

 

17,065

 

 

 

20,652

 

 

 

16,919

 

 

 

19,139

 

 

 

68,039

 

 

 

76,822

Income tax expense

 

 

2,058

 

 

 

3,760

 

 

 

4,835

 

 

 

3,974

 

 

 

4,273

 

 

 

14,627

 

 

 

18,153

 

Net income

 

$

11,345

 

 

$

13,305

 

 

$

15,817

 

 

$

12,945

 

 

$

14,866

 

 

$

53,412

 

 

$

58,669

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.42

 

 

$

0.49

 

 

$

0.58

 

 

$

0.48

 

 

$

0.55

 

 

$

1.97

 

 

$

2.17

 

Diluted earnings per share

 

 

0.42

 

 

 

0.49

 

 

 

0.58

 

 

 

0.48

 

 

 

0.55

 

 

 

1.97

 

 

 

2.17

 

Cash dividends declared

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

0.26

 

 

 

1.04

 

 

 

1.04

 

Basic weighted average shares outstanding

 

 

27,065,047

 

 

 

27,064,035

 

 

 

27,053,549

 

 

 

27,046,525

 

 

 

27,044,121

 

 

 

27,057,329

 

 

 

27,027,681

 

Diluted weighted average shares outstanding

 

 

27,221,121

 

 

 

27,194,625

 

 

 

27,116,349

 

 

 

27,099,101

 

 

 

27,097,285

 

 

 

27,157,120

 

 

 

27,080,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent)

(Unaudited)

TABLE 4

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

December 31, 2024

 

September 30, 2024

 

December 31, 2023

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

(Dollars in thousands)

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

ASSETS

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

$

250,493

 

4.77

%

 

$

3,004

 

$

203,657

 

5.42

%

 

$

2,775

 

$

261,594

 

5.45

%

 

$

3,597

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,338,569

 

 

2.58

 

 

 

8,626

 

 

 

1,340,347

 

 

2.68

 

 

 

8,975

 

 

 

1,331,752

 

 

2.19

 

 

 

7,292

 

Tax-exempt [1]

 

 

140,503

 

 

2.60

 

 

 

915

 

 

 

141,168

 

 

1.98

 

 

 

697

 

 

 

146,803

 

 

2.36

 

 

 

868

 

Total investment securities

 

 

1,479,072

 

 

2.58

 

 

 

9,541

 

 

 

1,481,515

 

 

2.61

 

 

 

9,672

 

 

 

1,478,555

 

 

2.21

 

 

 

8,160

 

Loans, including loans held for sale

 

 

5,315,802

 

 

4.91

 

 

 

65,482

 

 

 

5,330,810

 

 

4.89

 

 

 

65,469

 

 

 

5,458,245

 

 

4.55

 

 

 

62,429

 

FHLB stock

 

 

6,929

 

 

7.23

 

 

 

125

 

 

 

6,928

 

 

7.31

 

 

 

127

 

 

 

10,219

 

 

4.30

 

 

 

109

 

Total interest-earning assets

 

 

7,052,296

 

 

4.42

 

 

 

78,152

 

 

 

7,022,910

 

 

4.43

 

 

 

78,043

 

 

 

7,208,613

 

 

4.10

 

 

 

74,295

 

Noninterest-earning assets

 

 

325,102

 

 

 

 

 

 

 

324,493

 

 

 

 

 

 

 

289,484

 

 

 

 

 

Total assets

 

$

7,377,398

 

 

 

 

 

 

$

7,347,403

 

 

 

 

 

 

$

7,498,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,312,561

 

 

0.21

%

 

$

686

 

 

$

1,267,135

 

 

0.15

%

 

$

484

 

 

$

1,315,943

 

 

0.14

%

 

$

467

 

Savings and money market deposits

 

 

2,313,293

 

 

1.61

 

 

 

9,388

 

 

 

2,298,853

 

 

1.77

 

 

 

10,235

 

 

 

2,217,065

 

 

1.33

 

 

 

7,459

 

Time deposits up to $250,000

 

 

518,540

 

 

2.99

 

 

 

3,900

 

 

 

534,497

 

 

3.15

 

 

 

4,238

 

 

 

478,085

 

 

2.80

 

 

 

3,373

 

Time deposits over $250,000

 

 

605,920

 

 

3.93

 

 

 

5,981

 

 

 

647,728

 

 

4.18

 

 

 

6,802

 

 

 

856,159

 

 

4.34

 

 

 

9,368

 

Total interest-bearing deposits

 

 

4,750,314

 

 

1.67

 

 

 

19,955

 

 

 

4,748,213

 

 

1.82

 

 

 

21,759

 

 

 

4,867,252

 

 

1.68

 

 

 

20,667

 

Federal funds purchased and securities sold

 

 

2

 

 

5.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances and other short-term borrowings

 

 

2

 

 

5.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

156,305

 

 

5.68

 

 

 

2,231

 

 

 

156,247

 

 

5.82

 

 

 

2,287

 

 

 

156,069

 

 

5.86

 

 

 

2,304

 

Total interest-bearing liabilities

 

 

4,906,623

 

 

1.80

 

 

 

22,186

 

 

 

4,904,460

 

 

1.95

 

 

 

24,046

 

 

 

5,023,321

 

 

1.81

 

 

 

22,971

 

Noninterest-bearing deposits

 

 

1,796,302

 

 

 

 

 

 

 

1,787,209

 

 

 

 

 

 

 

1,863,631

 

 

 

 

 

Other liabilities

 

 

132,338

 

 

 

 

 

 

 

124,806

 

 

 

 

 

 

 

137,437

 

 

 

 

 

Total liabilities

 

 

6,835,263

 

 

 

 

 

 

 

6,816,475

 

 

 

 

 

 

 

7,024,389

 

 

 

 

 

Total shareholders’ equity

 

 

542,135

 

 

 

 

 

 

 

530,928

 

 

 

 

 

 

 

473,708

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

7,377,398

 

 

 

 

 

 

$

7,347,403

 

 

 

 

 

 

$

7,498,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

55,966

 

 

 

 

 

 

$

53,997

 

 

 

 

 

 

$

51,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

2.62

%

 

 

 

 

 

2.48

%

 

 

 

 

 

2.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

3.17

%

 

 

 

 

 

3.07

%

 

 

 

 

 

2.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent)

(Unaudited)

TABLE 5

 

 

Year Ended

 

Year Ended

 

 

December 31, 2024

 

December 31, 2023

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

(Dollars in thousands)

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

ASSETS

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

$

220,526

 

5.26

%

 

$

11,593

 

$

134,150

 

5.34

%

 

$

7,163

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,334,695

 

 

2.49

 

 

 

33,278

 

 

 

1,365,067

 

 

2.11

 

 

 

28,789

 

Tax-exempt [1]

 

 

141,688

 

 

2.26

 

 

 

3,199

 

 

 

150,399

 

 

2.45

 

 

 

3,686

 

Total investment securities

 

 

1,476,383

 

 

2.47

 

 

 

36,477

 

 

 

1,515,466

 

 

2.14

 

 

 

32,475

 

Loans, including loans held for sale

 

 

5,358,059

 

 

4.82

 

 

 

258,192

 

 

 

5,508,530

 

 

4.42

 

 

 

243,315

 

FHLB stock

 

 

6,896

 

 

7.38

 

 

 

509

 

 

 

11,317

 

 

4.23

 

 

 

478

 

Total interest-earning assets

 

 

7,061,864

 

 

4.34

 

 

 

306,771

 

 

 

7,169,463

 

 

3.95

 

 

 

283,431

 

Noninterest-earning assets

 

 

316,343

 

 

 

 

 

 

 

309,780

 

 

 

 

 

Total assets

 

$

7,378,207

 

 

 

 

 

 

$

7,479,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,287,628

 

 

0.17

%

 

$

2,159

 

 

$

1,359,240

 

 

0.13

%

 

$

1,701

 

Savings and money market deposits

 

 

2,263,273

 

 

1.64

 

 

 

37,043

 

 

 

2,195,763

 

 

1.00

 

 

 

21,979

 

Time deposits up to $250,000

 

 

538,216

 

 

3.16

 

 

 

17,025

 

 

 

415,541

 

 

2.15

 

 

 

8,917

 

Time deposits over $250,000

 

 

687,404

 

 

4.23

 

 

 

29,059

 

 

 

795,917

 

 

3.81

 

 

 

30,288

 

Total interest-bearing deposits

 

 

4,776,521

 

 

1.79

 

 

 

85,286

 

 

 

4,766,461

 

 

1.32

 

 

 

62,885

 

Federal funds purchased and securities sold

 

 

1

 

 

5.57

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances and other short-term borrowings

 

 

17

 

 

5.58

 

 

 

1

 

 

 

23,322

 

 

4.88

 

 

 

1,139

 

Long-term debt

 

 

156,218

 

 

5.81

 

 

 

9,079

 

 

 

148,922

 

 

5.80

 

 

 

8,633

 

Total interest-bearing liabilities

 

 

4,932,757

 

 

1.91

 

 

 

94,366

 

 

 

4,938,705

 

 

1.47

 

 

 

72,657

 

Noninterest-bearing deposits

 

 

1,794,469

 

 

 

 

 

 

 

1,933,666

 

 

 

 

 

Other liabilities

 

 

129,973

 

 

 

 

 

 

 

133,053

 

 

 

 

 

Total liabilities

 

 

6,857,199

 

 

 

 

 

 

 

7,005,424

 

 

 

 

 

Total shareholders’ equity

 

 

521,008

 

 

 

 

 

 

 

473,819

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

7,378,207

 

 

 

 

 

 

$

7,479,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

212,405

 

 

 

 

 

 

$

210,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

2.43

%

 

 

 

 

 

2.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

3.01

%

 

 

 

 

 

2.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%.

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Loans by Geographic Distribution

(Unaudited)

TABLE 6

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

(Dollars in thousands)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

HAWAII:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

430,167

 

 

$

411,209

 

 

$

415,538

 

 

$

420,009

 

 

$

421,736

 

Real estate:

 

 

 

 

 

 

 

 

 

 

Construction

 

 

145,182

 

 

 

134,043

 

 

 

147,657

 

 

 

145,213

 

 

 

163,337

 

Residential mortgage

 

 

1,892,520

 

 

 

1,897,919

 

 

 

1,913,177

 

 

 

1,924,889

 

 

 

1,927,789

 

Home equity

 

 

676,982

 

 

 

697,123

 

 

 

706,811

 

 

 

729,210

 

 

 

736,524

 

Commercial mortgage

 

 

1,165,060

 

 

 

1,157,625

 

 

 

1,150,703

 

 

 

1,103,174

 

 

 

1,063,969

 

Consumer

 

 

274,712

 

 

 

277,849

 

 

 

287,295

 

 

 

306,563

 

 

 

322,346

 

Total loans, net of deferred fees and costs

 

 

4,584,623

 

 

 

4,575,768

 

 

 

4,621,181

 

 

 

4,629,058

 

 

 

4,635,701

 

Less: Allowance for credit losses

 

 

(45,967

)

 

 

(47,789

)

 

 

(47,902

)

 

 

(48,739

)

 

 

(48,189

)

Loans, net of allowance for credit losses

 

$

4,538,656

 

 

$

4,527,979

 

 

$

4,573,279

 

 

$

4,580,319

 

 

$

4,587,512

 

 

 

 

 

 

 

 

 

 

 

 

U.S. MAINLAND: [1]

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

176,769

 

 

$

188,238

 

 

$

169,318

 

 

$

156,087

 

 

$

153,971

 

Real estate:

 

 

 

 

 

 

 

 

 

 

Construction

 

 

29

 

 

 

24,083

 

 

 

23,865

 

 

 

23,356

 

 

 

22,182

 

Commercial mortgage

 

 

335,620

 

 

 

312,685

 

 

 

314,667

 

 

 

319,088

 

 

 

318,933

 

Consumer

 

 

235,811

 

 

 

241,835

 

 

 

254,613

 

 

 

273,828

 

 

 

308,195

 

Total loans, net of deferred fees and costs

 

 

748,229

 

 

 

766,841

 

 

 

762,463

 

 

 

772,359

 

 

 

803,281

 

Less: Allowance for credit losses

 

 

(13,215

)

 

 

(13,858

)

 

 

(14,323

)

 

 

(14,793

)

 

 

(15,745

)

Loans, net of allowance for credit losses

 

$

735,014

 

 

$

752,983

 

 

$

748,140

 

 

$

757,566

 

 

$

787,536

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

606,936

 

 

$

599,447

 

 

$

584,856

 

 

$

576,096

 

 

$

575,707

 

Real estate:

 

 

 

 

 

 

 

 

 

 

Construction

 

 

145,211

 

 

 

158,126

 

 

 

171,522

 

 

 

168,569

 

 

 

185,519

 

Residential mortgage

 

 

1,892,520

 

 

 

1,897,919

 

 

 

1,913,177

 

 

 

1,924,889

 

 

 

1,927,789

 

Home equity

 

 

676,982

 

 

 

697,123

 

 

 

706,811

 

 

 

729,210

 

 

 

736,524

 

Commercial mortgage

 

 

1,500,680

 

 

 

1,470,310

 

 

 

1,465,370

 

 

 

1,422,262

 

 

 

1,382,902

 

Consumer

 

 

510,523

 

 

 

519,684

 

 

 

541,908

 

 

 

580,391

 

 

 

630,541

 

Total loans, net of deferred fees and costs

 

 

5,332,852

 

 

 

5,342,609

 

 

 

5,383,644

 

 

 

5,401,417

 

 

 

5,438,982

 

Less: Allowance for credit losses

 

 

(59,182

)

 

 

(61,647

)

 

 

(62,225

)

 

 

(63,532

)

 

 

(63,934

)

Loans, net of allowance for credit losses

 

$

5,273,670

 

 

$

5,280,962

 

 

$

5,321,419

 

 

$

5,337,885

 

 

$

5,375,048

 

 

 

 

 

 

 

 

 

 

 

 

[1] U.S. Mainland includes territories of the United States.

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Deposits

(Unaudited)

TABLE 7

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

(Dollars in thousands)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

Noninterest-bearing demand

 

$

1,888,937

 

$

1,838,009

 

$

1,847,173

 

$

1,848,554

 

$

1,913,379

Interest-bearing demand

 

 

1,338,719

 

 

 

1,255,382

 

 

 

1,283,669

 

 

 

1,290,321

 

 

 

1,329,189

 

Savings and money market

 

 

2,329,170

 

 

 

2,336,323

 

 

 

2,234,111

 

 

 

2,211,966

 

 

 

2,209,733

 

Time deposits up to $250,000

 

 

483,378

 

 

 

536,316

 

 

 

547,212

 

 

 

544,600

 

 

 

533,898

 

Core deposits

 

 

6,040,204

 

 

 

5,966,030

 

 

 

5,912,165

 

 

 

5,895,441

 

 

 

5,986,199

 

Other time deposits greater than $250,000

 

 

500,693

 

 

 

492,221

 

 

 

476,457

 

 

 

487,950

 

 

 

486,812

 

Government time deposits

 

 

103,114

 

 

 

124,762

 

 

 

193,833

 

 

 

235,463

 

 

 

374,581

 

Total time deposits greater than $250,000

 

 

603,807

 

 

 

616,983

 

 

 

670,290

 

 

 

723,413

 

 

 

861,393

 

Total deposits

 

$

6,644,011

 

 

$

6,583,013

 

 

$

6,582,455

 

 

$

6,618,854

 

 

$

6,847,592

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Nonperforming Assets and Accruing Loans 90+ Days Past Due

(Unaudited)

TABLE 8

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

(Dollars in thousands)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

414

 

 

$

376

 

 

$

355

 

 

$

357

 

 

$

432

 

Real estate:

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

9,044

 

 

 

9,680

 

 

 

7,991

 

 

 

7,979

 

 

 

4,962

 

Home equity

 

 

952

 

 

 

915

 

 

 

1,247

 

 

 

929

 

 

 

834

 

Commercial mortgage

 

 

 

 

 

 

 

 

77

 

 

 

77

 

 

 

77

 

Consumer

 

 

608

 

 

 

626

 

 

 

587

 

 

 

790

 

 

 

703

 

Total nonaccrual loans

 

 

11,018

 

 

 

11,597

 

 

 

10,257

 

 

 

10,132

 

 

 

7,008

 

Other real estate owned (“OREO”)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (“NPAs”)

 

 

11,018

 

 

 

11,597

 

 

 

10,257

 

 

 

10,132

 

 

 

7,008

 

Accruing loans 90+ days past due:

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

 

Residential mortgage

 

 

323

 

 

 

13

 

 

 

1,273

 

 

 

386

 

 

 

 

Home equity

 

 

78

 

 

 

135

 

 

 

135

 

 

 

560

 

 

 

229

 

Consumer

 

 

373

 

 

 

481

 

 

 

896

 

 

 

924

 

 

 

1,083

 

Total accruing loans 90+ days past due

 

 

774

 

 

 

629

 

 

 

2,304

 

 

 

2,458

 

 

 

1,312

 

Total NPAs and accruing loans 90+ days past due

 

$

11,792

 

 

$

12,226

 

 

$

12,561

 

 

$

12,590

 

 

$

8,320

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of total nonaccrual loans to total loans

 

 

0.21

%

 

 

0.22

%

 

 

0.19

%

 

 

0.19

%

 

 

0.13

%

Ratio of total NPAs to total assets

 

 

0.15

 

 

 

0.16

 

 

 

0.14

 

 

 

0.14

 

 

 

0.09

 

Ratio of total NPAs to total loans and OREO

 

 

0.21

 

 

 

0.22

 

 

 

0.19

 

 

 

0.19

 

 

 

0.13

 

Ratio of total NPAs and accruing loans 90+ days past due to total loans and OREO

 

 

0.22

 

 

 

0.23

 

 

 

0.23

 

 

 

0.23

 

 

 

0.15

 

 

 

 

 

 

 

 

 

 

 

 

Quarter-to-quarter changes in NPAs:

 

 

 

 

 

 

 

 

 

 

Balance at beginning of quarter

 

$

11,597

 

 

$

10,257

 

 

$

10,132

 

 

$

7,008

 

 

$

6,652

 

Additions

 

 

1,436

 

 

 

3,484

 

 

 

1,920

 

 

 

4,792

 

 

 

1,836

 

Reductions:

 

 

 

 

 

 

 

 

 

 

Payments

 

 

(763

)

 

 

(602

)

 

 

(363

)

 

 

(263

)

 

 

(268

)

Return to accrual status

 

 

(71

)

 

 

(354

)

 

 

(27

)

 

 

(198

)

 

 

(137

)

Charge-offs, valuation and other adjustments

 

 

(1,181

)

 

 

(1,188

)

 

 

(1,405

)

 

 

(1,207

)

 

 

(1,075

)

Total reductions

 

 

(2,015

)

 

 

(2,144

)

 

 

(1,795

)

 

 

(1,668

)

 

 

(1,480

)

Balance at end of quarter

 

$

11,018

 

 

$

11,597

 

 

$

10,257

 

 

$

10,132

 

 

$

7,008

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Allowance for Credit Losses on Loans

(Unaudited)

TABLE 9

 

 

Three Months Ended

 

Year Ended

 

 

Dec 31,

 

Sep 30,

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Dec 31,

(Dollars in thousands)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

61,647

 

 

$

62,225

 

 

$

63,532

 

 

$

63,934

 

 

$

64,517

 

 

$

63,934

 

 

$

63,738

 

Provision for credit losses on loans

 

 

1,353

 

 

 

3,040

 

 

 

2,448

 

 

 

4,121

 

 

 

4,959

 

 

 

10,962

 

 

 

15,235

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(1,113

)

 

 

(663

)

 

 

(519

)

 

 

(682

)

 

 

(419

)

 

 

(2,977

)

 

 

(1,962

)

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

(99

)

 

 

(284

)

 

 

 

 

 

 

 

 

(383

)

 

 

 

Consumer.

 

 

(3,727

)

 

 

(3,956

)

 

 

(4,345

)

 

 

(4,838

)

 

 

(5,976

)

 

 

(16,866

)

 

 

(17,245

)

Total charge-offs

 

 

(4,840

)

 

 

(4,718

)

 

 

(5,148

)

 

 

(5,520

)

 

 

(6,395

)

 

 

(20,226

)

 

 

(19,207

)

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

158

 

 

 

158

 

 

 

130

 

 

 

90

 

 

 

84

 

 

 

536

 

 

 

720

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Residential mortgage

 

 

11

 

 

 

8

 

 

 

9

 

 

 

8

 

 

 

7

 

 

 

36

 

 

 

77

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

42

 

 

 

6

 

 

 

57

 

Consumer

 

 

853

 

 

 

934

 

 

 

1,254

 

 

 

893

 

 

 

720

 

 

 

3,934

 

 

 

3,313

 

Total recoveries

 

 

1,022

 

 

 

1,100

 

 

 

1,393

 

 

 

997

 

 

 

853

 

 

 

4,512

 

 

 

4,168

 

Net charge-offs

 

 

(3,818

)

 

 

(3,618

)

 

 

(3,755

)

 

 

(4,523

)

 

 

(5,542

)

 

 

(15,714

)

 

 

(15,039

)

Balance at end of period

 

$

59,182

 

 

$

61,647

 

 

$

62,225

 

 

$

63,532

 

 

$

63,934

 

 

$

59,182

 

 

$

63,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans, net of deferred fees and costs

 

$

5,315,802

 

 

$

5,330,810

 

 

$

5,385,829

 

 

$

5,400,558

 

 

$

5,458,245

 

 

$

5,358,059

 

 

$

5,508,530

 

Ratio of annualized net charge-offs to average loans

 

 

0.29

%

 

 

0.27

%

 

 

0.28

%

 

 

0.34

%

 

 

0.41

%

 

 

0.29

%

 

 

0.27

%

Ratio of ACL to total loans

 

 

1.11

 

 

 

1.15

 

 

 

1.16

 

 

 

1.18

 

 

 

1.18

 

 

 

1.11

%

 

 

1.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

TABLE 10

To supplement our consolidated financial information, the Company uses certain non-GAAP financial measures, which are not meant to be considered in isolation or as a substitute for comparable GAAP. The Company believes these non-GAAP financial measures provide useful information to investors and others, which excludes transactions that are not meaningful in comparison to our past operating performance or not reflective of ongoing financial results. The Company believes that these measures offer a supplemental measure for period-to-period comparisons and can be used to evaluate our historical and prospective financial performance. These non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies.

The following reconciling adjustments from GAAP or reported financial measures to non-GAAP adjusted financial measures are limited to: (i) pre-tax loss on sales of investment securities related to an investment portfolio repositioning of $9.9 million and $1.9 million in the fourth quarter of 2024 and fourth quarter of 2023, respectively, (ii) $3.1 million in pre-tax expenses related to our evaluation and assessment of a strategic opportunity in the third quarter of 2024, (iii) a pre-tax gain on sale of a real estate property of $5.1 million in the fourth quarter of 2023 and (iv) pre-tax branch lease termination expense of $2.3 million in the fourth quarter of 2023. Management does not consider these transactions to be representative of the Company’s core operating performance. The income tax effect was calculated assuming a 23% effective tax rate.

 

 

Three Months Ended

December 31, 2024

 

Three Months Ended

September 30, 2024

 

Three Months Ended

December 31, 2023

(dollars in thousands,

 

 

 

Non-GAAP

 

 

 

Non-GAAP

 

 

 

Non-GAAP

except per share data)

 

Reported

 

Adjusted

 

Reported

 

Adjusted

 

Reported

 

Adjusted

Financial measures:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

11,345

 

 

$

18,994

 

 

$

13,305

 

 

$

15,667

 

 

$

14,866

 

 

$

14,161

 

Diluted earnings per share (“EPS”)

 

$

0.42

 

 

$

0.70

 

 

$

0.49

 

 

$

0.58

 

 

$

0.55

 

 

$

0.52

 

Pre-provision net revenue (non-GAAP)

 

$

14,221

 

 

$

24,155

 

 

$

19,898

 

 

$

22,966

 

 

$

23,792

 

 

$

22,877

 

Efficiency ratio (non-GAAP)

 

 

75.65

%

 

 

64.65

%

 

 

70.12

%

 

 

65.51

%

 

 

64.12

%

 

 

63.76

%

Return on average assets (“ROA”)

 

 

0.62

%

 

 

1.03

%

 

 

0.72

%

 

 

0.85

%

 

 

0.79

%

 

 

0.76

%

Return on average shareholders’ equity (“ROE”)

 

 

8.37

%

 

 

13.82

%

 

 

10.02

%

 

 

11.75

%

 

 

12.55

%

 

 

11.98

%

As of December 31, 2024, September 30, 2024 and December 31, 2023:

Tangible common equity (“TCE”) ratio (non-GAAP)

 

 

7.21

%

 

 

7.33

%

 

 

7.31

%

 

 

7.34

%

 

 

6.57

%

 

 

6.57

%

 

 

Year Ended December 31, 2024

 

Year Ended December 31, 2023

(dollars in thousands,

 

 

 

Non-GAAP

 

 

 

Non-GAAP

except per share data)

 

Reported

 

Adjusted

 

Reported

 

Adjusted

Financial measures:

 

 

 

 

 

 

 

 

Net income

 

$

53,412

 

 

$

63,423

 

 

$

58,669

 

 

$

57,964

 

Diluted earnings per share (“EPS”)

 

$

1.97

 

 

$

2.34

 

 

$

2.17

 

 

$

2.14

 

Pre-provision net revenue (non-GAAP)

 

$

77,865

 

 

$

90,867

 

 

$

92,520

 

 

$

91,605

 

Efficiency ratio (non-GAAP)

 

 

68.91

%

 

 

65.10

%

 

 

63.95

%

 

 

63.86

%

Return on average assets (“ROA”)

 

 

0.72

%

 

 

0.86

%

 

 

0.78

%

 

 

0.78

%

Return on average shareholders’ equity (“ROE”)

 

10.25

%

 

12.10

%

12.38

%

 

12.24

%

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

TABLE 10 (CONTINUED)

The following table presents a recalculation of the non-GAAP core earnings and non-GAAP EPS presented above.

 

 

Three Months Ended

 

Year Ended

(dollars in thousands, except per share data)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

GAAP net income

 

$

11,345

 

 

$

13,305

 

 

$

14,866

 

 

$

53,412

 

 

$

58,669

 

Add: Pre-tax net loss related to an investment portfolio repositioning

 

 

9,934

 

 

 

 

 

 

1,939

 

 

 

9,934

 

 

 

1,939

 

Less: Pre-tax net gain on sale of a real estate property

 

 

 

 

 

 

 

 

(5,128

)

 

 

 

 

 

(5,128

)

Add: Pre-tax expenses related to a strategic opportunity

 

 

 

 

 

3,068

 

 

 

 

 

 

3,068

 

 

 

 

Add: Pre-tax branch lease termination expense

 

 

 

 

 

 

 

 

2,274

 

 

 

 

 

 

2,274

 

Total pre-tax adjustments (non-GAAP)

 

 

9,934

 

 

 

3,068

 

 

 

(915

)

 

 

13,002

 

 

 

(915

)

Less: Income tax effect (assumes 23% ETR)

 

 

(2,285

)

 

 

(706

)

 

 

210

 

 

 

(2,991

)

 

 

210

 

Total adjustments, net of tax (non-GAAP)

 

 

7,649

 

 

 

2,362

 

 

 

(705

)

 

 

10,011

 

 

 

(705

)

Adjusted net income (non-GAAP)

 

$

18,994

 

 

$

15,667

 

 

$

14,161

 

 

$

63,423

 

 

$

57,964

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

27,221,121

 

 

 

27,194,625

 

 

 

27,097,285

 

 

 

27,157,120

 

 

 

27,080,518

 

 

 

 

 

 

 

 

 

 

 

 

GAAP EPS

 

$

0.42

 

 

$

0.49

 

 

$

0.55

 

 

$

1.97

 

 

$

2.17

 

Add: Total adjustments, net of tax (non-GAAP)

 

 

0.28

 

 

 

0.09

 

 

 

(0.03

)

 

 

0.37

 

 

 

(0.03

)

Adjusted EPS (non-GAAP)

 

$

0.70

 

 

$

0.58

 

 

$

0.52

 

 

$

2.34

 

 

$

2.14

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents a recalculation of the non-GAAP adjusted pre-provision net revenue (“PPNR”) presented above.

 

 

Three Months Ended

 

Year Ended

(dollars in thousands)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

GAAP net income

 

$

11,345

 

$

13,305

 

$

14,866

 

$

53,412

 

$

58,669

Add: Income tax expense

 

 

2,058

 

 

 

3,760

 

 

 

4,273

 

 

 

14,627

 

 

 

18,153

 

GAAP pre-tax income

 

 

13,403

 

 

 

17,065

 

 

 

19,139

 

 

 

68,039

 

 

 

76,822

 

Add: Provision for credit losses

 

 

818

 

 

 

2,833

 

 

 

4,653

 

 

 

9,826

 

 

 

15,698

 

Pre-provision net revenue (“PPNR”) (non-GAAP)

 

 

14,221

 

 

 

19,898

 

 

 

23,792

 

 

 

77,865

 

 

 

92,520

 

Add: Total pre-tax adjustments (non-GAAP)

 

 

9,934

 

 

 

3,068

 

 

 

(915

)

 

 

13,002

 

 

 

(915

)

Adjusted PPNR (non-GAAP)

 

$

24,155

 

 

$

22,966

 

 

$

22,877

 

 

$

90,867

 

 

$

91,605

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

TABLE 10 (CONTINUED)

The following table presents a recalculation of the non-GAAP adjusted efficiency ratio presented above.

 

 

Three Months Ended

 

Year Ended

(dollars in thousands)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Total other operating expense

 

$

44,177

 

 

$

46,687

 

 

$

42,522

 

 

$

172,591

 

 

$

164,143

 

Less: Expenses related to a strategic opportunity

 

 

 

 

 

(3,068

)

 

 

 

 

 

(3,068

)

 

 

 

Less: Branch lease termination expense

 

 

 

 

 

 

 

 

(2,274

)

 

 

 

 

 

(2,274

)

Total other operating expense adjustments (non-GAAP)

 

 

 

 

 

(3,068

)

 

 

(2,274

)

 

 

(3,068

)

 

 

(2,274

)

Adjusted total other operating expense (non-GAAP)

 

$

44,177

 

 

$

43,619

 

 

$

40,248

 

 

$

169,523

 

 

$

161,869

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

55,774

 

 

$

53,851

 

 

$

51,142

 

 

$

211,733

 

 

$

210,000

 

 

 

 

 

 

 

 

 

 

 

 

Total other operating income

 

 

2,624

 

 

 

12,734

 

 

 

15,172

 

 

 

38,723

 

 

 

46,663

 

Add: Net loss related to an investment portfolio repositioning

 

 

9,934

 

 

 

 

 

 

1,939

 

 

 

9,934

 

 

 

1,939

 

Less: Net gain on sale of a real estate property

 

 

 

 

 

 

 

 

(5,128

)

 

 

 

 

 

(5,128

)

Total other operating income adjustments (non-GAAP)

 

 

9,934

 

 

 

 

 

 

(3,189

)

 

 

9,934

 

 

 

(3,189

)

Adjusted total other operating income (non-GAAP)

 

 

12,558

 

 

 

12,734

 

 

 

11,983

 

 

 

48,657

 

 

 

43,474

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

58,398

 

 

$

66,585

 

 

$

66,314

 

 

$

250,456

 

 

$

256,663

 

Adjusted total revenue (non-GAAP)

 

$

68,332

 

 

$

66,585

 

 

$

63,125

 

 

$

260,390

 

 

$

253,474

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

75.65

%

 

 

70.12

%

 

 

64.12

%

 

 

68.91

%

 

 

63.95

%

Less: Total pre-tax adjustments (non-GAAP)

 

 

(11.00

)%

 

 

(4.61

)%

 

 

(0.36

)%

 

 

(3.81

)%

 

 

(0.09

)%

Adjusted efficiency ratio (non-GAAP)

 

 

64.65

%

 

 

65.51

%

 

 

63.76

%

 

 

65.10

%

 

 

63.86

%

 

 

 

 

 

 

 

 

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

TABLE 10 (CONTINUED)

The following table presents a recalculation of the non-GAAP adjusted ROA and adjusted ROE presented above.

 

 

Three Months Ended

 

Year Ended

(dollars in thousands)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Average assets

 

$

7,377,398

 

 

$

7,347,403

 

 

$

7,498,097

 

 

$

7,378,207

 

 

$

7,479,243

 

Add: Total adjustments, net of tax (non-GAAP)

 

 

7,649

 

 

 

2,362

 

 

 

(705

)

 

 

3,093

 

 

 

(176

)

Adjusted average assets (non-GAAP)

 

$

7,385,047

 

 

$

7,349,765

 

 

$

7,497,392

 

 

$

7,381,300

 

 

$

7,479,067

 

 

 

 

 

 

 

 

 

 

 

 

ROA (GAAP net income to average assets)

 

 

0.62

%

 

 

0.72

%

 

 

0.79

%

 

 

0.72

%

 

 

0.78

%

Add: Total adjustments, net of tax (non-GAAP)

 

 

0.41

 

 

 

0.13

 

 

 

(0.03

)

 

 

0.14

 

 

 

 

Adjusted ROA (non-GAAP)

 

 

1.03

%

 

 

0.85

%

 

 

0.76

%

 

 

0.86

%

 

 

0.78

%

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

542,135

 

 

$

530,928

 

 

$

473,708

 

 

$

521,008

 

 

$

473,819

 

Add: Total adjustments, net of tax (non-GAAP)

 

 

7,649

 

 

 

2,362

 

 

 

(705

)

 

 

3,093

 

 

 

(176

)

Adjusted average shareholders’ equity (non-GAAP)

 

$

549,784

 

 

$

533,290

 

 

$

473,003

 

 

$

524,101

 

 

$

473,643

 

 

 

 

 

 

 

 

 

 

 

 

ROE (GAAP net income to average shareholders’ equity)

 

 

8.37

%

 

 

10.02

%

 

 

12.55

%

 

 

10.25

%

 

 

12.38

%

Add: Total adjustments, net of tax (non-GAAP)

 

 

5.45

 

 

 

1.73

 

 

 

(0.57

)

 

 

1.85

 

 

 

(0.14

)

Adjusted ROE (non-GAAP)

 

 

13.82

%

 

 

11.75

%

 

 

11.98

%

 

 

12.10

%

 

 

12.24

%

 

 

 

 

 

 

 

 

 

 

 

The following table presents a recalculation of the non-GAAP tangible common equity (“TCE”) ratio presented above.

(dollars in thousands)

 

December 31, 2024

 

September 30, 2024

 

December 31, 2023

Total shareholders’ equity

 

$

538,385

 

 

$

543,725

 

 

$

503,815

 

Less: Intangible assets

 

 

 

 

 

(1,390

)

 

 

(1,461

)

TCE

 

 

538,385

 

 

 

542,335

 

 

 

502,354

 

Add: Total adjustments, net of tax (non-GAAP)

 

 

10,011

 

 

 

2,362

 

 

 

(705

)

Adjusted TCE (non-GAAP)

 

$

548,396

 

 

$

544,697

 

 

$

501,649

 

 

 

 

 

 

 

 

Total assets

 

$

7,472,096

 

 

$

7,415,430

 

 

$

7,642,796

 

Less: Intangible assets

 

 

 

 

 

(1,390

)

 

 

(1,461

)

Tangible assets

 

 

7,472,096

 

 

 

7,414,040

 

 

 

7,641,335

 

Add: Total adjustments, net of tax (non-GAAP)

 

 

10,011

 

 

 

2,362

 

 

 

(705

)

Adjusted tangible assets (non-GAAP)

 

$

7,482,107

 

 

$

7,416,402

 

 

$

7,640,630

 

 

 

 

 

 

 

 

TCE ratio (non-GAAP) (TCE to tangible assets)

 

 

7.21

%

 

 

7.31

%

 

 

6.57

%

Add: Total adjustments, net of tax (non-GAAP)

 

 

0.12

 

 

 

0.03

 

 

 

 

Adjusted TCE ratio (non-GAAP)

 

 

7.33

%

 

 

7.34

%

 

 

6.57

%

 

 

 

 

 

 

 

 

Investor Contact:

Ian Tanaka

SVP, Treasury Manager

(808) 544-3646

[email protected]

Media Contact:

Tim Sakahara

AVP, Corporate Communications Manager

(808) 544-5125

[email protected]

KEYWORDS: United States North America Hawaii

INDUSTRY KEYWORDS: Personal Finance Finance Banking Professional Services Small Business

MEDIA:

Logo
Logo