Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q

[X]		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
		EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2002

OR

[    ]		TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d) OF THE SECURITIES
		EXCHANGE ACT OF 1934

Commission File Number 0-12396

CB BANCSHARES, INC.
(Exact name of registrant as specified in its charter)

Hawaii (State of Incorporation)		99-0197163 (IRS Employer Identification No.)

201 Merchant Street Honolulu, Hawaii 96813
(Address of principal executive offices)

(808) 535-2500
(Registrant’s Telephone Number)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

     Yes [X]       No [    ]

The number of shares outstanding of each of the registrant’s classes of common stock as of July 31, 2002 was:

Class		Outstanding
Common Stock, $1.00 Par Value		3,998,156 shares

1

---

PART I — FINANCIAL INFORMATION
	Item 1. Financial Statements
		CONSOLIDATED BALANCE SHEETS
		CONSOLIDATED STATEMENTS OF INCOME
		CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME (LOSS)
		CONSOLIDATED STATEMENTS OF CASH FLOWS
		NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
PART II — OTHER INFORMATION
	Item 4. Submission of Matters to a Vote of Security Holders
	Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
EXHIBIT INDEX
EXHIBIT 10.1
EXHIBIT 10.2
EXHIBIT 10.3
EXHIBIT 10.4
EXHIBIT 10.5
EXHIBIT 99.1
EXHIBIT 99.2

---

Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

CONSOLIDATED BALANCE SHEETS (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

			June 30,				December 31,				June 30,
(in thousands of dollars)			2002				2001				2001
Assets
Cash and due from banks			$	43,447			$	22,395			$	23,894
Interest-bearing deposits in other banks				1,110				1,017				1,010
Federal funds sold				815				10,655				2,515
Investment securities:
	Held-to-maturity			73,396				26,000				—
	Available-for-sale			231,167				203,563				247,900
	Restricted			33,377				32,406				33,524
Loans held for sale				38,023				50,661				54,854
Net loans				1,062,594				1,172,817				1,228,522
Premises and equipment				17,072				17,633				18,566
Other real estate owned				3,216				4,674				3,068
Accrued interest receivable and other assets				52,194				44,219				43,690
Total assets			$	1,556,411			$	1,586,040			$	1,657,543
Liabilities and stockholders’ equity
Deposits:
	Noninterest-bearing		$	157,745			$	160,570			$	137,317
	Interest-bearing			977,982				977,865				1,036,836
Total deposits				1,135,727				1,138,435				1,174,153
Short-term borrowings				9,150				76,100				91,400
Accrued expenses and other liabilities				24,583				20,599				16,228
Long-term debt				234,415				214,424				244,381
Minority interest in consolidated subsidiary				2,720				2,720				2,720
Total liabilities				1,406,595				1,452,278				1,528,882
Stockholders’ equity:
	Common stock			3,998				3,506				3,509
	Additional paid-in capital			82,149				65,427				65,558
	Retained earnings			58,220				65,714				66,276
	Unreleased shares to employee stock ownership plan			(1,756	)			(1,839	)			—
	Accumulated other comprehensive income (loss), net of tax			7,205				954				(6,682	)
Total stockholders’ equity				149,816				133,762				128,661
Total liabilities and stockholders’ equity			$	1,556,411			$	1,586,040			$	1,657,543

See accompanying notes to the consolidated financial statements.

2

---

Table of Contents

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

					Quarter ended June 30,								Six months ended June 30,
(in thousands of dollars, except per share data)					2002				2001				2002				2001
Interest income:
	Interest and fees on loans				$	22,541			$	27,576			$	46,406			$	55,715
	Interest and dividends on investment securities:
		Taxable interest income				3,282				4,158				6,164				9,194
		Nontaxable interest income				389				388				777				776
		Dividends				493				576				973				1,096
	Other interest income					15				85				34				263
			Total interest income			26,720				32,783				54,354				67,044
Interest expense:
		Deposits				4,634				11,283				9,753				24,369
		Short-term borrowings				172				800				483				3,042
		Long-term debt				2,876				3,531				5,641				6,662
			Total interest expense			7,682				15,614				15,877				34,073
			Net interest income			19,038				17,169				38,477				32,971
Provision for credit losses						4,102				2,271				8,970				5,021
			Net interest income after provision for credit losses			14,936				14,898				29,507				27,950
Noninterest income:
		Service charges on deposit accounts				1,069				940				2,097				1,774
		Other service charges and fees				1,618				1,259				3,174				2,404
		Net realized gains (losses) on sales of securities				(68	)			229				(104	)			616
		Net gains on sales of loans				208				250				719				412
		Other				933				571				1,833				1,287
			Total noninterest income			3,760				3,249				7,719				6,493
Noninterest expense:
		Salaries and employee benefits				6,501				5,997				13,070				11,994
		Net occupancy expense				1,568				1,608				3,140				3,200
		Equipment expense				765				804				1,560				1,620
		Other				4,487				4,759				8,899				8,603
			Total noninterest expense			13,321				13,168				26,669				25,417
			Income before income taxes			5,375				4,979				10,557				9,026
Income tax expense						1,754				1,839				3,400				3,085
			Net income		$	3,621			$	3,140			$	7,157			$	5,941
Per share data:
		Basic			$	0.93			$	0.82			$	1.86			$	1.54
		Diluted			$	0.92			$	0.81			$	1.83			$	1.53

See accompanying notes to the consolidated financial statements.

3

---

Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
AND COMPREHENSIVE INCOME (LOSS) (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

																	Unreleased
																	Shares to
																	Employee				Accumulated
									Additional								Stock				Other
					Common				Paid-In				Retained				Ownership				Comprehensive
(in thousands, except per share data)					Stock				Capital				Earnings				Plan				Income				Total
Balance at January 1, 2002					$	3,506			$	65,427			$	65,714			$	(1,839	)		$	954			$	133,762
Comprehensive income
	Net income					—				—				7,157				—				—				7,157
	Other comprehensive income, net of tax
		Unrealized gains on securities, net of reclassification adjustment				—				—				—				—				6,251				6,251
			Comprehensive income subtotal			—				—				7,157				—				6,251				13,408
Cash dividends ($0.22 per share)						—				—				(783	)			—				—				(783	)
Options exercised						154				4,153				—				—				—				4,307
Stock dividend						362				13,448				(13,868	)			—				—				(58	)
Cancelled and retired shares						(24	)			(879	)			—				—				—				(903	)
ESOP shares						—				—				—				83				—				83
Balance at June 30, 2002					$	3,998			$	82,149			$	58,220			$	(1,756	)		$	7,205			$	149,816
																	Unreleased
																	Shares to
																	Employee				Accumulated
									Additional								Stock				Other
					Common				Paid-In				Retained				Ownership				Comprehensive
(in thousands, except per share data)					Stock				Capital				Earnings				Plan				Income				Total
Balance at January 1, 2001					$	3,189			$	54,594			$	72,284			$	—			$	(6,905	)		$	123,162
Comprehensive income
	Net income					—				—				5,941				—				—				5,941
	Other comprehensive income, net of tax
		Unrealized gains on securities, net of reclassification adjustment				—				—				—				—				223				223
			Comprehensive income subtotal			—				—				5,941				—				223				6,164
Cash dividends ($0.21 per share)						—				—				(670	)			—				—				(670	)
Options exercised						4				119				—				—				—				123
Stock dividend						318				10,907				(11,279	)			—				—				(54	)
Cancelled and retired shares						(2	)			(62	)			—				—				—				(64	)
Balance at June 30, 2001					$	3,509			$	65,558			$	66,276			$	—			$	(6,682	)		$	128,661

See accompanying notes to the consolidated financial statements.

4

---

Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

					Six months ended June 30,
(in thousands of dollars)					2002				2001
Cash flows from operating activities:
		Net income			$	7,157			$	5,941
		Adjustments to reconcile net income to net cash provided by (used in) operating activities:
			Provision for credit losses			8,970				5,021
			Net realized (gains) losses on sale of securities			104				(616	)
			Depreciation and amortization			1,677				1,474
			Deferred income taxes			222				120
			Decrease in accrued interest receivable			248				832
			Decrease in accrued interest payable			(308	)			(3,031	)
			Loans originated for sale			(86,989	)			(84,682	)
			Sale of loans held for sale			98,908				63,936
			Increase in other assets			(8,223	)			(686	)
			Increase (decrease) in income taxes payable			1,364				(1,102	)
			Decrease in other liabilities			(1,069	)			(656	)
			Other			896				(148	)
Net cash provided by (used in) operating activities						22,957				(13,597	)
Cash flows from investing activities:
			Net decrease (increase) in interest-bearing deposits in other banks			(93	)			48
			Net decrease (increase) in federal funds sold			9,840				(1,905	)
			Purchase of available-for-sale securities			(68,199	)			(50	)
			Proceeds from sales of available-for-sale securities			29,000				33,815
			Proceeds from maturities of available-for-sale securities			21,382				17,273
			Purchase of FHLB Stock			(971	)			(1,094	)
			Purchase of held-to-maturity securities			(47,532	)			—
			Net loan originations over principal repayments			99,826				12,781
			Capital expenditures			(845	)			(1,959	)
			Proceeds from sales of foreclosed assets			2,708				4,170
Net cash provided by investing activities						45,116				63,079
Cash flows from financing activities:
			Net decrease in deposits			(2,708	)			(44,333	)
			Net decrease in short-term borrowings			(66,950	)			(79,300	)
			Proceeds from long-term debt			40,000				95,000
			Principal payments on long-term debt			(20,009	)			(32,182	)
			Net decrease in minority interest in consolidated subsidiary			—				(4,280	)
			Cash dividends paid			(783	)			(670	)
			Stock options exercised			4,307				123
			Cash in lieu payments on stock dividend			(58	)			(54	)
	Unreleased ESOP shares					83				—
	Stock repurchase					(903	)			(64	)
Net cash used in financing activities						(47,021	)			(65,760	)
Increase (decrease) in cash and due from banks						21,052				(16,278	)
Cash and due from banks at beginning of period						22,395				40,172
Cash and due from banks at end of period					$	43,447			$	23,894
Supplemental schedule of non-cash investing activities:
	Interest paid on deposits and other borrowings				$	16,185			$	37,103
	Income taxes paid				$	2,000			$	4,752

See accompanying notes to the consolidated financial statements.

5

---

Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

NOTE A — Summary of Significant Accounting Policies

CONSOLIDATION

The consolidated financial statements include the accounts of CB Bancshares, Inc. (the “Parent Company”) and its wholly-owned subsidiaries (the “Company”): City Bank and its wholly-owned subsidiaries (the “Bank”); Datatronix Financial Services, Inc.; and O.R.E., Inc. Significant intercompany transactions and balances have been eliminated in consolidation. The Bank owns 50% of Pacific Access Mortgage, LLC, a mortgage brokerage company. The investment is accounted for using the equity method. The consolidated financial statements include all adjustments of a normal and recurring nature, which are, in the opinion of management, necessary for a fair presentation of the financial results for the interim periods.

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and footnotes normally included in financial statements prepared in conformity with accounting principles generally accepted in the United States of America. Accordingly, these consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2001.

Results of operations for interim periods are not necessarily indicative of results for the full year.

RECLASSIFICATIONS

Certain amounts in the consolidated financial statements for 2001 have been reclassified to conform with the 2002 presentation. Such reclassifications had no effect on the consolidated net income as previously reported.

NOTE B — Loans

The loan portfolio consisted of the following at the dates indicated:

				June 30,				December 31,				June 30,
(in thousands of dollars)				2002				2001				2001
Commercial and financial				$	210,058			$	229,824			$	246,730
Real estate:
	Construction				45,306				52,750				28,650
	Commercial				186,158				190,328				194,872
	Residential				513,901				588,525				659,279
Installment and consumer					137,851				135,901				122,266
		Gross loans			1,093,274				1,197,328				1,251,797
Less:
	Unearned discount				848				108				4
	Net deferred loan fees				4,438				4,939				5,457
	Allowance for credit losses				25,394				19,464				17,814
		Loans, net		$	1,062,594			$	1,172,817			$	1,228,522

6

---

Table of Contents

NOTE C — Segment Information

The Company’s business segments are organized around services and products provided. The segment data presented below was prepared on the same basis of accounting as the consolidated financial statements described in Note A. Intersegment income and expense are valued at prices comparable to those for unaffiliated companies.

(in thousands)		Retail				Wholesale				Treasury				All Other				Total
Six months ended June 30, 2002
Net interest income		$	22,117			$	14,590			$	1,824			$	(54	)		$	38,477
Intersegment net interest income (expense)			175				(2,072	)			1,897				—				—
Provision for credit losses			1,160				7,810				—				—				8,970
Noninterest income (expense)			(4,374	)			(5,752	)			(981	)			(7,843	)			(18,950	)
Administrative and overhead expense allocation			(3,664	)			(2,554	)			(444	)			6,662				—
Income tax expense (benefit)			4,134				(1,136	)			725				(323	)			3,400
Net income (loss)			8,960				(2,462	)			1,571				(912	)			7,157
Total assets			702,864				415,973				385,980				51,594				1,556,411
(in thousands)		Retail				Wholesale				Treasury				All Other				Total
Six months ended June 30, 2001
Net interest income		$	16,532			$	14,809			$	1,625			$	5			$	32,971
Intersegment net interest income (expense)			361				(1,698	)			1,337				—				—
Provision for credit losses			1,084				3,937				—				—				5,021
Noninterest income (expense)			(5,236	)			(5,029	)			(672	)			(7,987	)			(18,924	)
Administrative and overhead expense allocation			(3,535	)			(2,799	)			(605	)			6,939				—
Income tax expense (benefit)			2,384				456				571				(326	)			3,085
Net income (loss)			4,654				890				1,114				(717	)			5,941
Total assets			839,357				462,475				313,539				42,172				1,657,543

7

---

Table of Contents

NOTE D — Earnings Per Share Calculation

			Quarter ended June 30,
			2002												2001
							Shares				Per								Shares				Per
			Income				(Denom-				Share				Income				(Denom-				Share
(in thousands, except number of shares and per share data)			(Numerator)				inator)				Amount				(Numerator)				inator)				Amount
Basic:
	Net income		$	3,621				3,875,236			$	0.93			$	3,140				3,810,890			$	0.82
Effect of dilutive securities -
	Stock incentive plan options			—				40,050				0.01				—				42,625				0.01
Diluted:
	Net income and assumed conversions		$	3,621				3,915,286			$	0.92			$	3,140				3,853,515			$	0.81
			Six months ended June 30,
			2002												2001
							Shares				Per								Shares				Per
			Income				(Denom-				Share				Income				(Denom-				Share
(in thousands, except number of shares and per share data)			(Numerator)				inator)				Amount				(Numerator)				inator)				Amount
Basic:
	Net income		$	7,157				3,841,037			$	1.86			$	5,941				3,868,214			$	1.54
Effect of dilutive securities -
	Stock incentive plan options			—				69,183				0.03				—				27,359				0.01
Diluted:
	Net income and assumed conversions		$	7,157				3,910,220			$	1.83			$	5,941				3,895,573			$	1.53

Earnings per share calculations have been restated to reflect the impact of the 10% stock dividends issued in June 2002 and 2001.

8

---

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations contain statements relating to future results of the Company (including certain projections and business trends) that are considered “forward-looking statements.” Actual results may differ materially from those projected as a result of certain risks and uncertainties including, but not limited to, changes in political and economic conditions, interest rate fluctuations, competitive product and pricing pressures within the Company’s market, equity and bond market fluctuations, personal and corporate customers’ bankruptcies and financial condition, inflation and results of litigation. Accordingly, historical performance, as well as reasonably applied projections and assumptions, may not be a reliable indicator of future earnings due to risks and uncertainties.

As circumstances, conditions or events change that affect the Company’s assumptions and projections on which any of the statements are based, the Company disclaims any obligation to issue any update or revision to any forward-looking statement contained herein.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including those related to its investments, loans and allowance for credit losses, intangible assets, income taxes, contingencies, and litigation. The Company bases its estimates on current market conditions, historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The Company believes the following critical accounting policies require significant judgments and estimates used in the preparation of its consolidated financial statements.

Allowance for Credit Losses. The allowance for credit losses is periodically evaluated for adequacy by management. Factors considered include the Company’s loan loss experience, known and inherent risks in the portfolio, current economic conditions, known adverse situations that may affect the borrower’s ability to repay, regulatory policies, and the estimated value of underlying collateral. The evaluation of the adequacy of the allowance is based on the above factors along with prevailing and anticipated economic conditions that may impact borrowers’ ability to repay loans. Determination of the allowance is in part objective and in part a subjective judgment by management given the information it currently has in its possession. Adverse changes in any of these factors or the discovery of new adverse information could result in higher charge-offs and loan loss provisions.

Impairment of Investments. The realization of the Company’s investment in certain mortgage/asset-backed securities and collateralized loan and bond obligations is dependent on the credit quality of the underlying borrowers and yields demanded by the marketplace. Increases

9

---

Table of Contents

in market interest rates and deteriorating credit quality of the underlying borrowers because of adverse conditions may result in additional losses. The Company records an investment impairment charge when it believes an investment has experienced a decline in value that is other than temporary. Future adverse changes in market conditions or poor operating results of underlying investments could result in losses or an inability to recover the carrying value of the investments that may not be reflected in an investment’s current carrying value, thereby possibly requiring an impairment charge in the future. Since several of these investments do not have a liquid trading market, management’s estimate of value is based upon estimates of future returns that may or may not actually be realized. Accordingly, under different assumptions, the value could be adversely affected.

Deferred Tax Assets. The Company records a valuation allowance to reduce its deferred tax assets to the amount that it believes is more likely than not to be realized. This requires an objective as well as a subjective judgment by management. While the Company has considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event the Company were to determine that it would be able to realize its deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset would increase income in the period such determination was made. Likewise, should the Company determine that it would not be able to realize all or part of its net deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made.

NET INCOME

Consolidated net income for the quarter ended June 30, 2002, totaled $3.6 million, an increase of $481,000, or 15.3%, over the same quarter last year. Consolidated net income for the six months ended June 30, 2002, totaled $7.2 million, an increase of $1.2 million, or 20.5%, over the same period in 2001. Diluted earnings per share for the second quarter of 2002 was $0.92 as compared to $0.81 for the same period in 2001, an increase of $0.11, or 13.6%. For the six months ended June 30, 2002, diluted earnings per share was $1.83, an increase of $0.30, or 19.6%, over the same period in 2001. The increase in consolidated net income for the quarter and six months ended June 30, 2002, over the corresponding periods in 2001, was primarily due to an increase in net interest income and noninterest income, partially offset by increases in the provision for credit losses and noninterest expense.

The Company’s annualized return on average total assets for the six months ended June 30, 2002 was 0.93% as compared to 0.70% for the same period last year. The Company’s annualized return on average stockholders’ equity was 10.31% for the six months ended June 30, 2002, as compared to 9.46% for the same period last year.

NET INTEREST INCOME

Net interest income, on a taxable equivalent basis, was $19.2 million for the quarter ended June 30, 2002, an increase of $1.9 million, or 10.8%, over the same period in 2001. The increase in net interest income was primarily due to a $172.4 million decrease in average interest-bearing liabilities and an 88 basis point increase in the net interest margin. For the quarter ended June 30, 2002, the Company’s net interest margin was 5.23%, as compared to 4.35% for the same period in 2001.

10

---

Table of Contents

Net interest income, on a taxable equivalent basis, was $38.9 million for the six months ended June 30, 2002, an increase of $5.5 million, or 16.5%, over the same period in 2001. The increase was primarily due to a $184.9 million, or 12.9%, decrease in average interest-bearing liabilities and a 116 basis point increase in the net interest margin. For the six months ended June 30, 2002, the Company’s net interest margin was 5.31%, as compared to 4.15% for the same period in 2001.

11

---

Table of Contents

A comparison of net interest income for the quarter and six months ended June 30, 2002 and 2001 is set forth below on a taxable equivalent basis:

						Quarter Ended June 30,
						2002												2001
										Interest												Interest
						Average				Income/				Yield/				Average				Income/				Yield/
(in thousands of dollars)						Balance				Expense				Rate				Balance				Expense				Rate
ASSETS
Earning assets:
	Interest-bearing deposits in Other banks					$	1,048			$	7				2.68	%		$	1,043			$	12				4.61	%
	Federal funds sold and Securities purchased under Agreement to resell						2,085				8				1.54				6,714				75				4.48
	Taxable investment Securities						292,833				3,775				5.17				260,823				4,732				7.28
	Nontaxable investment securities						30,966				598				7.75				30,916				597				7.75
	Loans1						1,149,507				22,541				7.87				1,304,479				27,576				8.48
			Total earning assets				1,476,439				26,929				7.32				1,603,975				32,992				8.25
Nonearning assets:
	Cash and due from banks						33,315												29,649
	Premises and equipment-net						17,158												18,685
	Other assets						48,930												51,443
	Less allowance for loan losses						(23,522	)											(17,076	)
			Total assets			$	1,552,320											$	1,686,676
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest-bearing liabilities:
	Savings deposits					$	463,344			$	1,467				1.27	%		$	404,436			$	2,375				2.36	%
	Time deposits						506,391				3,167				2.51				689,931				8,908				5.18
	Short-term borrowings						22,934				172				3.01				63,714				800				5.04
	Long-term debt						242,071				2,876				4.77				249,078				3,531				5.69
			Total interest-bearing
				Deposits and liabilities			1,234,740				7,682				2.50				1,407,159				15,614				4.45
Noninterest-bearing liabilities:
	Demand deposits						151,033												128,114
	Other liabilities						21,471												23,790
			Total liabilities				1,407,244												1,559,063
Stockholders’ equity							145,076												127,613
			Total liabilities and Stockholders’ equity			$	1,552,320											$	1,686,676
			Net interest income and margin on total earning assets								19,247				5.23	%							17,378				4.35	%
Taxable equivalent adjustment											(209	)											(209	)
			Net interest income							$	19,038											$	17,169

[Additional columns below]

[Continued from above table, first column(s) repeated]

						Six Months Ended June 30,
						2002												2001
										Interest												Interest
						Average				Income/				Yield/				Average				Income/				Yield/
(in thousands of dollars)						Balance				Expense				Rate				Balance				Expense				Rate
ASSETS
Earning assets:
	Interest-bearing deposits in Other banks					$	1,043			$	14				2.71	%		$	1,060			$	30				5.71	%
	Federal funds sold and Securities purchased under Agreement to resell						2,405				20				1.68				9,258				235				5.12
	Taxable investment Securities						265,977				7,137				5.41				277,849				10,288				7.47
	Nontaxable investment securities						30,960				1,195				7.78				30,910				1,194				7.79
	Loans1						1,178,062				46,406				7.94				1,303,354				55,718				8.62
			Total earning assets				1,478,447				54,772				7.47				1,622,431				67,465				8.39
Nonearning assets:
	Cash and due from banks						33,102												30,219
	Premises and equipment-net						17,314												18,432
	Other assets						46,704												49,590
	Less allowance for loan losses						(22,212	)											(17,401	)
			Total assets			$	1,553,355											$	1,703,271
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest-bearing liabilities:
	Savings deposits					$	460,290			$	3,091				1.35	%		$	391,747			$	4,960				2.55	%
	Time deposits						516,098				6,662				2.60				712,812				19,409				5.49
	Short-term borrowings						29,653				483				3.28				98,620				3,042				6.22
	Long-term debt						238,400				5,641				4.77				226,139				6,662				5.94
			Total interest-bearing    Deposits and liabilities				1,244,441				15,877				2.57				1,429,318				34,073				4.81
Noninterest-bearing liabilities:
	Demand deposits						148,328												123,268
	Other liabilities						20,595												24,097
			Total liabilities				1,413,364												1,576,683
Stockholders’ equity							139,991												126,588
			Total liabilities and Stockholders’ equity			$	1,553,355											$	1,703,271
			Net interest income and margin on total earning assets								38,895				5.31	%							33,392				4.15	%
Taxable equivalent adjustment											(418	)											(421	)
			Net interest income							$	38,477											$	32,971

---

(1)

Yields and amounts earned include loan fees. Nonaccrual loans have been included in earning assets for purposes of these computations.

12

---

Table of Contents

NONPERFORMING ASSETS

A summary of nonperforming assets at June 30, 2002, December 31, 2001 and June 30, 2001 follows:

						June 30,				December 31,				June 30,
(in thousands of dollars)						2002				2001				2001
Nonperforming assets:
		Nonperforming loans:
			Commercial			$	4,889			$	7,034			$	8,130
			Real estate:
				Commercial			4,708				2,438				2,220
				Residential			5,760				6,174				6,923
				Total real estate loans			10,468				8,612				9,143
			Consumer				144				148				93
				Total nonperforming loans			15,501				15,794				17,366
	Other real estate owned						3,216				4,674				3,068
				Total nonperforming assets		$	18,717			$	20,468			$	20,434
Past due loans:
			Commercial			$	329			$	—			$	1,373
			Real estate				1,867				2,190				2,442
			Consumer				3,082				1,464				616
				Total past due loans(1)		$	5,278			$	3,654			$	4,431
Restructured:
			Commercial			$	2,177			$	2,214			$	4,778
			Real estate:
				Residential			7,255				8,629				9,664
				Total restructured loans(2)		$	9,432			$	10,843			$	14,442
Nonperforming assets to total loans And other real estate owned (end of period):
			Excluding 90 days past due accruing loans				1.66	%			1.64	%			1.57	%
			Including 90 days past due accruing loans				2.12	%			1.93	%			1.91	%
Nonperforming assets to total assets (end of period):
			Excluding 90 days past due accruing loans				1.20	%			1.29	%			1.23	%
			Including 90 days past due accruing loans				1.54	%			1.52	%			1.50	%

---

(1)		Represents loans which are past due 90 days or more as to principal and/or interest, are still accruing interest and are in the process of collection.
(2)		Represents loans which have been restructured, are current and still accruing interest.

13

---

Table of Contents

Nonperforming loans at June 30, 2002 totaled $15.5 million, a decrease of $1.9 million, or 10.7%, as compared to June 30, 2001. The decrease in nonperforming loans was primarily due to a $3.2 million decrease in the commercial loan category, partially offset by a $1.3 million increase in total real estate loans.

Other real estate owned was $3.2 million at June 30, 2002, an increase of $148,000, or 4.8%, from June 30, 2001.

Restructured loans were $9.4 million at June 30, 2002, a decrease of $5.0 million, or 34.7%, from June 30, 2001. The decrease was primarily due to the chargeoff of certain commercial loans and reclassification of residential real estate loans to nonperforming loans.

The Company’s future levels of nonperforming loans will be reflective of Hawaii’s economy and the financial condition of its customers.

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

The provision for credit losses is based upon management’s judgment as to the adequacy of the allowance for credit losses (the “Allowance”) to absorb future losses. The Company uses a systematic methodology to determine the adequacy of the Allowance and related provision for credit losses to be reported for financial statement purposes. The determination of the adequacy of the Allowance is ultimately one of management’s judgment, which includes consideration of many factors, including, among other things, the amount of problem and potential problem loans, net charge-off experience, changes in the composition of the loan portfolio by type and geographic location of loans and in overall loan risk profile and quality, general economic factors and the fair value of collateral.

14

---

Table of Contents

The following table sets forth the activity in the allowance for credit losses for the periods indicated:

					Six months ended June 30,
(in thousands of dollars)					2002				2001
Loans outstanding (end of period)(2)					$	1,126,011			$	1,301,190
Average loans outstanding(2)					$	1,178,062			$	1,303,354
Balance at beginning of period					$	19,464			$	17,447
Loans charged off:
		Commercial				2,575				3,290
		Real estate
			Commercial			—				—
			Residential			478				1,061
		Consumer				1,111				767
			Total loans charged off			4,164				5,118
Recoveries on loans charged off:
		Commercial				243				45
		Real estate:
			Commercial			350				—
			Residential			90				239
		Consumer				441				180
			Total recoveries on loans previously charged off			1,124				464
			Net charge-offs			(3,040	)			(4,654	)
Provision charged to expense						8,970				5,021
Balance at end of period					$	25,394			$	17,814
Net loans charged off to average loans						0.52%	(1)			0.72	%(1)
Net loans charged off to allowance for credit losses						24.14%	(1)			52.68	%(1)
Allowance for credit losses to total loans (end of period)						2.26	%			1.37	%
Allowance for credit losses to nonperforming loans (end of period):
			Excluding 90 days past due accruing loans			1.64x				1.03x
			Including 90 days past due accruing loans			1.22x				0.82x

---

		(1) Annualized.
		(2) Includes loans held for sale.

15

---

Table of Contents

The provision for credit losses was $4.1 million for the second quarter of 2002, an increase of $1.8 million, or 80.6%, over the same quarter last year. For the six months ended June 30, 2002, the provision for loan losses was $9.0 million, an increase of $3.9 million, or 78.6%, over the same period last year. The increase in the provision for credit losses in 2002 was primarily due to the Company’s quarterly review of specific credits and the resulting impact of the continuing economic uncertainty, both locally and nationally.

The Allowance at June 30, 2002 was $25.4 million and represented 2.26% of total loans. The corresponding ratios at December 31, 2001 and June 30, 2001 were 1.57% and 1.37%, respectively.

Net charge-offs were $3.0 million for the first six months of 2002, a decrease of $1.6 million, or 34.7%, over the same period in 2001. The decrease was primarily due to lower charge-offs in the commercial loan categories, which decreased $715,000. The decrease in the commercial loan category was primarily due to the charge-off of three commercial loans totaling $3.0 million during the first quarter of 2001. Such amounts were previously provided for in the Allowance.

The Allowance increased to 1.64 times nonperforming loans (excluding 90 days past due accruing loans) at June 30, 2002 from 1.03 times at June 30, 2001 as a result of the decrease in nonperforming loans and the decrease in net charge-offs for the six months ended June 30, 2002.

In management’s judgment, the Allowance was adequate to absorb potential losses currently inherent in the loan portfolio at June 30, 2002. However, changes in prevailing economic conditions in the Company’s markets or in the financial condition of its customers could result in changes in the level of nonperforming assets and charge-offs in the future and, accordingly, changes in the Allowance.

NONINTEREST INCOME

Noninterest income totaled $3.8 million for the quarter ended June 30, 2002, an increase of $511,000, or 15.7%, over the comparable period in 2001. For the six months ended June 30, 2002, noninterest income was $7.7 million, an increase of $1.2 million, or 18.9%, over the comparable period in 2001.

Service charges on deposit accounts increased $129,000 and $323,000, or 13.7% and 18.2%, respectively, for the second quarter and six months ended June 30, 2002 over the comparable periods in 2001. These increases resulted from a $93.6 million, or 18.2%, increase in the average balance of transaction accounts.

Other service charges and fees increased $359,000 and $770,000, or 28.5% and 32.0%, respectively, for the second quarter and six months ended June 30, 2002 over the comparable periods in 2001. These increases were primarily due to fee income on investment services recorded during the six months ended June 30, 2002.

Net realized loss on sales of securities was $104,000 for the six months ended June 30, 2002 compared to net realized gains of $616,000 in the same period in 2001. The net gain in 2001 was

16

---

Table of Contents

due to sales of $33.2 million of available-for-sale securities sold in the lower interest rate environment.

NONINTEREST EXPENSE

Noninterest expense totaled $13.3 million for the quarter ended June 30, 2002, an increase of $153,000, or 1.16%, from the comparable period in 2001. For the six months ended June 30, 2002, noninterest expense was $26.7 million, an increase of $1.3 million, or 4.9%, from the comparable period in 2001. The efficiency ratio (exclusive of intangibles) improved from 63.7% for the six months ended June 30, 2001 to 57.2% for the six months ended June 30, 2002.

Salaries and employee benefits increased $504,000, or 8.4%, and $1.1 million, or 9.0%, for the second quarter and six months ended June 30, 2002, respectively, from the comparable periods in 2001. The increases were primarily due to higher incentive-based compensation.

INCOME TAXES

The Company’s effective income tax rate (exclusive of the tax equivalent adjustment) for the quarter and six months ended June 30, 2002 was 32.6% and 32.2%, respectively, as compared to 36.9% and 34.2% for the same periods in 2001. The decline in the effective tax rate in 2002 was primarily due to an increase in taxable-exempt income and tax credits.

LIQUIDITY AND CAPITAL RESOURCES

The consolidated statements of cash flows identify three major sources and uses of cash as operating, investing and financing activities.

The Company’s operating activities provided $23.0 million for the six months ended June 30, 2002, which compares to $13.6 million used by operating activities in the same period last year. The primary source of cash flows from operations in 2002 was the sale of $98.9 million of loans held for sale, which was partially offset by the origination of $87.0 million of loans held for sale. During the six months ended June 30, 2001, the Company originated $84.6 million of loans held for sale and sold $63.9 million of loans held for sale.

Investing activities provided cash flow of $45.1 million for the six months ended June 30, 2002, compared to providing $63.1 million during the same period last year. The primary sources of cash from investing activities for the six months ended June 30, 2002 were the $21.4 million maturities of securities and the $99.8 million net decrease in loans, partially offset by the purchase of $68.1 million of investment securities. The primary source of cash for investing activities for the six months ended June 30, 2001 was the proceeds of $51.1 million from the sale of investment securities.

Financing activities used cash flow of $47.0 million for the six months ended June 30, 2002, compared to using $65.8 million during the same period last year. During the six months ended June 30, 2002, the Company had a net decrease of $67.0 million of short-term advances, partially offset by the $20.0 million net increase in long-term debt.

At June 30, 2002, as compared to June 30, 2001, the Company had $1.6 billion in assets, down 6.1%; $1.1 billion in loans, down 13.5%; and $1.1 billion in deposits, down 3.3%. During this current low interest rate environment, the Company has continued to reduce its interest rate

17

---

Table of Contents

exposure by reducing its exposure to fixed-rate, long-term assets (i.e. real estate residential loans) and replacing short-term time deposits with longer-term deposits and borrowings.

The Company and the Bank are subject to capital standards promulgated by the Federal banking agencies and the Hawaii Division of Financial Institutions. Quantitative measures established by regulation to ensure capital adequacy required the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table at June 30, 2002 and 2001) of Tier 1 and Total capital to risk-weighted assets, and of Tier 1 capital to average assets.

18

---

Table of Contents

																				To Be Well-
																				Capitalized
																				Under Prompt
												For Capital								Corrective Action
				Actual								Adequacy Purposes								Provisions
(dollars in thousands)				Amount				Ratio				Amount				Ratio				Amount				Ratio
As of June 30, 2002
Tier 1 Capital to
	Risk-Weighted Assets:
		Consolidated		$	145,331				12.17	%		$	47,769				4.00	%			N/A
		Bank			136,339				11.42				47,754				4.00			$	71,631				6.00	%
Total Capital to
	Risk-Weighted Assets:
		Consolidated		$	160,421				13.43	%		$	95,538				8.00	%			N/A
		Bank			151,424				12.68				95,508				8.00			$	119,385				10.00	%
Tier 1 Capital to
	Average Assets:
		Consolidated		$	145,331				9.36	%		$	62,093				4.00	%			N/A
		Bank			136,339				8.80				61,974				4.00			$	77,467				5.00	%
As of June 30, 2001
Tier 1 Capital to
	Risk-Weighted Assets:
		Consolidated		$	138,063				11.40	%		$	48,451				4.00	%			N/A
		Bank			133,258				11.02				48,372				4.00			$	72,558				6.00	%
Total Capital to
	Risk-Weighted Assets:
		Consolidated		$	153,275				12.65	%		$	96,902				8.00	%			N/A
		Bank			148,446				12.28				96,744				8.00			$	120,930				10.00	%
Tier 1 Capital to
	Average Assets:
		Consolidated		$	138,063				8.19	%		$	67,467				4.00	%			N/A
		Bank			133,258				7.62				69,982				4.00			$	87,477				5.00	%

19

---

Table of Contents

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company disclosed both quantitative and qualitative analyses of market risks in its 2001 Form 10-K. No significant changes have occurred during the six months ended June 30, 2002.

PART II — OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders

At the Annual Meeting of Stockholders held on April 25, 2002, the stockholders voted on the election of four directors for a term of three years expiring in 2005, or until their successors are elected:

Name		Shares Voted For				Shares Withheld
Colbert M. Matsumoto			2,571,264				240,793
Yoshiki Takada			2,742,792				69,265
Lionel Y. Tokioka			2,694,830				117,227
Maurice H. Yamasato			2,743,036				69,021

Item 6. Exhibits and Reports on Form 8-K

(a)

Exhibits

10.1		Supplemental Executive Retirement Agreement for Ronald K. Migita
10.2		Supplemental Executive Retirement Agreement for Richard C. Lim
10.3		Supplemental Executive Retirement Agreement for Dean K. Hirata
10.4		Supplemental Executive Retirement Agreement for Warren K. Kunimoto
10.5		Supplemental Executive Retirement Agreement for Jasen H. Takei
99.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350
99.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350

(b)

Reports on Form 8-K

No reports on Form 8-K were filed in the second quarter of 2002.

20

---

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

				CB BANCSHARES, INC.
				(Registrant)
Date		August 13, 2002		By /s/ Ronald K. Migita
				Ronald K. Migita President and Chief Executive Officer
Date		August 13, 2002		By /s/ Dean K. Hirata
				Dean K. Hirata Senior Vice President and Chief Financial Officer (principal financial officer)

21

---

Table of Contents

EXHIBIT INDEX

10.1		Supplemental Executive Retirement Agreement for Ronald K. Migita
10.2		Supplemental Executive Retirement Agreement for Richard C. Lim
10.3		Supplemental Executive Retirement Agreement for Dean K. Hirata
10.4		Supplemental Executive Retirement Agreement for Warren K. Kunimoto
10.5		Supplemental Executive Retirement Agreement for Jasen H. Takei
99.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350
99.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350

22