Biggest changeAverage Balances and Interest Rates – Taxable-Equivalent Basis 1 Table 1 2024 2023 (dollars in millions) Average Balance Income/ Expense 2 Yield/ Rate Average Balance Income/ Expense Yield/ Rate Earning Assets Cash and Cash Equivalents $ 594.1 $ 30.7 5.17 % $ 543.9 $ 28.4 5.22 % Investment Securities Available-for-Sale Taxable 2,433.8 89.3 3.67 2,631.0 93.4 3.55 Non-Taxable 9.2 0.6 6.05 6.1 0.2 4.06 Held-to-Maturity Taxable 4,783.5 84.9 1.78 5,173.9 92.2 1.78 Non-Taxable 34.5 0.7 2.10 35.1 0.7 2.10 Total Investment Securities 7,261.0 175.5 2.42 7,846.1 186.5 2.38 Loans Held for Sale 2.9 0.2 6.05 3.0 0.2 6.16 Loans and Leases 3 Commercial Mortgage 3,763.6 205.9 5.47 3,776.2 197.0 5.22 Commercial and Industrial 1,679.8 89.2 5.31 1,511.2 74.2 4.91 Construction 333.4 25.6 7.66 262.1 16.0 6.09 Commercial Lease Financing 65.1 1.7 2.68 63.7 0.8 1.30 Residential Mortgage 4,614.8 182.4 3.95 4,690.5 168.9 3.60 Home Equity 2,217.5 87.8 3.96 2,268.0 78.2 3.45 Automobile 803.6 37.0 4.61 866.1 31.8 3.67 Other 391.1 27.4 7.01 413.8 25.3 6.12 Total Loans and Leases 13,868.9 657.0 4.74 13,851.6 592.2 4.28 Other 63.2 4.2 6.66 78.3 5.1 6.51 Total Earning Assets 2 21,790.1 867.6 3.98 22,322.9 812.4 3.64 Non-Earning Assets 1,572.6 1,631.3 Total Assets $ 23,362.7 $ 23,954.2 Interest-Bearing Liabilities Interest-Bearing Deposits Demand 3,745.9 33.2 0.89 3,978.7 27.0 0.68 Savings 8,362.3 209.7 2.51 8,018.4 137.4 1.71 Time 3,042.3 125.9 4.14 2,424.8 86.4 3.56 Total Interest-Bearing Deposits 15,150.5 368.8 2.43 14,421.9 250.8 1.74 Funds Purchased 0.8 0.0 5.46 18.5 0.9 4.79 Short-Term Borrowings 0.0 0.0 5.25 114.0 5.7 5.01 Securities Sold Under Agreements to Repurchase 118.2 4.6 3.90 530.9 16.3 3.07 Other Debt 559.6 23.8 4.24 921.8 39.7 4.30 Total Interest-Bearing Liabilities 15,829.1 397.2 2.51 16,007.1 313.4 1.96 Net Interest Income $ 470.4 $ 499.0 Interest Rate Spread 1.47 % 1.68 % Net Interest Margin 2.16 % 2.24 % Noninterest-Bearing Demand Deposits 5,385.8 5,990.5 Other Liabilities 614.6 601.1 Shareholders’ Equity 1,533.2 1,355.5 Total Liabilities and Shareholders’ Equity $ 23,362.7 $ 23,954.2 1.
Biggest changeAverage Balances and Interest Rates – Taxable-Equivalent Basis 1 Table 1 2025 2024 (dollars in millions) Average Balance Income/Expense 2 Yield/Rate Average Balance Income/Expense 2 Yield/Rate Earning Assets Cash and Cash Equivalents $ 551.4 $ 23.4 4.24 % $ 594.1 $ 30.7 5.17 % Investment Securities Available-for-Sale Taxable 3,076.5 112.7 3.66 2,433.8 89.3 3.67 Non-Taxable 28.3 1.7 5.83 9.2 0.6 6.05 Held-to-Maturity Taxable 4,409.2 77.8 1.77 4,783.5 84.9 1.78 Non-Taxable 33.9 0.7 2.10 34.5 0.7 2.10 Total Investment Securities 7,547.9 192.9 2.56 7,261.0 175.5 2.42 Loans Held for Sale 2.1 0.2 5.78 2.9 0.2 6.05 Loans and Leases 3 Commercial Mortgage 4,045.5 215.7 5.33 3,763.6 205.9 5.47 Commercial and Industrial 1,640.2 82.5 5.03 1,679.8 89.2 5.31 Construction 341.1 24.6 7.21 333.4 25.6 7.66 Commercial Lease Financing 91.8 3.7 4.05 65.1 1.7 2.68 Residential Mortgage 4,650.5 184.6 3.97 4,614.8 182.4 3.95 Home Equity 2,136.8 94.0 4.40 2,217.5 87.8 3.96 Automobile 720.4 37.9 5.26 803.6 37.0 4.61 Other 400.1 30.2 7.55 391.1 27.4 7.01 Total Loans and Leases 14,026.4 673.2 4.80 13,868.9 657.0 4.74 Other 69.5 4.5 6.47 63.2 4.2 6.66 Total Earning Assets 22,197.3 894.2 4.03 21,790.1 867.6 3.98 Non-Earning Assets 1,601.2 1,572.6 Total Assets $ 23,798.5 $ 23,362.7 Interest-Bearing Liabilities Interest-Bearing Deposits Demand $ 3,739.3 $ 29.7 0.79 % $ 3,745.9 $ 33.2 0.89 % Savings 8,674.1 190.2 2.19 8,362.3 209.7 2.51 Time 3,029.6 104.3 3.44 3,042.3 125.9 4.14 Total Interest-Bearing Deposits 15,443.0 324.2 2.10 15,150.5 368.8 2.43 Securities Sold Under Agreements to Repurchase 56.6 2.2 3.94 118.2 4.6 3.90 Other Debt 563.2 23.9 4.23 560.4 23.8 4.25 Total Interest-Bearing Liabilities 16,062.8 350.3 2.18 15,829.1 397.2 2.51 Net Interest Income $ 543.9 $ 470.4 Interest Rate Spread 1.85 1.47 Net Interest Margin 2.45 2.16 Noninterest-Bearing Demand Deposits 5,412.9 5,385.8 Other Liabilities 586.7 614.6 Shareholders’ Equity 1,736.1 1,533.2 Total Liabilities and Shareholders’ Equity $ 23,798.5 $ 23,362.7 1.
The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method. This method pools loans and leases into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate.
The historical loss experience for the commercial portfolio segment is primarily determined by using a Cohort method. This method pools loans and leases into groups (“cohorts”) sharing similar risk characteristics based on product and risk ratings, and tracks each cohort’s historical net charge-offs to calculate a historical loss rate.
The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment. The historical loss experience for the consumer portfolio segment is primarily determined using a Vintage method.
The historical loss rates for each cohort are then averaged to calculate an overall historical loss rate which is applied to current loan balances to arrive at the quantitative baseline portion of the Allowance for most of the commercial portfolio segment. The historical loss experience for the consumer portfolio segment is primarily determined by using a Vintage method.
Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives. Our Operational Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks including cybersecurity risks facing the Company.
Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives. Our Operational Risk and Compliance Committee (the “ORC”) provides oversight and assesses the most significant operational risks including cybersecurity risks facing the Company.
The fair value of stock options, restricted stock units, and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.
The fair value of restricted stock units and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.
As of December 31, 2024, the Company’s capital levels remained characterized as “well-capitalized.” Management continues to monitor regulatory developments and their potential impact to the Company’s capital and liquidity requirements. Stress Testing Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run.
As of December 31, 2025, the Company’s capital levels remained characterized as “well-capitalized.” Management continues to monitor regulatory developments and their potential impact to the Company’s capital and liquidity requirements. Stress Testing Enactment of the Economic Growth, Regulatory Relief, and Consumer Protection Act in May 2018 significantly altered several provisions of the Dodd-Frank Act, including how stress tests are run.
We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured. 40 Table of Contents Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More Table 16 presents a five-year history of non-performing assets and accruing loans and leases past due 90 days or more.
We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured. 45 Table of Contents Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More Table 16 presents a five-year history of non-performing assets and accruing loans and leases past due 90 days or more.
This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity. Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 17 in Item 8. “Notes to Consolidated Financial Statements” for more information.
This may result in the issuer failing to make scheduled interest payments and/or being unable to repay the principal upon maturity. Our use of derivative financial instruments exposes the Company to counterparty credit risk. See Note 16 in Item 8. “Notes to Consolidated Financial Statements” for more information.
Table 21A presents, for the twelve months subsequent to December 31, 2024, and 2023, 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, relative to the measured base case scenario.
Table 21A presents, for the twelve months subsequent to December 31, 2025 and 2024, 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, relative to the measured base case scenario.
This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originate in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment.
This method measures historical loss behavior in the form of a historical loss rate for homogenous loan pools that originated in the same period, known as a vintage. The historical loss rates are then applied to origination loan balances by vintage to determine the quantitative baseline portion of the Allowance for most of the consumer portfolio segment.
Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflect the long-term nature of the obligations and the investment horizon of the plan assets.
Our pension and postretirement benefit obligations and net periodic benefit cost are actuarially determined based on a number of key assumptions, including the discount rate, the expected return on plan assets, and the health-care cost trend rate. The accounting for pension and postretirement benefit plans reflects the long-term nature of the obligations and the investment horizon of the plan assets.
This category includes loans and leases that are well-secured and in the process of collection, as well as loans and leases that have not reached the specified past due status to be placed on non-accrual. 42 Table of Contents Reserve for Credit Losses The reserve for credit losses consists of the Allowance and the Unfunded Reserve.
This category includes loans and leases that are well-secured and in the process of collection, as well as loans and leases that have not reached the specified past due status to be placed on non-accrual. 47 Table of Contents Reserve for Credit Losses The reserve for credit losses consists of the Allowance and the Unfunded Reserve.
The accounting estimates that we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes. Additional information is presented in Note 2 in Item 8.
The accounting estimates that we believe to be most critical in preparing our Consolidated Financial Statements are those that are related to the determination of the reserve for credit losses, fair value estimates, and income taxes. Additional information is presented in Note 1 in Item 8.
Maturities and Average Yield on Securities Table 7 (dollars in millions) 1 Year or Less Weighted Average Yield After 1 Year-5 Years Weighted Average Yield After 5 Years-10 Years Weighted Average Yield Over 10 Years Weighted Average Yield Total Weighted Average Yield Fair Value As of December 31, 2024 Available-for-Sale 1 Debt Securities Issued by the U.S.
Maturities and Average Yield on Securities Table 7 (dollars in millions) 1 Year or Less Weighted Average Yield After 1 Year - 5 Years Weighted Average Yield After 5 Years - 10 Years Weighted Average Yield Over 10 Years Weighted Average Yield Total Weighted Average Yield Fair Value As of December 31, 2025 Available-for-Sale 1 Debt Securities Issued by the U.S.
As of December 31, 2024 and 2023, there were no Level 3 financial liabilities recorded at fair value on a recurring basis. We also use third party pricing services to assist our management in determining the value of securities.
As of December 31, 2025 and 2024, there were no Level 3 financial liabilities recorded at fair value on a recurring basis. We also use third-party pricing services to assist our management in determining the value of securities.
Our trust and asset management income is at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities. Also, our share-based compensation expense is dependent on the fair value of our stock options, restricted stock units, and restricted stock at the date of grant.
Our trust and asset management income are at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities. Also, our share-based compensation expense is dependent on the fair value of our restricted stock units and restricted stock at the date of grant.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2024 and 2023 financial results, including comparisons of year-to-year performance between these years.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2025 and 2024 financial results, including comparisons of year-to-year performance between these years.
As of December 31, 2024 and 2023, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets. Corporate Risk Profile Managing risk is an essential part of successfully operating our business.
As of December 31, 2025 and 2024, we did not have cross-border outstandings to any foreign country which exceeded 0.75% of our total assets. Corporate Risk Profile Managing risk is an essential part of successfully operating our business.
We also perform asset quality reviews which includes a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline.
We also perform asset quality reviews which include a review of forecasted gross charge-offs and recoveries, nonperforming assets, criticized loans and leases, and risk rating migration. The results of the asset quality review are used to consider qualitative adjustments to the quantitative baseline.
In January 2025, the Parent’s Board of Directors declared the quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share and its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series B, of $20.00 per share, equivalent to $0.5000 per depositary share.
In January 2026, the Parent’s Board of Directors declared a quarterly dividend of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share and its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series B, of $20.00 per share, equivalent to $0.5000 per depositary share.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring 39 Table of Contents fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user. We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.
In determining which accounting estimates are critical accounting estimates we consider, among other things, whether the application of GAAP requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and whether it is likely that materially different amounts would be reported under different conditions or using different assumptions.
In determining which accounting estimates are critical accounting estimates we consider, among other things, whether the 25 Table of Contents application of GAAP requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and whether it is likely that materially different amounts would be reported under different conditions or using different assumptions.
After the one-year R&S loss forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan. The company utilizes the University of Hawaiʻi Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events.
After the one-year R&S loss 26 Table of Contents forecast period, this adjustment assumes an immediate reversion to historical loss rates for the remaining expected life of the loan. The company utilizes the University of Hawaiʻi Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events.
Purchase obligations arise from agreements to purchase goods or services that 38 Table of Contents are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan.
Purchase obligations arise from agreements to purchase goods or services that are enforceable and legally binding. Other contracts included in purchase obligations primarily consist of service agreements for various systems and applications supporting bank operations. Pension and postretirement benefit contributions represent the minimum expected contribution to the unfunded non-qualified pension plan and postretirement benefit plan.
Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2024, we believe we have sufficient access to various forms of liquidity that would alleviate the need to liquidate these investment securities and realize the losses. We continued our focus on maintaining a strong liquidity position throughout 2024.
Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2025, we believe we have sufficient access to various forms of liquidity that would alleviate the need to liquidate these investment securities and realize the losses. We continued our focus on maintaining a strong liquidity position.
Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on 22 Table of Contents which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.
The Company’s regulatory capital ratios are presented in Table 22 below. 48 Table of Contents Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
The Company’s regulatory capital ratios are presented in Table 22 below. 54 Table of Contents Table 22 presents a five-year history of activities and balances in our capital accounts, along with key capital ratios.
Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted. Our commercial and consumer lending activities are concentrated primarily in Hawaiʻi and the West Pacific.
Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted. Our commercial and consumer lending activities are concentrated primarily in Hawai‘i and the West Pacific.
The results are measured relative to established limits 45 Table of Contents and early warning indicators that ensure that fluctuation in income and valuation in both up and down rate shocks remain within levels approved by the Asset and Liability Management Committee (“ALCO”) and the Board of Directors.
The results are measured relative to established limits and early warning indicators that ensure that fluctuation in income and valuation in both up and down rate shocks remain within levels approved by the Asset and Liability Management Committee (“ALCO”) and the Board of Directors.
These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial instruments.
These investments in debt securities and mortgage-backed securities were all classified in either Levels 1 or 2 of the fair value hierarchy. Financial liabilities that are recorded at fair value on a recurring basis are comprised of derivative financial 27 Table of Contents instruments.
We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients. Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property.
We do not offer payment-option facilities, sub-prime or Alt-A loans, or any product with negative amortization. We selectively offer interest-only mortgage loans to private banking clients. 44 Table of Contents Home equity lines and loans are secured primarily by a first lien mortgage, or a second lien mortgage on a primary residence, secondary residence, or investor property.
Our internal audit department also validates the system of internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit Committee of the Board of Directors. We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.
Our internal audit department also validates the system of 56 Table of Contents internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit Committee of the Board of Directors. We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.
The forecast includes various economic variables for Hawaiʻi such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other forecast tools for broader U.S. economic variables such as interest rates, as well as to apply any overlays to the forecast.
The forecast includes various economic variables for Hawaiʻi such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other forecast tools for broader U.S. economic variables such as interest rates, and apply any overlays to the R&S loss forecast as relevant.
See Note 4 in Item 8. “Notes to Consolidated Financial Statements” for more information on the Allowance and credit quality indicators.
See Note 3 in Item 8. “Notes to Consolidated Financial Statements” for more information on the Allowance and credit quality indicators.
As of December 31, 2024, our hedging program consisted primarily of pay-fixed interest rate swaps. As interest rates change, we may use different instruments to manage interest rate risk, including caps, floors, swaptions and other commonly utilized derivative instruments. See Note 17 in Item 8.
As of December 31, 2025, our hedging program consisted primarily of pay-fixed interest rate swaps. As interest rates change, we may use different instruments to manage interest rate risk, including caps, floors, swaptions and other commonly utilized derivative instruments. See Note 16 in Item 8.
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) Our business is sensitive to regional business and economic conditions, in particular those of Hawaiʻi, Guam and other Pacific Islands; (2) Our loan portfolio is largely secured by real estate, and a downturn in the real estate market may adversely affect our results of operations; (3) A sustained period of high inflation could pose a risk to local economies and the financial performance of the Bank; (4) Climate change and the governmental responses to it could have a material adverse impact on the Bank and its customers; (5) Disruptions, instability and failures in the banking industry may negatively impact us; (6) Any reduction in defense spending by the federal government in the state of Hawaiʻi could adversely impact the economy in Hawaiʻi and the Pacific Islands; (7) Changes in interest rates could adversely impact our results of operations and capital; (8) Our allowance for credit losses may prove to be insufficient to absorb losses or appropriately reflect, at any given time, the inherent risk of loss in our loan portfolio; (9) Consumer protection initiatives and court decisions related to the foreclosure process affect our remedies as a creditor; (10) Changes in the capital markets could materially affect the level of assets under management and the demand for our other fee-based services; (11) The Parent’s liquidity is dependent on dividends from the Bank; (12) There can be no assurance that the Parent will continue to declare cash dividends; (13) Fiscal and monetary policy changes may significantly impact our profitability and liquidity; (14) Legislation and regulatory initiatives affecting the financial services industry, including new interpretations, restrictions and requirements, could detrimentally affect the Company’s business; (15) Changes in income tax laws and interpretations, or in accounting standards, could materially affect our financial condition or results of operations; (16) A failure in or breach of our operational systems, information systems, or infrastructure, or those of our third party vendors and other service providers, may result in financial losses, loss of customers, or damage to our reputation; (17) An interruption or breach in security of our information systems or those related to merchants and third party vendors, including as a result of cyber-attacks, could disrupt our business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, or result in financial losses; (18) Our mortgage banking income may experience significant volatility; (19) Our mortgage loan servicing business may be impacted if we do not meet our obligations, or if servicing standards change; (20) Risks related to representation and warranty provisions may impact our mortgage loan servicing business; (21) Risks relating to residential mortgage loan servicing activities may adversely affect our results; (22) The requirement to record certain assets and liabilities at fair value may adversely affect our financial results (23) Natural disasters and adverse weather in Hawaiʻi and the Pacific Islands may negatively affect real estate property values and our operations (24) Competition may adversely affect our business; (25) Our future performance will depend on our ability to respond timely to technological change; (26) Negative public opinion could damage our reputation and adversely impact our earnings and liquidity (27) We are subject to certain litigation, and our expenses related to this litigation may adversely affect our results; (28) Our performance depends on attracting and retaining key employees and skilled personnel to operate our business effectively; (29) The soundness of other financial institutions may adversely impact our financial condition or results of operations; and (30) We have experienced increases in FDIC insurance assessments.
Given these risks and uncertainties, you should not place undue reliance on any forward-looking statement as a prediction of our actual results. 24 Table of Contents 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) Our business is sensitive to regional business and economic conditions, in particular those of Hawaiʻi, Guam and other Pacific Islands; (2) Our loan portfolio is largely secured by real estate, and a downturn in the real estate market may adversely affect our results of operations; (3) Significant changes to the size, structure, powers and operations of the federal government, the effects of any prolonged shutdown of the federal government, changes to U.S. economic policies, and uncertainties regarding the potential for these changes may cause economic disruptions that could, in turn, adversely impact our business, results of operations and financial condition; (4) A sustained period of high inflation could pose a risk to local economies and the financial performance of the Bank; (5) Climate change and the governmental responses to it could have a material adverse impact on the Bank and its customers; (6) Disruptions, instability and failures in the banking industry may negatively impact us; (7) Any reduction in defense spending by the federal government in the state of Hawaiʻi could adversely impact the economy in Hawaiʻi and the Pacific Islands; (8) Changes in interest rates could adversely impact our results of operations and capital; (9) Our allowance for credit losses may prove to be insufficient to absorb losses or appropriately reflect, at any given time, the inherent risk of loss in our loan portfolio; (10) Consumer protection initiatives and court decisions related to the foreclosure process affect our remedies as a creditor; (11) Changes in the capital markets could materially affect the level of assets under management and the demand for our other fee-based services; (12) The Parent’s liquidity is dependent on dividends from the Bank; (13) There can be no assurance that the Parent will continue to declare cash dividends; (14) Fiscal and monetary policy changes may significantly impact our profitability and liquidity; (15) Legislation and regulatory initiatives affecting the financial services industry, including new interpretations, restrictions and requirements, could detrimentally affect the Company’s business; (16) Changes in income tax laws and interpretations, or in accounting standards, could materially affect our financial condition or results of operations; (17) A failure in or breach of our operational systems, information systems, or infrastructure, or those of our third-party vendors and other service providers, may result in financial losses, loss of customers, or damage to our reputation; (18) An interruption or breach in security of our information systems or those related to merchants and third-party vendors, including as a result of cyber-attacks, could disrupt our business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, or result in financial losses; (19) Our mortgage banking income may experience significant volatility; (20) Our mortgage loan servicing business may be impacted if we do not meet our obligations, or if servicing standards change; (21) Risks related to representation and warranty provisions may impact our mortgage loan servicing business; (22) Risks relating to residential mortgage loan servicing activities may adversely affect our results; (23) The requirement to record certain assets and liabilities at fair value may adversely affect our financial results (24) Natural disasters and adverse weather in Hawaiʻi and the Pacific Islands may negatively affect real estate property values and our operations (25) Competition may adversely affect our business; (26) Our future performance will depend on our ability to respond timely to technological change; (27) The development and use of AI present risks and challenges that may adversely impact our business; (28) Negative public opinion could damage our reputation and adversely impact our earnings and liquidity (29) We are subject to certain litigation, and our expenses related to this litigation may adversely affect our results; (30) Our performance depends on attracting and retaining key employees and skilled personnel to operate our business effectively; (31) The soundness of other financial institutions may adversely impact our financial condition or results of operations; and (32) We have experienced increases in FDIC insurance assessments.
While we recognize that instantaneous parallel shocks of the entire yield curve are unrealistic, we believe that the application of immediate shocks provides us with a sufficient range of potential outcomes to frame our risk exposures.
While we recognize that instantaneous parallel shocks of the entire yield curve are unrealistic, we believe that the application of immediate shocks provides us with a sufficient range of sensitivities to frame our risk exposures.
However, if we commit a material breach of 50 Table of Contents obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
However, if we commit a material breach of obligations as servicer, we may be subject to various penalties which may include the repurchase of an affected loan or a reimbursement to the respective investor.
Critical Accou nting Estimates Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 2 in Item 8.
Critical Accounting Estimates Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate. The most significant accounting policies we follow are presented in Note 1 in Item 8.
As of December 31, 2024 and 2023, Level 3 financial assets recorded at fair value on a recurring basis were $0.7 million and $0.8 million, respectively, or less than 1% of our total assets, and were comprised primarily of mortgage servicing rights and derivative financial instruments.
As of December 31, 2025 and 2024, Level 3 financial assets recorded at fair value on a recurring basis were $0.6 million and $0.7 million, respectively, or less than 1% of our total assets, and were comprised primarily of mortgage servicing rights and derivative financial instruments.
As of December 31, 2024, we had pledged loans to the FHLB and had remaining borrowing capacity of $1.7 billion. In addition, we utilize our investment securities portfolio as collateral to secure deposits of public entities as well as repurchase agreements with private institution counterparties.
As of December 31, 2025, we had pledged loans to the FHLB and had remaining borrowing capacity of $2.1 billion. In addition, we utilize our investment securities portfolio as collateral to secure deposits of public entities as well as repurchase agreements with private institution counterparties.
The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies and the Division of Financial Institutions, an agency of the State of Hawaiʻi Department of Commerce and Consumer Affairs.
The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies and the Division of Financial Institutions, an agency of the State of Hawai‘i Department of Commerce and Consumer Affairs.
Generally, we do not adjust the price from the third party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third party pricing service’s control environment.
Generally, we do not adjust the price from the third-party service provider. 5) On an annual basis, we obtain and review the third party’s most recently issued Service Organization Controls report related to controls placed in operation and tests of operating effectiveness, to update our understanding of the third-party pricing service’s control environment. See Note 20 in Item 8.
Due to rounding, the amounts presented in this schedule may not tie to other amounts presented elsewhere in this report. 2. Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $3.8 million and $2.0 million for the years ended December 31, 2024, and 2023, respectively. 3.
Due to rounding, the amounts presented in this schedule may not tie to other amounts presented elsewhere in this report. 2. Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21% of $6.4 million and $3.8 million for the years ended December 31, 2025, and 2024, respectively. 3.
Other Credit Risks In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $63.9 million as of December 31, 2024, and $63.8 million as of December 31, 2023.
Other Credit Risks In the normal course of business, we serve the needs of state and political subdivisions in multiple capacities, including traditional banking products such as deposit services, and by investing in municipal debt securities. The carrying value of our municipal debt securities was $66.3 million as of December 31, 2025, and $63.9 million as of December 31, 2024.
Forward-Lookin g Statements This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
Forward-Looking Statements This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
These assets are primarily funded by deposit balances, which generally have an indeterminate life. Historically, our deposit base has consisted primarily of core consumer and commercial deposit relationships.
These assets are primarily funded by deposit balances, which generally have an indeterminate life. Historically, our deposit base consists primarily of core consumer and commercial deposit relationships.
We also maintained investments in corporate bonds with a carrying value of $682.2 million as of December 31, 2024, and $669.2 million as of December 31, 2023. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations.
We also maintained investments in corporate bonds with a carrying value of $745.9 million as of December 31, 2025, and $682.2 million as of December 31, 2024. We are exposed to credit risk in these investments should the issuer of a security be unable to meet its financial obligations.
For the Allowance at December 31, 2024, a 50 basis point increase in the percentage of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $2.0 million.
For the Allowance at December 31, 2025, a 50-basis point increase in the percentage of commercial loans risk rated as Classified would increase the quantitative component of the Allowance for commercial loans by an estimated $2.1 million.
As of December 31, 2024 and 2023, our liabilities for UTBs were $5.3 million and $3.7 million, respectively. Overview We are a regional financial services company serving businesses, consumers, and governments in Hawaiʻi, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
As of December 31, 2025 and 2024, our liabilities for UTBs were $3.5 million and $5.3 million, respectively. 28 Table of Contents Overview We are a regional financial services company serving businesses, consumers, and governments in Hawaiʻi, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.
Allow. as % of Loan or Lease Category Loan Category as % of Total Loans and Leases Commercial Commercial Mortgage 1.09 % 28.56 % 0.87 % 26.85 % 0.87 % 27.30 % 0.95 % 25.71 % 1.11 % 23.91 % Commercial and Industrial 1.93 12.11 2.05 11.91 1.72 10.32 1.86 12.14 2.30 15.70 Construction 1.72 2.19 1.67 2.18 1.62 1.91 1.96 1.80 2.09 2.18 Lease Financing 2.20 0.64 3.84 0.43 4.04 0.51 2.85 0.86 4.17 0.93 Total Commercial 1.37 43.52 1.28 41.37 1.17 40.04 1.31 40.51 1.66 42.72 Consumer Residential Mortgage 0.34 32.88 0.42 33.55 0.37 34.10 0.48 35.15 0.79 34.59 Home Equity 0.56 15.38 0.63 16.22 0.75 16.31 1.03 14.98 2.37 13.44 Automobile 2.24 5.43 2.24 6.00 2.48 6.38 3.40 6.01 4.07 5.94 Other 5.02 2.79 4.93 2.86 5.84 3.17 6.88 3.35 8.08 3.31 Total Consumer 0.81 56.48 0.88 58.63 0.98 59.96 1.27 59.49 1.92 57.28 Total 1.06 % 100.00 % 1.05 % 100.00 % 1.06 % 100.00 % 1.29 % 100.00 % 1.81 % 100.00 % Allowance for Credit Losses – Loans and Leases As of December 31, 2024, the Allowance was $148.5 million or 1.06% of total loans and leases outstanding compared with an Allowance of $146.4 million or 1.05% of total loans and leases outstanding as of December 31, 2023.
Allow. as % of Loan or Lease Category Loan Category as % of Total Loans and Leases Commercial Commercial Mortgage 1.19 % 29.87 % 1.09 % 28.56 % 0.87 % 26.85 % 0.87 % 27.30 % 0.95 % 25.71 % Commercial and Industrial 1.50 11.25 1.93 12.11 2.05 11.91 1.72 10.32 1.86 12.14 Construction 1.86 1.48 1.72 2.19 1.67 2.18 1.62 1.91 1.96 1.80 Lease Financing 1.80 0.63 2.20 0.64 3.84 0.43 4.04 0.51 2.85 0.86 Total Commercial 1.31 43.22 1.37 43.52 1.28 41.37 1.17 40.04 1.31 40.51 Consumer Residential Mortgage 0.29 33.91 0.34 32.88 0.42 33.55 0.37 34.10 0.48 35.15 Home Equity 0.63 15.02 0.56 15.38 0.63 16.22 0.75 16.31 1.03 14.98 Automobile 2.38 4.90 2.24 5.43 2.24 6.00 2.48 6.38 3.40 6.01 Other 5.69 2.94 5.02 2.79 4.93 2.86 5.84 3.17 6.88 3.35 Total Consumer 0.84 56.78 0.81 56.48 0.88 58.63 0.98 59.96 1.27 59.49 Total 1.04 % 100.00 % 1.06 % 100.00 % 1.05 % 100.00 % 1.06 % 100.00 % 1.29 % 100.00 % Allowance for Credit Losses (the “Allowance”) As of December 31, 2025, the Allowance was $146.8 million or 1.04% of total loans and leases outstanding compared with an Allowance of $148.5 million or 1.06% of total loans and leases outstanding as of December 31, 2024.
The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business. 34 Table of Contents Table 8A presents an additional breakdown of the Company’s commercial mortgage portfolio.
The primary source of repayment for investor property is cash flow from the property and for owner-occupied property is the operating cash flow from the business. 38 Table of Contents Table 9 presents an additional breakdown of the Company’s commercial mortgage portfolio.
Discussion and analysis of our 2022 fiscal year, as well as the year-to-year comparison between fiscal 2023 and 2022, are included in Part II, Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 29, 2024.
Discussion and analysis of our 2023 fiscal year, as well as the year-to-year comparison between fiscal 2024 and 2023, are included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 4, 2025.
Provision for Credit Losses The provision for credit losses was $11.2 million for the year ended December 31, 2024 compared to $9.0 million in the prior year. The increase in the provision was due to a higher provision for the Allowance for loans and leases, partially offset by a lower provision for the Unfunded Reserve.
Provision for Credit Losses The provision for credit losses was $11.5 million for the year ended December 31, 2025 compared to $11.2 million in the prior year. The increase in the provision was due to a higher provision for the Allowance for loans and leases, partially offset by a lower provision for the Unfunded Reserve.
If interest due on the balances of all non-accrual loans as of December 31, 2024 had been accrued under the original terms, approximately $1.2 million in total interest income would have been recognized in 2024.
If interest due on the balances of all non-accrual loans as of December 31, 2025 had been accrued under the original terms, approximately $1.0 million in additional total interest income would have been recognized in 2025.
As of December 31, 2024 and 2023, $2.9 billion or 12% and $2.5 billion or 11%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third party pricing service.
As of December 31, 2025 and 2024, $3.6 billion or 15% and $2.9 billion or 12%, respectively, of our total assets consisted of financial assets recorded at fair value on a recurring basis and most of these financial assets consisted of available-for-sale investment securities measured using information from a third-party pricing service.
As of December 31, 2024, we had pledged loans and investment securities to the Federal Reserve Discount Window and had remaining borrowing capacity of $7.4 billion. We are 47 Table of Contents also a member of the Federal Home Loan Bank (“FHLB”) of Des Moines.
As of December 31, 2025, we had pledged loans and investment securities to the Federal Reserve Discount Window and had remaining borrowing capacity of $7.7 billion. We are also a member of the Federal Home Loan Bank (“FHLB”) of Des Moines.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in our most recent Annual Report on Form 10-K and in subsequent SEC filings.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in this Annual Report on Form 10-K and in subsequent SEC filings.
On an ongoing basis, properties are appraised as required by market conditions and applicable regulations. Foreclosed real estate was $2.7 million as of December 31, 2024.
On an ongoing basis, properties are appraised as required by market conditions and applicable regulations. Foreclosed real estate was $0.3 million as of December 31, 2025 compared to $2.7 million as of December 31, 2024.
For the Allowance at December 31, 2024, a 25 basis point increase in the forecasted Hawaiʻi unemployment rates would have increased the quantitative component of the Allowance for consumer loans by an estimated $1.4 million.
For the Allowance at December 31, 2025, a 25-basis point increase in the forecasted Hawaiʻi unemployment rates would have increased the qualitative component of the Allowance for consumer loans by an estimated $1.2 million.
“Notes to Consolidated Financial Statements” and the “Corporate Risk Profile – Credit Risk” section of Item 7. MD&A for more information on our loan and lease portfolio. 35 Table of Contents Table 9 presents the geographic distribution of our loan and lease portfolio. Geographic Distribution of Loan and Lease Portfolio Table 9 December 31, 2024 (dollars in thousands) Hawaiʻi U.S.
“Notes to Consolidated Financial Statements” and the “Corporate Risk Profile – Credit Risk” section of Item 7. MD&A for more information on our loan and lease portfolio. 39 Table of Contents Table 10 presents the geographic distribution of our loan and lease portfolio. Geographic Distribution of Loan and Lease Portfolio Table 10 (dollars in thousands) Hawai ‘ i U.S.
Net charge-offs of loans and leases were $12.9 million or 0.09% of total average loans and leases in 2024 compared to $7.8 million or 0.06% of total average loans and leases in the prior year. Net charge-offs in our consumer portfolios were $11.2 million in 2024 compared to $7.2 million in the prior year.
Net charge-offs of loans and leases were $13.7 million or 0.10% of total average loans and leases in 2025 compared to $12.9 million or 0.09% of total average loans and leases in the prior year. Net charge-offs in our consumer portfolios were $11.0 million in 2025 compared to $11.2 million in the prior year.
As of December 31, 2024, and 2023, $154.1 million and $143.9 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
As of December 31, 2025 and 2024, $107.2 million and $154.1 million, respectively, or less than 1% of our total liabilities consisted of financial liabilities recorded at fair value on a recurring basis.
Failure to meet minimum capital requirements could cause certain mandatory and discretionary actions by regulators that, if undertaken, would likely 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.
Failure to meet minimum capital requirements could cause certain mandatory and discretionary actions by regulators that, if undertaken, would likely have a material effect on our financial statements. The Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures intended to ensure capital adequacy.
Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment.
In addition, business interruption insurance or other insurance may be required. Owner-occupant commercial mortgage loans are underwritten based upon the cash flow of the business provided that the real estate asset is utilized in the operation of the business. Real estate is evaluated independently as a secondary source of repayment.
Table 18 presents the activity in the Company’s reserve for credit losses for the years ended December 31: Reserve for Credit Losses Table 18 (dollars in thousands) 2024 2023 2022 2021 2020 Balance at Beginning of Period $ 152,429 $ 151,247 $ 164,297 $ 221,303 $ 116,849 CECL Adoption (Day 1) Impact — — — — (5,072 ) Loans and Leases Charged-Off Commercial Commercial and Industrial (2,609 ) (987 ) (925 ) (1,117 ) (1,697 ) Consumer Residential Mortgage (385 ) (6 ) (80 ) (316 ) (204 ) Home Equity (701 ) (82 ) (100 ) (417 ) (397 ) Automobile (5,342 ) (5,247 ) (4,652 ) (4,939 ) (6,496 ) Other (10,099 ) (8,645 ) (7,585 ) (10,530 ) (12,244 ) Total Loans and Leases Charged-Off (19,136 ) (14,967 ) (13,342 ) (17,319 ) (21,038 ) Recoveries on Loans and Leases Previously Charged-Off Commercial Commercial and Industrial 832 350 552 506 2,288 Commercial Mortgage — — — — 40 Consumer Residential Mortgage 303 489 1,193 2,467 1,292 Home Equity 792 1,073 1,500 1,666 2,892 Automobile 2,168 2,782 2,276 3,510 3,775 Other 2,111 2,455 2,702 3,205 3,613 Total Recoveries on Loans and Leases Previously Charged-Off 6,206 7,149 8,223 11,354 13,900 Net Charged-Off - Loans and Leases (12,930 ) (7,818 ) (5,119 ) (5,965 ) (7,138 ) Net Charged-Off - Accrued Interest Receivable — — (131 ) (541 ) — Provision for Credit Losses 1 Loans and Leases 15,055 9,782 (8,263 ) (52,466 ) 115,100 Accrued Interest Receivable 2 — — (283 ) (1,745 ) 2,700 Unfunded Commitments 3 (3,905 ) (782 ) 746 3,711 (1,136 ) Total Provision for Credit Losses 11,150 9,000 (7,800 ) (50,500 ) 116,664 Balance at End of Period $ 150,649 $ 152,429 $ 151,247 $ 164,297 $ 221,303 Components Allowance for Credit Losses - Loans and Leases $ 148,528 $ 146,403 $ 144,439 $ 157,821 $ 216,252 Allowance for Credit Losses - Accrued Interest Receivable 2 — — — 414 2,700 Reserve for Unfunded Commitments 3 2,121 6,026 6,808 6,062 2,351 Total Reserve for Credit Losses $ 150,649 $ 152,429 $ 151,247 $ 164,297 $ 221,303 Average Loans and Leases Outstanding $ 13,868,916 $ 13,851,551 $ 12,896,510 $ 12,023,669 $ 11,592,093 Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding 0.09 % 0.06 % 0.04 % 0.05 % 0.06 % Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 4 1.06 % 1.05 % 1.06 % 1.29 % 1.81 % 1.
Table 18 presents the activity in the Company’s reserve for credit losses for the years ended December 31: Reserve for Credit Losses Table 18 (dollars in thousands) 2025 2024 2023 2022 2021 Balance at Beginning of Period $ 150,649 $ 152,429 $ 151,247 $ 164,297 $ 221,303 Loans and Leases Charged-Off Commercial Commercial and Industrial (3,107) (2,609) (987) (925) (1,117) Consumer Residential Mortgage — (385) (6) (80) (316) Home Equity (423) (701) (82) (100) (417) Automobile (6,026) (5,342) (5,247) (4,652) (4,939) Other (9,465) (10,099) (8,645) (7,585) (10,530) Total Loans and Leases Charged-Off (19,021) (19,136) (14,967) (13,342) (17,319) Recoveries on Loans and Leases Previously Charged-Off Commercial Commercial and Industrial 345 832 350 552 506 Consumer Residential Mortgage 91 303 489 1,193 2,467 Home Equity 573 792 1,073 1,500 1,666 Automobile 2,266 2,168 2,782 2,276 3,510 Other 2,000 2,111 2,455 2,702 3,205 Total Recoveries on Loans and Leases 5,275 6,206 7,149 8,223 11,354 Net Charged-Off - Loans and Leases (13,746) (12,930) (7,818) (5,119) (5,965) Net Charged-Off - Accrued Interest Receivable — — — (131) (541) Provision for Credit Losses 1 Loans and Leases 11,984 15,055 9,782 (8,263) (52,466) Accrued Interest Receivable 2 — — — (283) (1,745) Unfunded Commitments 3 (484) (3,905) (782) 746 3,711 Total Provision for Credit Losses 11,500 11,150 9,000 (7,800) (50,500) Balance at End of Period $ 148,403 $ 150,649 $ 152,429 $ 151,247 $ 164,297 Components Allowance for Credit Losses - Loans and Leases $ 146,766 $ 148,528 $ 146,403 $ 144,439 $ 157,821 Allowance for Credit Losses - Accrued Interest Receivable 2 — — — — 414 Reserve for Unfunded Commitments 3 1,637 2,121 6,026 6,808 6,062 Total Reserve for Credit Losses $ 148,403 $ 150,649 $ 152,429 $ 151,247 $ 164,297 Average Loans and Leases Outstanding $ 14,026,427 $ 13,868,916 $ 13,851,551 $ 12,896,510 $ 12,023,669 Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding 0.10 % 0.09 % 0.06 % 0.04 % 0.05 % Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 4 1.04 % 1.06 % 1.05 % 1.06 % 1.29 % 1.
In 2022, the reserve on accrued interest receivable was fully released. 3. The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. For the years ended December 31, 2021 through 2024, the offsetting provision was recorded in provision for credit losses in the consolidated statements of income.
In 2022, the reserve on accrued interest receivable was fully released. 3. The reserve for unfunded commitments is separately recorded in other liabilities in the consolidated statements of condition. The offsetting provision was recorded in provision for credit losses in the consolidated statements of income. 4.
Maturity Distribution of Estimated Uninsured Time Deposits Table 13 December 31, (dollars in thousands) 2024 Remaining maturity: Three months or less $ 635,812 After three through six months 365,354 After six through twelve months 524,286 After twelve months 102,795 Total $ 1,628,247 Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits.
Maturity Distribution of Estimated Uninsured Time Deposits Table 14 (dollars in thousands) December 31, 2025 December 31, 2024 Remaining maturity: Three months or less $ 613,444 $ 635,812 After three through six months 396,599 365,354 After six through twelve months 320,938 524,286 After twelve months 86,151 102,795 Total $ 1,417,132 $ 1,628,247 Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits.
Treasury and Government Agencies $ 7.5 0.3 % $ 74.8 1.3 % $ 49.6 1.5 % $ — 0.0 % $ 131.9 1.3 % $ 116.9 Debt Securities Issued by Corporations — — — — 10.5 1.6 — — 10.5 1.6 8.3 Collateralized Mortgage Obligations 2 : Residential - U.S.
Treasury and Government Agencies $ — — % $ 74.8 1.3 % $ 49.6 1.5 % $ — — % $ 124.5 1.4 % $ 115.8 Debt Securities Issued by Corporations — — — — 10.2 1.6 — — 10.2 1.6 8.7 Collateralized Mortgage Obligations 2 : Residential - U.S.
Compared to 2023, net loan and lease charge-offs increased by $2.7 million or 2 basis points on total average loans and leases outstanding. • The allowance for credit losses on loans and leases was $148.5 million as of December 31, 2024, an increase of $2.1 million from the prior year.
Compared to 2024, net loan and lease charge-offs increased by $0.8 million or 1 basis point on total average loans and leases outstanding. • The allowance for credit losses on loans and leases was $146.8 million as of December 31, 2025, an increase of $1.8 million from the prior year.
Allocation of Allowance for Credit Losses Table 19 December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Commercial Commercial Mortgage $ 43,745 $ 32,646 $ 32,588 $ 29,997 $ 31,723 Commercial and Industrial 32,840 34,036 24,283 27,650 43,092 Construction 5,315 5,090 4,223 4,311 5,417 Lease Financing 2,000 2,302 2,806 2,992 4,615 Total Commercial 83,900 74,074 63,900 64,950 84,847 Consumer Residential Mortgage 15,685 19,452 17,079 20,721 32,643 Home Equity 12,130 14,317 16,654 18,924 37,987 Automobile 17,116 18,799 21,566 25,018 28,822 Other 19,697 19,761 25,240 28,208 31,953 Total Consumer 64,628 72,329 80,539 92,871 131,405 Total Allocation of Allowance for Credit Losses $ 148,528 $ 146,403 $ 144,439 $ 157,821 $ 216,252 Allocation of Allowance as Percent of Loan or Lease Category Table 20 December 31, 2024 2023 2022 2021 2020 Alloc.
Allocation of Allowance for Credit Losses Table 19 December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Commercial Commercial Mortgage $ 50,244 $ 43,745 $ 32,646 $ 32,588 $ 29,997 Commercial and Industrial 23,834 32,840 34,036 24,283 27,650 Construction 3,876 5,315 5,090 4,223 4,311 Lease Financing 1,589 2,000 2,302 2,806 2,992 Total Commercial 79,543 83,900 74,074 63,900 64,950 Consumer Residential Mortgage 13,979 15,685 19,452 17,079 20,721 Home Equity 13,261 12,130 14,317 16,654 18,924 Automobile 16,398 17,116 18,799 21,566 25,018 Other 23,585 19,697 19,761 25,240 28,208 Total Consumer 67,223 64,628 72,329 80,539 92,871 Total Allocation of Allowance for Credit Losses $ 146,766 $ 148,528 $ 146,403 $ 144,439 $ 157,821 Allocation of Allowance as Percent of Loan or Lease Category Table 20 December 31, 2025 2024 2023 2022 2021 Alloc.
The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior.
The homogenous loan pools are segmented according to similar risk characteristics (e.g., residential mortgage, home equity) and may be sub-segmented further based on historical loss behavior. For example, we sub-segment residential mortgages by geography and home equity by lien position.
As of December 31, 2024, our residential mortgage non-accrual loans were comprised of 19 loans with a weighted average current loan-to-value of 77%. 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.
As of December 31, 2025, our home equity non-accrual loans of $4.5 million were comprised of 55 loans with a weighted average current loan-to-value ratio of 52%. 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.
Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to equipment and vehicles. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant.
Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes. Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to equipment and vehicles. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant.
Shareholders’ Equity and Regulatory Capital Table 22 December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Change in Shareholders' Equity Net Income $ 149,994 $ 171,202 $ 225,804 $ 253,372 $ 153,804 Cash Dividends Paid on Common Shares (112,313 ) (111,795 ) (112,557 ) (110,633 ) (107,434 ) Cash Dividends Paid on Preferred Shares (12,644 ) (7,877 ) (7,877 ) (2,975 ) — Dividend Reinvestment Program 4,246 4,535 4,680 4,835 5,012 Preferred Stock Issued, Net 160,614 — — 175,487 — Common Stock Repurchased (5,302 ) (14,290 ) (55,063 ) (31,258 ) (18,006 ) Other 1 68,937 55,472 (349,603 ) (51,724 ) 54,299 Increase (Decrease) in Shareholders' Equity $ 253,532 $ 97,247 $ (294,616 ) $ 237,104 $ 87,675 Regulatory Capital Total Common Shareholders' Equity $ 1,322,774 $ 1,238,756 $ 1,141,508 $ 1,436,124 $ 1,374,507 Add: CECL Transitional Amount 2,375 4,749 7,124 9,498 23,750 Less: Goodwill, Net of Deferred Tax Liabilities 28,746 28,746 28,746 28,747 28,718 Postretirement Benefit Liability Adjustments (23,396 ) (23,261 ) (25,078 ) (33,496 ) (43,250 ) Net Unrealized Gains (Losses) on Investment Securities (319,993 ) (373,427 ) (409,579 ) (32,886 ) 51,072 Other (9,097 ) (198 ) (198 ) (198 ) (198 ) Common Equity Tier 1 Capital 1,648,889 1,611,645 1,554,741 1,483,455 1,361,915 Preferred Stock, Net of Issuance Cost 336,101 175,487 175,487 175,487 — Tier 1 Capital 1,984,990 1,787,132 1,730,228 1,658,942 1,361,915 Allowable Reserve for Credit Losses 148,634 148,400 145,202 153,001 141,869 Total Regulatory Capital $ 2,133,624 $ 1,935,532 $ 1,875,430 $ 1,811,943 $ 1,503,784 Risk-Weighted Assets $ 14,225,908 $ 14,226,780 $ 14,238,798 $ 12,236,805 $ 11,295,077 Key Regulatory Capital Ratios Common Equity Tier 1 Capital Ratio 11.59 % 11.33 % 10.92 % 12.12 % 12.06 % Tier 1 Capital Ratio 13.95 12.56 12.15 13.56 12.06 Total Capital Ratio 15.00 13.60 13.17 14.81 13.31 Tier 1 Leverage Ratio 8.31 7.51 7.37 7.32 6.71 1.
Shareholders’ Equity and Regulatory Capital Table 22 December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Change in Shareholders ’ Equity Net Income $ 205,902 $ 149,994 $ 171,202 $ 225,804 $ 253,372 Cash Dividends Paid on Common Shares (112,956) (112,313) (111,795) (112,557) (110,633) Cash Dividends Paid on Preferred Shares (21,077) (12,644) (7,877) (7,877) (2,975) Dividend Reinvestment Program 4,106 4,246 4,535 4,680 4,835 Preferred Stock Issued, Net — 160,614 — — 175,487 Common Stock Repurchased Under Share Repurchase Program (5,001) — (9,854) (49,842) (27,339) Equity Compensation Plan Common Stock Repurchases (3,773) (5,302) (4,436) (5,221) (3,919) Other 1 116,237 68,937 55,472 (349,603) (51,724) Increase (Decrease) in Shareholders ’ Equity $ 183,438 $ 253,532 $ 97,247 $ (294,616) $ 237,104 Regulatory Capital Total Common Shareholders ’ Equity $ 1,506,212 $ 1,322,774 $ 1,238,756 $ 1,141,508 $ 1,436,124 Adjustments: CECL Transitional Amount — 2,375 4,749 7,124 9,498 Goodwill, Net of Deferred Tax Liabilities (28,746) (28,746) (28,746) (28,746) (28,747) Deferred Tax Assets from Tax Credit Carryforwards (2,191) — — — — Postretirement Benefit Liability Adjustments 20,253 23,396 23,261 25,078 33,496 Net Unrealized Losses on Investment Securities, Net of Tax 2 224,185 319,993 373,427 409,579 32,886 Other 9,097 9,097 198 198 198 Common Equity Tier 1 Capital 1,728,810 1,648,889 1,611,645 1,554,741 1,483,455 Preferred Stock, Net of Issuance Cost 336,101 336,101 175,487 175,487 175,487 Tier 1 Capital 2,064,911 1,984,990 1,787,132 1,730,228 1,658,942 Allowable Reserve for Credit Losses 148,404 148,634 148,400 145,202 153,001 Total Regulatory Capital $ 2,213,315 $ 2,133,624 $ 1,935,532 $ 1,875,430 $ 1,811,943 Risk-Weighted Assets $ 14,246,238 $ 14,225,908 $ 14,226,780 $ 14,238,798 $ 12,236,805 Key Regulatory Capital Ratios Common Equity Tier 1 Capital Ratio 12.14 % 11.59 % 11.33 % 10.92 % 12.12 % Tier 1 Capital Ratio 14.49 13.95 12.56 12.15 13.56 Total Capital Ratio 15.54 15.00 13.60 13.17 14.81 Tier 1 Leverage Ratio 8.57 8.31 7.51 7.37 7.32 1.
Table 15 presents a sensitivity analysis of a 25 basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations: Discount Rate Sensitivity Analysis Table 15 Impact of Base Discount Rate Discount Rate 25 Basis Point Increase Discount Rate 25 Basis Point Decrease (dollars in thousands) Pension Benefits Postretirement Benefits Pension Benefits Postretirement Benefits Pension Benefits Postretirement Benefits 2024 Net Periodic Benefit Cost 5.44 % 5.51 % $ 18 $ (52 ) $ (23 ) $ 52 Benefit Plan Obligations as of December 31, 2024 5.67 % 5.74 % (1,412 ) (569 ) 1,440 583 Estimated 2025 Net Periodic Benefit Cost 5.67 % 5.74 % 16 (49 ) (20 ) 49 See Note 14 in Item 8.
Table 15 presents a sensitivity analysis of a 25-basis point change in discount rates to the pension and postretirement benefit plan’s net periodic benefit cost and benefit obligations: Discount Rate Sensitivity Analysis Table 15 Impact of Base Discount Rate Discount Rate 25 Basis Point Increase Discount Rate 25 Basis Point Decrease (dollars in thousands) Pension Benefits Postretirement Benefits Pension Benefits Postretirement Benefits Pension Benefits Postretirement Benefits 2025 Net Periodic Benefit Cost 5.67 % 5.74 % $ 16 $ (49) $ (20) $ 49 Benefit Plan Obligations as of December 31, 2025 5.40 % 5.62 % (1,361) (574) 1,387 588 Estimated 2026 Net Periodic Benefit Cost 5.40 % 5.62 % 19 (49) (23) 49 See Note 13 in Item 8.
We pay particular attention to the +/-200 basis point shock sensitivities, as we believe they represent a more realistic range of rate movements that could occur in the near to medium term. For the year ended December 31, 2024, we remained within applicable guidelines for such scenarios.
We pay particular attention to the rate shock sensitivities within the range of +/-200 basis points, as we believe this range represents the highest probability of rate movements that could occur in the near to medium term. For the year ended December 31, 2025, we remained within applicable guidelines for such scenarios.
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More Table 16 December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Non-Performing Assets Non-Accrual Loans and Leases Commercial Commercial and Industrial $ 4,627 $ 39 $ 37 $ 243 $ 441 Commercial Mortgage 2,450 2,884 3,309 8,205 8,527 Total Commercial 7,077 2,923 3,346 8,448 8,968 Consumer Residential Mortgage 5,052 2,935 4,239 3,305 3,223 Home Equity 4,514 3,791 4,022 4,881 3,958 Total Consumer 9,566 6,726 8,261 8,186 7,181 Total Non-Accrual Loans and Leases 16,643 9,649 11,607 16,634 16,149 Foreclosed Real Estate 2,657 2,098 1,040 2,332 2,332 Total Non-Performing Assets $ 19,300 $ 11,747 $ 12,647 $ 18,966 $ 18,481 Accruing Loans and Leases Past Due 90 Days or More Consumer Residential Mortgage 3,984 3,814 2,429 3,159 5,274 Home Equity 2,845 1,734 1,673 3,456 3,187 Automobile 776 399 589 729 925 Other 677 648 683 426 1,160 Total Consumer 8,282 6,595 5,374 7,770 10,546 Total Accruing Loans and Leases Past Due 90 Days or More $ 8,282 $ 6,595 $ 5,374 $ 7,770 $ 10,546 Restructured Loans on Accrual Status and Not Past Due 90 Days or More $ 36,568 $ 28,651 $ 43,658 $ 60,519 $ 68,065 Total Loans and Leases $ 14,075,980 $ 13,965,026 $ 13,646,420 $ 12,259,076 $ 11,940,020 Ratio of Non-Accrual Loans and Leases to Total Loans and Leases 0.12 % 0.07 % 0.09 % 0.14 % 0.14 % Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate 0.14 % 0.08 % 0.09 % 0.15 % 0.15 % Ratio of Non-Performing Assets to Total Assets 0.08 % 0.05 % 0.05 % 0.08 % 0.09 % Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate 0.12 % 0.05 % 0.06 % 0.17 % 0.18 % Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate 0.15 % 0.11 % 0.11 % 0.14 % 0.14 % Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and Foreclosed Real Estate 0.20 % 0.13 % 0.13 % 0.22 % 0.24 % Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2024: (dollars in thousands) Table 17 Balance at Beginning of Year $ 11,747 Additions 14,664 Reductions Payments (3,207 ) Return to Accrual Status (2,192 ) Charge-offs/Write-downs (1,712 ) Total Reductions (7,111 ) Balance at End of Year $ 19,300 NPAs consist of non-accrual loans and leases and foreclosed real estate.
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More Table 16 December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Non-Performing Assets Non-Accrual Loans and Leases Commercial Commercial Mortgage $ 2,085 $ 2,450 $ 2,884 $ 3,309 $ 8,205 Commercial and Industrial 1,940 4,627 39 37 243 Total Commercial 4,025 7,077 2,923 3,346 8,448 Consumer Residential Mortgage 5,382 5,052 2,935 4,239 3,305 Home Equity 4,469 4,514 3,791 4,022 4,881 Total Consumer 9,851 9,566 6,726 8,261 8,186 Total Non-Accrual Loans and Leases 13,876 16,643 9,649 11,607 16,634 Foreclosed Real Estate 295 2,657 2,098 1,040 2,332 Total Non-Performing Assets $ 14,171 $ 19,300 $ 11,747 $ 12,647 $ 18,966 Accruing Loans and Leases Past Due 90 Days or More Consumer Residential Mortgage $ 8,834 $ 3,984 $ 3,814 $ 2,429 $ 3,159 Home Equity 2,152 2,845 1,734 1,673 3,456 Automobile 520 776 399 589 729 Other 753 677 648 683 426 Total Consumer 12,259 8,282 6,595 5,374 7,770 Total Accruing Loans and Leases Past Due 90 Days or More $ 12,259 $ 8,282 $ 6,595 $ 5,374 $ 7,770 Total Loans and Leases $ 14,082,050 $ 14,075,980 $ 13,965,026 $ 13,646,420 $ 12,259,076 Ratio of Non-Accrual Loans and Leases to Total Loans and Leases 0.10% 0.12% 0.07% 0.09% 0.14% Ratio of Non-Performing Assets to Total Loans and Leases and Foreclosed Real Estate 0.10% 0.14% 0.08% 0.09% 0.15% Ratio of Non-Performing Assets to Total Assets 0.06% 0.08% 0.05% 0.05% 0.08% Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases and Commercial Foreclosed Real Estate 0.07% 0.12% 0.05% 0.06% 0.17% Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate 0.13% 0.15% 0.11% 0.11% 0.14% Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and Foreclosed Real Estate 0.19% 0.20% 0.13% 0.13% 0.22% Table 17 presents the activity in Non-Performing Assets (“NPAs”) for 2025: (dollars in thousands) Table 17 Balance at Beginning of Year $ 19,300 Additions 1 9,298 Reductions Payments (6,071) Return to Accrual Status (2,356) Sales of Foreclosed Real Estate (2,868) Charge-offs/Write-downs 1 (3,132) Total Reductions (14,427) Balance at End of Year $ 14,171 1.
The following table presents an estimate of the change in EVE that would result from an immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Similar to the sensitivity profile above, the base case scenario assumes the consolidated statements of condition and interest rates are generally unchanged.
The following table presents an estimate of the change in EVE that would result from an immediate change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario.
Commercial mortgage loans are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. Commercial properties are well diversified among property types, including and primarily multi-family, industrial, retail and lodging.
Commercial mortgage and construction loans are offered to real estate investors, developers, and builders primarily domiciled in Hawaiʻi. Commercial mortgage loans are secured by first mortgages on commercial real estate at loan-to-value ratios generally not exceeding 75%. Commercial properties are well diversified among property types, with primary concentrations in multi-family, industrial, retail and lodging.