Biggest changeAverage Balances and Interest Rates – Taxable-Equivalent Basis Table 1 2023 2022 (dollars in millions) Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Earning Assets Interest-Bearing Deposits in Other Banks $ 3.5 $ 0.1 2.44 % $ 3.0 $ - 1.05 % Funds Sold 540.4 28.3 5.24 260.5 4.3 1.64 Investment Securities Available-for-Sale Taxable 2,631.0 93.4 3.55 3,644.2 70.5 1.93 Non-Taxable 6.1 0.2 4.06 4.0 0.1 2.92 Held-to-Maturity Taxable 5,173.9 92.2 1.78 4,750.0 80.9 1.70 Non-Taxable 35.1 0.7 2.10 35.6 0.7 2.10 Total Investment Securities 7,846.1 186.5 2.38 8,433.8 152.2 1.80 Loans Held for Sale 3.0 0.2 6.16 6.9 0.3 3.70 Loans and Leases 1 Commercial and Industrial 1,497.1 74.0 4.94 1,349.3 46.2 3.42 Paycheck Protection Program 14.1 0.2 1.63 44.0 2.7 6.07 Commercial Mortgage 3,776.2 197.0 5.22 3,420.1 121.9 3.56 Construction 262.1 16.0 6.09 232.6 10.6 4.56 Commercial Lease Financing 63.7 0.8 1.30 88.5 1.3 1.49 Residential Mortgage 4,690.5 168.9 3.60 4,484.2 147.4 3.29 Home Equity 2,268.0 78.2 3.45 2,072.2 62.1 3.00 Automobile 866.1 31.8 3.67 786.1 25.4 3.23 Other 2 413.8 25.3 6.12 419.5 23.0 5.49 Total Loans and Leases 13,851.6 592.2 4.28 12,896.5 440.6 3.42 Other 78.3 5.1 6.51 40.5 1.2 3.01 Total Earning Assets 3 22,322.9 812.4 3.64 21,641.2 598.6 2.77 Cash and Due from Banks 292.1 237.4 Other Assets 1,339.2 1,128.1 Total Assets $ 23,954.2 $ 23,006.7 Interest-Bearing Liabilities Interest-Bearing Deposits Demand $ 3,978.7 $ 27.0 0.68 % $ 4,377.1 $ 6.1 0.14 % Savings 8,018.4 137.4 1.71 7,767.7 22.9 0.30 Time 2,424.8 86.4 3.56 1,135.5 10.7 0.94 Total Interest-Bearing Deposits 14,421.9 250.8 1.74 13,280.3 39.7 0.30 Funds Purchased 18.5 0.9 4.79 18.5 0.4 2.26 Short-Term Borrowings 114.0 5.7 5.01 58.6 2.1 3.53 Securities Sold Under Agreements to Repurchase 530.9 16.3 3.07 479.8 12.6 2.63 Other Debt 921.8 39.7 4.30 42.4 2 4.82 Total Interest-Bearing Liabilities 16,007.1 313.4 1.96 13,879.6 56.8 0.41 Net Interest Income $ 499.0 $ 541.8 Interest Rate Spread 1.68 % 2.36 % Net Interest Margin 2.24 % 2.50 % Noninterest-Bearing Demand Deposits 5,990.5 7,270.4 Other Liabilities 601.1 454.2 Shareholders’ Equity 1,355.5 1,402.5 Total Liabilities and Shareholders’ Equity $ 23,954.2 $ 23,006.7 1.
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.
Allow. as % of loan or lease category Loan category as % of total loans and leases Alloc. Allow. as % of loan or lease category Loan category as % of total loans and leases Alloc.
Allow. as % of Loan or Lease Category Loan Category as % of Total Loans and Leases Alloc. Allow. as % of Loan or Lease Category Loan Category as % of Total Loans and Leases Alloc. Allow. as % of Loan or Lease Category Loan Category as % of Total Loans and Leases Alloc.
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 and Risk 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 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.
For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating.
For the commercial portfolio, the impact of adverse changes in economic conditions on borrowers will vary, and generally evaluated on a case-by-case basis to include the borrower’s existing and expected financial capacity. Borrowers that would be most adversely impacted are identified as having the potential for migrating from a Pass to a Classified risk rating.
Market Risk Market risk is the potential of loss arising from adverse changes in interest rates and prices. We are exposed to market risk as a consequence of the normal course of conducting our business activities. Our market risk management process involves measuring, monitoring, and mitigating risks that can significantly impact our statements of income and condition.
Market Risk Market risk is the potential of loss arising from adverse changes in interest rates and prices. We are exposed to market risk as a consequence of the normal course of conducting our business activities. Our market risk management process involves measuring, monitoring, and mitigating risks that can significantly impact our consolidated statements of income and condition.
The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company. 32 Table of Contents Analysis of Statements of Condition Investment Securities Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company. 32 Table of Contents Analysis of Consolidated Statements of Condition Investment Securities Table 7 presents the maturity distribution at amortized cost, weighted-average yield to maturity, and fair value of our investment securities.
The historical loss experience for the commercial portfolio segment is primarily determined using a Cohort method. This method pools loans 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 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.
Furthermore, credit risk management also includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards.
Furthermore, credit risk management includes an independent credit review process that assesses compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. In addition to utilizing risk management practices that are based upon established and sound lending practices, we adhere to Regulatory Safety and Soundness credit standards.
These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our statements of income and condition.
These changes, when they occur, may affect the provision for income taxes as well as current and deferred income taxes, and may be significant to our consolidated statements of income and condition.
Maximum loan amounts and LTVs are determined by collateral value and customer segment. Automobile lending activities include loans and leases secured by new or used automobiles, and leases secured by new automobiles.
Maximum line and loan amounts and LTVs are determined by collateral value and customer segment. Automobile lending activities include loans and leases secured by new or used automobiles, and leases secured by new automobiles.
From the beginning of our share repurchase program in July 2001 through December 31, 2023, we repurchased a total of 58.2 million shares of common stock and returned a total of nearly $2.4 billion to our common shareholders at an average cost of $41.24 per share. Remaining buyback authority was $126.0 million as of December 31, 2023.
From the beginning of our share repurchase program in July 2001 through December 31, 2024, we repurchased a total of 58.2 million shares of common stock and returned a total of nearly $2.4 billion to our common shareholders at an average cost of $41.24 per share. Remaining buyback authority was $126.0 million as of December 31, 2024.
As of December 31, 2023, and December 31, 2022, $2.5 billion or 11% 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 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.
Although a significant portion of our investment securities were in an unrealized loss position as of December 31, 2023, 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 2023.
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.
We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios, liquidity and credit scores.
We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed interest rates. Our procedures for underwriting home equity loans include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on LTV ratios, DTI ratios or DSCR, liquidity and credit scores.
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, 2023, we remained within applicable guidelines for such scenarios.
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.
The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
The Unfunded Reserve represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. The Unfunded Reserve is determined by estimating future draws and applying the expected loss rates on those draws. However, a liability is not recognized for commitments unconditionally cancelable by the Company.
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, 2023 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, 2024 Available-for-Sale 1 Debt Securities Issued by the U.S.
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 2023 and 2022 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 2024 and 2023 financial results, including comparisons of year-to-year performance between these years.
Total remaining buyback authority under the share repurchase program was $126.0 million as of December 31, 2023. • The Company’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Company’s outstanding common shares.
Total remaining buyback authority under the share repurchase program was $126.0 million as of December 31, 2024. • The Company’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Company’s outstanding common shares.
Lease financing consists of sales-type leases used by commercial customers to finance capital purchases. Although our primary market is Hawaii, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaii or are associated with a Hawaii customer relationship.
Lease financing consists of sales-type leases used by commercial customers to finance capital purchases. Although our primary market is Hawaiʻi, the commercial portfolio contains loans to some borrowers based on the U.S. Mainland, including some Shared National Credits, which have a business connection to Hawaiʻi or are associated with a Hawaiʻi customer relationship.
The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 80% of the value of the collateral property for primary residence and up to 75% of the value of the collateral property for second residence or investor at the time of origination.
The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 80% of the value of the collateral property for primary residence and up to 75% of the value of the collateral property for secondary residence or investor at the time of origination.
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 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 Committee (the “ORC”) provides oversight and assesses the most significant operational risks including cybersecurity risks facing the Company.
As of December 31, 2023, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since December 31, 2023, that management believes have changed either the Company’s or the Bank’s capital classifications.
As of December 31, 2024, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since December 31, 2024, that management believes have changed either the Company’s or the Bank’s capital classifications.
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 Hawaii Economic Research Organization (“UHERO”) macroeconomic forecast that is updated quarterly based on economic conditions and events.
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.
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 statement 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. Similar to the sensitivity profile above, the base case scenario assumes the consolidated statements of condition and interest rates are generally unchanged.
The dividend will be payable on March 14 2024, to shareholders of record at the close of business on February 29, 2024. 49 Table of Contents Regulatory Initiatives Affecting the Banking Industry Basel III Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company.
The dividend will be payable on March 14, 2025, to shareholders of record at the close of business on February 28, 2025. 49 Table of Contents Regulatory Initiatives Affecting the Banking Industry Basel III Under final FRB and FDIC approved rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks minimum requirements increased for both the quantity and quality of capital held by the Company.
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.
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.
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 23 Table of Contents 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 instruments.
The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year.
The discount rate is used to determine the present value of future benefit obligations and the net periodic benefit cost. The discount rate used to value the present value of future benefit obligations as of each year-end is the rate used to estimate the net periodic benefit cost for the following year.
Lease financing primarily consists of sales-type leases to finance capital purchases ranging from computer equipment to transportation equipment. The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant.
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.
Table 21A presents, for the twelve months subsequent to December 31, 2023, and December 31, 2022, 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 46 Table of Contents entire yield curve, relative to the measured base case scenario.
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.
We originate automobile loans on an indirect basis through selected dealerships in Hawaii, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaii. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability.
We originate automobile loans on an indirect basis through selected dealerships in Hawaiʻi, Guam and Saipan, and we originate automobile leases on an indirect basis through selected dealerships in Hawaiʻi. Our procedures for underwriting automobile loans and leases include an assessment of an applicant’s overall financial capacity and repayment ability.
Net loan and lease charge-offs in 2023 were comprised of charge-offs of $15.0 million partially offset by recoveries of $7.2 million.
Net loan and lease charge-offs in 2024 were comprised of charge-offs of $15.0 million partially offset by recoveries of $7.2 million.
The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The Allowance and the Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was stable compared with 2022.
The Allowance reflects management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach. The Ratio of Allowance for Credit Losses to Loans and Leases Outstanding was stable compared with the prior year.
These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, and the continued uncertainty of other global economic impact.
These adjustments can include accounting for new or discontinued products, changes in our portfolio composition, delinquency trends, and with forecasted economic conditions including but not limited to unemployment, real estate market conditions (e.g. prices, sales activity and inventory), visitor arrivals, and the uncertainty of other events (local, national and global).
Of the remaining $654.3 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization. Loans and Leases Table 8 presents the composition of our loan and lease portfolio by major categories.
Of the remaining $670.4 million of corporate bonds, all were credit-rated A- or better by at least one nationally recognized statistical rating organization. Loans and Leases Table 8 presents the composition of our loan and lease portfolio by major categories.
However, lower interest rates would likely cause a decline in net interest income as lower rates would lead to lower yields on loans and investment securities, as well as drive higher premium amortization on existing investment securities.
However, lower interest rates would likely cause an initial decline in net interest income as lower rates would lead to lower yields on loans and investment securities, as well as drive higher premium amortization on existing investment securities.
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 $63.8 million as of December 31, 2023, and $95.3 million as of December 31, 2022.
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.
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 to the 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 17 in Item 8. “Notes to Consolidated Financial Statements” for more information.
For the consumer portfolio, as an example, an increase in the forecasted Hawaii unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers.
For the consumer portfolio, as an example, an increase in the forecasted Hawaiʻi unemployment rate could lead to an increase in the rate of delinquencies and consequently charge-offs for consumer borrowers.
Some of our repurchase agreements with private institutions may be terminated at earlier specified dates by the private institution or in some cases by either the private institution or the Company. If all such agreements were to terminate at the earliest possible date, the weighted-average maturity for our repurchase agreements with private institutions would be 0.6 years.
Some of our repurchase agreements with private institutions may be terminated at earlier specified dates by either the private institution or the Company. If all such agreements were to terminate at the earliest possible date, the weighted-average maturity of our repurchase agreements with private institutions would be 0.1 years.
We also maintained investments in corporate bonds with a carrying value of $669.2 million as of December 31, 2023, and $811.7 million as of December 31, 2022. 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 $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.
Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category.
Amount includes unamortized loan origination fees. Construction loans are made for the purchase or construction of a property for which repayment will be generated by the property. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained, the loan is reclassified to the commercial mortgage category.
Allow. as % of loan or lease category Loan category as % of total loans and leases Commercial Commercial and Industrial 2.05 % 11.91 % 1.72 % 10.32 % 1.86 % 12.14 % 2.30 % 15.70 % 2.12 % 12.55 % Commercial Mortgage 0.87 26.85 0.87 27.30 0.95 25.71 1.11 23.91 1.52 22.91 Construction 1.67 2.18 1.62 1.91 1.96 1.80 2.09 2.18 2.49 1.77 Lease Financing 3.84 0.43 4.04 0.51 2.85 0.86 4.17 0.93 1.10 1.11 Total Commercial 1.28 41.37 1.17 40.04 1.31 40.51 1.66 42.72 1.75 38.34 Consumer Residential Mortgage 0.42 33.55 0.37 34.10 0.48 35.15 0.79 34.59 0.16 35.40 Home Equity 0.63 16.22 0.75 16.31 1.03 14.98 2.37 13.44 0.58 15.25 Automobile 2.24 6.00 2.48 6.38 3.40 6.01 4.07 5.94 1.29 6.55 Other 1 4.93 2.86 5.84 3.17 6.88 3.35 8.08 3.31 2.21 4.46 Total Consumer 0.88 58.63 0.98 59.96 1.27 59.49 1.92 57.28 0.53 61.66 Total 1.05 % 100.00 % 1.06 % 100.00 % 1.29 % 100.00 % 1.81 % 100.00 % 1.00 % 100.00 % 1 Comprised of other revolving credit, installment, and lease financing. 44 Table of Contents Allowance for Credit Losses – Loans and Leases As of December 31, 2023, the Allowance was $146.4 million or 1.05% of total loans and leases outstanding compared with an Allowance of $144.4 million or 1.06% of total loans and leases outstanding as of December 31, 2022.
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.
Liquidity Risk Management The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds. Funding requirements are impacted by loan originations and refinancings, deposit 47 Table of Contents balance changes, liability issuances and settlements, and off-balance sheet funding commitments.
Liquidity Risk Management The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds. Funding requirements are impacted by factors such as loan originations and refinancings, changes in deposit balances, liability issuances and settlements, and off-balance sheet funding commitments.
For the Allowance at December 31, 2023, a 25 basis point increase in the forecasted Hawaii 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, 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.
As of December 31, 2023, and December 31, 2022, $143.9 million and $168.0 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, 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.
The dividend will be payable on March 14, 2024 to shareholders of record at the close of business on February 29, 2024. 26 Table of Contents Analysis of Statements of Income Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1.
The dividend will be payable on March 14, 2025 to shareholders of record at the close of business on February 28, 2025. 27 Table of Contents Analysis of Consolidated Statements of Income Average balances, related income and expenses, and resulting yields and rates, on a taxable-equivalent basis, are presented in Table 1.
The dividend was paid on February 1, 2024, to shareholders of record of the preferred stock at the close of business on January 16, 2024. In January 2024, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares.
The dividend was paid on February 3, 2025, to shareholders of record of the preferred stock at the close of business on January 17, 2025. In January 2025, the Parent’s Board of Directors declared the quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares.
For the Allowance at December 31, 2023, 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 $1.9 million.
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.
The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates. This interest rate risk arises primarily from our core business activities of extending loans and accepting deposits.
The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in interest rates. This interest rate risk arises primarily from our core business activities of extending loans and accepting deposits. Our investment securities portfolio is also subject to significant interest rate risk.
The base case scenario assumes the statement of condition and interest rates are generally unchanged.
The base case scenario assumes the consolidated statements of condition and interest rates are generally unchanged.
As of December 31, 2023, and December 31, 2022, Level 3 financial assets recorded at fair value on a recurring basis were $0.8 million and $46.6 million, respectively, or less than 1% of our total assets, and were comprised primarily of derivative financial instruments.
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.
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) 2023 2022 2021 2020 2019 Balance at Beginning of Period $151,247 $164,297 $221,303 $116,849 $113,515 CECL Adoption (Day 1) Impact — — — (5,072) — Loans and Leases Charged-Off Commercial Commercial and Industrial (987) (925) (1,117) (1,697) (1,122) Commercial Mortgage — — — — (1,616) Consumer Residential Mortgage (6) (80) (316) (204) (112) Home Equity (82) (100) (417) (397) (900) Automobile (5,247) (4,652) (4,939) (6,496) (7,130) Other 1 (8,645) (7,585) (10,530) (12,244) (13,075) Total Loans and Leases Charged-Off (14,967) (13,342) (17,319) (21,038) (23,955) Recoveries on Loans and Leases Previously Charged-Off Commercial Commercial and Industrial 350 552 506 2,288 1,513 Commercial Mortgage — — — 40 — Consumer Residential Mortgage 489 1,193 2,467 1,292 1,927 Home Equity 1,073 1,500 1,666 2,892 2,339 Automobile 2,782 2,276 3,510 3,775 2,961 Other 1 2,455 2,702 3,205 3,613 2,549 Total Recoveries on Loans and Leases Previously Charged-Off 7,149 8,223 11,354 13,900 11,289 Net Charged-Off - Loans and Leases (7,818) (5,119) (5,965) (7,138) (12,666) Net Charged-Off - Accrued Interest Receivable — (131) (541) — — Provision for Credit Losses 2 Loans and Leases 9,782 (8,263) (52,466) 115,100 16,000 Accrued Interest Receivable 3 — (283) (1,745) 2,700 — Unfunded Commitments 4 (782) 746 3,711 (1,136) — Total Provision for Credit Losses 9,000 (7,800) (50,500) 116,664 16,000 Balance at End of Period $152,429 $151,247 $164,297 $221,303 $116,849 Components Allowance for Credit Losses - Loans and Leases $146,403 $144,439 $157,821 $216,252 $110,027 Allowance for Credit Losses - Accrued Interest Receivable 3 — — 414 2,700 — Reserve for Unfunded Commitments 4 6,026 6,808 6,062 2,351 6,822 Total Reserve for Credit Losses $152,429 $151,247 $164,297 $221,303 $116,849 Average Loans and Leases Outstanding $13,851,551 $12,896,510 $12,023,669 $11,592,093 $10,688,424 Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding 0.06% 0.04% 0.05% 0.06% 0.12% Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 5 1.05% 1.06% 1.29% 1.81% 1.00% 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) 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.
While our internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur. On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to our systems of internal controls. Guarantees We pool Federal Housing Administration (“FHA”) insured and U.S.
While our internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur. On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to our systems of internal controls.
Discussion and analysis of our 2021 fiscal year, as well as the year-to-year comparison between fiscal 2022 and 2021, are included "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 1, 2023.
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.
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.
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.
Compared to 2022, 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 $146.4 million as of December 31, 2023, an increase of $2.0 million from December 31, 2022.
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.
Shareholders’ Equity and Regulatory Capital Table 22 December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Change in Shareholders' Equity Net Income $ 171,202 $ 225,804 $ 253,372 $ 153,804 $ 225,913 Cash Dividends Paid on Common Shares (111,795 ) (112,557 ) (110,633 ) (107,434 ) (105,478 ) Cash Dividends Paid on Preferred Shares (7,877 ) (7,877 ) (2,975 ) — — Dividend Reinvestment Program 4,535 4,680 4,835 5,012 5,039 Preferred Stock Issued, Net — — 175,487 — — Common Stock Repurchased (14,290 ) (55,063 ) (31,258 ) (18,006 ) (137,649 ) Other 1 55,472 (349,603 ) (51,724 ) 54,299 30,807 Increase (Decrease) in Shareholders' Equity $ 97,247 $ (294,616 ) $ 237,104 $ 87,675 $ 18,632 Regulatory Capital Total Common Shareholders' Equity $ 1,238,756 $ 1,141,508 $ 1,436,124 $ 1,374,507 $ 1,286,832 Add: CECL Transitional Amount 4,749 7,124 9,498 23,750 — Less: Goodwill, Net of Deferred Tax Liabilities 28,746 28,746 28,747 28,718 28,718 Postretirement Benefit Liability Adjustments (23,261 ) (25,078 ) (33,496 ) (43,250 ) (38,757 ) Net Unrealized Gains (Losses) on Investment Securities (373,427 ) (409,579 ) (32,886 ) 51,072 7,645 Other (198 ) (198 ) (198 ) (198 ) (198 ) Common Equity Tier 1 Capital 1,611,645 1,554,741 1,483,455 1,361,915 1,289,424 Preferred Stock, Net of Issuance Cost 175,487 175,487 175,487 — — Tier 1 Capital 1,787,132 1,703,228 1,658,942 1,361,915 1,289,424 Allowable Reserve for Credit Losses 148,400 145,202 153,001 141,869 116,849 Total Regulatory Capital $ 1,935,532 $ 1,848,430 $ 1,811,943 $ 1,503,784 $ 1,406,273 Risk-Weighted Assets $ 14,226,780 $ 14,238,798 $ 12,236,805 $ 11,295,077 $ 10,589,061 Key Regulatory Capital Ratios Common Equity Tier 1 Capital Ratio 11.33 % 10.92 % 12.12 % 12.06 % 12.18 % Tier 1 Capital Ratio 12.56 12.15 13.56 12.06 12.18 Total Capital Ratio 13.60 13.17 14.81 13.31 13.28 Tier 1 Leverage Ratio 7.51 7.37 7.32 6.71 7.25 1.
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.
If interest due on the balances of all non-accrual loans as of December 31, 2023 had been accrued under the original terms, approximately $0.9 million in total interest income would have been recorded in 2023.
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.
A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model that attempts to capture the dynamic nature of assets and liabilities in various interest rate environments. This model is used to estimate and measure our balance sheet sensitivity to changes in interest rates.
“Notes to Consolidated Financial Statements.” A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model. This model attempts to capture the dynamic nature of assets and liabilities in various interest rate environments. It estimates and measures our balance sheet sensitivity to changes in interest rates.
The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change. This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk. We maintain access to ample sources of readily available contingent liquidity.
This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk. We maintain access to ample sources of readily available contingent liquidity.
Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands. Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes participation in Shared National Credits. Table 10 presents a maturity distribution for selected loan categories.
Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes participation in Shared National Credits. Table 10 presents a maturity distribution for selected loan categories.
As of December 31, 2023, 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 11 to the Consolidated Financial Statements.
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.
In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of other liabilities in our consolidated balance sheets.
In the case of off-balance-sheet credit exposures, the Unfunded Reserve is a liability account, calculated in accordance with ASC 326, reported as a component of other liabilities in our consolidated statements of condition.
In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of 39 Table of Contents repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction.
In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction. Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s and/or guarantor’s creditworthiness.
In 2023, we added a net $550.0 million of FHLB advances with a weighted-average interest rate of 4.13% and maturity dates ranging from 2026 to 2028. As of December 31, 2023, our available capacity under our line of credit with the FHLB was $2.5 billion.
In 2023, we added a net $550.0 million of FHLB advances with a weighted-average interest rate of 4.13% and maturity dates ranging from 2026 to 2028. As of December 31, 2024, our available capacity under our line of credit with the FHLB was $1.7 billion. The FHLB borrowing capacity is secured by residential real estate loan collateral.
Gross unrealized gains in our investment securities portfolio were $0.7 million as of December 31, 2023, and $1.9 million as of December 31, 2022. Gross unrealized losses in the investment securities portfolio were $1.0 billion as of December 31, 2023, and $1.1 billion as of December 31, 2022.
Gross unrealized gains in our investment securities portfolio were $1.3 million and $0.7 million as of December 31, 2024 and 2023, respectively. Gross unrealized losses in the investment securities portfolio were $1.1 billion and $1.0 billion as of 33 Table of Contents December 31, 2024 and 2023, respectively.
We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.
We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities. Hawaiʻi Economy Global economic conditions remain broadly favorable for the local economy.
See Note 7 to the Consolidated Financial Statements for more information on the composition of our other assets. Deposits Table 11 presents the components of our deposits by major customer categories as of December 31, 2023, and December 31, 2022.
“Notes to Consolidated Financial Statements” for more information on the composition of our other assets. 36 Table of Contents Deposits Table 11 presents the components of our deposits by major customer categories as of December 31, 2024, and 2023.
Income Taxes Table 5 presents our provision for income taxes and effective tax rates for 2023 and 2022: Provision for Income Taxes and Effective Tax Rates Table 5 (dollars in thousands) Provision for Income Taxes Effective Tax Rates 2023 $ 55,914 24.62 % 2022 $ 64,830 22.31 % The provision for income taxes was $55.9 million in 2023, a decrease of $8.9 million compared to 2022.
Income Taxes Table 5 presents our provision for income taxes and effective tax rates for 2024 and 2023: Provision for Income Taxes and Effective Tax Rates Table 5 (dollars in thousands) Provision for Income Taxes Effective Tax Rates 2024 $ 47,857 24.19 % 2023 $ 55,914 24.62 % 31 Table of Contents The provision for income taxes was $47.9 million in 2024, a decrease of $8.1 million compared to the prior year.
Includes unrealized gains and losses on investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation and related tax benefits. As of December 31, 2023, shareholders’ equity was $1.4 billion, an increase of $97.2 million or 7% from December 31, 2022.
Includes unrealized gains and losses on investment securities, minimum pension liability adjustments, and common stock issuances under share-based compensation and related tax impact. As of December 31, 2024, shareholders’ equity was $1.7 billion, an increase of $253.5 million or 18% from the prior year.
Allocation of Allowance for Credit Losses Table 19 December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Commercial Commercial and Industrial $ 34,036 $ 24,283 $ 27,650 $ 43,092 $ 29,281 Commercial Mortgage 32,646 32,588 29,997 31,723 38,335 Construction 5,090 4,223 4,311 5,417 4,840 Lease Financing 2,302 2,806 2,992 4,615 1,345 Total Commercial 74,074 63,900 64,950 84,847 73,801 Consumer Residential Mortgage 19,452 17,079 20,721 32,643 6,366 Home Equity 14,317 16,654 18,924 37,987 9,777 Automobile 18,799 21,566 25,018 28,822 9,269 Other 1 19,761 25,240 28,208 31,953 10,814 Total Consumer 72,329 80,539 92,871 131,405 36,226 Total Allocation of Allowance for Credit Losses $ 146,403 $ 144,439 $ 157,821 $ 216,252 $ 110,027 1 Comprised of other revolving credit, installment, and lease financing.
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.
The forecast includes various economic variables for Hawaii such as gross domestic product (“GDP”), unemployment rate, visitor arrivals, residential real estate market conditions, personal income, and inflation rate. We also utilize other third party macroeconomic forecast tools to provide broader US economic variables such as interest rates.
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.
We do not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
At December 31, 2024, we had the intent and ability to hold the investment securities that were in an unrealized loss position and it is not more likely than not that we will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity. See Note 3 in Item 8.
We consider and comply with various regulatory guidelines regarding required liquidity levels and regularly monitor our liquidity position in light of the changing economic environment and customer activity. Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions.
We adhere to various regulatory guidelines regarding required liquidity levels and regularly monitor our liquidity position in light of the changing economic environment and customer activity. Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions. The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change.
Our investment securities portfolio is also subject to significant interest rate risk. We utilize two management guidelines to measure our interest rate risk exposure to fluctuations in interest rates: 1) net interest income (“NII”) sensitivity, and 2) economic value of equity (“EVE”) sensitivity.
We utilize two management guidelines to measure our interest rate risk exposure: 1) net interest income (“NII”) sensitivity, and 2) economic value of equity (“EVE”) sensitivity.
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. 50 Table of Contents Selected Quarterly Conso lidated Financial Data Table 23 presents our selected quarterly financial data for 2023 and 2022.
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.
Treasury and Government Agencies $ — 0.0 % $ 82.2 1.2 % $ 49.5 1.5 % $ — 0.0 % $ 131.7 1.3 % $ 116.5 Debt Securities Issued by Corporations 0.7 1.8 — — 10.8 1.6 — — 11.5 1.6 9.5 Mortgage-Backed Securities 2 Residential - Government Agencies 5.6 2.3 102.4 2.8 1,566.1 1.5 — — 1,674.1 1.6 1,408.6 Residential - U.S.
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.
Net Interest Income Sensitivity Profile Table 21A Impact on Future Annual Net Interest Income (dollars in thousands) December 31, 2023 December 31, 2022 Immediate Change in Interest Rates (basis points) +400 $ 109,909 21.6 % $ 43,864 7.5 % +300 85,238 16.7 32,989 5.7 +200 59,228 11.6 22,100 3.8 +100 31,961 6.3 11,627 2.0 -100 (33,605 ) (6.6 ) (8,659 ) (1.5 ) -200 (64,601 ) (12.7 ) (20,051 ) (3.4 ) -300 (95,971 ) (18.8 ) (35,230 ) (6.0 ) -400 (129,431 ) (25.4 ) (50,426 ) (8.7 ) Based on our net interest income simulation as of December 31, 2023, net interest income is expected to increase as interest rates rise.
Net Interest Income Sensitivity Profile Table 21A Impact on Future Annual Net Interest Income (dollars in thousands) December 31, 2024 December 31, 2023 Immediate Change in Interest Rates (basis points) +400 $ 31,028 5.6 % $ 109,909 21.6 % +300 25,281 4.6 85,238 16.7 +200 18,783 3.4 59,228 11.6 +100 10,393 1.9 31,961 6.3 -100 (13,029 ) (2.3 ) (33,605 ) (6.6 ) -200 (27,883 ) (5.0 ) (64,601 ) (12.7 ) -300 (43,536 ) (7.8 ) (95,971 ) (18.8 ) -400 (65,753 ) (11.8 ) (129,431 ) (25.4 ) 46 Table of Contents Based on our net interest income simulation as of December 31, 2024, net interest income is expected to increase as interest rates rise.