To Our Shareholders: We are pleased to report that your company's first quarter earnings were $32.7 million, up 15.8 percent from the same period last year. Earnings per share for the first quarter were $0.79 compared to $0.67 for the first quarter of 1995, an increase of 17.9 percent. Return on average assets was 1.03 percent and return on average equity was 12.32 percent. Bancorp's total assets at the end of March 1996 were $12.9 billion, up 5.8 percent from $12.2 billion at March 31, 1995. Deposits and repurchase agreements stood at $9.3 billion, up 4.4 percent from the same period last year. Net loans at the end of the first quarter were $7.9 billion, up 6.5 percent from last year's first quarter. Hawaii's recovering economy provided a solid foundation for Bancorp's strong performance this quarter. Preliminary estimates from the Department of Business, Economic Development & Tourism (DBEDT) show real inflation-adjusted growth of gross state product at 0.8 percent for 1995. Total visitor arrivals numbered 6.6 million in 1995, up 3.2 percent from 1994's level. Hawaii's economists expect the improvement in the state's economy, bolstered by the recovering economies in Japan and California, to continue and even accelerate in 1996. Many of the benefits of Bancorp's recent loan growth were reflected in this quarter's results. Careful management of our credit standards remains a high priority, and credit quality continues to be excellent despite the less-than-optimal economic conditions of the last few years. Retail initiatives have also helped your company advance its strategic goals. The Bankoh Contiki Visa card, a co-branded credit card introduced in February, broke new ground as the bank's first card targeted to markets on the mainland and, in its first month, generated more than 19,000 new accounts for the company. Bancorp Hawaii's share of mortgage loan originations in the state grew significantly as a result of a restructuring and renewed emphasis on the company's residential lending area. Mortgage lending is a linchpin to building the multi-faceted customer relationships that we seek to establish in the context of your company's strategic plans. Bancorp's growth plans call for an expanding presence in the emerging Pacific Island markets. In January, Bank of Hawaii added a branch in Lautoka, Fiji's main port center, bringing the number of Bankoh branches throughout the West and South Pacific to 15. It is expected that the company will receive regulatory approval to conclude the acquisition of majority interest in Banque de Tahiti and Banque de Nouvelle Caledonie during the first half of 1996. The branches and affiliates of the South and West Pacific have all achieved excellent results and offer promise of further growth opportunities as intra-Asia trade flows expand. Your continued confidence and support are invaluable to us as we implement and build upon the initiatives leading to Bancorp's long-range objectives. You may be sure that enhancing the value of your company remains our top priority. Sincerely, LAWRENCE M. JOHNSON Lawrence M. Johnson Chairman and Chief Executive Officer April 25, 1996 Corporate Offices: Financial Plaza of the Pacific 130 Merchant Street Honolulu, Hawaii 96813 Investor or Analyst Inquiries: David A. Houle Senior Vice President, Treasurer and Chief Financial Officer (808) 537-8288 or Sharlene K. Bliss Investor Relations Officer (808) 537-8037 or Cori C. Weston Corporate Secretary (808) 537-8272 Highlights (Unaudited) Bancorp Hawaii, Inc., and subsidiaries - ------------------------------------------------------------------------- March 31 March 31 1996 1995 - ------------------------------------------------------------------------- Return on Average Assets 1.03% 0.93% - ------------------------------------------------------------------------- Return on Average Equity 12.32% 11.61% - ------------------------------------------------------------------------- Average Spread on Earning Assets 3.80% 3.62% - ------------------------------------------------------------------------- Book Value Per Common Share $25.65 $23.92 - ------------------------------------------------------------------------- Loss Reserve/Loans and Leases Outstanding 1.88% 1.97% - ------------------------------------------------------------------------- Average Equity/Average Assets 8.33% 7.99% - ------------------------------------------------------------------------- Common Stock Price Range High Low Dividend 1995.......................... $37.13 $24.88 $1.08 1996 First Quarter............ $36.25 $33.25 $0.28 Consolidated Statements of Income (Unaudited) - ---------------------------------------------------------------------------------------------------------------- (in thousands of dollars except per share amounts) 1996 1995 - ---------------------------------------------------------------------------------------------------------------- Total Interest Income $231,087 $214,585 Total Interest Expense 118,250 112,264 - ---------------------------------------------------------------------------------------------------------------- Net Interest Income 112,837 102,321 Provision for Possible Loan Losses 4,424 4,453 - ---------------------------------------------------------------------------------------------------------------- Net Interest Income After Provision for Possible Loan Losses 108,413 97,868 Total Non-Interest Income 37,626 39,811 Total Non-Interest Expense 97,578 91,055 - ---------------------------------------------------------------------------------------------------------------- Income Before Income Taxes 48,461 46,624 Provision for Income Taxes 15,751 18,376 - ---------------------------------------------------------------------------------------------------------------- Net Income $32,710 $28,248 ================================================================================================================ Earnings Per Common Share and Common Share Equivalents $0.79 $0.67 - ---------------------------------------------------------------------------------------------------------------- Average Common Shares and Common Share Equivalents Outstanding 41,546,033 42,137,738 - ---------------------------------------------------------------------------------------------------------------- Consolidated Statements of Condition (Unaudited) - ---------------------------------------------------------------------------------------------------------------- March 31 December 31 March 31 1996 1995 1995 - ---------------------------------------------------------------------------------------------------------------- Assets Interest-Bearing Deposits $656,292 $789,050 $532,726 Investment Securities (Market Value of $3,181,573, $3,366,266 and $3,122,587 respectively) 3,183,588 3,360,153 3,152,518 Funds Sold 64,922 116,173 79,755 Loans 8,247,669 8,152,406 7,756,208 Unearned Income (145,924) (147,404) (141,860) Reserve for Possible Loan Losses (152,053) (151,979) (150,377) Net Loans 7,949,692 7,853,023 7,463,971 - ---------------------------------------------------------------------------------------------------------------- Total Earning Assets 11,854,494 12,118,399 11,228,970 Cash and Non-Interest Bearing Deposits 430,859 469,031 387,505 Premises and Equipment 252,600 246,515 227,700 Other Assets 367,180 372,839 353,674 - ---------------------------------------------------------------------------------------------------------------- Total Assets $12,905,133 $13,206,784 $12,197,849 ================================================================================================================ Liabilities Deposits $7,318,197 $7,576,770 $6,776,133 Securities Sold Under Agreements to Repurchase 1,988,960 1,926,540 2,139,973 Funds Purchased 605,980 787,437 489,549 Short-Term Borrowings 462,895 476,867 574,148 Other Liabilities 340,326 321,298 353,219 Long-Term Debt 1,142,111 1,063,436 862,445 - ---------------------------------------------------------------------------------------------------------------- Total Liabilities 11,858,469 12,152,348 11,195,467 Shareholders' Equity Common Stock ($2 par value), authorized 100,000,000 shares; outstanding, March 1996 - 40,805,147; December 1995 - 41,340,817; March 1995 - 41,908,241; 81,610 82,682 83,816 Surplus 222,573 240,080 261,003 Unrealized Valuation Adjustments 3,541 13,902 (977) Retained Earnings 738,940 717,772 658,540 - ---------------------------------------------------------------------------------------------------------------- Total Shareholders' Equity 1,046,664 1,054,436 1,002,382 - ---------------------------------------------------------------------------------------------------------------- Total Liabilities and Shareholders' Equity $12,905,133 $13,206,784 $12,197,849 ================================================================================================================