XML 79 R62.htm IDEA: XBRL DOCUMENT v3.10.0.1
PARENT COMPANY AND REGULATORY RESTRICTIONS (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of actual and required capital ratios as well as the minimum capital adequacy requirements applicable generally to all financial institutions
The following table sets forth actual and required capital and capital ratios for the Company and the bank, as well as the minimum capital adequacy requirements applicable generally to all financial institutions as of the dates indicated.
 
 
Actual
 
Minimum required for
capital adequacy purposes
 
Minimum required to
be well-capitalized
 
Amount
 
Ratio
 
Amount
 
Ratio (1)
 
Amount
 
Ratio
 
(Dollars in thousands)
Company
 

 
 

 
 

 
 

 
 

 
 

As of December 31, 2018
 

 
 

 
 

 
 

 
 

 
 

Tier 1 capital to avg. assets (leverage ratio)
$
570,260

 
9.9
%
 
$
230,847

 
4.0
%
 


 
N/A
Tier 1 capital to risk-weighted assets
570,260

 
13.5

 
252,921

 
6.0

 


 
N/A
Total capital to risk-weighted assets
619,419

 
14.7

 
337,228

 
8.0

 


 
N/A
Common equity tier 1 ("CET1") capital to risk-weighted assets
500,260

 
11.9

 
189,691

 
4.5

 


 
N/A
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 

 
 

 
 

 
 

 
 

 
 
Tier 1 capital to avg. assets (leverage ratio)
578,607

 
10.4

 
223,646

 
4.0

 


 
N/A
Tier 1 capital to risk-weighted assets
578,607

 
14.7

 
236,721

 
6.0

 


 
N/A
Total capital to risk-weighted assets
628,068

 
15.9

 
315,628

 
8.0

 


 
N/A
CET1 capital to risk-weighted assets
490,861

 
12.4

 
177,541

 
4.5

 


 
N/A
 
 
 
 
 
 
 
 
 
 
 
 
Central Pacific Bank
 

 
 

 
 

 
 

 
 

 
 

As of December 31, 2018
 

 
 

 
 

 
 

 
 

 
 

Tier 1 capital to avg. assets (leverage ratio)
$
533,166

 
9.3
%
 
$
230,638

 
4.0
%
 
$
288,298

 
5.0
%
Tier 1 capital to risk-weighted assets
533,166

 
12.7

 
252,667

 
6.0

 
336,889

 
8.0

Total capital to risk-weighted assets
582,325

 
13.8

 
336,889

 
8.0

 
421,111

 
10.0

CET1 capital to risk-weighted assets
533,166

 
12.7

 
189,500

 
4.5

 
273,722

 
6.5

 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

Tier 1 capital to avg. assets (leverage ratio)
565,412

 
10.1

 
223,431

 
4.0

 
279,289

 
5.0

Tier 1 capital to risk-weighted assets
565,412

 
14.4

 
236,401

 
6.0

 
315,201

 
8.0

Total capital to risk-weighted assets
614,732

 
15.6

 
315,201

 
8.0

 
394,002

 
10.0

CET1 capital to risk-weighted assets
565,412

 
14.4

 
177,301

 
4.5

 
256,101

 
6.5

 
 
 
 
 
 
 
 
 
 
 
 
(1) Ratios exclude the capital conservation buffer ("CCB"). When fully phased-in on January 1, 2019, the Basel III rules will include a CCB of 2.5% that is added on top of each of the minimum risk-based capital ratios noted above (excluding the leverage ratio). The CCB is being phased in at the rate of 0.625% per year from 0.625% in 2016 to 2.50% on January 1, 2019.
Schedule of condensed balance sheets
 
December 31,
 
2018
 
2017
 
(Dollars in thousands)
Assets
 

 
 

Cash and cash equivalents
$
16,743

 
$
13,931

Equity investment securities
826

 
825

Investment in subsidiary bank, at equity in underlying net assets
519,978

 
572,101

Other assets
30,312

 
9,577

Total assets
$
567,859

 
$
596,434

 
 
 
 
Liabilities and Equity
 

 
 

Long-term debt
$
72,166

 
$
92,785

Other liabilities
3,968

 
3,614

Total liabilities
76,134

 
96,399

 
 
 
 
Total shareholders’ equity
491,725

 
500,011

Non-controlling interest

 
24

Total equity
491,725

 
500,035

 
 
 
 
Total liabilities and equity
$
567,859

 
$
596,434

Schedule of condensed statements of operations
 
Year Ended December 31,
 
2018
 
2017
 
2016
 
(Dollars in thousands)
Income:
 

 
 

 
 

Dividends from subsidiary bank
$
103,001

 
$
43,000

 
$
29,965

Interest income from subsidiary bank
5

 
6

 
6

Other income
160

 
150

 
100

Total income
103,166

 
43,156

 
30,071

 
 
 
 
 
 
Expense:
 

 
 

 
 

Interest expense on long-term debt
4,338

 
3,479

 
3,005

Other expenses
1,617

 
2,002

 
2,739

Total expenses
5,955

 
5,481

 
5,744

 
 
 
 
 
 
Income before income taxes and equity in undistributed income of subsidiaries
97,211

 
37,675

 
24,327

Income tax expense (benefit)
(1,261
)
 
(1,781
)
 
(2,467
)
Income before equity in undistributed income of subsidiaries
98,472

 
39,456

 
26,794

 
 
 
 
 
 
Equity in undistributed income (loss) of subsidiary bank
(38,986
)
 
1,748

 
20,198

Net income
$
59,486

 
$
41,204

 
$
46,992

Schedule of condensed statements of cash flows
 
Year Ended December 31,
 
2018
 
2017
 
2016
 
(Dollars in thousands)
Cash flows from operating activities:
 

 
 

 
 

Net income
$
59,486

 
$
41,204

 
$
46,992

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

 
 

Deferred income tax expense (benefit)
450

 
(442
)
 
15,683

Dividends receivable from subsidiary bank
(21,004
)
 

 

Equity in undistributed loss (income) of subsidiary bank
38,986

 
(1,748
)
 
(20,198
)
Share-based compensation
2,778

 
1,918

 
1,045

Other, net
(920
)
 
1,357

 
(697
)
Net cash provided by operating activities
79,776

 
42,289

 
42,825

 
 
 
 
 
 
Cash flows from investing activities:
 

 
 

 
 

Distributions from unconsolidated subsidiaries
622

 

 

Net cash provided by investing activities
622

 

 

 
 
 
 
 
 
Cash flows from financing activities:
 

 
 

 
 

Net proceeds from issuance of common stock and stock option exercises

 

 
941

Repayments of long-term debt
(20,619
)
 

 

Repurchases of common stock
(32,824
)
 
(26,559
)
 
(18,206
)
Dividends paid
(24,143
)
 
(21,299
)
 
(18,619
)
Net cash used in financing activities
(77,586
)
 
(47,858
)
 
(35,884
)
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
2,812

 
(5,569
)
 
6,941

 
 
 
 
 
 
Cash and cash equivalents at beginning of year
13,931

 
19,500

 
12,559

Cash and cash equivalents at end of year
$
16,743

 
$
13,931

 
$
19,500