Central Pacific Plaza
PO Box 3590
Honolulu Hawaii 96811-3590
Telephone 808-544-0500
Fax Line 808-531-2875
|
![]() |
·
|
the Company is responsible for the adequacy and accuracy of disclosures in our SEC filing.
|
·
|
Staff comments or changes to disclosure in response to SEC staff comments do not foreclose the Commission from taking any action with respect to the filing.
|
·
|
the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.
|
1.
|
The Company’s amount of ASC 450 (formerly FAS 5) Allowance for Loan and Lease Losses (“ALLL”) related to economic factors, qualitative adjustments and proxies as of December 31, 2013, March 31, 2014, and June 30, 2014 is presented below.
|
ALLL ASC 450 Balance Composition
|
|||||||||||||||||||||||
As a % of Total ASC 450 Reserve Balance
|
|||||||||||||||||||||||
Historical
Experience
|
Qualitative Adjustments
|
Total
|
|||||||||||||||||||||
Economic / Market Conditions
|
Proxy
Factor
|
Concentration
Risk
|
Other
|
||||||||||||||||||||
December 31, 2013
|
9 | % | 10 | % | 29 | % | n/a | 52 | % | 100 | % | ||||||||||||
March 31, 2014
|
51 | 4 | 6 | 28 | % | 11 | 100 | ||||||||||||||||
June 30, 2014
|
50 | 6 | 5 | 28 | 11 | 100 |
ALLL ASC 450 Balance Composition
|
||||||||||||||||||||||
ASC 450 Reserve Balance by Input Factor
|
||||||||||||||||||||||
Historical
Experience
|
Qualitative Adjustments
|
Total
|
||||||||||||||||||||
|
Economic / Market Conditions
|
Proxy
Factor
|
Concentration
Risk
|
Other
|
||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||
December 31, 2013
|
$ | 6,976 | $ | 7,468 | $ | 22,202 | n/a | $ | 40,825 | $ | 77,471 | |||||||||||
March 31, 2014
|
37,687 | 2,841 | 4,478 | $ | 20,439 | 8,225 | 73,670 | |||||||||||||||
June 30, 2014
|
38,102 | 4,830 | 3,537 | 21,468 | 8,489 | 76,426 |
2.
|
The impact of the methodology changes made in the first quarter of 2014 by major loan category is detailed below.
|
December 31, 2013
|
March 31, 2014
|
||||||||||||||||||||
ASC 450
|
Loan Balance
|
ASC 450
|
Loan Balance
|
||||||||||||||||||
|
(dollars in thousands) | ||||||||||||||||||||
Loan Category | |||||||||||||||||||||
Commercial, financial and agricultural
|
$ | 12,847 | $ | 394,426 | 3.3 | % | $ | 9,294 | $ | 418,230 | 2.2 | % | |||||||||
Real estate: | |||||||||||||||||||||
Construction
|
2,774 | 67,862 | 4.1 | 14,940 | 81,649 | 18.3 | |||||||||||||||
Mortgage - residential | 25,272 | 1,098,376 | 2.3 | 17,812 | 1,142,220 | 1.6 | |||||||||||||||
Mortgage - commercial
|
29,947 | 687,529 | 4.4 | 25,925 | 668,624 | 3.9 | |||||||||||||||
Consumer
|
6,576 | 311,670 | 2.1 | 5,687 | 306,440 | 1.8 | |||||||||||||||
Leases
|
55 | 6,241 | 0.9 | 12 | 5,338 | 0.2 | |||||||||||||||
Total
|
$ | 77,471 | $ | 2,566,104 | 3.0 | % | $ | 73,670 | $ | 2,622,501 | 2.8 | % |
3.
|
The tables below include further detail regarding the calculation of our ALLL reserve balance for the quarters ended December 31, 2013 and March 31, 2014.
|
|
December 31,
2013
|
March 31,
2014
|
|||||
(dollars in thousands) | |||||||
Reserve Balance Prior Quarter End
|
$ | 85,228 | $ | 83,820 | |||
Net Charge-offs / (Recoveries) in the current quarter
|
75 | (658 | ) | ||||
Reserve Balance
|
$ | 85,153 | $ | 84,478 |
|
December 31,
2013
|
March 31,
2014
|
Variance
|
||||||||
(dollars in thousands) | |||||||||||
ASC 310 (FAS 114)
|
$ | 349 | $ | 3,492 | $ | 3,143 | |||||
ASC 450 (FAS 5)
|
77,471 | 73,670 | (3,801 | ) | |||||||
Unallocated
|
6,000 | 6,000 | - | ||||||||
Required Reserves
|
$ | 83,820 | $ | 83,162 | $ | (658 | ) |
|
December 31,
2013
|
March 31,
2014
|
|||||
(dollars in thousands) | |||||||
Total Provision Released / (Required)
|
$ | 1,333 | $ | 1,316 |