Biggest changeAverage Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent) 2024 2023 2022 (Dollars in thousands) Average Balance Average Yield/ Rate Amount of Interest Average Balance Average Yield/ Rate Amount of Interest Average Balance Average Yield/ Rate Amount of Interest Assets Interest-earning assets: Interest-bearing deposits in other financial institutions $ 220,526 5.26 % $ 11,593 $ 134,150 5.34 % $ 7,163 $ 80,096 0.92 % $ 740 Investment securities, excluding valuation allowance: Taxable (1) 1,334,695 2.49 33,278 1,365,067 2.11 28,789 1,455,246 1.93 28,062 Tax-exempt (1) 141,688 2.26 3,199 150,399 2.45 3,686 159,120 2.55 4,056 Total investment securities 1,476,383 2.47 36,477 1,515,466 2.14 32,475 1,614,366 1.99 32,118 Loans, incl. loans-held-for-sale (2) 5,358,059 4.82 258,192 5,508,530 4.42 243,315 5,298,573 3.78 200,280 Federal Home Loan Bank ("FHLB") stock 6,896 7.38 509 11,317 4.23 478 10,197 3.63 370 Total interest-earning assets 7,061,864 4.34 306,771 7,169,463 3.95 283,431 7,003,232 3.33 233,508 Noninterest-earning assets 316,343 309,780 337,029 Total assets $ 7,378,207 $ 7,479,243 $ 7,340,261 Liabilities and Equity Interest-bearing liabilities: Interest-bearing demand deposits $ 1,287,628 0.17 % $ 2,159 $ 1,359,240 0.13 % $ 1,701 $ 1,438,232 0.06 % $ 806 Savings and money market deposits 2,263,273 1.64 37,043 2,195,763 1.00 21,979 2,208,630 0.19 4,188 Time deposits up to $250,000 538,216 3.16 17,025 415,541 2.15 8,917 245,599 0.70 1,723 Time deposits over $250,000 687,404 4.23 29,059 795,917 3.81 30,288 494,943 0.89 4,391 Total interest-bearing deposits 4,776,521 1.79 85,286 4,766,461 1.32 62,885 4,387,404 0.25 11,108 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 37,211 2.84 1,055 Long-term debt 156,218 5.81 9,079 148,922 5.80 8,633 105,732 4.66 4,930 Total interest-bearing liabilities 4,932,757 1.91 94,366 4,938,705 1.47 72,657 4,530,347 0.38 17,093 Noninterest-bearing deposits 1,794,469 1,933,666 2,216,645 Other liabilities 129,973 133,053 115,478 Total liabilities 6,857,199 7,005,424 6,862,470 Shareholders' equity 521,008 473,819 477,775 Non-controlling interest — — 16 Total equity 521,008 473,819 477,791 Total liabilities and equity $ 7,378,207 $ 7,479,243 $ 7,340,261 Net interest income $ 212,405 $ 210,774 $ 216,415 Interest rate spread 2.43 % 2.48 % 2.95 % Net interest margin 3.01 % 2.94 % 3.09 % (1) At amortized cost.
Biggest changeAverage Balances, Interest Income and Expense, Yields, and Rates (Taxable-Equivalent) 2025 2024 2023 (Dollars in thousands) Average Balance Average Yield/ Rate Amount of Interest Average Balance Average Yield/ Rate Amount of Interest Average Balance Average Yield/ Rate Amount of Interest Assets Interest-earning assets: Interest-bearing deposits in other financial institutions $ 164,721 4.31 % $ 7,096 $ 220,526 5.26 % $ 11,593 $ 134,150 5.34 % $ 7,163 Investment securities, excluding valuation allowance: Taxable (1) 1,356,467 2.86 38,849 1,334,695 2.49 33,278 1,365,067 2.11 28,789 Tax-exempt (1) (3) 138,415 2.58 3,572 141,688 2.26 3,199 150,399 2.45 3,686 Total investment securities 1,494,882 2.84 42,421 1,476,383 2.47 36,477 1,515,466 2.14 32,475 Loans, incl. loans-held-for-sale (2) 5,320,258 4.96 263,906 5,358,059 4.82 258,192 5,508,530 4.42 243,315 Federal Reserve Bank ("FRB") and Federal Home Loan Bank ("FHLB") stock 23,948 6.22 1,489 6,896 7.38 509 11,317 4.23 478 Total interest-earning assets 7,003,809 4.50 314,912 7,061,864 4.34 306,771 7,169,463 3.95 283,431 Noninterest-earning assets 334,559 316,343 309,780 Total assets $ 7,338,368 $ 7,378,207 $ 7,479,243 Liabilities and Equity Interest-bearing liabilities: Interest-bearing demand deposits $ 1,357,433 0.13 % $ 1,826 $ 1,287,628 0.17 % $ 2,159 $ 1,359,240 0.13 % $ 1,701 Savings and money market deposits 2,302,973 1.48 34,178 2,263,273 1.64 37,043 2,195,763 1.00 21,979 Time deposits up to $250,000 442,001 2.33 10,309 538,216 3.16 17,025 415,541 2.15 8,917 Time deposits over $250,000 591,162 3.35 19,823 687,404 4.23 29,059 795,917 3.81 30,288 Total interest-bearing deposits 4,693,569 1.41 66,136 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 127,707 5.59 7,143 156,218 5.81 9,079 148,922 5.80 8,633 Total interest-bearing liabilities 4,821,276 1.52 73,279 4,932,757 1.91 94,366 4,938,705 1.47 72,657 Noninterest-bearing deposits 1,824,581 1,794,469 1,933,666 Other liabilities 123,502 129,973 133,053 Total liabilities 6,769,359 6,857,199 7,005,424 Shareholders' equity 569,009 521,008 473,819 Non-controlling interest — — — Total equity 569,009 521,008 473,819 Total liabilities and equity $ 7,338,368 $ 7,378,207 $ 7,479,243 Taxable-equivalent net interest income $ 241,633 $ 212,405 $ 210,774 Taxable-equivalent adjustment (3) (750) (672) (774) Net interest income $ 240,883 $ 211,733 $ 210,000 Interest rate spread 2.98 % 2.43 % 2.48 % Net interest margin 3.45 % 3.01 % 2.94 % (1) At amortized cost.
Net interest income, when annualized and expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees and resultant yield information, is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%.
Net interest income, when annualized and expressed as a percentage of average interest-earning assets, is referred to as "net interest margin." Interest income, which includes loan fees, and resultant yield information, is presented on a taxable-equivalent basis using a federal statutory tax rate of 21%.
The increase in shareholders' equity from December 31, 2023 to December 31, 2024 was primarily attributable to net income of $53.4 million and other comprehensive income of $8.2 million, partially offset by cash dividends paid of $28.1 million and the repurchase of 49,960 shares of common stock for a total cost of $0.9 million.
The increase in shareholders' equity from December 31, 2023 to December 31, 2024 was primarily attributable to net income of $53.4 million and other comprehensive income of $8.2 million, partially offset by cash dividends paid of $28.1 million, and the repurchase of 49,960 shares of common stock at a total cost of $0.9 million.
Trust Preferred Securities As of December 31, 2024, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities.
Trust Preferred Securities As of December 31, 2025, we have two remaining statutory trusts, CPB Capital Trust IV ("Trust IV") and CPB Statutory Trust V ("Trust V"), which issued a total of $50.0 million in floating rate trust preferred securities.
We may also require borrowers to directly pay scheduled interest payments. Our process for determining that construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions.
We may also require borrowers to directly pay scheduled interest payments. Our process for assessing whether construction projects are moving as planned are detailed in our lending policies and guidelines. Prior to approving a loan, the Company and borrower generally agree on a construction budget, a proforma monthly disbursement schedule, and sales/leaseback assumptions.
Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential 59 Table of C o ntents problem loans, net charge-off experience, current repayment by borrowers, prepayment assumptions, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
Our methodology for determining the adequacy of the ACL and Provision for loans takes into account many factors, including the level and trend of nonperforming and potential problem loans, net charge-off experience, current repayment by borrowers, prepayment assumptions, fair value of collateral securing specific loans, changes in lending and underwriting standards and general economic factors, nationally and in the markets we serve.
The Company sold 17 AFS investment securities with a book value of $30.0 million, weighted average yield of 3.25%, weighted average duration of 3.4 years, and received proceeds of $28.1 million, which resulted in gross realized losses of $1.9 million. 63 Table of C o ntents No gross gains were realized on the sale.
The Company sold 17 AFS investment securities with a book value of $30.0 million, weighted average yield of 3.25%, weighted average duration of 3.4 years, and received proceeds of $28.1 million, which resulted in gross realized losses of $1.9 million. No gross gains were realized on the sale.
Other consumer loans of $35.5 million at December 31, 2024 increased by $1.6 million, or 4.7%, from December 31, 2023 of $33.9 million, which decreased by $1.3 million, or 3.8%, from $35.2 million at December 31, 2022.
Other consumer loans of $34.3 million at December 31, 2025 decreased by $1.2 million, or 3.4%, from December 31, 2024 of $35.5 million, which increased by $1.6 million, or 4.7%, from $33.9 million at December 31, 2023.
(*) N.M. (*) Amortization and impairment of intangible assets 1,461 39 — 1,422 39 3,646.2 N.M. (*) Branch consolidation costs — — 612 — (612) N.M. (*) (100.0) Loss on disposal of fixed assets 55 12 5 43 7 358.3 140.0 Loss on sale of loans — 197 — (197) 197 (100.0) N.M.
(*) Amortization and impairment of intangible assets — 1,461 39 (1,461) 1,422 (100.0) 3,646.2 Branch consolidation costs 1,516 — — 1,516 — N.M. (*) N.M. (*) Loss on disposal of fixed assets 3 55 12 (52) 43 (94.5) 358.3 Loss on sale of loans — — 197 — (197) N.M.
Book value per share was $19.89, $18.63, and $16.76 at year-end 2024, 2023 and 2022, respectively. The increase in book value per share from 2023 was primarily attributable to the increase in shareholders' equity from December 31, 2023 to December 31, 2024, as described above.
Book value per share was $22.47, $19.89, and $18.63 at year-end 2025, 2024 and 2023, respectively. The increase in book value per share from 2024 was primarily attributable to the increase in shareholders' equity from December 31, 2024 to December 31, 2025, as described above.
The increase in the ratio of shareholders' equity to total assets from 2023 68 to 2024 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2024 compared to December 31, 2023, and lower repurchases of common stock under the stock repurchase program during the year ended December 31, 2024.
The increase in the ratio of shareholders' equity to total assets from 2024 to 2025 was primarily attributable to higher net income in 2025, and lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2025 compared to December 31, 2024, partially offset by higher repurchases of common stock under the stock repurchase program during the year ended December 31, 2025. 73 The increase in our ratio of shareholders' equity to total assets from 2023 to 2024 was primarily attributable to lower unrealized losses on available-for-sale investment securities recorded in accumulated other comprehensive income as of December 31, 2024 compared to December 31, 2023, and lower repurchases of common stock under the stock repurchase program during the year ended December 31, 2024.
Net of this valuation allowance, the Company's net DTA totaled $17.8 million as of December 31, 2024, compared to a net DTA of $29.5 million as of December 31, 2023, and is included in other assets in the Company's consolidated balance sheets.
Net of this valuation allowance, the Company's net DTA totaled $23.6 million as of December 31, 2025, compared to a net DTA of $17.8 million as of December 31, 2024, and is included in other assets in the Company's consolidated balance sheets.
Critical Accounting Policies and Use of Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires that management make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements and the related disclosures made.
Critical Accounting Policies and Use of Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires management to make judgments, estimates, and assumptions that affect the reported amounts of assets, liabilities, income, and expenses, as well as related disclosures.
As of December 31, 2023, approximately $4.23 billion, or 77.8% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. The majority of our loans are made to companies and individuals with headquarters in, or residing in, the State of Hawaii.
As of December 31, 2024, t approximately $4.22 billion, or 79.0% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans. The majority of our loans are made to companies and individuals with headquarters in, or residing in, the State of Hawaii.
Closed-end residential mortgage loan balances as of December 31, 2024 totaled $1.89 billion, decreasing by $35.3 million, or 1.8%, from the $1.93 billion held at year-end 2023, which decreased by $13.2 million, or 0.7%, from the $1.94 billion held at year-end 2022.
Closed-end residential mortgage loan balances as of December 31, 2025 totaled $1.84 billion, decreasing by $53.3 million, or 2.8%, from the $1.89 billion held at year-end 2024, which decreased by $35.3 million, or 1.8%, from the $1.93 billion held at year-end 2023.
The notes bear a fixed interest rate of 4.75% for the first five years through November 1, 2025 and will reset quarterly thereafter for the remaining five years to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points.
The notes bore a fixed interest rate of 4.75% for the first five years through November 1, 2025, after which the interest rate resets quarterly to the then current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York, plus 456 basis points.
According to the Honolulu Board of Realtors, the median price for a single-family home on Oahu was $1,100,000 for the year ended December 31, 2024, representing an increase of 4.8% from the median resale price of $1,050,000 for the year ended December 31, 2023.
According to the Honolulu Board of Realtors, the median price for a single-family home on Oahu was $1,139,000 for the year ended December 31, 2025, representing an increase of 3.5% from the median resale price of $1,100,000 for the year ended December 31, 2024.
Commercial mortgage balances as of December 31, 2024 totaled $1.50 billion, increasing by $117.8 million, or 8.5%, from the $1.38 billion held at December 31, 2023, which increased by $19.8 million, or 1.5%, from the $1.36 billion held at December 31, 2022.
Commercial mortgage balances as of December 31, 2025 totaled $1.59 billion, increasing by $93.8 million, or 6.2%, from the $1.50 billion held at December 31, 2024, which increased by $117.8 million, or 8.5%, from the $1.38 billion held at December 31, 2023.
The increase in total other operating expense in 2024, compared to 2023, was primarily due to expenses related to a strategic opportunity in 2024 of $3.1 million, higher salaries and employee benefits of $3.9 million, amortization and impairment of 52 Table of C o ntents intangible assets of $1.4 million, and higher directors' deferred compensation plan expenses of $1.2 million.
Significant fluctuations in directors' deferred compensation plan expenses are primarily due to stock market volatility. 56 Table of Contents The increase in total other operating expense in 2024, compared to 2023, was primarily due to expenses related to a strategic opportunity in 2024 of $3.1 million, higher salaries and employee benefits of $3.9 million, amortization and impairment of intangible assets of $1.4 million, and higher directors' deferred compensation plan expenses of $1.2 million.
Concentrations of Credit Risk As of December 31, 2024, approximately $4.22 billion, or 79.0% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
Concentrations of Credit Risk As of December 31, 2025, approximately $4.25 billion, or 80.3% of loans outstanding were secured by real estate, including construction loans, residential mortgage loans, home equity loans, and commercial mortgage loans.
The outstanding principal balance of loans with interest reserves was $102.2 million at December 31, 2024, compared to $100.9 million in the prior year, while remaining interest reserves was $9.7 million, or 9.5% of the outstanding principal balance of loans with interest reserves at December 31, 2024, compared to $10.2 million, or 10.1% of the outstanding principal balance of loans with interest reserves at December 31, 2023.
The outstanding principal balance of loans with interest reserves was $181.1 million at December 31, 2025, compared to $102.2 million in the prior year, while remaining interest reserves was $23.6 million, or 13.0% of the outstanding principal balance of loans with interest reserves at December 31, 2025, compared to $9.7 million, or 9.5% of the outstanding principal balance of loans with interest reserves at December 31, 2024.
Net charge-offs were $15.7 million, $15.0 million, and $4.6 million, respectively, for the years ended December 31, 2024, 2023 and 2022. The following table sets forth the allocation of the ACL by loan category as of the dates indicated.
Net charge-offs were $12.4 million, $15.7 million, and $15.0 million, respectively, for the years ended December 31, 2025, 2024 and 2023. The following table presents the allocation of the ACL by loan class as of the dates indicated.
On July 3, 2023, after the cessation of the LIBOR benchmark rate on June 30, 2023, the Company amended its Trust IV and Trust V debt agreements to replace the LIBOR-based reference rate with an adjusted CME Term Secured Overnight Financing Rate ("SOFR") plus a tenor spread adjustment.
On July 3, 2023, following the cessation of the LIBOR benchmark rate on June 30, 2023, the Company amended the debt agreements of Trust IV and Trust V to adopt the CME Term Secured Overnight Financing Rate ("SOFR"), plus a tenor spread adjustment.
Income Taxes In 2024, the Company recorded income tax expense of $14.6 million, compared to $18.2 million in 2023, and $24.8 million in 2022. Our effective tax rate was 21.5% in 2024 compared to 23.6% in 2023 and 25.2% in 2022. The decrease in income tax expense in 2024 from 2023 was primarily due to lower pre-tax income.
Income Taxes In 2025, the Company recorded income tax expense of $20.8 million, compared to $14.6 million in 2024, and $18.2 million in 2023. The effective tax rate was 21.2% in 2025 compared to 21.5% in 2024 and 23.6% in 2023. The increase in income tax expense in 2025 from 2024 was primarily due to higher pre-tax income.
As of December 31, 2024, the Company determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions had a significant impact on income tax expense. As of December 31, 2024, the Company estimates that it will not owe any excise tax on the Company's stock repurchases in 2024.
As of December 31, 2025, the Company determined that neither this Act nor changes to income tax laws or regulations in other jurisdictions had a significant impact on income tax expense. As of December 31, 2025, the Company estimates that it will owe and therefore has accrued approximately $0.2 million in excise tax on the Company's stock repurchases in 2025.
Our ACL for loans as a percentage of our nonaccrual loans decreased to 537% at December 31, 2024 from 912% at December 31, 2023, which decreased from 1,214% at December 31, 2022. Overall, the Company maintained strong credit quality as represented by nonperforming assets of $11.0 million, $7.0 million, and $5.3 million at December 31, 2024, 2023 and 2022, respectively.
Our ACL on loans as a percentage of our nonaccrual loans decreased to 414% at December 31, 2025, from 537% at December 31, 2024, which decreased from 912% at December 31, 2023. 69 Overall, the Company maintained strong credit quality as represented by nonperforming assets of $14.4 million, $11.0 million, and $7.0 million at December 31, 2025, 2024 and 2023, respectively.
We utilize internal auditors and independent audit firms to test key controls of operational processes and to audit information systems, compliance management programs, loan programs and trust services. The key to managing transaction risk is in the design, documentation and implementation of well-defined procedures and controls.
We employ both internal auditors and independent audit firms to test key operational controls and audit information systems, compliance programs, loan programs, and trust services. Effective management of transaction risk depends on the design, documentation, and implementation of well-defined procedures and controls.
The median resale price for condominiums on Oahu was $515,000 for the year ended December 31, 2024, representing an increase of 1.3% from the median resale price of $508,500 for the year ended December 31, 2023. Oahu unit sales volume increased by 9.1% for single-family homes, and decreased by 2.5% for condominiums in 2024 from 2023.
The median resale price for condominiums on Oahu was $507,250 for the year ended December 31, 2025, representing a decrease of 1.5% from the median resale price of $515,000 for the year ended December 31, 2024. Oahu unit sales volume increased by 3.5% for single-family homes, and decreased by 1.1% for condominiums in 2025 from 2024.
Overview of Results of Operations 2024 vs. 2023 Comparison In 2024, we recognized net income of $53.4 million, or fully diluted earnings per share ("EPS") of $1.97, compared to net income of $58.7 million, or EPS of $2.17, in 2023. Our ROA and ROE for 2024 was 0.72% and 10.25%, respectively, compared to 0.78% and 12.38%, respectively, in 2023.
Overview of Results of Operations 2025 vs. 2024 Comparison In 2025, we recognized net income of $77.5 million, or fully diluted earnings per share ("EPS") of $2.86, compared to net income of $53.4 million, or EPS of $1.97, in 2024. Our ROA and ROE for 2025 was 1.06% and 13.62%, respectively, compared to 0.72% and 10.25%, respectively, in 2024.
(See Tables 3-8 for reconciliations of the adjusted non-GAAP financial measures.) • We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 0.72% and 10.25%, respectively, in 2024, compared to ROA and ROE ratios of 0.78% and 12.38%, respectively, in 2023.
(See Tables 1-6 for reconciliations of the adjusted non-GAAP financial measures.) • We recorded return on average assets ("ROA") and return on average shareholders' equity ("ROE") ratios of 1.06% and 13.62%, respectively, in 2025, compared to ROA and ROE ratios of 0.72% and 10.25%, respectively, in 2024.
The increase in nonperforming assets in 2024 was attributable to $11.6 million in gross additions, offset by $2.0 million in repayments, $0.7 million in loans returned to accrual status and $5.0 million in charge-offs, valuation and other adjustments.
The increase in nonperforming assets in 2025 was attributable to $11.7 million in gross additions, offset by $1.9 million in repayments, $3.3 million in loans returned to accrual status, and $3.1 million in charge-offs, valuation adjustments and other reductions.