0000354707 he:OtherRevenueSourcesMember he:ElectricUtilitySegmentMember 2018-01-01 2018-06-30
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-Q
ý☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended SeptemberJune 30, 20182019
OR
o☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| | | | |
Exact Name of Registrant as | | Commission | | I.R.S. Employer |
Specified in Its Charter | | Commission File Number | | I.R.S. Employer Identification No. |
HAWAIIAN ELECTRIC INDUSTRIES, INC. | | 1-8503 | | 99-0208097 |
and Principal Subsidiary |
HAWAIIAN ELECTRIC COMPANY, INC. | | 1-4955 | | 99-0040500 |
State of Hawaii
(State or other jurisdiction of incorporation or organization)
Hawaiian Electric Industries, Inc. – 1001 Bishop Street, Suite 2900, Honolulu, Hawaii96813
Hawaiian Electric Company, Inc. – 900 Richards Street, Honolulu, Hawaii96813
(Address of principal executive offices and zip code)
Hawaiian Electric Industries, Inc. –(808) (808) 543-5662
Hawaiian Electric Company, Inc. – (808) (808) 543-7771
(Registrant’s telephone number, including area code)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
|
| | | |
Registrant | Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Hawaiian Electric Industries, Inc. | Common Stock, Without Par Value | HE | New York Stock Exchange
|
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. |
| | | | | | | | | | |
Hawaiian Electric Industries, Inc. | Yesx | ☒ | Noo | ☐ | | Hawaiian Electric Company, Inc. | Yesx | ☒ | Noo | ☐ |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). |
| | | | | | | | | | |
Hawaiian Electric Industries, Inc. | Yesx | ☒ | Noo | ☐ | | Hawaiian Electric Company, Inc. | Yesx | ☒ | Noo | ☐ |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Securities Exchange Act of 1934.
|
| | | | | | | |
Hawaiian Electric Industries, Inc. | | Large accelerated filer x : | | Hawaiian Electric Company, Inc.: | |
Large accelerated filero | ☒ | Smaller reporting company | ☐ | Large accelerated filer | ☐ | Smaller reporting company | ☐ |
| | Accelerated filero | ☐ | Emerging growth company | ☐ | Accelerated filer | ☐ | Emerging growth company | ☐ |
Non-accelerated filer | ☐ |
|
| Non-accelerated filer | ☒ | | | | Accelerated filer o
|
| | Non-accelerated filer o
| | | | Non-accelerated filer x
|
| | (Do not check if a smaller reporting company) | | | | (Do not check if a smaller reporting company) |
| | Smaller reporting company o
| | | | Smaller reporting company o
|
| | Emerging growth company o
| | | | Emerging growth company o
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
| | | | |
Hawaiian Electric Industries, Inc.o | ☐ | | Hawaiian Electric Company, Inc.o | ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). |
| | | | | | | | | | |
Hawaiian Electric Industries, Inc. | Yeso | ☐ | Nox | ☒ | | Hawaiian Electric Company, Inc. | Yeso | ☐ | Nox | ☒ |
Securities registered pursuant to 12(b) of the Act:
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuers’ classes of common stock, as of the latest practicable date.
|
| | | | |
Class of Common Stock | | Outstanding October 27, 2018July 26, 2019 |
Hawaiian Electric Industries, Inc. (Without Par Value) | | 108,879,245 108,972,564 |
| Shares |
Hawaiian Electric Company, Inc. ($6-2/3 Par Value) | | 16,142,216 16,751,488 |
| Shares (not publicly traded) |
Hawaiian Electric Industries, Inc. (HEI) is the sole holder of Hawaiian Electric Company, Inc. (Hawaiian Electric) common stock.
This combined Form 10-Q is separately filed by HEI and Hawaiian Electric. Information contained herein relating to any individual registrant is filed by such registrant on its own behalf. No registrant makes any representation as to information relating to the other registrant, except that information relating to Hawaiian Electric is also attributed to HEI.
Hawaiian Electric Industries, Inc. and Subsidiaries
Hawaiian Electric Company, Inc. and Subsidiaries
Form 10-Q—Quarter ended SeptemberJune 30, 20182019
TABLE OF CONTENTS
Hawaiian Electric Industries, Inc. and Subsidiaries
Hawaiian Electric Company, Inc. and Subsidiaries
Form 10-Q—Quarter ended SeptemberJune 30, 20182019
|
| | |
Terms | | Definitions |
ADIT | | Accumulated deferred income tax balances |
AES Hawaii | | AES Hawaii, Inc. |
AFUDC | | Allowance for funds used during construction |
AOCI | | Accumulated other comprehensive income/(loss) |
ASC | | Accounting Standards Codification |
ASB | | American Savings Bank, F.S.B., a wholly-owned subsidiary of ASB Hawaii, Inc. |
ASB Hawaii | | ASB Hawaii, Inc. (formerly American Savings Holdings, Inc.), a wholly owned subsidiary of Hawaiian Electric Industries, Inc. and the parent company of American Savings Bank, F.S.B. |
ASC | | Accounting Standards Codification |
ASU | | Accounting Standards Update |
CBRE | | Community-based renewable energy |
CIAC | | Contributions in aid of construction |
CIP CT-1 | | Campbell Industrial Park 110 MW combustion turbine No. 1 |
Company | | Hawaiian Electric Industries, Inc. and its direct and indirect subsidiaries, including, without limitation, Hawaiian Electric Company, Inc. and its subsidiaries (listed under Hawaiian Electric); ASB Hawaii, Inc. and its subsidiary, American Savings Bank, F.S.B.; Pacific Current, LLC and its subsidiaries, Hamakua Holdings, LLC (and its subsidiary, Hamakua Energy, LLC) and Mauo Holdings, LLC (and its subsidiary, Mauo, LLC); and The Old Oahu Tug Service, Inc. (formerly Hawaiian Tug & Barge Corp.); and HEI Properties, Inc. (dissolved in 2015 and wound up in 2017) |
Consumer Advocate | | Division of Consumer Advocacy, Department of Commerce and Consumer Affairs of the State of Hawaii |
CBRE | | Community-based renewable energy |
DER | | Distributed energy resources |
D&O | | Decision and order from the PUC |
DER | | Distributed energy resources |
Dodd-Frank Act | | Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 |
DOH | | Department of Health of the State of Hawaii |
DRIP | | HEI Dividend Reinvestment and Stock Purchase Plan |
ECAC | | Energy cost adjustment clause |
ECRC | | Energy cost recovery clause |
EIP | | 2010 Equity and Incentive Plan, as amended and restated |
EPA | | Environmental Protection Agency — federal |
EPS | | Earnings per share |
ERP/EAM | | Enterprise Resource Planning/Enterprise Asset Management |
EPS | | Earnings per share |
EVE | | Economic value of equity |
Exchange Act | | Securities Exchange Act of 1934 |
FASB | | Financial Accounting Standards Board |
FDIC | | Federal Deposit Insurance Corporation |
federal | | U.S. Government |
FHLB | | Federal Home Loan Bank |
FHLMC | | Federal Home Loan Mortgage Corporation |
FNMA | | Federal National Mortgage Association |
FRB | | Federal Reserve Board |
GAAP | | Accounting principles generally accepted in the United States of America |
GLOSSARY OF TERMS, continued
|
| | |
Terms | | Definitions |
GNMA | | Government National Mortgage Association |
Hamakua Energy | | Hamakua Energy, LLC, an indirect subsidiary of HEI and successor in interest to Hamakua Energy Partners, L.P., an affiliate of Arclight Capital Partners (a Boston-based private equity firm focused on energy infrastructure investments) and successor in interest to Encogen Hawaii, L.P. |
Hawaii Electric Light | | Hawaii Electric Light Company, Inc., an electric utility subsidiary of Hawaiian Electric Company, Inc. |
GLOSSARY OF TERMS, continued
|
| | |
Terms | | Definitions |
Hawaiian Electric | | Hawaiian Electric Company, Inc., an electric utility subsidiary of Hawaiian Electric Industries, Inc. and parent company of Hawaii Electric Light Company, Inc., Maui Electric Company, Limited, Renewable Hawaii, Inc. and Uluwehiokama Biofuels Corp. HECO Capital Trust III (unconsolidated financing subsidiary), Renewable Hawaii, Inc. and Uluwehiokama Biofuels Corp. |
Hamakua Energy | | Hamakua Energy, LLC, an indirect subsidiary of HEI and successor in interest to Hamakua Energy Partners, L.P., an affiliate of Arclight Capital Partners (a Boston based private equity firm focused on energy infrastructure investments) and successor in interest to Encogen Hawaii, L.P. was canceled effective June 10, 2019. |
HEI | | Hawaiian Electric Industries, Inc., direct parent company of Hawaiian Electric Company, Inc., ASB Hawaii, Inc., HEI Properties, Inc. (dissolved in 2015Pacific Current, LLC and wound up in 2017), The Old Oahu Tug Service, Inc. (formerly Hawaiian Tug & Barge Corp.) and Pacific Current, LLC |
HEIRSP | | Hawaiian Electric Industries Retirement Savings Plan |
HELOC | | Home equity line of credit |
HPOWER | | City and County of Honolulu with respect to a power purchase agreement for a refuse-fired plant |
IPP | | Independent power producer |
Kalaeloa | | Kalaeloa Partners, L.P. |
KWHkWh | | Kilowatthour/s (as applicable) |
LTIP | | Long-term incentive plan |
Maui Electric | | Maui Electric Company, Limited, an electric utility subsidiary of Hawaiian Electric Company, Inc. |
Mauo | | Mauo, LLC, an indirect subsidiary of HEI |
MPIR | | Major Project Interim Recovery |
MSR | | Mortgage servicing right |
Mauo | | Mauo, LLC, an indirect subsidiary of HEI |
MW | | Megawatt/s (as applicable) |
NEM | | Net energy metering |
NII | | Net interest income |
NPBC | | Net periodic benefit costs |
NPPC | | Net periodic pension costs |
O&M | | Other operation and maintenance |
OCC | | Office of the Comptroller of the Currency |
OPEB | | Postretirement benefits other than pensions |
Pacific Current | | Pacific Current, LLC, a wholly owned subsidiary of HEI and parent company of Hamakua Holdings, LLC and Mauo Holdings, LLC |
PBR | | Performance-based regulation |
PIMs | | Performance incentive mechanisms |
PPA | | Power purchase agreement |
PPAC | | Purchased power adjustment clause |
PSIPs | | Power Supply Improvement Plans |
PUC | | Public Utilities Commission of the State of Hawaii |
PV | | Photovoltaic |
RAM | | Rate adjustment mechanism |
RBA | | Revenue balancing account |
RFP | | Request for proposals |
ROACE | | Return on average common equity |
RORB | | Return on rate base |
RPS | | Renewable portfolio standards |
SEC | | Securities and Exchange Commission |
See | | Means the referenced material is incorporated by reference |
Tax Act | | 2017 Tax Cuts and Jobs Act (H.R. 1, An Act to provide for reconciliation pursuant to titles II and V of the concurrent resolution on the budget for fiscal year 2018) |
TDR | | Troubled debt restructuring |
Trust III | | HECO Capital Trust III was canceled effective June 10, 2019. |
Utilities | | Hawaiian Electric Company, Inc., Hawaii Electric Light Company, Inc. and Maui Electric Company, Limited |
VIE | | Variable interest entity |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This report and other presentations made by Hawaiian Electric Industries, Inc. (HEI) and Hawaiian Electric Company, Inc. (Hawaiian Electric) and their subsidiaries contain “forward-looking statements,” which include statements that are predictive in nature, depend upon or refer to future events or conditions and usually include words such as “will,” “expects,” “anticipates,” “intends,” “plans,” “believes,” “predicts,” “estimates” or similar expressions. In addition, any statements concerning future financial performance, ongoing business strategies or prospects or possible future actions are also forward-looking statements. Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and the accuracy of assumptions concerning HEI and its subsidiaries (collectively, the Company), the performance of the industries in which they do business and economic, political and market factors, among other things. These forward-looking statements are not guarantees of future performance.
Risks, uncertainties and other important factors that could cause actual results to differ materially from those described in forward-looking statements and from historical results include, but are not limited to, the following:
international, national and local economic and political conditions--includingconditions—including the state of the Hawaii tourism, defense and construction industries; the strength or weakness of the Hawaii and continental U.S. real estate markets (including the fair value and/or the actual performance of collateral underlying loans held by ASB, which could result in higher loan loss provisions and write-offs); decisions concerning the extent of the presence of the federal government and military in Hawaii; the implications and potential impacts of future Federal government shutdowns, including the impact to our customers to pay their electric bills and/or bank loans and the impact on the state of Hawaii economy; the implications and potential impacts of U.S. and foreign capital and credit market conditions and federal, state and international responses to those conditions; and the potential impacts of global developments (including global economic conditions and uncertainties; unrest; the conflict in Syria;conflicts or other crisis; the effects of changes that have or may occur in U.S. policy, such as with respect to immigration and trade; terrorist acts; potential conflict or crisis with North Korea; and potential pandemics);
the effects of future actions or inaction of the U.S. government or related agencies, including those related to the U.S. debt ceiling or budget funding, monetary policy, trade policy and tariffs, and other policy and regulationregulatory changes advanced or proposed by President Trump and his administration;
weather, and natural disasters (e.g., hurricanes, earthquakes, tsunamis, lightning strikes, lava flows and the potentialincreasing effects of climate change, such as more severe storms, droughts, heat waves, and rising sea levels), and wildfires, including their impact on the Company'sCompany’s and Utilities'Utilities’ operations and the economy;
the timing, speed and extent of changes in interest rates and the shape of the yield curve;
the ability of the Company and the Utilities to access the credit and capital markets (e.g., to obtain commercial paper and other short-term and long-term debt financing, including lines of credit, and, in the case of HEI, to issue common stock) under volatile and challenging market conditions, and the cost of such financings, if available;
the risks inherent in changes in the value of the Company’s pension and other retirement plan assets and ASB’s securities available for sale;
changes in laws, regulations (including tax regulations), market conditions and other factors that result in changes in assumptions used to calculate retirement benefits costs and funding requirements;
the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (Dodd-Frank Act) and of the rules and regulations that the Dodd-Frank Act requires to be promulgated;promulgated, as amended by the Economic Growth, Regulatory Relief and Consumer Protection Act;
increasing competition in the banking industry (e.g., increased price competition for deposits, or an outflow of deposits to alternative investments, which may have an adverse impact on ASB’s cost of funds);
the potential delay by the Public Utilities Commission of the State of Hawaii (PUC) in considering (and potential disapproval of actual or proposed) renewable energy proposals and related costs; reliance by the Utilities on outside parties such as the state, independent power producers (IPPs) and developers; and uncertainties surrounding technologies, solar power, wind power, biofuels, environmental assessments required to meet renewable portfolio standards (RPS) goals and the impacts of implementation of the renewable energy proposals on future costs of electricity;
the ability of the Utilities to develop, implement and recover the costs of implementing the Utilities’ action plans included in their updated Power Supply Improvement Plans (PSIPs), Demand Response Portfolio Plan, Distributed Generation Interconnection Plan, Grid Modernization Plans, and business model changes, which have been and are continuing to be developed and updated in response to the orders issued by the PUC, the PUC’s April 2014 statement of its inclinations on the future of Hawaii’s electric utilities and the vision, business strategies and regulatory policy changes required to align the Utilities’ business model with customer interests and the state’s public policy goals, and subsequent orders of the PUC;
capacity and supply constraints or difficulties, especially if generating units (utility-owned or IPP-owned) fail or measures such as demand-side management, distributed generation (DG), combined heat and power or other firm capacity supply-side resources fall short of achieving their forecasted benefits or are otherwise insufficient to reduce or meet peak demand;
fuel oil price changes, delivery of adequate fuel by suppliers and the continued availability to the electric utilities of their energy cost adjustment clauses (ECACs) and energy cost recovery clauses (ECRC);
the continued availability to the electric utilities or modifications of other cost recovery mechanisms, including the purchased power adjustment clauses (PPACs), rate adjustment mechanisms (RAMs) and pension and postretirement benefits other than pensions (OPEB) tracking mechanisms, and the continued decoupling of revenues from sales to mitigate the effects of declining kilowatthour sales;
the ability of the Utilities to achieve performance incentive mechanismsgoals currently in place;
the impact from the PUC’s implementation of performance-based ratemaking for the Utilities pursuant to Senate Bill No. 2939 SD2,Act 005, Session Laws 2018, including the potential addition of new performance incentive mechanisms, third partythird-party proposals adopted by the PUC in its implementation of PBR,performance-based regulation (PBR), and the implications of not achieving performance incentive goals;
the impact of fuel price levels and volatility on customer satisfaction and political and regulatory support for the Utilities;
the risks associated with increasing reliance on renewable energy, including the availability and cost of non-fossil fuel supplies for renewable energy generation and the operational impacts of adding intermittent sources of renewable energy to the electric grid;
the growing risk that energy production from renewable generating resources may be curtailed and the interconnection of additional resources will be constrained as more generating resources are added to the Utilities'Utilities’ electric systems and as customers reduce their energy usage;
the ability of IPPs to deliver the firm capacity anticipated in their power purchase agreements (PPAs);
the potential that, as IPP contracts near the end of their terms, there may be less economic incentive for the IPPs to make investments in their units to ensure the availability of their units;
the ability of the Utilities to negotiate, periodically, favorable agreements for significant resources such as fuel supply contracts and collective bargaining agreements;
new technological developments that could affect the operations and prospects of the Utilities and ASB or their competitors such as the commercial development of energy storage and microgrids and banking through alternative channels;
cyber securitycybersecurity risks and the potential for cyber incidents, including potential incidents at HEI, its third-party vendors, and its subsidiaries (including at ASB branches and electric utility plants) and incidents at data processing centers they use,used, to the extent not prevented by intrusion detection and prevention systems, anti-virus software, firewalls and other general information technologyIT controls;
failure in addressing issues into achieve cost savings consistent with the stabilization of theminimum $246 million in ERP/EAM system implementation could adversely affect the Utilities’ abilityproject-related benefits (including $150 million in operation and maintenance (O&M) benefits) to timely and accurately report financial information and make paymentsbe delivered to vendors and employees;customers over its 12-year estimated useful life;
federal, state, county and international governmental and regulatory actions, such as existing, new and changes in laws, rules and regulations applicable to HEI, the Utilities and ASB (including changes in taxation, increases in capital requirements, regulatory policy changes, environmental laws and regulations (including resulting compliance costs and risks of fines and penalties and/or liabilities), the regulation of greenhouse gas emissions, governmental fees and assessments (such as Federal Deposit Insurance Corporation assessments), and potential carbon “cap and trade” legislation that may fundamentally alter costs to produce electricity and accelerate the move to renewable generation);
developments in laws, regulations and policies governing protections for historic, archaeological and cultural sites, and plant and animal species and habitats, as well as developments in the implementation and enforcement of such laws, regulations and policies;
discovery of conditions that may be attributable to historical chemical releases, including any necessary investigation and remediation, and any associated enforcement, litigation or regulatory oversight;
decisions by the PUC in rate cases and other proceedings (including the risks of delays in the timing of decisions, adverse changes in final decisions from interim decisions and the disallowance of project costs as a result of adverse regulatory audit reports or otherwise);
decisions by the PUC and by other agencies and courts on land use, environmental and other permitting issues (such as required corrective actions, restrictions and penalties that may arise, such as with respect to environmental conditions or RPS);
potential enforcement actions by the Office of the Comptroller of the Currency (OCC), the Federal Reserve Board (FRB), the Federal Deposit Insurance Corporation (FDIC) and/or other governmental authorities (such as consent orders, required corrective actions, restrictions and penalties that may arise, for example, with respect to compliance deficiencies under existing or new banking and consumer protection laws and regulations or with respect to capital adequacy);
the ability of the Utilities to recover increasing costs and earn a reasonable return on capital investments not covered by RAMs;
the risks associated with the geographic concentration of HEI’s businesses and ASB’s loans, ASB’s concentration in a single product type (i.e., first mortgages) and ASB’s significant credit relationships (i.e., concentrations of large loans and/or credit lines with certain customers);
changes in accounting principles applicable to HEI and its subsidiaries, including the adoption of new U.S. accounting standards, the potential discontinuance of regulatory accounting, and the effects of potentially required consolidation of variable interest entities (VIEs), or required capital/finance lease or on-balance-sheet operating lease accounting for PPAs with IPPs;
changesdowngrades by securities rating agencies in their ratings of the securities of HEI and Hawaiian Electric and thetheir impact on results of financing efforts;
faster than expected loan prepayments that can cause an acceleration of the amortization of premiums on loans and investments and the impairment of mortgage-servicing assets of ASB;
changes in ASB’s loan portfolio credit profile and asset quality and/or mix, which may increase or decrease the required level of provision for loan losses, allowance for loan losses and charge-offs;
the adoption of FASB ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” in 2020, which may require an increase in the allowance for loan losses, as well as the volatility in the level of the allowance for loans losses;
changes in ASB’s deposit cost or mix which may have an adverse impact on ASB’s cost of funds;
the final outcome of tax positions taken by HEI and its subsidiaries;
the risks of suffering losses and incurring liabilities that are uninsured (e.g., damages to the Utilities’ transmission and distribution system and losses from business interruption) or underinsured (e.g., losses not covered as a result of insurance deductibles or other exclusions or exceeding policy limits);
the ability of the Company’s non-regulated subsidiary, Pacific Current, LLC (Pacific Current), to achieve its performance and growth objectives, which in turn could affect its ability to service its non-recourse debt;
the Company’s reliance on third parties and the risk of their non-performance; and
other risks or uncertainties described elsewhere in this report and in other reports (e.g., “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K) previously and subsequently filed by HEI and/or Hawaiian Electric with the Securities and Exchange Commission (SEC).
Forward-looking statements speak only as of the date of the report, presentation or filing in which they are made. Except to the extent required by the federal securities laws, HEI, Hawaiian Electric, ASB, Pacific Current and their subsidiaries undertake no obligation to publicly update or revise any forward-looking statements, whether written or oral and whether as a result of new information, future events or otherwise.
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (unaudited)
| | | | Three months ended September 30 | | Nine months ended September 30 | | Three months ended June 30 | | Six months ended June 30 |
(in thousands, except per share amounts) | | 2018 | | 2017 | | 2018 | | 2017 | | 2019 | | 2018 | | 2019 | | 2018 |
Revenues | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Electric utility | | $ | 687,409 |
| | $ | 598,769 |
| | $ | 1,865,962 |
| | $ | 1,674,255 |
| | $ | 633,784 |
| | $ | 608,126 |
| | $ | 1,212,279 |
| | $ | 1,178,553 |
|
Bank | | 80,496 |
| | 74,289 |
| | 233,019 |
| | 222,474 |
| | 81,687 |
| | 77,104 |
| | 164,739 |
| | 152,523 |
|
Other | | 143 |
| | 127 |
| | 218 |
| | 299 |
| | 14 |
| | 47 |
| | 82 |
| | 75 |
|
Total revenues | | 768,048 |
| | 673,185 |
| | 2,099,199 |
| | 1,897,028 |
| | 715,485 |
| | 685,277 |
| | 1,377,100 |
| | 1,331,151 |
|
Expenses | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Electric utility | | 613,373 |
| | 510,272 |
| | 1,685,413 |
| | 1,478,915 |
| | 578,090 |
| | 552,982 |
| | 1,100,025 |
| | 1,072,040 |
|
Bank | | 53,232 |
| | 47,313 |
| | 153,951 |
| | 146,146 |
| | 60,435 |
| | 50,187 |
| | 117,365 |
| | 100,719 |
|
Other | | 3,379 |
| | 4,127 |
| | 11,083 |
| | 12,954 |
| | 4,326 |
| | 3,309 |
| | 9,139 |
| | 7,704 |
|
Total expenses | | 669,984 |
| | 561,712 |
| | 1,850,447 |
| | 1,638,015 |
| | 642,851 |
| | 606,478 |
| | 1,226,529 |
| | 1,180,463 |
|
Operating income (loss) | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Electric utility | | 74,036 |
| | 88,497 |
| | 180,549 |
| | 195,340 |
| | 55,694 |
| | 55,144 |
| | 112,254 |
| | 106,513 |
|
Bank | | 27,264 |
| | 26,976 |
| | 79,068 |
| | 76,328 |
| | 21,252 |
| | 26,917 |
| | 47,374 |
| | 51,804 |
|
Other | | (3,236 | ) | | (4,000 | ) | | (10,865 | ) | | (12,655 | ) | | (4,312 | ) | | (3,262 | ) | | (9,057 | ) | | (7,629 | ) |
Total operating income | | 98,064 |
| | 111,473 |
| | 248,752 |
| | 259,013 |
| | 72,634 |
| | 78,799 |
| | 150,571 |
| | 150,688 |
|
Retirement defined benefits expense—other than service costs | | (1,276 | ) | | (1,928 | ) | | (4,673 | ) | | (5,710 | ) | | (761 | ) | | (1,564 | ) | | (1,524 | ) | | (3,397 | ) |
Interest expense, net—other than on deposit liabilities and other bank borrowings | | (22,523 | ) | | (19,227 | ) | | (66,042 | ) | | (59,235 | ) | | (23,533 | ) | | (22,001 | ) | | (46,656 | ) | | (43,519 | ) |
Allowance for borrowed funds used during construction | | 1,006 |
| | 1,339 |
| | 3,815 |
| | 3,371 |
| | 1,179 |
| | 1,365 |
| | 2,257 |
| | 2,809 |
|
Allowance for equity funds used during construction | | 1,962 |
| | 3,482 |
| | 8,239 |
| | 8,908 |
| | 3,175 |
| | 2,983 |
| | 6,085 |
| | 6,277 |
|
Income before income taxes | | 77,233 |
| | 95,139 |
| | 190,091 |
| | 206,347 |
| | 52,694 |
| | 59,582 |
| | 110,733 |
| | 112,858 |
|
Income taxes | | 10,862 |
| | 34,595 |
| | 36,473 |
| | 72,003 |
| | 9,709 |
| | 13,055 |
| | 21,587 |
| | 25,611 |
|
Net income | | 66,371 |
| | 60,544 |
| | 153,618 |
| | 134,344 |
| | 42,985 |
| | 46,527 |
| | 89,146 |
| | 87,247 |
|
Preferred stock dividends of subsidiaries | | 471 |
| | 471 |
| | 1,417 |
| | 1,417 |
| | 473 |
| | 473 |
| | 946 |
| | 946 |
|
Net income for common stock | | $ | 65,900 |
| | $ | 60,073 |
| | $ | 152,201 |
| | $ | 132,927 |
| | $ | 42,512 |
| | $ | 46,054 |
| | $ | 88,200 |
| | $ | 86,301 |
|
Basic earnings per common share | | $ | 0.61 |
| | $ | 0.55 |
| | $ | 1.40 |
| | $ | 1.22 |
| | $ | 0.39 |
| | $ | 0.42 |
| | $ | 0.81 |
| | $ | 0.79 |
|
Diluted earnings per common share | | $ | 0.60 |
| | $ | 0.55 |
| | $ | 1.40 |
| | $ | 1.22 |
| | $ | 0.39 |
| | $ | 0.42 |
| | $ | 0.81 |
| | $ | 0.79 |
|
Weighted-average number of common shares outstanding | | 108,879 |
| | 108,786 |
| | 108,847 |
| | 108,737 |
| | 108,938 |
| | 108,842 |
| | 108,925 |
| | 108,830 |
|
Net effect of potentially dilutive shares | | 176 |
| | 79 |
| | 243 |
| | 172 |
| | 317 |
| | 121 |
| | 399 |
| | 223 |
|
Weighted-average shares assuming dilution | | 109,055 |
| | 108,865 |
| | 109,090 |
| | 108,909 |
| | 109,255 |
| | 108,963 |
| | 109,324 |
| | 109,053 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2018 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Net income for common stock | | $ | 42,512 |
| | $ | 46,054 |
| | $ | 88,200 |
| | $ | 86,301 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities arising during the period, net of (taxes) benefits of $(5,182), $1,592, $(8,637) and $6,459, respectively | | 14,154 |
| | (4,348 | ) | | 23,593 |
| | (17,645 | ) |
Derivatives qualifying as cash flow hedges: | | |
| | |
| | |
| | |
|
Unrealized interest rate hedging losses arising during the period, net of tax benefits of $380, nil, $520 and nil, respectively | | (660 | ) | | — |
| | (1,063 | ) | | — |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $871, $1,862, $1,741 and $3,654, respectively | | 2,503 |
| | 5,350 |
| | 5,006 |
| | 10,496 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $797, $1,674, $1,594 and $3,277, respectively | | (2,298 | ) | | (4,827 | ) | | (4,596 | ) | | (9,449 | ) |
Other comprehensive income (loss), net of taxes | | 13,699 |
| | (3,825 | ) | | 22,940 |
| | (16,598 | ) |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | | $ | 56,211 |
| | $ | 42,229 |
| | $ | 111,140 |
| | $ | 69,703 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2018 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (unaudited)
|
| | | | | | | | |
(dollars in thousands) | | June 30, 2019 | | December 31, 2018 |
Assets | | |
| | |
|
Cash and cash equivalents | | $ | 198,549 |
| | $ | 169,208 |
|
Accounts receivable and unbilled revenues, net | | 309,285 |
| | 325,672 |
|
Available-for-sale investment securities, at fair value | | 1,298,010 |
| | 1,388,533 |
|
Held-to-maturity investment securities, at amortized cost | | 137,029 |
| | 141,875 |
|
Stock in Federal Home Loan Bank, at cost | | 8,434 |
| | 9,958 |
|
Loans held for investment, net | | 4,950,064 |
| | 4,790,902 |
|
Loans held for sale, at lower of cost or fair value | | 9,196 |
| | 1,805 |
|
Property, plant and equipment, net of accumulated depreciation of $2,722,430 and $2,659,230 at June 30, 2019 and December 31, 2018, respectively | | 4,932,245 |
| | 4,830,118 |
|
Operating lease right-of-use assets | | 226,157 |
| | — |
|
Regulatory assets | | 787,765 |
| | 833,426 |
|
Other | | 598,842 |
| | 530,364 |
|
Goodwill | | 82,190 |
| | 82,190 |
|
Total assets | | $ | 13,537,766 |
| | $ | 13,104,051 |
|
Liabilities and shareholders’ equity | | |
| | |
|
Liabilities | | |
| | |
|
Accounts payable | | $ | 190,412 |
| | $ | 214,773 |
|
Interest and dividends payable | | 28,373 |
| | 28,254 |
|
Deposit liabilities | | 6,257,383 |
| | 6,158,852 |
|
Short-term borrowings—other than bank | | 211,893 |
| | 73,992 |
|
Other bank borrowings | | 111,485 |
| | 110,040 |
|
Long-term debt, net—other than bank | | 1,884,030 |
| | 1,879,641 |
|
Deferred income taxes | | 380,233 |
| | 372,518 |
|
Operating lease liabilities | | 225,865 |
| | — |
|
Regulatory liabilities | | 952,546 |
| | 950,236 |
|
Defined benefit pension and other postretirement benefit plans liability | | 538,751 |
| | 538,384 |
|
Other | | 513,916 |
| | 580,788 |
|
Total liabilities | | 11,294,887 |
| | 10,907,478 |
|
Preferred stock of subsidiaries - not subject to mandatory redemption | | 34,293 |
| | 34,293 |
|
Commitments and contingencies (Notes 3 and 4) | |
|
| |
|
|
Shareholders’ equity | | |
| | |
|
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | | — |
| | — |
|
Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 108,972,492 shares and 108,879,245 shares at June 30, 2019 and December 31, 2018, respectively | | 1,674,153 |
| | 1,669,267 |
|
Retained earnings | | 562,103 |
| | 543,623 |
|
Accumulated other comprehensive loss, net of tax benefits | | (27,670 | ) | | (50,610 | ) |
Total shareholders’ equity | | 2,208,586 |
| | 2,162,280 |
|
Total liabilities and shareholders’ equity | | $ | 13,537,766 |
| | $ | 13,104,051 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2018 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Shareholders’ Equity (unaudited)
|
| | | | | | | | | | | | | | | | | | | |
| | Common stock | | Retained | | Accumulated other comprehensive | | |
(in thousands) | | Shares | | Amount | | Earnings | | income (loss) | | Total |
Balance, December 31, 2018 | | 108,879 |
| | $ | 1,669,267 |
| | $ | 543,623 |
| | $ | (50,610 | ) | | $ | 2,162,280 |
|
Net income for common stock | | — |
| | — |
| | 45,688 |
| | — |
| | 45,688 |
|
Other comprehensive income, net of taxes | | — |
| | — |
| | — |
| | 9,241 |
| | 9,241 |
|
Share-based expenses and other, net | | 58 |
| | 1,166 |
| | — |
| | — |
| | 1,166 |
|
Common stock dividends (32¢ per share) | | — |
| | — |
| | (34,860 | ) | | — |
| | (34,860 | ) |
Balance, March 31, 2019 | | 108,937 |
| | $ | 1,670,433 |
| | $ | 554,451 |
| | $ | (41,369 | ) | | $ | 2,183,515 |
|
Net income for common stock | | — |
| | — |
| | 42,512 |
| | — |
| | 42,512 |
|
Other comprehensive income, net of taxes | | — |
| | — |
| | — |
| | 13,699 |
| | 13,699 |
|
Share-based expenses and other, net | | 35 |
| | 3,720 |
| | — |
| | — |
| | 3,720 |
|
Common stock dividends (32¢ per share) | | — |
| | — |
| | (34,860 | ) | | — |
| | (34,860 | ) |
Balance, June 30, 2019 | | 108,972 |
| | $ | 1,674,153 |
| | $ | 562,103 |
| | $ | (27,670 | ) | | $ | 2,208,586 |
|
Balance, December 31, 2017 | | 108,788 |
| | $ | 1,662,491 |
| | $ | 476,836 |
| | $ | (41,941 | ) | | $ | 2,097,386 |
|
Net income for common stock | | — |
| | — |
| | 40,247 |
| | — |
| | 40,247 |
|
Other comprehensive loss, net of tax benefits | | — |
| | — |
| | — |
| | (12,773 | ) | | (12,773 | ) |
Share-based expenses and other, net | | 53 |
| | 658 |
| | — |
| | — |
| | 658 |
|
Common stock dividends (31¢ per share) | | — |
| | — |
| | (33,741 | ) | | — |
| | (33,741 | ) |
Balance, March 31, 2018 | | 108,841 |
| | 1,663,149 |
| | 483,342 |
| | (54,714 | ) | | 2,091,777 |
|
Net income for common stock | | — |
| | — |
| | 46,054 |
| | — |
| | 46,054 |
|
Other comprehensive loss, net of tax benefits | | — |
| | — |
| | — |
| | (3,825 | ) | | (3,825 | ) |
Share-based expenses and other, net | | 38 |
| | 2,752 |
| | — |
| | — |
| | 2,752 |
|
Common stock dividends (31¢ per share) | | — |
| | — |
| | (33,740 | ) | | — |
| | (33,740 | ) |
Balance, June 30, 2018 | | 108,879 |
| | $ | 1,665,901 |
| | $ | 495,656 |
| | $ | (58,539 | ) | | $ | 2,103,018 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2018 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (unaudited)
|
| | | | | | | | |
| | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 |
Cash flows from operating activities | | |
| | |
|
Net income | | $ | 89,146 |
| | $ | 87,247 |
|
Adjustments to reconcile net income to net cash provided by operating activities | | |
| | |
|
Depreciation of property, plant and equipment | | 114,863 |
| | 106,063 |
|
Other amortization | | 22,439 |
| | 20,603 |
|
Provision for loan losses | | 14,558 |
| | 6,304 |
|
Loans originated and purchased, held for sale | | (96,033 | ) | | (78,313 | ) |
Proceeds from sale of loans, held for sale | | 89,573 |
| | 77,382 |
|
Deferred income taxes | | (6,662 | ) | | (9,672 | ) |
Share-based compensation expense | | 5,883 |
| | 4,414 |
|
Allowance for equity funds used during construction | | (6,085 | ) | | (6,277 | ) |
Other | | (7,320 | ) | | (147 | ) |
Changes in assets and liabilities | | |
| | |
|
Decrease (increase) in accounts receivable and unbilled revenues, net | | 12,850 |
| | (41,526 | ) |
Increase in fuel oil stock | | (40,557 | ) | | (19,867 | ) |
Decrease (increase) in regulatory assets | | 25,392 |
| | (19,600 | ) |
Increase in accounts, interest and dividends payable | | 3,926 |
| | 31,784 |
|
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | | (45,977 | ) | | (26,558 | ) |
Decrease in defined benefit pension and other postretirement benefit plans liability | | (1,774 | ) | | (871 | ) |
Change in other assets and liabilities | | (40,816 | ) | | (22,695 | ) |
Net cash provided by operating activities | | 133,406 |
| | 108,271 |
|
Cash flows from investing activities | | |
| | |
|
Available-for-sale investment securities purchased | | (4,530 | ) | | (133,698 | ) |
Principal repayments on available-for-sale investment securities | | 123,855 |
| | 108,379 |
|
Purchases of held-to-maturity investment securities | | — |
| | (20,450 | ) |
Principal repayments of held-to-maturity investment securities | | 4,774 |
| | 2,270 |
|
Purchase of stock from Federal Home Loan Bank | | (53,115 | ) | | (7,533 | ) |
Redemption of stock from Federal Home Loan Bank | | 54,640 |
| | 7,080 |
|
Net increase in loans held for investment | | (173,546 | ) | | (111,521 | ) |
Capital expenditures | | (229,282 | ) | | (246,325 | ) |
Contributions to low income housing investments | | (4,069 | ) | | (3,279 | ) |
Other | | 6,143 |
| | 13,657 |
|
Net cash used in investing activities | | (275,130 | ) | | (391,420 | ) |
Cash flows from financing activities | | |
| | |
|
Net increase in deposit liabilities | | 98,531 |
| | 123,137 |
|
Net increase in short-term borrowings with original maturities of three months or less | | 112,901 |
| | 84,881 |
|
Net increase in other bank borrowings with original maturities of three months or less | | 1,445 |
| | 38,446 |
|
Proceeds from issuance of short-term debt | | 25,000 |
| | — |
|
Proceeds from issuance of long-term debt | | 56,150 |
| | 100,000 |
|
Repayment of long-term debt | | (52,489 | ) | | (878 | ) |
Withheld shares for employee taxes on vested share-based compensation | | (996 | ) | | (996 | ) |
Common stock dividends | | (69,720 | ) | | (67,481 | ) |
Preferred stock dividends of subsidiaries | | (946 | ) | | (946 | ) |
Other | | 1,189 |
| | (230 | ) |
Net cash provided by financing activities | | 171,065 |
| | 275,933 |
|
Net increase (decrease) in cash and cash equivalents | | 29,341 |
| | (7,216 | ) |
Cash and cash equivalents, beginning of period | | 169,208 |
| | 261,881 |
|
Cash and cash equivalents, end of period | | $ | 198,549 |
| | $ | 254,665 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
Hawaiian Electric Industries,Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Net income for common stock | | $ | 65,900 |
| | $ | 60,073 |
| | $ | 152,201 |
| | $ | 132,927 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities arising during the period, net of tax benefits (taxes) of $1,876, $(137), $8,335 and $(1,619), respectively | | (5,123 | ) | | 208 |
| | (22,768 | ) | | 2,452 |
|
Derivatives qualifying as cash flow hedges: | | |
| | |
| | |
| | |
|
Reclassification adjustment to net income, net of tax benefits of nil, nil, nil and $289, respectively | | — |
| | — |
| | — |
| | 454 |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $1,832, $2,516, $5,486 and $7,526, respectively | | 5,259 |
| | 3,942 |
| | 15,755 |
| | 11,793 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $1,639, $2,290, $4,916 and $6,872, respectively | | (4,725 | ) | | (3,596 | ) | | (14,174 | ) | | (10,790 | ) |
Other comprehensive income (loss), net of taxes | | (4,589 | ) | | 554 |
| | (21,187 | ) | | 3,909 |
|
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | | $ | 61,311 |
| | $ | 60,627 |
| | $ | 131,014 |
| | $ | 136,836 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Revenues | | $ | 633,784 |
| | $ | 608,126 |
| | $ | 1,212,279 |
| | $ | 1,178,553 |
|
Expenses | | |
| | |
| | |
| | |
|
Fuel oil | | 181,620 |
| | 171,717 |
| | 342,229 |
| | 338,685 |
|
Purchased power | | 162,854 |
| | 160,738 |
| | 297,299 |
| | 300,648 |
|
Other operation and maintenance | | 119,260 |
| | 112,642 |
| | 237,390 |
| | 220,252 |
|
Depreciation | | 53,913 |
| | 50,361 |
| | 107,860 |
| | 100,827 |
|
Taxes, other than income taxes | | 60,443 |
| | 57,524 |
| | 115,247 |
| | 111,628 |
|
Total expenses | | 578,090 |
| | 552,982 |
| | 1,100,025 |
| | 1,072,040 |
|
Operating income | | 55,694 |
| | 55,144 |
| | 112,254 |
| | 106,513 |
|
Allowance for equity funds used during construction | | 3,175 |
| | 2,983 |
| | 6,085 |
| | 6,277 |
|
Retirement defined benefits expense—other than service costs | | (701 | ) | | (988 | ) | | (1,404 | ) | | (2,252 | ) |
Interest expense and other charges, net | | (18,530 | ) | | (18,160 | ) | | (36,516 | ) | | (35,854 | ) |
Allowance for borrowed funds used during construction | | 1,179 |
| | 1,365 |
| | 2,257 |
| | 2,809 |
|
Income before income taxes | | 40,817 |
| | 40,344 |
| | 82,676 |
| | 77,493 |
|
Income taxes | | 7,744 |
| | 8,676 |
| | 16,978 |
| | 17,851 |
|
Net income | | 33,073 |
| | 31,668 |
| | 65,698 |
| | 59,642 |
|
Preferred stock dividends of subsidiaries | | 229 |
| | 229 |
| | 458 |
| | 458 |
|
Net income attributable to Hawaiian Electric | | 32,844 |
| | 31,439 |
| | 65,240 |
| | 59,184 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | 270 |
| | 540 |
| | 540 |
|
Net income for common stock | | $ | 32,574 |
| | $ | 31,169 |
| | $ | 64,700 |
| | $ | 58,644 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2017 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (unaudited)
|
| | | | | | | | |
(dollars in thousands) | | September 30, 2018 | | December 31, 2017 |
Assets | | |
| | |
|
Cash and cash equivalents | | $ | 172,054 |
| | $ | 261,881 |
|
Accounts receivable and unbilled revenues, net | | 336,309 |
| | 263,209 |
|
Available-for-sale investment securities, at fair value | | 1,387,571 |
| | 1,401,198 |
|
Held-to-maturity investment securities, at amortized cost | | 102,498 |
| | 44,515 |
|
Stock in Federal Home Loan Bank, at cost | | 8,158 |
| | 9,706 |
|
Loans held for investment, net | | 4,700,232 |
| | 4,617,131 |
|
Loans held for sale, at lower of cost or fair value | | 1,036 |
| | 11,250 |
|
Property, plant and equipment, net of accumulated depreciation of $2,651,109 and $2,553,295 at September 30, 2018 and December 31, 2017, respectively | | 4,694,101 |
| | 4,460,248 |
|
Regulatory assets | | 830,924 |
| | 869,297 |
|
Other | | 596,481 |
| | 513,535 |
|
Goodwill | | 82,190 |
| | 82,190 |
|
Total assets | | $ | 12,911,554 |
| | $ | 12,534,160 |
|
Liabilities and shareholders’ equity | | |
| | |
|
Liabilities | | |
| | |
|
Accounts payable | | $ | 167,192 |
| | $ | 193,714 |
|
Interest and dividends payable | | 30,280 |
| | 25,837 |
|
Deposit liabilities | | 6,130,415 |
| | 5,890,597 |
|
Short-term borrowings—other than bank | | 203,359 |
| | 117,945 |
|
Other bank borrowings | | 71,110 |
| | 190,859 |
|
Long-term debt, net—other than bank | | 1,782,242 |
| | 1,683,797 |
|
Deferred income taxes | | 385,651 |
| | 388,430 |
|
Regulatory liabilities | | 932,352 |
| | 880,770 |
|
Defined benefit pension and other postretirement benefit plans liability | | 496,753 |
| | 509,514 |
|
Other | | 545,862 |
| | 521,018 |
|
Total liabilities | | 10,745,216 |
| | 10,402,481 |
|
Preferred stock of subsidiaries - not subject to mandatory redemption | | 34,293 |
| | 34,293 |
|
Commitments and contingencies (Notes 3 and 4) | |
|
| |
|
|
Shareholders’ equity | | |
| | |
|
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | | — |
| | — |
|
Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 108,879,245 shares and 108,787,807 shares at September 30, 2018 and December 31, 2017, respectively | | 1,667,371 |
| | 1,662,491 |
|
Retained earnings | | 527,802 |
| | 476,836 |
|
Accumulated other comprehensive loss, net of tax benefits | | (63,128 | ) | | (41,941 | ) |
Total shareholders’ equity | | 2,132,045 |
| | 2,097,386 |
|
Total liabilities and shareholders’ equity | | $ | 12,911,554 |
| | $ | 12,534,160 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2017 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Shareholders’ Equity (unaudited)
|
| | | | | | | | | | | | | | | | | | | |
| | Common stock | | Retained | | Accumulated other comprehensive | | |
(in thousands) | | Shares | | Amount | | Earnings | | income (loss) | | Total |
Balance, December 31, 2017 | | 108,788 |
| | $ | 1,662,491 |
| | $ | 476,836 |
| | $ | (41,941 | ) | | $ | 2,097,386 |
|
Net income for common stock | | — |
| | — |
| | 152,201 |
| | — |
| | 152,201 |
|
Other comprehensive loss, net of tax benefits | | — |
| | — |
| | — |
| | (21,187 | ) | | (21,187 | ) |
Issuance of common stock, net of expenses | | 91 |
| | 4,880 |
| | — |
| | — |
| | 4,880 |
|
Common stock dividends (93¢ per share) | | — |
| | — |
| | (101,235 | ) | | — |
| | (101,235 | ) |
Balance, September 30, 2018 | | 108,879 |
| | $ | 1,667,371 |
| | $ | 527,802 |
| | $ | (63,128 | ) | | $ | 2,132,045 |
|
Balance, December 31, 2016 | | 108,583 |
| | $ | 1,660,910 |
| | $ | 438,972 |
| | $ | (33,129 | ) | | $ | 2,066,753 |
|
Net income for common stock | | — |
| | — |
| | 132,927 |
| | — |
| | 132,927 |
|
Other comprehensive income, net of taxes | | — |
| | — |
| | — |
| | 3,909 |
| | 3,909 |
|
Issuance of common stock, net of expenses | | 203 |
| | 582 |
| | — |
| | — |
| | 582 |
|
Common stock dividends (93¢ per share) | | — |
| | — |
| | (101,149 | ) | | — |
| | (101,149 | ) |
Balance, September 30, 2017 | | 108,786 |
| | $ | 1,661,492 |
| | $ | 470,750 |
| | $ | (29,220 | ) | | $ | 2,103,022 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2017 Form 10-K.
Hawaiian Electric Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (unaudited) |
| | | | | | | | |
| | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 |
Cash flows from operating activities | | |
| | |
|
Net income | | $ | 153,618 |
| | $ | 134,344 |
|
Adjustments to reconcile net income to net cash provided by operating activities | | |
| | |
|
Depreciation of property, plant and equipment | | 159,646 |
| | 150,123 |
|
Other amortization | | 31,473 |
| | 15,362 |
|
Provision for loan losses | | 12,337 |
| | 7,231 |
|
Loans originated and purchased, held for sale | | (105,956 | ) | | (105,816 | ) |
Proceeds from sale of loans, held for sale | | 109,335 |
| | 119,731 |
|
Deferred income taxes | | 10,823 |
| | 21,397 |
|
Share-based compensation expense | | 5,891 |
| | 4,383 |
|
Allowance for equity funds used during construction | | (8,239 | ) | | (8,908 | ) |
Other | | (4,524 | ) | | (1,350 | ) |
Changes in assets and liabilities | | |
| | |
|
Increase in accounts receivable and unbilled revenues, net | | (79,128 | ) | | (26,250 | ) |
Decrease (increase) in fuel oil stock | | (5,060 | ) | | 6,177 |
|
Decrease (increase) in regulatory assets | | (6,474 | ) | | 3,922 |
|
Increase (decrease) in accounts, interest and dividends payable | | (7,122 | ) | | 18,581 |
|
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | | (32,006 | ) | | 2,828 |
|
Increase in defined benefit pension and other postretirement benefit plans liability | | 7,517 |
| | 670 |
|
Change in other assets and liabilities | | 15,548 |
| | (22,311 | ) |
Net cash provided by operating activities | | 257,679 |
| | 320,114 |
|
Cash flows from investing activities | | |
| | |
|
Available-for-sale investment securities purchased | | (190,411 | ) | | (369,467 | ) |
Principal repayments on available-for-sale investment securities | | 168,334 |
| | 155,026 |
|
Purchases of held-to-maturity investment securities | | (62,096 | ) | | — |
|
Principal repayments of held-to-maturity investment securities | | 4,007 |
| | — |
|
Purchase of stock from Federal Home Loan Bank | | (9,933 | ) | | (2,868 | ) |
Redemption of stock from Federal Home Loan Bank | | 11,480 |
| | 4,380 |
|
Net decrease (increase) in loans held for investment | | (96,212 | ) | | 13,188 |
|
Proceeds from sale of commercial loans | | 7,149 |
| | 31,427 |
|
Proceeds from sale of real estate acquired in settlement of loans | | 589 |
| | 411 |
|
Capital expenditures | | (404,984 | ) | | (343,375 | ) |
Contributions in aid of construction | | 24,361 |
| | 40,603 |
|
Contributions to low income housing investments | | (7,714 | ) | | — |
|
Other | | 13,669 |
| | 1,345 |
|
Net cash used in investing activities | | (541,761 | ) | | (469,330 | ) |
Cash flows from financing activities | | |
| | |
|
Net increase in deposit liabilities | | 137,443 |
| | 203,397 |
|
Net increase in short-term borrowings with original maturities of three months or less | | 85,369 |
| | 24,498 |
|
Net increase in retail repurchase agreements | | 32,626 |
| | 24,469 |
|
Proceeds from other bank borrowings | | 237,000 |
| | 59,500 |
|
Repayments of other bank borrowings | | (287,000 | ) | | (123,034 | ) |
Proceeds from issuance of long-term debt | | 100,000 |
| | 265,000 |
|
Repayment of long-term debt and funds transferred for redemption of special purpose revenue bonds | | (1,867 | ) | | (265,000 | ) |
Withheld shares for employee taxes on vested share-based compensation | | (996 | ) | | (3,796 | ) |
Common stock dividends | | (101,235 | ) | | (101,149 | ) |
Preferred stock dividends of subsidiaries | | (1,417 | ) | | (1,417 | ) |
Other | | (5,668 | ) | | (9,531 | ) |
Net cash provided by financing activities | | 194,255 |
| | 72,937 |
|
Net decrease in cash and cash equivalents | | (89,827 | ) | | (76,279 | ) |
Cash and cash equivalents, beginning of period | | 261,881 |
| | 278,452 |
|
Cash and cash equivalents, end of period | | $ | 172,054 |
| | $ | 202,173 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 2017 Form 10-K.
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Revenues | | $ | 687,409 |
| | $ | 598,769 |
| | $ | 1,865,962 |
| | $ | 1,674,255 |
|
Expenses | | |
| | |
| | |
| | |
|
Fuel oil | | 206,551 |
| | 146,258 |
| | 545,236 |
| | 431,787 |
|
Purchased power | | 177,590 |
| | 160,347 |
| | 478,238 |
| | 440,538 |
|
Other operation and maintenance | | 113,553 |
| | 98,681 |
| | 333,805 |
| | 302,437 |
|
Depreciation | | 50,983 |
| | 48,206 |
| | 151,810 |
| | 144,578 |
|
Taxes, other than income taxes | | 64,696 |
| | 56,780 |
| | 176,324 |
| | 159,575 |
|
Total expenses | | 613,373 |
| | 510,272 |
| | 1,685,413 |
| | 1,478,915 |
|
Operating income | | 74,036 |
| | 88,497 |
| | 180,549 |
| | 195,340 |
|
Allowance for equity funds used during construction | | 1,962 |
| | 3,482 |
| | 8,239 |
| | 8,908 |
|
Retirement defined benefits expense—other than service costs | | (682 | ) | | (1,421 | ) | | (2,934 | ) | | (4,279 | ) |
Interest expense and other charges, net | | (18,968 | ) | | (16,907 | ) | | (54,822 | ) | | (52,625 | ) |
Allowance for borrowed funds used during construction | | 1,006 |
| | 1,339 |
| | 3,815 |
| | 3,371 |
|
Income before income taxes | | 57,354 |
| | 74,990 |
| | 134,847 |
| | 150,715 |
|
Income taxes | | 7,144 |
| | 27,005 |
| | 24,995 |
| | 54,623 |
|
Net income | | 50,210 |
| | 47,985 |
| | 109,852 |
| | 96,092 |
|
Preferred stock dividends of subsidiaries | | 228 |
| | 228 |
| | 686 |
| | 686 |
|
Net income attributable to Hawaiian Electric | | 49,982 |
| | 47,757 |
| | 109,166 |
| | 95,406 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | 270 |
| | 810 |
| | 810 |
|
Net income for common stock | | $ | 49,712 |
| | $ | 47,487 |
| | $ | 108,356 |
| | $ | 94,596 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
HEI owns all of the common stock of Hawaiian Electric. Therefore, per share data with respect to shares of common stock of Hawaiian Electric are not meaningful.
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (unaudited)
| | | | Three months ended September 30 | | Nine months ended September 30 | | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 | | 2019 | | 2018 | | 2019 | | 2018 |
Net income for common stock | | $ | 49,712 |
| | $ | 47,487 |
| | $ | 108,356 |
| | $ | 94,596 |
| | $ | 32,574 |
| | $ | 31,169 |
| | $ | 64,700 |
| | $ | 58,644 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Derivatives qualifying as cash flow hedges: | | | | | | | | | |
Reclassification adjustment to net income, net of tax benefits of nil, nil, nil and $289, respectively | | — |
| | — |
| | — |
| | 454 |
| |
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $1,648, $2,306, $4,945 and $6,916, respectively | | 4,753 |
| | 3,618 |
| | 14,259 |
| | 10,857 |
| |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $1,639, $2,290, $4,916 and $6,872, respectively | | (4,725 | ) | | (3,596 | ) | | (14,174 | ) | | (10,790 | ) | |
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $805, $1,683, $1,610 and $3,297, respectively | | | 2,321 |
| | 4,853 |
| | 4,643 |
| | 9,506 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes of $797, $1,674, $1,594 and $3,277, respectively | | | (2,298 | ) | | (4,827 | ) | | (4,596 | ) | | (9,449 | ) |
Other comprehensive income, net of taxes | | 28 |
| | 22 |
| | 85 |
| | 521 |
| | 23 |
| | 26 |
| | 47 |
| | 57 |
|
Comprehensive income attributable to Hawaiian Electric Company, Inc. | | $ | 49,740 |
| | $ | 47,509 |
| | $ | 108,441 |
| | $ | 95,117 |
| | $ | 32,597 |
| | $ | 31,195 |
| | $ | 64,747 |
| | $ | 58,701 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (unaudited) | | (dollars in thousands, except par value) | | September 30, 2018 |
| | December 31, 2017 |
| | June 30, 2019 | | December 31, 2018 |
Assets | | |
| | |
| | |
| | |
|
Property, plant and equipment | | | | | | | | |
Utility property, plant and equipment | | |
| | |
| | |
| | |
|
Land | | $ | 53,515 |
| | $ | 53,177 |
| | $ | 51,401 |
| | $ | 49,667 |
|
Plant and equipment | | 6,720,046 |
| | 6,401,040 |
| | 6,939,043 |
| | 6,809,671 |
|
Less accumulated depreciation | | (2,567,708 | ) | | (2,476,352 | ) | | (2,650,210 | ) | | (2,577,342 | ) |
Construction in progress | | 193,086 |
| | 263,094 |
| | 275,312 |
| | 233,145 |
|
Utility property, plant and equipment, net | | 4,398,939 |
| | 4,240,959 |
| | 4,615,546 |
| | 4,515,141 |
|
Nonutility property, plant and equipment, less accumulated depreciation of $1,254 as of September 30, 2018 and $1,251 as of December 31, 2017 | | 7,580 |
| | 7,580 |
| |
Nonutility property, plant and equipment, less accumulated depreciation of $109 and $1,255 as of June 30, 2019 and December 31, 2018, respectively | | | 6,959 |
| | 6,961 |
|
Total property, plant and equipment, net | | 4,406,519 |
| | 4,248,539 |
| | 4,622,505 |
| | 4,522,102 |
|
Current assets | | |
| | |
| | |
| | |
|
Cash and cash equivalents | | 7,224 |
| | 12,517 |
| | 23,361 |
| | 35,877 |
|
Customer accounts receivable, net | | 178,785 |
| | 127,889 |
| | 162,089 |
| | 177,896 |
|
Accrued unbilled revenues, net | | 127,702 |
| | 107,054 |
| | 119,148 |
| | 121,738 |
|
Other accounts receivable, net | | 3,378 |
| | 7,163 |
| | 8,489 |
| | 6,215 |
|
Fuel oil stock, at average cost | | 91,822 |
| | 86,873 |
| | 121,641 |
| | 79,935 |
|
Materials and supplies, at average cost | | 58,507 |
| | 54,397 |
| | 61,094 |
| | 55,204 |
|
Prepayments and other | | 60,732 |
| | 25,355 |
| | 31,986 |
| | 32,118 |
|
Regulatory assets | | 89,430 |
| | 88,390 |
| | 55,625 |
| | 71,016 |
|
Total current assets | | 617,580 |
| | 509,638 |
| | 583,433 |
| | 579,999 |
|
Other long-term assets | | |
| | |
| | |
| | |
|
Operating lease right-of-use assets | | | 207,132 |
| | — |
|
Regulatory assets | | 741,494 |
| | 780,907 |
| | 732,140 |
| | 762,410 |
|
Other | | 116,534 |
| | 91,529 |
| | 108,636 |
| | 102,992 |
|
Total other long-term assets | | 858,028 |
| | 872,436 |
| | 1,047,908 |
| | 865,402 |
|
Total assets | | $ | 5,882,127 |
| | $ | 5,630,613 |
| | $ | 6,253,846 |
| | $ | 5,967,503 |
|
Capitalization and liabilities | | |
| | |
| | |
| | |
|
Capitalization | | |
| | |
| | |
| | |
|
Common stock ($6 2/3 par value, authorized 50,000,000 shares; outstanding 16,142,216 shares at September 30, 2018 and December 31, 2017) | | $ | 107,634 |
| | $ | 107,634 |
| |
Common stock ($6 2/3 par value, authorized 50,000,000 shares; outstanding 16,751,488 shares at June 30, 2019 and December 31, 2018) | | | $ | 111,696 |
| | $ | 111,696 |
|
Premium on capital stock | | 614,667 |
| | 614,675 |
| | 681,305 |
| | 681,305 |
|
Retained earnings | | 1,155,070 |
| | 1,124,193 |
| | 1,178,615 |
| | 1,164,541 |
|
Accumulated other comprehensive loss, net of tax benefits | | (1,134 | ) | | (1,219 | ) | |
Accumulated other comprehensive income, net of taxes-retirement benefit plans | | | 146 |
| | 99 |
|
Common stock equity | | 1,876,237 |
| | 1,845,283 |
| | 1,971,762 |
| | 1,957,641 |
|
Cumulative preferred stock — not subject to mandatory redemption | | 34,293 |
| | 34,293 |
| | 34,293 |
| | 34,293 |
|
Long-term debt, net | | 1,418,631 |
| | 1,318,516 |
| | 1,335,978 |
| | 1,418,802 |
|
Total capitalization | | 3,329,161 |
| | 3,198,092 |
| | 3,342,033 |
| | 3,410,736 |
|
Commitments and contingencies (Note 3) | |
|
| |
|
| |
|
| |
|
|
Current liabilities | | |
| | |
| | |
| | |
|
Current portion of operating lease liabilities | | | 62,063 |
| | — |
|
Current portion of long-term debt | | 49,993 |
| | 49,963 |
| | 81,939 |
| | — |
|
Short-term borrowings from non-affiliates | | 85,913 |
| | 4,999 |
| | 161,901 |
| | 25,000 |
|
Accounts payable | | 122,932 |
| | 159,610 |
| | 154,505 |
| | 171,791 |
|
Interest and preferred dividends payable | | 28,258 |
| | 22,575 |
| | 23,345 |
| | 23,215 |
|
Taxes accrued, including revenue taxes | | 195,776 |
| | 199,101 |
| | 183,466 |
| | 233,333 |
|
Regulatory liabilities | | 10,159 |
| | 3,401 |
| | 14,953 |
| | 17,977 |
|
Other | | 81,054 |
| | 59,456 |
| | 62,052 |
| | 60,003 |
|
Total current liabilities | | 574,085 |
| | 499,105 |
| | 744,224 |
| | 531,319 |
|
Deferred credits and other liabilities | | |
| | |
| | |
| | |
|
Operating lease liabilities | | | 144,769 |
| | — |
|
Deferred income taxes | | 401,069 |
| | 394,041 |
| | 382,564 |
| | 383,197 |
|
Regulatory liabilities | | 922,193 |
| | 877,369 |
| | 937,593 |
| | 932,259 |
|
Unamortized tax credits | | 93,073 |
| | 90,369 |
| | 91,614 |
| | 91,522 |
|
Defined benefit pension and other postretirement benefit plans liability | | 460,279 |
| | 472,948 |
| | 504,247 |
| | 503,659 |
|
Other | | 102,267 |
| | 98,689 |
| | 106,802 |
| | 114,811 |
|
Total deferred credits and other liabilities | | 1,978,881 |
| | 1,933,416 |
| | 2,167,589 |
| | 2,025,448 |
|
Total capitalization and liabilities | | $ | 5,882,127 |
| | $ | 5,630,613 |
| | $ | 6,253,846 |
| | $ | 5,967,503 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Common Stock Equity (unaudited)
| | | | Common stock | | Premium on capital | | Retained | | Accumulated other comprehensive | | | | Common stock | | Premium on capital | | Retained | | Accumulated other comprehensive | | |
(in thousands) | | Shares | | Amount | | stock | | earnings | | income (loss) | | Total | | Shares | | Amount | | stock | | earnings | | income (loss) | | Total |
Balance, December 31, 2018 | | | 16,751 |
| | $ | 111,696 |
| | $ | 681,305 |
| | $ | 1,164,541 |
| | $ | 99 |
| | $ | 1,957,641 |
|
Net income for common stock | | | — |
| | — |
| | — |
| | 32,126 |
| | — |
| | 32,126 |
|
Other comprehensive income, net of taxes | | | — |
| | — |
| | — |
| | — |
| | 24 |
| | 24 |
|
Common stock dividends | | | — |
| | — |
| | — |
| | (25,313 | ) | | — |
| | (25,313 | ) |
Balance, March 31, 2019 | | | 16,751 |
| | $ | 111,696 |
| | $ | 681,305 |
| | $ | 1,171,354 |
| | $ | 123 |
| | $ | 1,964,478 |
|
Net income for common stock | | | — |
| | — |
| | — |
| | 32,574 |
| | — |
| | 32,574 |
|
Other comprehensive income, net of taxes | | | — |
| | — |
| | — |
| | — |
| | 23 |
| | 23 |
|
Common stock dividends | | | — |
| | — |
| | — |
| | (25,313 | ) | | — |
| | (25,313 | ) |
Balance, June 30, 2019 | | | 16,751 |
| | $ | 111,696 |
| | $ | 681,305 |
| | $ | 1,178,615 |
| | $ | 146 |
| | $ | 1,971,762 |
|
Balance, December 31, 2017 | | 16,142 |
| | $ | 107,634 |
| | $ | 614,675 |
| | $ | 1,124,193 |
| | $ | (1,219 | ) | | $ | 1,845,283 |
| | 16,142 |
| | $ | 107,634 |
| | $ | 614,675 |
| | $ | 1,124,193 |
| | $ | (1,219 | ) | | $ | 1,845,283 |
|
Net income for common stock | | — |
| | — |
| | — |
| | 108,356 |
| | — |
| | 108,356 |
| | — |
| | — |
| | — |
| | 27,475 |
| | — |
| | 27,475 |
|
Other comprehensive income, net of taxes | | — |
| | — |
| | — |
| | — |
| | 85 |
| | 85 |
| | — |
| | — |
| | — |
| | — |
| | 31 |
| | 31 |
|
Common stock dividends | | — |
| | — |
| | — |
| | (77,479 | ) | | — |
| | (77,479 | ) | | — |
| | — |
| | — |
| | (25,826 | ) | | — |
| | (25,826 | ) |
Common stock issuance expenses | | — |
| | — |
| | (8 | ) | | — |
| | — |
| | (8 | ) | | — |
| | — |
| | (8 | ) | | — |
| | — |
| | (8 | ) |
Balance, September 30, 2018 | | 16,142 |
| | $ | 107,634 |
| | $ | 614,667 |
| | $ | 1,155,070 |
| | $ | (1,134 | ) | | $ | 1,876,237 |
| |
Balance, December 31, 2016 | | 16,020 |
| | $ | 106,818 |
| | $ | 601,491 |
| | $ | 1,091,800 |
| | $ | (322 | ) | | $ | 1,799,787 |
| |
Balance, March 31, 2018 | | | 16,142 |
| | $ | 107,634 |
| | $ | 614,667 |
| | $ | 1,125,842 |
| | $ | (1,188 | ) | | $ | 1,846,955 |
|
Net income for common stock | | — |
| | — |
| | — |
| | 94,596 |
| | — |
| | 94,596 |
| | — |
| | — |
| | — |
| | 31,169 |
| | — |
| | 31,169 |
|
Other comprehensive income, net of taxes | | — |
| | — |
| | — |
| | — |
| | 521 |
| | 521 |
| | — |
| | — |
| | — |
| | — |
| | 26 |
| | 26 |
|
Common stock dividends | | — |
| | — |
| | — |
| | (65,825 | ) | | — |
| | (65,825 | ) | | — |
| | — |
| | — |
| | (25,826 | ) | | — |
| | (25,826 | ) |
Common stock issuance expenses | | — |
| | — |
| | (4 | ) | | — |
| | — |
| | (4 | ) | |
Balance, September 30, 2017 | | 16,020 |
| | $ | 106,818 |
| | $ | 601,487 |
| | $ | 1,120,571 |
| | $ | 199 |
| | $ | 1,829,075 |
| |
Balance, June 30, 2018 | | | 16,142 |
| | $ | 107,634 |
| | $ | 614,667 |
| | $ | 1,131,185 |
| | $ | (1,162 | ) | | $ | 1,852,324 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (unaudited)
| | | | Nine months ended September 30 | | Six months ended June 30 |
(in thousands) | | 2018 | | 2017 | | 2019 | | 2018 |
Cash flows from operating activities | | |
| | |
| | |
| | |
|
Net income | | $ | 109,852 |
|
| $ | 96,092 |
| | $ | 65,698 |
|
| $ | 59,642 |
|
Adjustments to reconcile net income to net cash provided by operating activities | | |
|
| |
| | |
|
| |
|
Depreciation of property, plant and equipment | | 151,810 |
|
| 144,578 |
| | 107,860 |
|
| 100,827 |
|
Other amortization | | 19,823 |
|
| 6,118 |
| | 13,661 |
|
| 13,021 |
|
Deferred income taxes | �� | 12,835 |
|
| 29,537 |
| | (6,611 | ) |
| (8,343 | ) |
Allowance for equity funds used during construction | | (8,239 | ) |
| (8,908 | ) | | (6,085 | ) |
| (6,277 | ) |
Other | | (1,952 | ) | | 526 |
| | (3,553 | ) | | 978 |
|
Changes in assets and liabilities | | |
|
| |
| | |
|
| |
|
Increase in accounts receivable | | (53,139 | ) |
| (8,087 | ) | |
Increase in accrued unbilled revenues | | (20,648 | ) |
| (18,014 | ) | |
Decrease (increase) in fuel oil stock | | (4,949 | ) |
| 6,177 |
| |
Decrease (increase) in accounts receivable | | | 9,994 |
|
| (34,068 | ) |
Decrease (increase) in accrued unbilled revenues | | | 2,590 |
|
| (3,785 | ) |
Increase in fuel oil stock | | | (41,706 | ) |
| (20,143 | ) |
Increase in materials and supplies | | (4,110 | ) |
| (2,280 | ) | | (5,890 | ) |
| (3,544 | ) |
Decrease (increase) in regulatory assets | | (6,474 | ) |
| 3,922 |
| | 25,392 |
|
| (19,600 | ) |
Increase (decrease) in accounts payable | | (8,712 | ) |
| 6,130 |
| | (45 | ) |
| 18,284 |
|
Change in prepaid and accrued income taxes, tax credits and revenue taxes | | (37,137 | ) |
| 5,291 |
| | (45,785 | ) |
| (31,061 | ) |
Increase in defined benefit pension and other postretirement benefit plans liability | | 5,888 |
|
| 453 |
| |
Decrease in defined benefit pension and other postretirement benefit plans liability | | | (1,899 | ) |
| (1,961 | ) |
Change in other assets and liabilities | | 38,874 |
|
| (2,662 | ) | | (12,805 | ) |
| 5,866 |
|
Net cash provided by operating activities | | 193,722 |
|
| 258,873 |
| | 100,816 |
|
| 69,836 |
|
Cash flows from investing activities | | |
| | |
| | |
| | |
|
Capital expenditures | | (334,730 | ) | | (306,975 | ) | | (199,896 | ) | | (199,647 | ) |
Contributions in aid of construction | | 24,361 |
| | 40,603 |
| |
Other | | 9,811 |
| | 8,114 |
| | 2,510 |
| | 4,301 |
|
Net cash used in investing activities | | (300,558 | ) | | (258,258 | ) | | (197,386 | ) | | (195,346 | ) |
Cash flows from financing activities | | |
| | |
| | |
| | |
|
Common stock dividends | | (77,479 | ) | | (65,825 | ) | | (50,626 | ) | | (51,652 | ) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | | (1,496 | ) | | (1,496 | ) | | (998 | ) | | (998 | ) |
Proceeds from issuance of short-term debt | | | 25,000 |
| | — |
|
Proceeds from issuance of long-term debt | | 100,000 |
| | 265,000 |
| | 50,000 |
| | 100,000 |
|
Funds transferred for redemption of special purpose revenue bonds | | — |
| | (265,000 | ) | |
Repayment of long-term debt | | | (51,546 | ) | | — |
|
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | | 80,914 |
| | 6,000 |
| | 111,901 |
| | 86,881 |
|
Other | | (396 | ) | | (3,593 | ) | | 323 |
| | (378 | ) |
Net cash provided by (used in) financing activities | | 101,543 |
| | (64,914 | ) | |
Net decrease in cash and cash equivalents | | (5,293 | ) | | (64,299 | ) | |
Net cash provided by financing activities | | | 84,054 |
| | 133,853 |
|
Net increase (decrease) in cash and cash equivalents | | | (12,516 | ) | | 8,343 |
|
Cash and cash equivalents, beginning of period | | 12,517 |
| | 74,286 |
| | 35,877 |
| | 12,517 |
|
Cash and cash equivalents, end of period | | $ | 7,224 |
| | $ | 9,987 |
| | $ | 23,361 |
| | $ | 20,860 |
|
This report should be read in conjunction with the Notes herein and the Notes to Consolidated Financial Statements appearing in the 20172018 Form 10-K.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 1 · Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) for interim financial information, the instructions to SEC Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In preparing the unaudited condensed consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheet and the reported amounts of revenues and expenses for the period. Actual results could differ significantly from those estimates. The accompanying unaudited condensed consolidated financial statements and the following notes should be read in conjunction with the audited consolidated financial statements and the notes thereto in HEI’s and Hawaiian Electric’s Form 10-K for the year ended December 31, 20172018.
In the opinion of HEI’s and Hawaiian Electric’s management, the accompanying unaudited condensed consolidated financial statements contain all material adjustments required by GAAP to fairly state consolidated HEI’s and Hawaiian Electric’s financial positions as of SeptemberJune 30, 20182019 and December 31, 20172018 and the results of their operations for the three and ninesix months ended SeptemberJune 30, 20182019 and 20172018 and cash flows for the ninesix months ended SeptemberJune 30, 20182019 and 2017.2018. All such adjustments are of a normal recurring nature, unless otherwise disclosed below or in other referenced material. Results of operations for interim periods are not necessarily indicative of results for the full year.
Recent accounting pronouncements.
Revenues from contracts with customersLeases. In May 2014,February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, “Revenue from Contracts with Customers (Topic 606).” The core principle of the guidance in ASU No. 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU No. 2014-09 also requires disclosure of the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.
The Company and Hawaiian Electric adopted ASU No. 2014-09 (and subsequently issued revenue-related ASUs, as applicable) in the first quarter of 2018. There was no cumulative effect adjustment and no impact on the timing or pattern of revenue recognition, but ASU No. 2014-09 required changes with respect to the Company’s and Hawaiian Electric’s revenue disclosures. See Note 7.
Financial instruments. In January 2016, the FASB issued ASU No. 2016-01, “Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities,” which, among other things:
Requires equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income.
Requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes.
Requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e., securities or loans and receivables).
Eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost.
The Company adopted ASU No. 2016-01 in the first quarter of 2018 and the impact of adoption was not material to the Company’s and Hawaiian Electric’s consolidated financial statements.
Cash flows. In August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments,” which provides guidance on eight specific cash flow issues - debt prepayment or debt extinguishment costs, settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of corporate-owned life insurance policies (including bank-owned life insurance policies), distributions received from equity method investees, beneficial interests in securitization transactions, and separately identifiable cash flows and application of the predominance principle.
The Company adopted ASU No. 2016-15 in the first quarter of 2018 using a retrospective transition method and there was no impact from the adoption to the Company’s and Hawaiian Electric’s consolidated statements of cash flows.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Restricted cash. In November 2016, the FASB issued ASU No. 2016-18, “Statement of Cash Flows (Topic 230): Restricted Cash,” which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents.
The Company adopted ASU No. 2016-18 in the first quarter of 2018 using a retrospective transition method and the impact of adoption was not material to the Company’s and Hawaiian Electric’s consolidated statements of cash flows.
Definition of a Business. In January 2017, the FASB issued ASU No. 2017-01, “Business Combinations—Clarifying the Definition of a Business.” This update clarifies the definition of a business and adds guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The Company adopted ASU No. 2017-01 in the first quarter of 2018 and the impact of adoption was not material to the Company’s and Hawaiian Electric’s consolidated financial statements.
Net periodic pension cost and net periodic postretirement benefit cost. In March 2017, the FASB issued ASU No. 2017-07, “Compensation-Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost,” which requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. It also requires the other components of net periodic pension cost (NPPC) and net periodic postretirement benefit cost (NPBC) as defined in paragraphs 715-30-35-4 and 715-60-35-9 to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations. Additionally, only the service cost component is eligible for capitalization under GAAP, when applicable.
The Company adopted ASU No. 2017-07 in the first quarter of 2018: (1) retrospectively for the presentation in the income statement of the service cost component and the other components of NPPC and NPBC, and (2) prospectively for the capitalization in assets of the service cost component of NPPC and NPBC for Hawaiian Electric and its subsidiaries. HEI and ASB do not capitalize pension and OPEB costs.
The PUC approved in the Utilities’ rate cases, stipulated agreements to defer non-service cost components of NPPC and NPBC, which would have been capitalized prior to ASU No. 2017-07, as part of each utility’s pension tracking mechanisms. Such treatment is effective starting in 2018 and continues until each utility’s next rate case. In each utility’s next rate case, rates established would include recovery of the deferred non-service cost components and each utility plans to seek to capitalize only the service components of NPPC and NPBC going forward, which reflects the requirements of ASU No. 2017-07.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Thus, the adoption of ASU 2017-07 in the first quarter of 2018 does not have a net income impact. The following table summarizes the impact to the prior period financial statements of the adoption of ASU No. 2017-07: |
| | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, 2017 | | Nine months ended September 30, 2017 |
(in thousands) | As previously filed | Adjustment from adoption of ASU No. 2017-07 | As currently reported | | As previously filed | Adjustment from adoption of ASU No. 2017-07 | As currently reported |
HEI Condensed Consolidated Income Statement | | | | | |
Expenses | | | | | | | |
Electric utility | $ | 511,693 |
| $ | (1,421 | ) | $ | 510,272 |
| | $ | 1,483,194 |
| $ | (4,279 | ) | $ | 1,478,915 |
|
Bank | 47,525 |
| (212 | ) | 47,313 |
| | 146,754 |
| (608 | ) | 146,146 |
|
Other | 4,422 |
| (295 | ) | 4,127 |
| | 13,777 |
| (823 | ) | 12,954 |
|
Total expenses | 563,640 |
| (1,928 | ) | 561,712 |
| | 1,643,725 |
| (5,710 | ) | 1,638,015 |
|
Operating income | | | | | | | |
Electric utility | 87,076 |
| 1,421 |
| 88,497 |
| | 191,061 |
| 4,279 |
| 195,340 |
|
Bank | 26,764 |
| 212 |
| 26,976 |
| | 75,720 |
| 608 |
| 76,328 |
|
Other | (4,295 | ) | 295 |
| (4,000 | ) | | (13,478 | ) | 823 |
| (12,655 | ) |
Total operating income | 109,545 |
| 1,928 |
| 111,473 |
| | 253,303 |
| 5,710 |
| 259,013 |
|
Retirement defined benefits expense--other than service costs | — |
| (1,928 | ) | (1,928 | ) | | — |
| (5,710 | ) | (5,710 | ) |
Hawaiian Electric Condensed Consolidated Income Statement | | | | |
Other operation and maintenance | 100,102 |
| (1,421 | ) | 98,681 |
| | 306,716 |
| (4,279 | ) | 302,437 |
|
Total expense | 511,693 |
| (1,421 | ) | 510,272 |
| | 1,483,194 |
| (4,279 | ) | 1,478,915 |
|
Operating income | 87,076 |
| 1,421 |
| 88,497 |
| | 191,061 |
| 4,279 |
| 195,340 |
|
Retirement defined benefits expense--other than service costs | — |
| (1,421 | ) | (1,421 | ) | | — |
| (4,279 | ) | (4,279 | ) |
Hawaiian Electric Condensed Consolidating Income Statement (in Note 3) | | | | | | |
Hawaiian Electric (parent only) | | | | | | | |
Other operation and maintenance | 66,221 |
| (1,225 | ) | 64,996 |
| | 204,460 |
| (3,812 | ) | 200,648 |
|
Total expense | 367,619 |
| (1,225 | ) | 366,394 |
| | 1,058,382 |
| (3,812 | ) | 1,054,570 |
|
Operating income | 61,648 |
| 1,225 |
| 62,873 |
| | 128,142 |
| 3,812 |
| 131,954 |
|
Retirement defined benefits expense--other than service costs | — |
| (1,225 | ) | (1,225 | ) | | — |
| (3,812 | ) | (3,812 | ) |
Hawaii Electric Light | | | | | | | |
Other operation and maintenance | 16,593 |
| 15 |
| 16,608 |
| | 49,667 |
| 183 |
| 49,850 |
|
Total expense | 71,292 |
| 15 |
| 71,307 |
| | 212,692 |
| 183 |
| 212,875 |
|
Operating income | 13,042 |
| (15 | ) | 13,027 |
| | 32,334 |
| (183 | ) | 32,151 |
|
Retirement defined benefits expense--other than service costs | — |
| 15 |
| 15 |
| | — |
| 183 |
| 183 |
|
Maui Electric | | | | | | | |
Other operation and maintenance | 17,288 |
| (211 | ) | 17,077 |
| | 52,589 |
| (650 | ) | 51,939 |
|
Total expense | 72,782 |
| (211 | ) | 72,571 |
| | 212,120 |
| (650 | ) | 211,470 |
|
Operating income | 12,416 |
| 211 |
| 12,627 |
| | 30,636 |
| 650 |
| 31,286 |
|
Retirement defined benefits expense--other than service costs | — |
| (211 | ) | (211 | ) | | — |
| (650 | ) | (650 | ) |
ASB Statements of Income Data (in Note 4) | | | | | | |
Compensation and employee benefits | 23,724 |
| (212 | ) | 23,512 |
| | 71,703 |
| (608 | ) | 71,095 |
|
Other expense | 5,050 |
| 212 |
| 5,262 |
| | 14,066 |
| 608 |
| 14,674 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Derivatives and Hedging. In August 2017, the FASB issued ASU No. 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities,” which is intended to improve and simplify accounting rules around hedge accounting. The amendments in ASU No. 2017-12 improve the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results in the financial statements. The amendments also expand and refine hedge accounting for both nonfinancial and financial risk components and align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. For public business entities, the new guidance is effective for annual periods beginning after December 15, 2018, including interim periods within those annual periods, but early adoption is permitted. The Company early adopted ASU No. 2017-12 in the second quarter of 2018, with an effective date of April 1, 2018, and the adoption did not have a material impact on the Company’s consolidated financial statements.
Leases. In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842),” which requires that lessees recognize a liability to make lease payments (the lease liability) and a right-of-use (ROU) asset, representing its right to use the underlying asset for the lease term, for all leases (except short-term leases) at the commencement date. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election and recognize lease expense for such leases generally on a straight-line basis over the lease term. For finance leases, a lessee is required to recognize interest on the lease liability separately from amortization of the right-of-useROU asset in the statementconsolidated statements of income. For operating leases, a lessee is required to recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis.
The Company plans to adoptadopted ASU No. 2016-02 in the first quarter ofon January 1, 2019 and is currently analyzingused the potential impacteffective date as the date of adoption. The Company plans to elect the practical expedient package provided by the new standard under which the Companyinitial application. Consequently, financial information for dates and periods before January 1, 2019 will not have to reassess whether any expired or existing contracts are or contain leases, whether there is a change in lease classification for any expired or existing leasesbe updated and the disclosures required under the new standard or whether there were initial direct costs for any existing leases that wouldwill not be treated differently under the new standard. The Company also plans to elect the additional adoption method to initially apply the new requirements as of the effective date, i.e.provided (i.e., January 1, 2019, by recognizing a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. Additionally, the Company will continue to report prior comparative periods presented in the financial statements in the period of adoption under ASCAccounting Standards Codification (ASC) 840, including the required disclosures under ASC 840.840).
The Company is in the process of analyzing the measurement provisionsmost significant effect of the new standard relates to the recognition of new ROU assets and their impactlease liabilities on itsthe Company’s balance sheet for purchase power agreements and real estate operating leases. On adoption, the Company recognized lease liabilities of approximately $257 million for the Company and approximately $236 million for the Utilities ($215 million related to PPAs), based on the present value of the remaining minimum rental payments, with corresponding ROU assets for existing operating leases, under current leasing standards. In determining the lease arrangements that fall withinliability upon transition, the scopeCompany used the incremental borrowing rates as of ASU No. 2016-02.the adoption date based on the remaining lease term and remaining lease payments. See Note 6 for more information.
Credit losses. In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. ASU No. 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date (based on historical experience, current conditions and reasonable and supportable forecasts) and enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU No. 2016-13 amends the accounting for credit losses on available-for-sale (AFS) debt securities and purchased financial assets with credit deterioration. The other-than-temporary impairment model of accounting for credit losses on AFSavailable-for-sale debt securities will be replaced with an estimate of expected credit losses only when the fair value is below the amortized cost of the asset. The length of time the fair value of an AFSavailable-for-sale debt security has been below the amortized cost will no longer impact the determination of whether a credit loss exists. The AFSavailable-for-sale debt security model will also require the use of an allowance to record the estimated losses (and subsequent recoveries). The accounting for the initial recognition of the estimated expected credit losses for purchased financial assets with credit deterioration would be recognized through an allowance for credit losses with an offset to the cost basis of the related financial asset at acquisition (i.e., there is no impact to net income at initial recognition).
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The Company plans to adopt ASU No. 2016-13 in the first quarter of 2020. The guidance is to be applied on a modified retrospective basis with the cumulative effect of initially applying the amendments recognized in retained earnings at the date of initial application. The Company has assembled a projectcross-functional team that meets regularlycontinues to evaluatework through its implementation plan, including the provisionsassessment and documentation of this ASU, identify additionalprocesses, internal controls and data requirements necessary and determine an approach for implementation. The team has assigned roles and responsibilities and developed key tasks to complete and a general timeline to be followed.as well as model development. The Company is evaluating the effect that this ASU will have on the consolidated financial statements and disclosures. Economic conditions and the composition of the Company’s loan portfolio at the time of adoption will influence the extent of the adopting accounting adjustment.
Codification Improvements. In April 2019, the FASB issued ASU No. 2019-04, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments,” which is intended to clarify certain issues related to the accounting for financial instruments.
| |
• | With respect to Topic 326, Financial Instruments - Credit Losses, ASU No. 2019-04 allows entities to measure the allowance for credit losses on accrued interest receivable balances separately from other components of the amortized cost basis of associated financial assets, or to make an accounting policy election not to measure an allowance for credit losses on accrued interest receivable amounts if an entity writes off the uncollectible accrued interest receivable balance in a timely manner and makes certain disclosures. ASU No. 2019-04 also allows an entity to make an accounting policy election regarding the presentation and disclosure of accrued interest receivables and the related allowance for credit losses for those accrued interest receivables. ASU No. 2019-04 also clarifies certain issues related to transfers between classifications or categories for loans and debt securities, recoveries, variable interest rates and prepayments, vintage disclosures, and contractual extensions and renewal options. |
| |
• | With respect to Topic 815, Derivatives and Hedging, ASU No. 2019-04 provides amendments, among others, that address partial-term fair value hedges, fair value hedge basis adjustments, and certain transition requirements. |
| |
• | With respect to Topic 825, Financial Instruments, ASU No. 2019-04 clarifies the scope of the guidance and disclosure requirements with respect to recognizing and measuring financial instruments. |
The amended guidance in ASU No. 2019-04 will be effective for fiscal years and interim periods beginning after December 15, 2019, with early adoption permitted. The Company plans to adopt ASU No. 2019-04 in the first quarter of 2020 and is currently evaluating the impact of the ASU on the Company’s consolidated financial statements.
Reclassifications. Reclassifications made to prior year financial statements to conform to the 2019 presentation include classifying contributions in aid of construction with capital expenditures in the cash flows from investing activities section of the condensed consolidated statements of cash flows for HEI and Hawaiian Electric. In addition, prior period disclosure of proceeds and repayments of other bank borrowings and the net increase in retail repurchase agreements contained in the “Net cash provided by financing activities” section of the consolidated statements of cash flows have been combined to conform to the current period presentation.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Compensation-defined benefit plans. In August 2018, the FASB issued ASU 2018-14, “Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans,” that makes minor changes to the disclosure requirements for employers that sponsor defined benefit pension and/or other postretirement benefit plans. The new guidance eliminates requirements for certain disclosures that are no longer considered cost beneficial and requires new ones that the FASB considers pertinent. ASU No. 2018-14 is effective for fiscal years ending after December 15, 2020. The Company is evaluating the impact of the adoption of ASU No. 2018-14 on its financial statement disclosures, but does not expect it to have a material impact.
Cloud computing implementation costs. In August 2018, the FASB issued ASU 2018-15, “Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” which requires a customer in a cloud computing arrangement that is a service contract to follow the internal use software guidance in ASC 350-40 to determine which implementation costs to capitalize as assets. Capitalized implementation costs related to a hosting arrangement that is a service contract will be amortized over the term of the hosting arrangement, beginning when the module or component of the hosting arrangement is ready for its intended use. ASU No. 2018-15 is effective for fiscal years beginning after December 15, 2019. The Company is evaluating the impact of the adoption of ASU No. 2018-15 on its consolidated financial statements.
Condensed Consolidated Statements of Cash Flows error. Subsequent to the issuance of interim Condensed Consolidated Financial Statements (unaudited) for the quarter ended September 30, 2017, the Company and the Utilities identified an error within their previously reported interim Condensed Consolidated Statements of Cash Flows (unaudited). The timing of certain capital expenditure payments, including those that had retainage balances or were related to certain capitalized amounts were not reflected timely. The Company and the Utilities have evaluated the effect of the error, both qualitatively and quantitatively, and concluded that it is immaterial to their respective previously issued condensed consolidated financial statements. For the nine months ended September 30, 2017, the correction of this error resulted in increases in Net Cash Provided by Operating Activities (impacting the change in Accounts, Interest and Dividends Payable for the Company and Accounts Payable for the Utilities) and Net Cash Used in Investing Activities (impacting the Capital Expenditures for the Company and the Utilities) of $29 million.
Reclassifications. Reclassifications made to prior year-end financial statements to conform to 2018 presentation include a reclassification of contributions in aid of construction (CIAC) balances to “Property, plant and equipment, net” and “Total property, plant and equipment, net” for the Company and Hawaiian Electric, respectively, which reduced the amounts of the respective balances.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 2 · Segment financial information
|
| | | | | | | | | | | | | | | | |
(in thousands) | | Electric utility | | Bank | | Other | | Total |
Three months ended June 30, 2019 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 633,771 |
| | $ | 81,687 |
| | $ | 27 |
| | $ | 715,485 |
|
Intersegment revenues (eliminations) | | 13 |
| | — |
| | (13 | ) | | — |
|
Revenues | | $ | 633,784 |
| | $ | 81,687 |
| | $ | 14 |
| | $ | 715,485 |
|
Income (loss) before income taxes | | $ | 40,817 |
| | $ | 21,292 |
| | $ | (9,415 | ) | | $ | 52,694 |
|
Income taxes (benefit) | | 7,744 |
| | 4,276 |
| | (2,311 | ) | | 9,709 |
|
Net income (loss) | | 33,073 |
| | 17,016 |
| | (7,104 | ) | | 42,985 |
|
Preferred stock dividends of subsidiaries | | 499 |
| | — |
| | (26 | ) | | 473 |
|
Net income (loss) for common stock | | $ | 32,574 |
| | $ | 17,016 |
| | $ | (7,078 | ) | | $ | 42,512 |
|
Six months ended June 30, 2019 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 1,212,253 |
| | $ | 164,739 |
| | $ | 108 |
| | $ | 1,377,100 |
|
Intersegment revenues (eliminations) | | 26 |
| | — |
| | (26 | ) | | — |
|
Revenues | | $ | 1,212,279 |
| | $ | 164,739 |
| | $ | 82 |
| | $ | 1,377,100 |
|
Income (loss) before income taxes | | $ | 82,676 |
| | $ | 47,454 |
| | $ | (19,397 | ) | | $ | 110,733 |
|
Income taxes (benefit) | | 16,978 |
| | 9,599 |
| | (4,990 | ) | | 21,587 |
|
Net income (loss) | | 65,698 |
| | 37,855 |
| | (14,407 | ) | | 89,146 |
|
Preferred stock dividends of subsidiaries | | 998 |
| | — |
| | (52 | ) | | 946 |
|
Net income (loss) for common stock | | $ | 64,700 |
| | $ | 37,855 |
| | $ | (14,355 | ) | | $ | 88,200 |
|
Total assets (at June 30, 2019) | | $ | 6,253,846 |
| | $ | 7,164,054 |
| | $ | 119,866 |
| | $ | 13,537,766 |
|
Three months ended June 30, 2018 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 608,112 |
| | $ | 77,104 |
| | $ | 61 |
| | $ | 685,277 |
|
Intersegment revenues (eliminations) | | 14 |
| | — |
| | (14 | ) | | — |
|
Revenues | | $ | 608,126 |
| | $ | 77,104 |
| | $ | 47 |
| | $ | 685,277 |
|
Income (loss) before income taxes | | $ | 40,344 |
| | $ | 26,514 |
| | $ | (7,276 | ) | | $ | 59,582 |
|
Income taxes (benefit) | | 8,676 |
| | 5,953 |
| | (1,574 | ) | | 13,055 |
|
Net income (loss) | | 31,668 |
| | 20,561 |
| | (5,702 | ) | | 46,527 |
|
Preferred stock dividends of subsidiaries | | 499 |
| | — |
| | (26 | ) | | 473 |
|
Net income (loss) for common stock | | $ | 31,169 |
| | $ | 20,561 |
| | $ | (5,676 | ) | | $ | 46,054 |
|
Six months ended June 30, 2018 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 1,178,526 |
| | $ | 152,523 |
| | $ | 102 |
| | $ | 1,331,151 |
|
Intersegment revenues (eliminations) | | 27 |
| | — |
| | (27 | ) | | — |
|
Revenues | | $ | 1,178,553 |
| | $ | 152,523 |
| | $ | 75 |
| | $ | 1,331,151 |
|
Income (loss) before income taxes | | $ | 77,493 |
| | $ | 51,014 |
| | $ | (15,649 | ) | | $ | 112,858 |
|
Income taxes (benefit) | | 17,851 |
| | 11,493 |
| | (3,733 | ) | | 25,611 |
|
Net income (loss) | | 59,642 |
| | 39,521 |
| | (11,916 | ) | | 87,247 |
|
Preferred stock dividends of subsidiaries | | 998 |
| | — |
| | (52 | ) | | 946 |
|
Net income (loss) for common stock | | $ | 58,644 |
| | $ | 39,521 |
| | $ | (11,864 | ) | | $ | 86,301 |
|
Total assets (at December 31, 2018) | | $ | 5,967,503 |
| | $ | 7,027,894 |
| | $ | 108,654 |
| | $ | 13,104,051 |
|
|
| | | | | | | | | | | | | | | | |
(in thousands) | | Electric utility | | Bank | | Other | | Total |
Three months ended September 30, 2018 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 687,396 |
| | $ | 80,496 |
| | $ | 156 |
| | $ | 768,048 |
|
Intersegment revenues (eliminations) | | 13 |
| | — |
| | (13 | ) | | — |
|
Revenues | | $ | 687,409 |
| | $ | 80,496 |
| | $ | 143 |
| | $ | 768,048 |
|
Income (loss) before income taxes | | $ | 57,354 |
| | $ | 26,831 |
| | $ | (6,952 | ) | | $ | 77,233 |
|
Income taxes (benefit) | | 7,144 |
| | 5,610 |
| | (1,892 | ) | | 10,862 |
|
Net income (loss) | | 50,210 |
| | 21,221 |
| | (5,060 | ) | | 66,371 |
|
Preferred stock dividends of subsidiaries | | 498 |
| | — |
| | (27 | ) | | 471 |
|
Net income (loss) for common stock | | $ | 49,712 |
| | $ | 21,221 |
| | $ | (5,033 | ) | | $ | 65,900 |
|
Nine months ended September 30, 2018 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 1,865,922 |
| | $ | 233,019 |
| | $ | 258 |
| | $ | 2,099,199 |
|
Intersegment revenues (eliminations) | | 40 |
| | — |
| | (40 | ) | | — |
|
Revenues | | $ | 1,865,962 |
| | $ | 233,019 |
| | $ | 218 |
| | $ | 2,099,199 |
|
Income (loss) before income taxes | | $ | 134,847 |
| | $ | 77,845 |
| | $ | (22,601 | ) | | $ | 190,091 |
|
Income taxes (benefit) | | 24,995 |
| | 17,103 |
| | (5,625 | ) | | 36,473 |
|
Net income (loss) | | 109,852 |
| | 60,742 |
| | (16,976 | ) | | 153,618 |
|
Preferred stock dividends of subsidiaries | | 1,496 |
| | — |
| | (79 | ) | | 1,417 |
|
Net income (loss) for common stock | | $ | 108,356 |
| | $ | 60,742 |
| | $ | (16,897 | ) | | $ | 152,201 |
|
Total assets (at September 30, 2018) | | $ | 5,882,127 |
| | $ | 6,929,456 |
| | $ | 99,971 |
| | $ | 12,911,554 |
|
Three months ended September 30, 2017 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 598,756 |
| | $ | 74,289 |
| | $ | 140 |
| | $ | 673,185 |
|
Intersegment revenues (eliminations) | | 13 |
| | — |
| | (13 | ) | | — |
|
Revenues | | $ | 598,769 |
| | $ | 74,289 |
| | $ | 127 |
| | $ | 673,185 |
|
Income (loss) before income taxes | | $ | 74,990 |
| | $ | 26,764 |
| | $ | (6,615 | ) | | $ | 95,139 |
|
Income taxes (benefit) | | 27,005 |
| | 9,172 |
| | (1,582 | ) | | 34,595 |
|
Net income (loss) | | 47,985 |
| | 17,592 |
| | (5,033 | ) | | 60,544 |
|
Preferred stock dividends of subsidiaries | | 498 |
| | — |
| | (27 | ) | | 471 |
|
Net income (loss) for common stock | | $ | 47,487 |
| | $ | 17,592 |
| | $ | (5,006 | ) | | $ | 60,073 |
|
Nine months ended September 30, 2017 | | |
| | |
| | |
| | |
|
Revenues from external customers | | $ | 1,674,158 |
| | $ | 222,474 |
| | $ | 396 |
| | $ | 1,897,028 |
|
Intersegment revenues (eliminations) | | 97 |
| | — |
| | (97 | ) | | — |
|
Revenues | | $ | 1,674,255 |
| | $ | 222,474 |
| | $ | 299 |
| | $ | 1,897,028 |
|
Income (loss) before income taxes | | $ | 150,715 |
| | $ | 75,720 |
| | $ | (20,088 | ) | | $ | 206,347 |
|
Income taxes (benefit) | | 54,623 |
| | 25,582 |
| | (8,202 | ) | | 72,003 |
|
Net income (loss) | | 96,092 |
| | 50,138 |
| | (11,886 | ) | | 134,344 |
|
Preferred stock dividends of subsidiaries | | 1,496 |
| | — |
| | (79 | ) | | 1,417 |
|
Net income (loss) for common stock | | $ | 94,596 |
| | $ | 50,138 |
| | $ | (11,807 | ) | | $ | 132,927 |
|
Total assets (at December 31, 2017) | | $ | 5,630,613 |
| | $ | 6,798,659 |
| | $ | 104,888 |
| | $ | 12,534,160 |
|
Intercompany electricity sales of the Utilities to the bank and “other” segments are not eliminated because those segments would need to purchase electricity from another source if it were not provided by the Utilities and the profit on such sales is nominal.
Bank fees that ASB charges the Utilities and “other” segments are not eliminated because those segments would pay fees to another financial institution if they were to bank with another institution and the profit on such fees is nominal.
Hamakua Energy’sEnergy, LLC’s (Hamakua Energy’s) sales to Hawaii Electric Light (a regulated affiliate) are eliminated in consolidation.
Note 3 · Electric utility segment
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Revenue taxes. The Utilities’ revenues include amounts for recovery of various Hawaii state revenue taxes. Revenue taxes are generally recorded as an expense in the period the related revenues are recognized. For the third quarters of 2018 and 2017 and the nine months ended September 30, 2018 and 2017, the Utilities’ revenues include recovery of revenue taxes of approximately $61 million, $54 million, $166 million and $150 million, respectively, which amounts are included in “Taxes, other than income taxes” expense, in the unaudited condensed consolidated statements of income. However, the Utilities pay revenue taxes to the taxing authorities in the period based on (1) the prior year’s billed revenues (in the case of public service company taxes and PUC fees) in the current year or (2) the current year’s cash collections from electric sales (in the case of franchise taxes) after year-end.Note 3 · Electric utility segment
HECO Capital Trust III. Trust III, a statutory trust, which was formed to effect the issuance of $50 million of cumulative quarterly income trust preferred securities in 2004 has(2004 Trust Preferred Securities), and had at all times been ana wholly-owned unconsolidated subsidiary of Hawaiian Electric. Trust III’s balance sheets as of September 30, 2018 and December 31, 2017 each consisted of $51.5 million of 2004 Debentures;Electric, redeemed $50 million of its outstanding 2004 Trust Preferred Securities;Securities and $1.5 million of trust common securities.securities on May 15, 2019. Subsequently, a Certificate of Cancellation of Statutory Trust was filed with the Delaware Secretary of State in order to cancel the Trust III, which became effective on June 10, 2019.
For the six months ended June 30, 2019 and 2018, Trust III’s income statements for the nine months ended September 30, 2018 and 2017 consisted of $2.5$1.2 million and $1.7 million, respectively, of interest income received from the 2004 Debentures; $2.4$1.2 million and $1.6 million, respectively, of distributions to holders of the Trust Preferred Securities; $37,000 and $75,000$50,000, respectively, of common dividends on the trust common securities to Hawaiian Electric.
Unconsolidated variable interest entities.
Power purchase agreements. As of SeptemberJune 30, 2018,2019, the Utilities had fivefour PPAs for firm capacity (excluding the PGV PPA as PGV has been offline since May 2018 due to lava flow on Hawaii Island) and other PPAs with independent power producers (IPPs) and Schedule Q providers (i.e., customers with cogeneration and/or power production facilities who buy power from or sell power to the Utilities), none of which isare currently required to be consolidated as VIEs.
Pursuant to the current accounting standards for VIEs, the Utilities are deemed to have a variable interest in Kalaeloa Partners, L.P. (Kalaeloa), AES Hawaii, Inc. (AES Hawaii) and the predecessor of Hamakua Energy by reason of the provisions of the PPA that the Utilities have with the three IPPs. However, management has concluded that the Utilities are not the primary beneficiary of Kalaeloa, AES Hawaii and the predecessor of Hamakua Energy because the Utilities do not have the power to direct the activities that most significantly impact the three IPPs’ economic performance nor the obligation to absorb their expected losses, if any, that could potentially be significant to the IPPs. Thus, the Utilities have not consolidated Kalaeloa, AES Hawaii and the predecessor of Hamakua Energy in its unaudited condensed consolidated financial statements. In November 2017, HEI acquired the Hamakua project through Hamakua Energy is an indirect subsidiary of Pacific Current and hasis consolidated it in HEI’s unaudited condensed consolidated financial statements since the acquisition.statements.
For the other PPAs with IPPs, the Utilities have concluded that the consolidation of the IPPs was not required because either the Utilities do not have variable interests in the IPPs due to the absence of an obligation in the PPAs for the Utilities to absorb any variability of the IPPs, or the IPPs wereIPP was considered a “governmental organization,” and thus excluded from the scope of accounting standards for VIEs. Two IPPs of as-available energy declined to provide the information necessary for Utilities to determine the applicability of accounting standards for VIEs. If information is ultimately received from the IPPs, a possible outcome of future analyses of such information is the consolidation of one or both of such IPPs in the unaudited condensed consolidated financial statements. The consolidation of any significant IPP could have a material effect on the unaudited condensed consolidated financial statements, including the recognition of a significant amount of assets and liabilities and, if such a consolidated IPP were operating at a loss and had insufficient equity, the potential recognition of such losses. If the Utilities determine they are required to consolidate the financial statements of such an IPP and the consolidation has a material effect, the Utilities would retrospectively apply accounting standards for VIEs to the IPP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Commitments and contingencies.
ContingenciesFuel Contracts. The fuel contract entered into in January 2019, by the Utilities and PAR Hawaii Refining, LLC, for the Utilities' low sulfur fuel oil, high sulfur fuel oil, No. 2 diesel, and ultra-low sulfur diesel requirements was approved by the PUC, and became effective on April 28, 2019 and terminates on December 31, 2022. The existing fuel contracts with Island Energy Services, LLC (IES), terminated on April 27, 2019, as agreed with IES under a mutual termination and release agreement entered into in November 2018.
Contingencies. The Utilities are subject in the normal course of business to pending and threatened legal proceedings. Management does not anticipate that the aggregate ultimate liability arising out of these pending or threatened legal proceedings will be material to its financial position. However, the Utilities cannot rule out the possibility that such outcomes could have a material effect on the results of operations or liquidity for a particular reporting period in the future.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Power purchase agreements. Purchases from all IPPs were as follows:
| | | | Three months ended September 30 | | Nine months ended September 30 | | Three months ended June 30 | | Six months ended June 30 |
(in millions) | | 2018 | | 2017 | | 2018 | | 2017 | | 2019 | | 2018 | | 2019 | | 2018 |
Kalaeloa | | $ | 62 |
| | $ | 48 |
| | $ | 154 |
| | $ | 136 |
| | $ | 61 |
| | $ | 52 |
| | $ | 101 |
| | $ | 92 |
|
AES Hawaii | | 38 |
| | 39 |
| | 107 |
| | 103 |
| | 32 |
| | 32 |
| | 64 |
| | 69 |
|
HPOWER | | 19 |
| | 18 |
| | 51 |
| | 51 |
| | 19 |
| | 17 |
| | 37 |
| | 32 |
|
Puna Geothermal Venture | | — |
| | 10 |
| | 15 |
| | 28 |
| | — |
| | 4 |
| | — |
| | 15 |
|
Hamakua Energy | | 17 |
| | 8 |
| | 39 |
| | 25 |
| | 18 |
| | 15 |
| | 34 |
| | 22 |
|
Wind IPPs | | | 23 |
| | 31 |
| | 43 |
| | 53 |
|
Solar IPPs | | | 8 |
| | 8 |
| | 15 |
| | 14 |
|
Other IPPs 1 | | 41 |
| | 38 |
| | 112 |
| | 98 |
| | 1 |
| | 2 |
| | 2 |
| | 4 |
|
Total IPPs | | $ | 177 |
| | $ | 161 |
| | $ | 478 |
| | $ | 441 |
| | $ | 162 |
| | $ | 161 |
| | $ | 296 |
| | $ | 301 |
|
| |
1 | Includes windhydro power solar power, feed-in tariff projects and other PPAs.PPAs |
Kalaeloa Partners, L.P. Under a 1988 PPA, as amended, Hawaiian Electric is committed to purchase 208 MW of firm capacity from Kalaeloa. Hawaiian Electric and Kalaeloa are currently in negotiations to address the PPA term that ended on May 23, 2016. The PPA automatically extends on a month-to-month basis as long as the parties are still negotiating in good faith, but would end 60 days after either party notifies the other in writing that negotiations have terminated.faith. Hawaiian Electric and Kalaeloa have agreed that neither party will terminate the PPA (which has been subject to automatic extension on a month-to-month basis) prior to October 31, 2019. This agreement contemplates continued negotiations between the parties and accounts2019, to allow for time needed for PUC approval of a negotiated resolution.resolution and PUC approval.
AES Hawaii, Inc. Under a PPA entered into in March 1988, as amended (through Amendment No. 2) for a period of 30 years beginningending September 1992,2022, Hawaiian Electric agreed to purchase 180 MW of firm capacity from AES Hawaii. In August 2012, Hawaiian Electric filed an application with the PUC seeking an exemption from the PUC’s Competitive Bidding Framework to negotiate an amendment to the PPA to purchase 186 MW of firm capacity, and amend the energy pricing formula in the PPA. The PUC approved the exemption in April 2013, but Hawaiian Electric and AES Hawaii were not able to reach agreement on the amendment. In June 2015, AES Hawaii filedhave been in dispute over an arbitration demand regarding a dispute about whether Hawaiian Electric was obligated to buy up toadditional 9 MW of additional capacity based on a 1992 letter. Hawaiian Electric responded to the arbitration demand and in October 2015, AES Hawaii and Hawaiian Electric entered into a settlement agreement to stay the arbitration proceeding. The settlement agreement included certain conditions precedent which, if satisfied, would have released the parties from the claims under the arbitration proceeding. Among the conditions precedent was the successful negotiation and PUC approval of an amendment to the existing PPA.
In November 2015, Hawaiian Electric entered into Amendment No. 3 for which PUC approval was requested and subsequently denied in January 2017. Approval of Amendment No. 3 would have satisfied the final condition for effectiveness of the settlement agreement and resolved AES Hawaii's claims. Following the PUC's decision, the parties agreed to extend the stay of the arbitration proceeding, while settlement discussions continued.capacity. In February 2018, Hawaiian Electric reached agreement with AES Hawaii on Amendment No. 4, which was submittedan amendment to the PUC for approvalPPA. However, in April 2018. Amendment No. 4, among other things, provides (1) that AES Hawaii will make certain operational commitments to improve reliability, (2) for inclusion of AES Hawaii in the Utilities’ greenhouse gas partnership, (3) provisions to allow AES Hawaii to reduce coal combustion by modifying its fuel consumption to include biomass upon approval by Hawaiian Electric, and (4) for release of an option agreement by Hawaiian Electric for land owned by AES Hawaii. Amendment No. 4 includes a stay of the arbitration proceeding pending review by the PUC. If approved by the PUC, Amendment No. 4 will resolve AES Hawaii’s claims. In June 2018, the PUC issued an order suspending review of the Amendment No. 4 docketamendment pending a DOH decision on AES’ request for approval of its Emission Reduction Plan and partnership with Hawaiian Electric. If approved by the PUC, the amendment will resolve AES Hawaii’s claims related to the additional capacity.
Hu Honua Bioenergy, LLC. LLC (Hu Honua). In May 2012, Hawaii Electric Light signed a PPA, which the PUC approved in December 2013, with Hu Honua Bioenergy, LLC (Hu Honua) for 21.5 MW of renewable, dispatchable firm capacity fueled by locally grown biomass from a facility on the island of Hawaii. Under the terms of the PPA, the Hu Honua plant was scheduled to be in service in 2016. However, Hu Honua encountered construction and litigation delays, failed to meet its obligations under the PPA and failed to provide adequate assurances that it could perform or had the financial means to perform. Hawaii Electric Light terminated the PPA on March 1, 2016. On November 30, 2016, Hu Honua filed a civil complaintwhich resulted in the United States District Court for the District of Hawaii that included claims purportedly arising out of the termination of Hu Honua’s PPA. On May 26, 2017,
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaii Electric Light and Hu Honua entered into a settlement agreement that will settle all claims related to the termination of the original PPA. The settlement agreement was contingent on the PUC’s approval of an amended and restated PPA between Hawaii Electric Light and Hu Honua dated May 5, 2017. In July 2017, the PUC approved the amended and restated PPA. OnPPA, which becomes effective once the PUC’s order is final and non-appealable. In August 25, 2017, the PUC’s approval was appealed by a third party. On May 10, 2019, the Hawaii Supreme Court issued a decision remanding the matter to the PUC for further proceedings consistent with the court’s decision which must include express consideration of Green House Gas emissions that would result from approving the PPA, whether the cost of energy under the PPA is reasonable in light of the potential for GHG emissions, and whether the terms of the PPA are prudent and in the public interest, in light of its potential hidden and long-term consequences. On June 20, 2019, the PUC issued an order reopening the docket for further proceedings. The appeal is still pending.parties have submitted updated status reports and the PUC will be establishing a procedural schedule. Hu Honua is expectedexpects to be on-line bycomplete construction of the endplant in the fourth quarter of 2018.2019.
Utility projects. Many public utility projects require PUC approval and various permits from other governmental agencies. Difficulties in obtaining, or the inability to obtain, the necessary approvals or permits can result in significantly increased project costs or even cancellation of projects. In the event a project does not proceed, or if it becomes probable the PUC will disallow cost recovery for all or part of a project, or if PUC-imposed caps on project costs are expected to be exceeded, project costs may need to be written off in amounts that could result in significant reductions in Hawaiian Electric’s consolidated net income.
Enterprise Resource Planning/Enterprise Asset Management (ERP/EAM) implementation project. On August 11, 2016, the PUC approved the Utilities’ request to commence the ERP/EAM implementation project, subject to certain conditions, including a $77.6 million cap on cost recovery as well as a requirement that the Utilities pass onto customers a minimum of $244 million in benefits associated with the system over its 12-year service life. The D&O approved the deferral of certain project costs and allowed the accrual of allowance for funds used during construction (AFUDC), but limited the AFUDC rate to 1.75%. Pursuant to the D&O and subsequent orders, in 2017 and 2018, the Utilities filed project justification, status and cost reports; bottom-up, low-level analyses of the project’s benefits; and proposed performance metrics and tracking mechanism for passing the project’s benefits on to customers.
Over the past years, the Utilities collaborated with the Consumer Advocate to reach substantive agreement regarding the approach for delivering the $244 million in system benefits to customers. On September 17, 2018, Utilities provided the Consumer Advocate with their final drafts of the rate case-centric benefit delivery mechanism and ERP/EAM annual enterprise systems benefits report for its review. The parties will file these documents with the PUC upon final agreement.
Monthly reports on the status and costs of the project continue to be filed. The ERP/EAM Implementation Project went live in October 2018. In the Hawaiian Electric 2017 rate case, a settlement agreement approved by the PUC included authorization for the deferred project costs to accrue a return at 1.75% after the project goeswent into service and until the deferred project costs are included in rate base, and for amortization of the deferred costs to not begin until the amortization expense is incorporated in rates and the unamortized deferred project costs are included in rate base. As of SeptemberJune 30, 2018,2019, the Project incurred costs of $73.3 million of which $12.9 million were charged to other operation and maintenance (O&M) expense, $2.6 million relate to capitaltotal deferred project costs and $57.8 million are deferred costs.
Schofield Generating Station Project. In June 2018, Hawaiian Electric placedaccrued carrying costs after the project went into service amounted to $58.9 million.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
In February 2019, the PUC approved a 50 MW utility owned and operated firm, renewable and dispatchable generation facility at Schofield Barracks. The project is located on land leased frommethodology for passing the U.S. Army under a 35-year lease. PUC orders resulted in a projectfuture cost cap of $157.3 million of which capital costs up to $141.6 million (90%saving benefits of the cost cap) are recoverable through the Major Project Interim Recovery (MPIR) adjustment mechanism. Recovery of capital costs under the MPIR adjustment mechanism was approvednew ERP/EAM system to customers developed by the PUCUtilities in collaboration with the Consumer Advocate. The Utilities filed a benefits clarification document on June 27, 2018. (See “Decoupling” section below for MPIR guidelines10, 2019, reflecting $150 million in future net O&M expense reductions and cost avoidance, and $96 million in capital cost recovery discussion.) A decision on recoveryreductions and tax savings over the 12-year service life. To the extent the reduction in O&M expense relates to amounts reflected in electric rates, the Utilities would reduce future rates for such amounts. As of related incremental operation and maintenance expense (approximately $1.8June 2019, the Utilities recorded $0.5 million annualized) during the interim period (i.e., between the in-service date and the next rate case) is pending. Project costs incurred as of September 30, 2018 amounted to $142.5 million. Cost recovery of capital costs in excess of $141.6 million isa regulatory liability for amounts to be addressedreturned to customers for reduction in the next general rate case.O&M expense included in rates.
West Loch PV Project. In July 2016,June 2017, the PUC approved the expenditure of funds for Hawaiian Electric announced plans to build, own and operate a utility-owned, grid-tied 20-MW (ac) solar facility on property owned by the Department of the Navy. In June 2017, the PUC approved the expenditure of funds for the project,Navy, including Hawaiian Electric’sa proposed project cost cap of $67 million and a performance guarantee to provide energy at 9.56 cents/KWHkWh or less to the system.
In approving the project, the PUC agreed that the project is eligible for recovery of costs offset by related net benefits under the newly-established MPIRmajor project interim recovery (MPIR) adjustment mechanism. (See “Decoupling” section below for MPIR guidelines and capital cost recovery discussion.) Hawaiian Electric has provided supplemental materials, as requested by the PUC, to support meeting the MPIR guidelines, accompanied by system performance guarantee and cost savings sharing mechanisms. A decision on these matters is pending.
Hawaiian Electric executed a fixed-price Engineering, Procurement, and Construction (EPC) contract for the project on December 6, 2017. The EPC contract includes the cost of the solar panels for the project, which is not subject to modification due to any tariffs that may be imposed under the current photovoltaic (PV) cell and module import tariffs. Construction of the facility began in the second quarter of 2018, and the facility is expected to be placed in service in the second quarter ofno later than October 2019. Project costs incurred as of SeptemberJune 30, 20182019 amounted to $28.6$46.5 million.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Telcom. The Utilities each had separate agreements for the joint ownership and maintenance of utility poles with Hawaiian Telcom, Inc. (Hawaiian Telcom), the respective county or counties in which each utility operates and other third parties, such as the State of Hawaii. The agreements set forth various circumstances requiring pole removal/installation/replacement and the sharing of costs among the joint pole owners. The agreements allowed for the cost of work done by one joint pole owner to be shared by the other joint pole owners based on the apportionment of costs in the agreements. The Utilities maintained, replaced and installed the majority of the jointly-owned poles in each of the respective service territories, and billed the other joint pole owners for their respective share of the costs. The counties and the State had been reimbursing the Utilities for their share of the costs. However, Hawaiian Telcom had been delinquent in reimbursing the Utilities for its share of the costs.
Hawaiian Telcom’s delinquency will be resolved by new agreements with Hawaiian Telcom approved by the PUC in October 2018. These new agreements provide for the purchase by the Utilities of Hawaiian Telcom’s interest in all the joint poles, and licensing and operating agreements between the Utilities and Hawaiian Telcom subsequent to the transfer of the joint pole interest to the Utilities. The Utilities’ consideration of approximately $48 million for acquiring Hawaiian Telcom’s interest in the poles will be offset in part by the receivables owed by Hawaiian Telcom to the Utilities. As of September 30, 2018, receivables from Hawaiian Telcom under the joint pole agreement, net of a reserve for a portion of the interest, were $17.4 million ($11.6 million at Hawaiian Electric, $4.7 million at Hawaii Electric Light, and $1.1 million at Maui Electric). The remaining consideration for acquiring Hawaiian Telcom’s interest in the joint poles will be settled through the set-off of current and future license fees due from Hawaiian Telcom, after which Hawaiian Telcom would make cash payments for license fees under the agreement.
Environmental regulation. The Utilities are subject to environmental laws and regulations that regulate the operation of existing facilities, the construction and operation of new facilities and the proper cleanup and disposal of hazardous waste and toxic substances.
Hawaiian Electric, Hawaii Electric Light and Maui Electric, like other utilities, periodically encounter petroleum or other chemical releases associated with current or previous operations. The Utilities report and take action on these releases when and as required by applicable law and regulations. The Utilities believe the costs of responding to such releases identified to date will not have a material effect, individually or in the aggregate, on Hawaiian Electric’s consolidated results of operations, financial condition or liquidity.
Former Molokai Electric Company generation site. In 1989, Maui Electric acquired by merger Molokai Electric Company. Molokai Electric Company had sold its former generation site (Site) in 1983, but continued to operate at the Site under a lease until 1985. The Environmental Protection Agency (EPA) has since identified environmental impacts in the subsurface soil at the Site. Although Maui Electric never operated at the Site or owned the Site property, after discussionsIn cooperation with the EPA and the Hawaii Department of Health (DOH), Maui Electric agreed to undertake additional investigations at the Site and an adjacent parcel that Molokai Electric Company had used for equipment storage (the Adjacent Parcel) to determine the extent of environmental contamination. A 2011 assessment by a Maui Electric contractor of the Adjacent Parcel identified environmental impacts, including elevated polychlorinated biphenyls (PCBs) in the subsurface soils. In cooperation with the DOH and EPA, Maui Electric is further investigatinginvestigated the Site and the Adjacent Parcel to determine the extent of impacts of PCBs,polychlorinated biphenyls (PCBs), residual fuel oils and other subsurface contaminants. Maui Electric has a reserve balance of $2.7 million as of SeptemberJune 30, 2018,2019, representing the probable and reasonably estimable cost to complete the additional investigation and estimated cleanup costs atfor remediation of the Site and the Adjacent Parcel; however, final costs of remediation will depend on the results of continued investigation.cleanup approach implemented.
Pearl Harbor sediment study. In July 2014, the U.S. Navy notified Hawaiian Electric of the Navy’s determination that Hawaiian Electric is a Potentially Responsible Party responsible for the costs of investigation and cleanup of PCB contamination in sediment in the area offshore of the Waiau Power Plant as part of the Pearl Harbor Superfund Site. The Navy has also requested that Hawaiian Electric reimburse the costs incurredwas also required by the Navy to investigate the area. The Navy has completed a remedial investigation and a feasibility study (FS) for the remediation of contaminated sediment at several locations in Pearl Harbor and issued its Final FS Report on June 29, 2015. On February 2, 2016, the Navy released the Proposed Plan for Pearl Harbor Sediment Remediation and Hawaiian Electric submitted comments. The extent of the contamination, the appropriate remedial measures to address it and Hawaiian Electric’s potential responsibility for any associated costs have not been determined.
On March 23, 2015, Hawaiian Electric received a letter from the EPA requesting that Hawaiian Electric submit a work plan to assess potential sources and extent of PCB contamination onshore at the Waiau Power Plant. Hawaiian Electric submitted a sampling and analysis (SAP) work plan to the EPA and the DOH. Onshore sampling at the Waiau Power Plant was completed in two phases in December 2015 and June 2016. Appropriate remedial measures are being developed to address the extent of the onshore contamination, and any associated costs have not yet been determined.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
As of SeptemberJune 30, 2018,2019, the reserve account balance recorded by Hawaiian Electric to address the PCB contamination was $4.6$4.7 million. The reserve balance represents the probable and reasonably estimable cost to completefor the onshore and offshore investigationsinvestigation and the remediation of PCB contamination in the offshore sediment. The final remediation costs will depend on the assessment of potential onshore source control requirements as well as the further investigation of contaminated sedimentand actual offshore from the Waiau Power Plant by the Navy.cleanup costs.
Regulatory proceedings
Decoupling.Decoupling is a regulatory model that is intended to provide the Utilities with financial stability and facilitate meeting the State of Hawaii’s goals to transition to a clean energy economy and achieve an aggressive renewable portfolio standard. The decoupling model, implemented in Hawaii in 2011, delinks revenues from sales and includes annual rate adjustments. The decoupling mechanism has the following major components: (1) a sales decoupling component via amonthly revenue balancing account (RBA), revenues or refunds for the difference between PUC-approved target revenues and recorded adjusted revenues, which delinks revenues from kilowatthour sales, (2) a revenueRAM revenues for escalation component via ain certain O&M expenses and rate adjustment mechanism (RAM),base changes, (3) major project interim recoveryMPIR component, (MPIR), (4) performance incentive mechanisms (PIMs), and (5) an earnings sharing mechanism, which would
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
provide for a reduction of revenues between rate cases in the event the utility exceeds the return on average common equity (ROACE) allowed in its most recent rate case. Under the decoupling mechanism, triennial general rate cases are required.
Rate adjustment mechanism. The RAM is based on the lesser of: a) an inflationary adjustment for certain O&M expenses and return on investment for certain rate base changes, or b) cumulative annual compounded increase in Gross Domestic Product Price Index applied to annualized target revenues (the RAM Cap). Annualized target revenues reset upon the issuance of an interim or final D&Odecision and order (D&O) in a rate case.
The RAM Cap impacted Each of the Utilities' recovery of capital investments as follows:
Hawaiian Electric'sUtilities’ RAM revenues were limited to thewas below its respective RAM Cap in 2019. The 2019 RAM also incorporated additional amortization of the regulatory liability associated with certain excess deferred taxes resulting from the 2017 Tax Cuts and 2018.
Maui Electric'sJobs Act decrease in tax rates. The reduction in the RAM revenues in 2017 and 2018 were belowwill be counterbalanced by the RAM Cap.lower income tax expense, therefore will have no net income impact.
Hawaii Electric Light’s RAM revenues in 2017 and 2018 were below the RAM Cap.
For the RAM years 2014 - 2016, Hawaiian Electric was allowed to record RAM revenue beginning on January 1 and to bill such amounts from June 1 of the applicable year through May 31 of the following year. Subsequent to 2016, Hawaiian Electric reverted to the RAM provisions initially approved in March 2011—i.e., RAM is both accrued and billed from June 1 of each year through May 31 of the following year.
Major project interim recovery. On April 27, 2017, the PUC issued an order that provided guidelines for interim recovery of revenues to support major projects placed in service between general rate cases.
Projects eligible for recovery through the MPIR adjustment mechanism are major projects (i.e., projects with capital expenditures net of customer contributions in excess of $2.5 million), including, but not restricted to, renewable energy, energy efficiency, utility scale generation, grid modernization and smaller qualifying projects grouped into programs for review. The MPIR adjustment mechanism provides the opportunity to recover revenues for approved costs of eligible projects placed in service between general rate cases wherein cost recovery is limited by a revenue cap and is not provided by other effective recovery mechanisms. The request for PUC approval must include a business case and all costs that are allowed to be recovered through the MPIR adjustment mechanism must be offset by any related benefits. The guidelines provide for accrual of revenues approved for recovery upon in-service date to be collected from customers through the annual RBA tariff. Capital projects that are not recovered through the MPIR would be included in the RAM and be subject to the RAM Cap, until the next rate case when the Utilities would request recovery in base rates.
The PUC has approved recovery of capital costs under the MPIR for Schofield generation station,Generating Station, which would adjustincreased revenues in July through December 2018 by $3.4$3.6 million and will be collected in customer bills beginning in June 2019. A decision on recovery of related incremental O&M expenses is pending. In February 2019, Hawaiian Electric will filesubmitted an MPIR filing of $19.8 million for 2019 (which will accrueaccrued effective January 1, 2019) which will includethat included the 2019 return on project amount (up to the capped amount) in rate base, depreciation and incremental O&M expenses, (if approved for recovery by the PUC), for collection from June 2020 through May 2021. The PUC has also indicated that it intends to approve MPIR recovery for the West Loch PV Project.
Performance incentive mechanisms. The PUC has ordered the following PIMs.
Service Quality performance incentive mechanisms (PIM), which will be reflected in the annual decoupling filing beginning in 2019.incentives are measured on a calendar-year basis. The PIM tariff requires the performance targets, deadbands and the amount of maximum financial incentives used to determine the PIM financial incentive levels for each of the PIMs to be re-determined upon issuance of an interim or final order in a general rate case for each utility.
Service Quality performance incentives are measured on a calendar-year basis beginning in 2018.
Service Reliability Performance measured by System Average Interruption Duration and Frequency Indexes (penalties only). Target performance is based on each utility’s historical 10-year average performance with a
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
deadband of one standard deviation. The maximum penalty for each performance index is 20 basis points applied to the common equity share of each respective utility’s approved rate base (or maximum penalties of approximately $6.7 million - for both indices in total for the three utilities).
Call Center Performance measured by the percentage of calls answered within 30 seconds. Target performance is based on the annual average performance for each utility for the most recent 8 quarters with a deadband of 3% above and below the target. The maximum penalty or incentive is 8 basis points applied to the common equity share of each respective utility’s approved rate base (or maximum penalties or incentives of approximately $1.3 million - in total for the three utilities).
Demand Response measured byIn 2018, the demand response resources acquiredUtilities accrued $2.1 million in estimated penalties for service reliability net of call center performance incentives for 2018. As a result of a PUC order denying the exclusion of the impact of a specific project on the service reliability performance, in May 2019, Hawaiian Electric accrued an additional $1.3 million in service reliability penalties related to 2018. The award is upnet service quality performance penalties related to 5%2018 were reflected in the 2019 annual decoupling filing and will reduce customer rates in the period June 1, 2019 through May 31, 2020.
In May 2019, the Utilities filed an application for approval to among other things, modify the measurement of performance for the System Average Interruption Duration and Frequency Indexes, adjust the PIM targets, deadbands, and financial incentive levels for each of the aggregate annual contract valuePIMs upon issuance of a final order in a general rate case, and adjust the call center performance PIM level for cost-effective demand response capability contracted with aggregators by December 31, 2018. The maximum award is $0.5 million for the three utilities in total and there are no penalties. This incentive applies to one-time performance in 2018 only.Hawaii Electric Light.
Procurement of low-cost variable renewable resources through the request for proposal process in 2018 is measured by comparison of the procurement price to target prices. The incentive is a percentage of the savings determined by comparing procured price to a target of 11.5 cents per kilowatt-hour for renewable projects with storage capability and 9.5 cents per kilowatt-hour for energy-only renewable projects. There are two phases to this incentive. Phase 1 has an incentive of 20% of the savings for purchased power agreementsFor PPAs filed by December 31, 2018 and subsequently approved by the PUC, the incentive is 20% of the savings, with a cap of $3.5 million for the three utilities in total. Phase 2 has scaled incentives of 15%, 10% and 5% of the savings for purchased power agreementsFor PPAs filed in January, February, and March 2019 respectively, and subsequently approved by the PUC, scaled incentives are 15%, 10% and 5%, respectively, of the savings for PPAs, with a cap of $3 million for the three utilities in total. There are no penalties. On March 25, 2019, the PUC approved six contracts, which were filed by December 31, 2018 and qualified for incentives. Half of the incentive is earned upon PUC approval of the contract and the other half is eligible to be earned in the year following the in-service date of the projects. The Utilities accrued $1.7 million in incentives in March 2019, which were reflected in the 2019 annual decoupling filing and will be recovered in rates in the period June 1, 2019 through May 31, 2020.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Annual decoupling filings. The net annual incremental amounts approved to be collected (refunded) from June 1, 20182019 through May 31, 20192020 are as follows: |
| | | | | | | | | | | | |
(in millions) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric |
2018 Annual incremental RAM adjusted revenues * | | $ | 13.8 |
| | $ | 3.4 |
| | $ | 2.0 |
|
Annual change in accrued RBA balance as of December 31, 2017 (and associated revenue taxes) | | $ | 6.6 |
| | $ | 0.7 |
| | $ | 3.2 |
|
2017 Tax Act Adjustment ** | | $ | — |
| | $ | — |
| | $ | (2.8 | ) |
Net annual incremental amount to be collected under the tariffs | | $ | 20.4 |
| | $ | 4.1 |
| | $ | 2.4 |
|
|
| | | | | | | | | | | | | | | | |
(in millions) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Total |
2019 Annual incremental RAM adjusted revenues, net of changes in Tax Act adjustment* | | $ | 6.5 |
| | $ | 1.1 |
| | $ | 5.4 |
| | $ | 13.0 |
|
Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) which incorporates MPIR recovery | | (12.2 | ) | | (2.0 | ) | | 0.8 |
| | (13.4 | ) |
Performance Incentive Mechanisms (net) | | (1.3 | ) | | — |
| | (0.4 | ) | | (1.7 | ) |
Net annual incremental amount to be collected (refunded) under the tariffs | | $ | (7.0 | ) | | $ | (0.9 | ) | | $ | 5.8 |
| | $ | (2.1 | ) |
* The 2018 annual RAM adjusted revenues for Maui Electric terminated on August 23, 2018, the effective date of interim increase tariff rates that were implemented pursuant to the Interim D&O issued in the Maui Electric consolidated 2015 and 2018 rate case.
** Maui Electric incorporated a $2.8 million adjustment into its 2018 annual decoupling filing to incorporate the impact of the lower corporate income tax rate and the exclusion of the domestic production activities deduction, as a result of the 2017 Tax Cuts and Jobs Act (the Tax Act). had two incremental impacts in 2019. First, the 2019 RAM calculation for all of the Utilities incorporated additional amortization of the regulatory liability associated with certain deferred taxes. Secondly, Maui Electric incorporated a $2.8 million adjustment in its 2018 annual decoupling filing related to the Tax adjustments for Hawaiian Electric and Hawaii Electric Light are describedAct which is not recurring in the discussion below of their respective on-going rate cases.2019.
Performance-based regulation proceeding. On April 18, 2018, the PUC issued an order, instituting a proceeding to investigate performance-based regulation (PBR). The PUC intends to provide a forum to collaboratively develop modifications or new components to better align utility and customer interests. The PUC stated that PBR seeks to utilize both revenue adjustment mechanisms and performance mechanisms to more strongly align utilities’ incentives with customer interests.
The order stated that, in general, the PUC is interested in ratemaking elements and/or mechanisms that result in:
Greater cost control and reduced rate volatility;
Efficient investment and allocation of resources regardless of classification as capital or operating expense;
Fair distribution of risks between utilities and customers; and
Fulfillment of State policy goals.
Through this investigation, the PUC intends to: (1) identify specific areas of utility performance that should be improved; (2) determine appropriate metrics for measuring successful outcomes in those areas; and (3) establish reasonable financial rewards and/or penalties that are sufficient to incent the utility to achieve those outcomes.
The proceeding has two phases. Phase 1 examinesexamined the current regulatory framework and identifiesidentified those areas of utility performance that are deserving of further focus in Phase 2. TheIn May 2019, the PUC provided staff reports to the parties, held technical workshops and the parties filed briefs on: 1) goals and outcomes and 2) assessment of the existing regulatory framework. Metrics will be discussed in late 2018, to be followed by a PUC staff proposal, parties’ statements of position, and a PUCissued an order related toconcluding Phase 1, which is expected after March 2019.established guiding principles, regulatory goals, and priority outcomes to guide the development of the PBR mechanisms in Phase 22. The PUC identified the following guiding principles, which will address designinform the development of the PBR framework: 1) a customer-centric approach, 2) administrative efficiency to reduce regulatory burdens; and implementation3) utility financial integrity to maintain the utility’s financial health. Priority goals (and priority outcomes) identified by the PUC were: enhance customer experience (affordability, reliability, interconnection experience, and customer engagement), improve utility performance (cost control, DER asset effectiveness, and grid investment efficiency), and advance societal outcomes (capital formation, customer equity, greenhouse gas reduction, electrification of transportation, and resilience).
The order also outlined the PUC’s vision of a comprehensive PBR framework that would be further developed in Phase 2. The framework envisioned would include 1) a five-year multi-year rate plan with an index-driven annual revenue adjustment based on an inflation factor, an X-factor which would encompass productivity, a Z-factor to account for exceptional circumstances not in the utility’s control and a customer dividend, 2) a symmetric earnings sharing mechanism that would help ensure that utility earnings do not excessively benefit or suffer from external factors outside of utility control or unforeseen results of regulatory mechanisms, 3) off-ramp provisions, 4) continuation of the RBA, MPIR adjustment mechanism, the pension and OPEB tracking mechanism, and other recovery mechanisms, and 5) a portfolio of performance incentive mechanisms revenue adjustmentfor customer engagement and DER asset effectiveness (rewards only), and interconnection experience (both rewards and penalties), in addition to scorecards to track progress against targeted performance levels, shared savings mechanisms to apportion savings to the utility and other regulatory reforms. customers, and reported metrics.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Performance-based ratemaking legislation. On April 24, 2018, Senate Bill No. 2939 SD2 was signed into law, which establishes performance metrics thatThe Phase 2 schedule includes working group meetings through the PUC shall consider while establishing performance incentivesfirst half of 2020, followed by statements of positions, evidentiary hearing in October 2020 and penalty mechanisms under a performance-based ratemaking model. The law requires that the PUC establish these performance-based ratemaking mechanisms on or before January 1,anticipated decision in December 2020. The PUC opened a proceeding on April 18, 2018. See “Performance-based regulation proceeding” above.
Most recent rate proceedings.
Hawaiian Electric consolidated 2014 and 20172020 test year rate casescase. In June 2014, Hawaiian Electric submitted its 2014 test year rate case filing, stating that it intended to forgo the opportunity to seek a general rate increase in base rates. In December 2016, On April 26, 2019, Hawaiian Electric filed a notice that it intends to file an application with the PUC for a general rate increase and the PUC issued an order consolidating the Hawaiian Electric filings for the 2014 and 2017 test year rate cases. On February 16, 2018, Hawaiian Electric implemented an interim increase of $36.0 million. On April 13, 2018, Hawaiian Electric implemented an additional interim rate adjustment to adjust rates for the impact of the Tax Act.
Onafter June 22, 2018, the PUC issued its Final D&O, approving final rate relief of a $37.7 million increase before the Tax Act impact reduction of $38.3 million,30, 2019, but not later than September 30, 2019, based on an ROACE of 9.5% and an overall rate of return of 7.57%. The PUC indicated that the ECRC mechanism shall reflect a 98/2% risk-sharing split between ratepayers and Hawaiian Electric, with an annual maximum exposure cap of $2.5 million.2020 calendar year test period.
Maui Electric consolidated 2015 and 2018 test year rate cases. In December 2014, Maui Electric submitted its 2015 test year rate case filing, proposing no change to its base rates. In August 2017, the PUC issued an order consolidating the Maui Electric filings for the 2015 and 2018 test year rate cases. In October 2017, Maui Electric filed its 2018 test year rate case application and in February 2018, Maui Electric filed revised schedules to reflect the adjustments resulting from the Tax Act.
On August 9, 2018, the PUC approved an interim rate increase based on a stipulated settlement, that included the effects of the 2017 Tax Act, between Maui Electric and the Consumer AdvocateAdvocate. On March 18, 2019, the PUC issued its D&O that approved, with certain modifications, the stipulated settlement, addressed all issues in the rate case.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Revised tariffs reflecting a final increase of $12.5$12.2 million over revenues at current effective rates based on the approved 7.43% rate of return (which incorporates a ROACE of 9.5% and a capital structure that includes a 57% common equity capitalization) on a $462$454 million rate base with the depreciation rates approved in July 2018. Interim rates werebecame effective on August 23, 2018.June 1, 2019. Maui Electric’s ECRC tariff, resulting in the recovery of all fuel and purchased energy through the ECRC and the removal of the recovery of these costs from base rates, will be effective September 1, 2019. The ECRC will reflect a 98%/2% fossil fuel generation cost risk-sharing split between ratepayers and Maui Electric, with an annual maximum increase or decrease to revenues to $0.6 million for the utility.
Hawaii Electric Light 2016 and 2019 test year rate casescase. In September 2016, Hawaii Electric Light filed an application with the PUC for a general rate increase.
In August 2017, the PUC issued an order granting an interim rate increase of $9.9 million based on the Stipulated Settlement Letter of Hawaii Electric Light and the Consumer Advocate filed on July 11, 2017 and an ROACE of 9.5% and subject to refund with interest, if it exceeds amounts allowed in a final order. The interim rate increase was implemented on August 31, 2017. On May 1, 2018, Hawaii Electric Light implemented an interim rate reduction of $9.9 million which was primarily to incorporate the effects of the Tax Act.
On June 29, 2018, the PUC issued its Final D&O, approving the rates implemented in the interim rate reduction.
On October 5,December 14, 2018, Hawaii Electric Light filed a notice that it intends to file an application for a general rate increase on or after December 5, 2018 but before January 1, 2019.
Tax Cuts and Jobs Act impact on utility rates. The Utilities began tracking the impact of the Tax Cuts and Jobs Act of 2017 (Tax Act) as of January 1, 2018. Each Utility accrued regulatory liabilities for estimated tax savings from January 1 to the date incorporated in rates:
Hawaiian Electric incorporated the Tax Act reductions in rates (based on the 2017its 2019 test year rate case)case, requesting an increase of $13.4 million over revenues at current effective April 13, 2018.
Hawaii Electric Light incorporated the Tax Act reductions (basedrates (for a 3.4% increase in revenues), based on the 2016 test yearan 8.3% rate case) effective May 1, 2018.
Maui Electric’s rates were adjustedof return (which incorporates a ROACE of 10.5%). The procedural schedule for the Tax Act as follows:proceeding includes an interim decision by November 14, 2019, and evidentiary hearings during the week of December 16, 2019.
| |
◦ | adjustments for the period January 1, 2018 through May 31, 2018 are in the annual Revenue Balancing Account adjustment, which became effective on June 1, 2018, |
| |
◦ | adjustments for the period June 1, 2018 through August 22, 2018 are embedded in the Revenue Balancing Account, which will be incorporated in rates on June 1, 2019, and |
| |
◦ | adjustments from August 23, 2018 and thereafter are incorporated in interim rates as a result of the 2018 test year rate case. |
See discussion in “Decoupling” section above.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Condensed consolidating financial information. Hawaiian Electric is not required to provide separateCondensed consolidating financial statements or other disclosures concerning Hawaii Electric Light and Maui Electric to holders of the 2004 Debentures, which was issued by Hawaii Electric Light and Maui Electric to Trust III, since all of their voting capital stock is owned, and their obligations with respect to these securities have been fully and unconditionally guaranteed, on a subordinated basis, by Hawaiian Electric. Consolidating information is provided below for Hawaiian Electric and each of its subsidiaries are presented for the three and six month periods ended June 30, 2019 and 2018, and as of the dates indicated.June 30, 2018 and December 31, 2018.
Hawaiian Electric also unconditionally guarantees Hawaii Electric Light’s and Maui Electric’s obligations (a) to the State of Hawaii for the repayment of principal and interest on Special Purpose Revenue Bonds issued for the benefit of Hawaii Electric Light and Maui Electric, (b) under their respective private placement note agreements and the Hawaii Electric Light notes and Maui Electric notes issued thereunder and (c) relating to the trust preferred securities of Trust III.III, which were redeemed on May 15, 2019. Hawaiian Electric is also obligated, after the satisfaction of its obligations on its own preferred stock, to make dividend, redemption and liquidation payments on Hawaii Electric Light’s and Maui Electric’s preferred stock if the respective subsidiary is unable to make such payments.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Income
Three months ended SeptemberJune 30, 20182019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 450,020 |
| | 89,916 |
| | 94,050 |
| | — |
| | (202 | ) | | $ | 633,784 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 125,431 |
| | 19,941 |
| | 36,248 |
| | — |
| | — |
| | 181,620 |
|
Purchased power | | 126,871 |
| | 24,029 |
| | 11,954 |
| | — |
| | — |
| | 162,854 |
|
Other operation and maintenance | | 78,551 |
| | 18,031 |
| | 22,678 |
| | — |
| | — |
| | 119,260 |
|
Depreciation | | 35,868 |
| | 10,453 |
| | 7,592 |
| | — |
| | — |
| | 53,913 |
|
Taxes, other than income taxes | | 42,590 |
| | 8,706 |
| | 9,147 |
| | — |
| | — |
| | 60,443 |
|
Total expenses | | 409,311 |
| | 81,160 |
| | 87,619 |
| | — |
| | — |
| | 578,090 |
|
Operating income | | 40,709 |
| | 8,756 |
| | 6,431 |
| | — |
| | (202 | ) | | 55,694 |
|
Allowance for equity funds used during construction | | 2,614 |
| | 218 |
| | 343 |
| | — |
| | — |
| | 3,175 |
|
Equity in earnings of subsidiaries | | 8,086 |
| | — |
| | — |
| | — |
| | (8,086 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (567 | ) | | (105 | ) | | (29 | ) | | — |
| | — |
| | (701 | ) |
Interest expense and other charges, net | | (13,390 | ) | | (2,920 | ) | | (2,422 | ) | | — |
| | 202 |
| | (18,530 | ) |
Allowance for borrowed funds used during construction | | 962 |
| | 91 |
| | 126 |
| | — |
| | — |
| | 1,179 |
|
Income before income taxes | | 38,414 |
| | 6,040 |
| | 4,449 |
| | — |
| | (8,086 | ) | | 40,817 |
|
Income taxes | | 5,570 |
| | 1,241 |
| | 933 |
| | — |
| | — |
| | 7,744 |
|
Net income | | 32,844 |
| | 4,799 |
| | 3,516 |
| | — |
| | (8,086 | ) | | 33,073 |
|
Preferred stock dividends of subsidiaries | | — |
| | 133 |
| | 96 |
| | — |
| | — |
| | 229 |
|
Net income attributable to Hawaiian Electric | | 32,844 |
| | 4,666 |
| | 3,420 |
| | — |
| | (8,086 | ) | | 32,844 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | — |
| | — |
| | — |
| | — |
| | 270 |
|
Net income for common stock | | $ | 32,574 |
| | 4,666 |
| | 3,420 |
| | — |
| | (8,086 | ) | | $ | 32,574 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 488,210 |
| | 98,981 |
| | 100,273 |
| | — |
| | (55 | ) | | $ | 687,409 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 141,357 |
| | 26,429 |
| | 38,765 |
| | — |
| | — |
| | 206,551 |
|
Purchased power | | 138,135 |
| | 24,091 |
| | 15,364 |
| | — |
| | — |
| | 177,590 |
|
Other operation and maintenance | | 78,988 |
| | 15,253 |
| | 19,312 |
| | — |
| | — |
| | 113,553 |
|
Depreciation | | 34,282 |
| | 10,072 |
| | 6,629 |
| | — |
| | — |
| | 50,983 |
|
Taxes, other than income taxes | | 46,096 |
| | 9,215 |
| | 9,385 |
| | — |
| | — |
| | 64,696 |
|
Total expenses | | 438,858 |
| | 85,060 |
| | 89,455 |
| | — |
| | — |
| | 613,373 |
|
Operating income | | 49,352 |
| | 13,921 |
| | 10,818 |
| | — |
| | (55 | ) | | 74,036 |
|
Allowance for equity funds used during construction | | 1,648 |
| | 39 |
| | 275 |
| | — |
| | — |
| | 1,962 |
|
Equity in earnings of subsidiaries | | 16,636 |
| | — |
| | — |
| | — |
| | (16,636 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (475 | ) | | (104 | ) | | (103 | ) | | — |
| | — |
| | (682 | ) |
Interest expense and other charges, net | | (13,542 | ) | | (3,026 | ) | | (2,455 | ) | | — |
| | 55 |
| | (18,968 | ) |
Allowance for borrowed funds used during construction | | 810 |
| | 49 |
| | 147 |
| | — |
| | — |
| | 1,006 |
|
Income before income taxes | | 54,429 |
| | 10,879 |
| | 8,682 |
| | — |
| | (16,636 | ) | | 57,354 |
|
Income taxes | | 4,447 |
| | 1,571 |
| | 1,126 |
| | — |
| | — |
| | 7,144 |
|
Net income | | 49,982 |
| | 9,308 |
| | 7,556 |
| | — |
| | (16,636 | ) | | 50,210 |
|
Preferred stock dividends of subsidiaries | | — |
| | 133 |
| | 95 |
| | — |
| | — |
| | 228 |
|
Net income attributable to Hawaiian Electric | | 49,982 |
| | 9,175 |
| | 7,461 |
| | — |
| | (16,636 | ) | | 49,982 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | — |
| | — |
| | — |
| | — |
| | 270 |
|
Net income for common stock | | $ | 49,712 |
| | 9,175 |
| | 7,461 |
| | — |
| | (16,636 | ) | | $ | 49,712 |
|
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Comprehensive Income
Three months ended SeptemberJune 30, 20182019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 32,574 |
| | 4,666 |
| | 3,420 |
| | — |
| | (8,086 | ) | | $ | 32,574 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 2,321 |
| | 352 |
| | 289 |
| | — |
| | (641 | ) | | 2,321 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (2,298 | ) | | (351 | ) | | (289 | ) | | — |
| | 640 |
| | (2,298 | ) |
Other comprehensive income, net of taxes | | 23 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 23 |
|
Comprehensive income attributable to common shareholder | | $ | 32,597 |
| | 4,667 |
| | 3,420 |
| | — |
| | (8,087 | ) | | $ | 32,597 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 49,712 |
| | 9,175 |
| | 7,461 |
| | — |
| | (16,636 | ) | | $ | 49,712 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 4,753 |
| | 705 |
| | 606 |
| | — |
| | (1,311 | ) | | 4,753 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (4,725 | ) | | (705 | ) | | (606 | ) | | — |
| | 1,311 |
| | (4,725 | ) |
Other comprehensive income, net of taxes | | 28 |
| | — |
| | — |
| | — |
| | — |
| | 28 |
|
Comprehensive income attributable to common shareholder | | $ | 49,740 |
| | 9,175 |
| | 7,461 |
| | — |
| | (16,636 | ) | | $ | 49,740 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Income
Three months ended SeptemberJune 30, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 431,699 |
| | 89,548 |
| | 86,938 |
| | — |
| | (59 | ) | | $ | 608,126 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 120,007 |
| | 19,432 |
| | 32,278 |
| | — |
| | — |
| | 171,717 |
|
Purchased power | | 121,812 |
| | 24,664 |
| | 14,262 |
| | — |
| | — |
| | 160,738 |
|
Other operation and maintenance | | 76,845 |
| | 19,015 |
| | 16,782 |
| | — |
| | — |
| | 112,642 |
|
Depreciation | | 34,391 |
| | 10,038 |
| | 5,932 |
| | — |
| | — |
| | 50,361 |
|
Taxes, other than income taxes | | 40,951 |
| | 8,408 |
| | 8,165 |
| | — |
| | — |
| | 57,524 |
|
Total expenses | | 394,006 |
| | 81,557 |
| | 77,419 |
| | — |
| | — |
| | 552,982 |
|
Operating income | | 37,693 |
| | 7,991 |
| | 9,519 |
| | — |
| | (59 | ) | | 55,144 |
|
Allowance for equity funds used during construction | | 2,588 |
| | 124 |
| | 271 |
| | — |
| | — |
| | 2,983 |
|
Equity in earnings of subsidiaries | | 9,080 |
| | — |
| | — |
| | — |
| | (9,080 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (554 | ) | | (105 | ) | | (329 | ) | | — |
| | — |
| | (988 | ) |
Interest expense and other charges, net | | (12,930 | ) | | (2,922 | ) | | (2,367 | ) | | — |
| | 59 |
| | (18,160 | ) |
Allowance for borrowed funds used during construction | | 1,150 |
| | 77 |
| | 138 |
| | — |
| | — |
| | 1,365 |
|
Income before income taxes | | 37,027 |
| | 5,165 |
| | 7,232 |
| | — |
| | (9,080 | ) | | 40,344 |
|
Income taxes | | 5,588 |
| | 1,269 |
| | 1,819 |
| | — |
| | — |
| | 8,676 |
|
Net income | | 31,439 |
| | 3,896 |
| | 5,413 |
| | — |
| | (9,080 | ) | | 31,668 |
|
Preferred stock dividends of subsidiaries | | — |
| | 133 |
| | 96 |
| | — |
| | — |
| | 229 |
|
Net income attributable to Hawaiian Electric | | 31,439 |
| | 3,763 |
| | 5,317 |
| | — |
| | (9,080 | ) | | 31,439 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | — |
| | — |
| | — |
| | — |
| | 270 |
|
Net income for common stock | | $ | 31,169 |
| | 3,763 |
| | 5,317 |
| | — |
| | (9,080 | ) | | $ | 31,169 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 429,267 |
| | 84,334 |
| | 85,198 |
| | — |
| | (30 | ) | | $ | 598,769 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 103,959 |
| | 15,754 |
| | 26,545 |
| | — |
| | — |
| | 146,258 |
|
Purchased power | | 123,893 |
| | 21,332 |
| | 15,122 |
| | — |
| | — |
| | 160,347 |
|
Other operation and maintenance | | 64,996 |
| | 16,608 |
| | 17,077 |
| | — |
| | — |
| | 98,681 |
|
Depreciation | | 32,722 |
| | 9,685 |
| | 5,799 |
| | — |
| | — |
| | 48,206 |
|
Taxes, other than income taxes | | 40,824 |
| | 7,928 |
| | 8,028 |
| | — |
| | — |
| | 56,780 |
|
Total expenses | | 366,394 |
| | 71,307 |
| | 72,571 |
| | — |
| | — |
| | 510,272 |
|
Operating income | | 62,873 |
| | 13,027 |
| | 12,627 |
| | — |
| | (30 | ) | | 88,497 |
|
Allowance for equity funds used during construction | | 3,108 |
| | 167 |
| | 207 |
| | — |
| | — |
| | 3,482 |
|
Equity in earnings of subsidiaries | | 12,767 |
| | — |
| | — |
| | — |
| | (12,767 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (1,225 | ) | | 15 |
| | (211 | ) | | — |
| | — |
| | (1,421 | ) |
Interest expense and other charges, net | | (11,786 | ) | | (2,899 | ) | | (2,252 | ) | | — |
| | 30 |
| | (16,907 | ) |
Allowance for borrowed funds used during construction | | 1,173 |
| | 72 |
| | 94 |
| | — |
| | — |
| | 1,339 |
|
Income before income taxes | | 66,910 |
| | 10,382 |
| | 10,465 |
| | — |
| | (12,767 | ) | | 74,990 |
|
Income taxes | | 19,153 |
| | 3,815 |
| | 4,037 |
| | — |
| | — |
| | 27,005 |
|
Net income | | 47,757 |
| | 6,567 |
| | 6,428 |
| | — |
| | (12,767 | ) | | 47,985 |
|
Preferred stock dividends of subsidiaries | | — |
| | 133 |
| | 95 |
| | — |
| | — |
| | 228 |
|
Net income attributable to Hawaiian Electric | | 47,757 |
| | 6,434 |
| | 6,333 |
| | — |
| | (12,767 | ) | | 47,757 |
|
Preferred stock dividends of Hawaiian Electric | | 270 |
| | — |
| | — |
| | — |
| | — |
| | 270 |
|
Net income for common stock | | $ | 47,487 |
| | 6,434 |
| | 6,333 |
| | — |
| | (12,767 | ) | | $ | 47,487 |
|
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Comprehensive Income
Three months ended SeptemberJune 30, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 31,169 |
| | 3,763 |
| | 5,317 |
| | — |
| | (9,080 | ) | | $ | 31,169 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 4,853 |
| | 734 |
| | 649 |
| | — |
| | (1,383 | ) | | 4,853 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (4,827 | ) | | (733 | ) | | (649 | ) | | — |
| | 1,382 |
| | (4,827 | ) |
Other comprehensive income, net of taxes | | 26 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 26 |
|
Comprehensive income attributable to common shareholder | | $ | 31,195 |
| | 3,764 |
| | 5,317 |
| | — |
| | (9,081 | ) | | $ | 31,195 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 47,487 |
| | 6,434 |
| | 6,333 |
| | — |
| | (12,767 | ) | | $ | 47,487 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 3,618 |
| | 476 |
| | 404 |
| | — |
| | (880 | ) | | 3,618 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (3,596 | ) | | (476 | ) | | (404 | ) | | — |
| | 880 |
| | (3,596 | ) |
Other comprehensive income, net of taxes | | 22 |
| | — |
| | — |
| | — |
| | — |
| | 22 |
|
Comprehensive income attributable to common shareholder | | $ | 47,509 |
| | 6,434 |
| | 6,333 |
| | — |
| | (12,767 | ) | | $ | 47,509 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Income
NineSix months ended SeptemberJune 30, 20182019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 855,689 |
| | 177,121 |
| | 179,703 |
| | — |
| | (234 | ) | | $ | 1,212,279 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 234,353 |
| | 40,783 |
| | 67,093 |
| | — |
| | — |
| | 342,229 |
|
Purchased power | | 232,094 |
| | 43,206 |
| | 21,999 |
| | — |
| | — |
| | 297,299 |
|
Other operation and maintenance | | 159,729 |
| | 36,767 |
| | 40,894 |
| | — |
| | — |
| | 237,390 |
|
Depreciation | | 71,735 |
| | 20,906 |
| | 15,219 |
| | — |
| | — |
| | 107,860 |
|
Taxes, other than income taxes | | 81,221 |
| | 16,811 |
| | 17,215 |
| | — |
| | — |
| | 115,247 |
|
Total expenses | | 779,132 |
| | 158,473 |
| | 162,420 |
| | — |
| | — |
| | 1,100,025 |
|
Operating income | | 76,557 |
| | 18,648 |
| | 17,283 |
| | — |
| | (234 | ) | | 112,254 |
|
Allowance for equity funds used during construction | | 5,061 |
| | 350 |
| | 674 |
| | — |
| | — |
| | 6,085 |
|
Equity in earnings of subsidiaries | | 19,935 |
| | — |
| | — |
| | — |
| | (19,935 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (1,134 | ) | | (211 | ) | | (59 | ) | | — |
| | — |
| | (1,404 | ) |
Interest expense and other charges, net | | (26,190 | ) | | (5,821 | ) | | (4,739 | ) | | — |
| | 234 |
| | (36,516 | ) |
Allowance for borrowed funds used during construction | | 1,864 |
| | 147 |
| | 246 |
| | — |
| | — |
| | 2,257 |
|
Income before income taxes | | 76,093 |
| | 13,113 |
| | 13,405 |
| | — |
| | (19,935 | ) | | 82,676 |
|
Income taxes | | 10,853 |
| | 3,011 |
| | 3,114 |
| | — |
| | — |
| | 16,978 |
|
Net income | | 65,240 |
| | 10,102 |
| | 10,291 |
| | — |
| | (19,935 | ) | | 65,698 |
|
Preferred stock dividends of subsidiaries | | — |
| | 267 |
| | 191 |
| | — |
| | — |
| | 458 |
|
Net income attributable to Hawaiian Electric | | 65,240 |
| | 9,835 |
| | 10,100 |
| | — |
| | (19,935 | ) | | 65,240 |
|
Preferred stock dividends of Hawaiian Electric | | 540 |
| | — |
| | — |
| | — |
| | — |
| | 540 |
|
Net income for common stock | | $ | 64,700 |
| | 9,835 |
| | 10,100 |
| | — |
| | (19,935 | ) | | $ | 64,700 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 1,321,089 |
| | 276,462 |
| | 268,567 |
| | — |
| | (156 | ) | | $ | 1,865,962 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 375,862 |
| | 64,348 |
| | 105,026 |
| | — |
| | — |
| | 545,236 |
|
Purchased power | | 367,317 |
| | 72,589 |
| | 38,332 |
| | — |
| | — |
| | 478,238 |
|
Other operation and maintenance | | 228,773 |
| | 50,366 |
| | 54,666 |
| | — |
| | — |
| | 333,805 |
|
Depreciation | | 103,112 |
| | 30,165 |
| | 18,533 |
| | — |
| | — |
| | 151,810 |
|
Taxes, other than income taxes | | 125,214 |
| | 25,835 |
| | 25,275 |
| | — |
| | — |
| | 176,324 |
|
Total expenses | | 1,200,278 |
| | 243,303 |
| | 241,832 |
| | — |
| | — |
| | 1,685,413 |
|
Operating income | | 120,811 |
| | 33,159 |
| | 26,735 |
| | — |
| | (156 | ) | | 180,549 |
|
Allowance for equity funds used during construction | | 7,123 |
| | 274 |
| | 842 |
| | — |
| | — |
| | 8,239 |
|
Equity in earnings of subsidiaries | | 35,041 |
| | — |
| | — |
| | — |
| | (35,041 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (2,091 | ) | | (312 | ) | | (531 | ) | | — |
| | — |
| | (2,934 | ) |
Interest expense and other charges, net | | (38,967 | ) | | (8,855 | ) | | (7,156 | ) | | — |
| | 156 |
| | (54,822 | ) |
Allowance for borrowed funds used during construction | | 3,198 |
| | 190 |
| | 427 |
| | — |
| | — |
| | 3,815 |
|
Income before income taxes | | 125,115 |
| | 24,456 |
| | 20,317 |
| | — |
| | (35,041 | ) | | 134,847 |
|
Income taxes | | 15,949 |
| | 5,017 |
| | 4,029 |
| | — |
| | — |
| | 24,995 |
|
Net income | | 109,166 |
| | 19,439 |
| | 16,288 |
| | — |
| | (35,041 | ) | | 109,852 |
|
Preferred stock dividends of subsidiaries | | — |
| | 400 |
| | 286 |
| | — |
| | — |
| | 686 |
|
Net income attributable to Hawaiian Electric | | 109,166 |
| | 19,039 |
| | 16,002 |
| | — |
| | (35,041 | ) | | 109,166 |
|
Preferred stock dividends of Hawaiian Electric | | 810 |
| | — |
| | — |
| | — |
| | — |
| | 810 |
|
Net income for common stock | | $ | 108,356 |
| | 19,039 |
| | 16,002 |
| | — |
| | (35,041 | ) | | $ | 108,356 |
|
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Comprehensive Income
NineSix months ended SeptemberJune 30, 20182019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 64,700 |
| | 9,835 |
| | 10,100 |
| | — |
| | (19,935 | ) | | $ | 64,700 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 4,643 |
| | 704 |
| | 578 |
| | — |
| | (1,282 | ) | | 4,643 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (4,596 | ) | | (702 | ) | | (578 | ) | | — |
| | 1,280 |
| | (4,596 | ) |
Other comprehensive income, net of taxes | | 47 |
| | 2 |
| | — |
| | — |
| | (2 | ) | | 47 |
|
Comprehensive income attributable to common shareholder | | $ | 64,747 |
| | 9,837 |
| | 10,100 |
| | — |
| | (19,937 | ) | | $ | 64,747 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 108,356 |
| | 19,039 |
| | 16,002 |
| | — |
| | (35,041 | ) | | $ | 108,356 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 14,259 |
| | 2,114 |
| | 1,817 |
| | — |
| | (3,931 | ) | | 14,259 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (14,174 | ) | | (2,113 | ) | | (1,817 | ) | | — |
| | 3,930 |
| | (14,174 | ) |
Other comprehensive income, net of taxes | | 85 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 85 |
|
Comprehensive income attributable to common shareholder | | $ | 108,441 |
| | 19,040 |
| | 16,002 |
| | — |
| | (35,042 | ) | | $ | 108,441 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Income
NineSix months ended SeptemberJune 30, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 832,879 |
| | 177,481 |
| | 168,294 |
| | — |
| | (101 | ) | | $ | 1,178,553 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 234,505 |
| | 37,919 |
| | 66,261 |
| | — |
| | — |
| | 338,685 |
|
Purchased power | | 229,182 |
| | 48,498 |
| | 22,968 |
| | — |
| | — |
| | 300,648 |
|
Other operation and maintenance | | 149,785 |
| | 35,113 |
| | 35,354 |
| | — |
| | — |
| | 220,252 |
|
Depreciation | | 68,830 |
| | 20,093 |
| | 11,904 |
| | — |
| | — |
| | 100,827 |
|
Taxes, other than income taxes | | 79,118 |
| | 16,620 |
| | 15,890 |
| | — |
| | — |
| | 111,628 |
|
Total expenses | | 761,420 |
| | 158,243 |
| | 152,377 |
| | — |
| | — |
| | 1,072,040 |
|
Operating income | | 71,459 |
| | 19,238 |
| | 15,917 |
| | — |
| | (101 | ) | | 106,513 |
|
Allowance for equity funds used during construction | | 5,475 |
| | 235 |
| | 567 |
| | — |
| | — |
| | 6,277 |
|
Equity in earnings of subsidiaries | | 18,405 |
| | — |
| | — |
| | — |
| | (18,405 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (1,616 | ) | | (208 | ) | | (428 | ) | | — |
| | — |
| | (2,252 | ) |
Interest expense and other charges, net | | (25,425 | ) | | (5,829 | ) | | (4,701 | ) | | — |
| | 101 |
| | (35,854 | ) |
Allowance for borrowed funds used during construction | | 2,388 |
| | 141 |
| | 280 |
| | — |
| | — |
| | 2,809 |
|
Income before income taxes | | 70,686 |
| | 13,577 |
| | 11,635 |
| | — |
| | (18,405 | ) | | 77,493 |
|
Income taxes | | 11,502 |
| | 3,446 |
| | 2,903 |
| | — |
| | — |
| | 17,851 |
|
Net income | | 59,184 |
| | 10,131 |
| | 8,732 |
| | — |
| | (18,405 | ) | | 59,642 |
|
Preferred stock dividends of subsidiaries | | — |
| | 267 |
| | 191 |
| | — |
| | — |
| | 458 |
|
Net income attributable to Hawaiian Electric | | 59,184 |
| | 9,864 |
| | 8,541 |
| | — |
| | (18,405 | ) | | 59,184 |
|
Preferred stock dividends of Hawaiian Electric | | 540 |
| | — |
| | — |
| | — |
| | — |
| | 540 |
|
Net income for common stock | | $ | 58,644 |
| | 9,864 |
| | 8,541 |
| | — |
| | (18,405 | ) | | $ | 58,644 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Revenues | | $ | 1,186,524 |
| | 245,026 |
| | 242,756 |
| | — |
| | (51 | ) | | $ | 1,674,255 |
|
Expenses | | | | | | | | | | | | |
Fuel oil | | 301,774 |
| | 47,486 |
| | 82,527 |
| | — |
| | — |
| | 431,787 |
|
Purchased power | | 340,498 |
| | 63,403 |
| | 36,637 |
| | — |
| | — |
| | 440,538 |
|
Other operation and maintenance | | 200,648 |
| | 49,850 |
| | 51,939 |
| | — |
| | — |
| | 302,437 |
|
Depreciation | | 98,167 |
| | 29,056 |
| | 17,355 |
| | — |
| | — |
| | 144,578 |
|
Taxes, other than income taxes | | 113,483 |
| | 23,080 |
| | 23,012 |
| | — |
| | — |
| | 159,575 |
|
Total expenses | | 1,054,570 |
| | 212,875 |
| | 211,470 |
| | — |
| | — |
| | 1,478,915 |
|
Operating income | | 131,954 |
| | 32,151 |
| | 31,286 |
| | — |
| | (51 | ) | | 195,340 |
|
Allowance for equity funds used during construction | | 7,823 |
| | 416 |
| | 669 |
| | — |
| | — |
| | 8,908 |
|
Equity in earnings of subsidiaries | | 29,306 |
| | — |
| | — |
| | — |
| | (29,306 | ) | | — |
|
Retirement defined benefits expense—other than service costs | | (3,812 | ) | | 183 |
| | (650 | ) | | — |
| | — |
| | (4,279 | ) |
Interest expense and other charges, net | | (36,405 | ) | | (8,899 | ) | | (7,372 | ) | | — |
| | 51 |
| | (52,625 | ) |
Allowance for borrowed funds used during construction | | 2,910 |
| | 172 |
| | 289 |
| | — |
| | — |
| | 3,371 |
|
Income before income taxes | | 131,776 |
| | 24,023 |
| | 24,222 |
| | — |
| | (29,306 | ) | | 150,715 |
|
Income taxes | | 36,370 |
| | 8,973 |
| | 9,280 |
| | — |
| | — |
| | 54,623 |
|
Net income | | 95,406 |
| | 15,050 |
| | 14,942 |
| | — |
| | (29,306 | ) | | 96,092 |
|
Preferred stock dividends of subsidiaries | | — |
| | 400 |
| | 286 |
| | — |
| | — |
| | 686 |
|
Net income attributable to Hawaiian Electric | | 95,406 |
| | 14,650 |
| | 14,656 |
| | — |
| | (29,306 | ) | | 95,406 |
|
Preferred stock dividends of Hawaiian Electric | | 810 |
| | — |
| | — |
| | — |
| | — |
| | 810 |
|
Net income for common stock | | $ | 94,596 |
| | 14,650 |
| | 14,656 |
| | — |
| | (29,306 | ) | | $ | 94,596 |
|
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Comprehensive Income
NineSix months ended SeptemberJune 30, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 58,644 |
| | 9,864 |
| | 8,541 |
| | — |
| | (18,405 | ) | | $ | 58,644 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 9,506 |
| | 1,409 |
| | 1,211 |
| | — |
| | (2,620 | ) | | 9,506 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (9,449 | ) | | (1,408 | ) | | (1,211 | ) | | — |
| | 2,619 |
| | (9,449 | ) |
Other comprehensive income, net of taxes | | 57 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 57 |
|
Comprehensive income attributable to common shareholder | | $ | 58,701 |
| | 9,865 |
| | 8,541 |
| | — |
| | (18,406 | ) | | $ | 58,701 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Net income for common stock | | $ | 94,596 |
| | 14,650 |
| | 14,656 |
| | — |
| | (29,306 | ) | | $ | 94,596 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
| | |
| | |
|
Derivatives qualifying as cash flow hedges: | | | | | | | | | | | | |
Reclassification adjustment to net income, net of taxes | | 454 |
| | — |
| | — |
| | — |
| | — |
| | 454 |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits | | 10,857 |
| | 1,428 |
| | 1,214 |
| | — |
| | (2,642 | ) | | 10,857 |
|
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | | (10,790 | ) | | (1,427 | ) | | (1,214 | ) | | — |
| | 2,641 |
| | (10,790 | ) |
Other comprehensive income, net of taxes | | 521 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 521 |
|
Comprehensive income attributable to common shareholder | | $ | 95,117 |
| | 14,651 |
| | 14,656 |
| | — |
| | (29,307 | ) | | $ | 95,117 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Balance Sheet
SeptemberJune 30, 20182019 |
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consoli- dating adjustments | | Hawaiian Electric Consolidated |
Assets | | |
| | |
| | |
| | |
| | |
| | |
|
Property, plant and equipment | | | | | | | | | | | | |
Utility property, plant and equipment | | |
| | |
| | |
| | |
| | |
| | |
|
Land | | $ | 42,183 |
| | 5,606 |
| | 3,612 |
| | — |
| | — |
| | $ | 51,401 |
|
Plant and equipment | | 4,558,178 |
| | 1,268,694 |
| | 1,112,171 |
| | — |
| | — |
| | 6,939,043 |
|
Less accumulated depreciation | | (1,573,545 | ) | | (562,286 | ) | | (514,379 | ) | | — |
| | — |
| | (2,650,210 | ) |
Construction in progress | | 222,328 |
| | 17,791 |
| | 35,193 |
| | — |
| | — |
| | 275,312 |
|
Utility property, plant and equipment, net | | 3,249,144 |
| | 729,805 |
| | 636,597 |
| | — |
| | — |
| | 4,615,546 |
|
Nonutility property, plant and equipment, less accumulated depreciation | | 5,312 |
| | 115 |
| | 1,532 |
| | — |
| | — |
| | 6,959 |
|
Total property, plant and equipment, net | | 3,254,456 |
| | 729,920 |
| | 638,129 |
| | — |
| | — |
| | 4,622,505 |
|
Investment in wholly owned subsidiaries, at equity | | 584,149 |
| | — |
| | — |
| | — |
| | (584,149 | ) | | — |
|
Current assets | | |
| | |
| | |
| | |
| | |
| | |
|
Cash and cash equivalents | | 17,121 |
| | 3,352 |
| | 2,787 |
| | 101 |
| | — |
| | 23,361 |
|
Advances to affiliates | | 25,300 |
| | 5,000 |
| | — |
| | — |
| | (30,300 | ) | | — |
|
Customer accounts receivable, net | | 109,401 |
| | 26,864 |
| | 25,824 |
| | — |
| | — |
| | 162,089 |
|
Accrued unbilled revenues, net | | 86,291 |
| | 15,429 |
| | 17,428 |
| | — |
| | — |
| | 119,148 |
|
Other accounts receivable, net | | 17,447 |
| | 8,526 |
| | 2,086 |
| | — |
| | (19,570 | ) | | 8,489 |
|
Fuel oil stock, at average cost | | 100,903 |
| | 11,376 |
| | 9,362 |
| | — |
| | — |
| | 121,641 |
|
Materials and supplies, at average cost | | 33,874 |
| | 9,611 |
| | 17,609 |
| | — |
| | — |
| | 61,094 |
|
Prepayments and other | | 23,804 |
| | 5,202 |
| | 2,980 |
| | — |
| | — |
| | 31,986 |
|
Regulatory assets | | 46,673 |
| | 2,122 |
| | 6,830 |
| | — |
| | — |
| | 55,625 |
|
Total current assets | | 460,814 |
| | 87,482 |
| | 84,906 |
| | 101 |
| | (49,870 | ) | | 583,433 |
|
Other long-term assets | | |
| | |
| | |
| | |
| | |
| | |
|
Operating lease right-of-use assets | | 205,148 |
| | 1,582 |
| | 402 |
| | — |
| | — |
| | 207,132 |
|
Regulatory assets | | 513,738 |
| | 115,178 |
| | 103,224 |
| | — |
| | — |
| | 732,140 |
|
Other | | 74,994 |
| | 16,677 |
| | 16,965 |
| | — |
| | — |
| | 108,636 |
|
Total other long-term assets | | 793,880 |
| | 133,437 |
| | 120,591 |
| | — |
| | — |
| | 1,047,908 |
|
Total assets | | $ | 5,093,299 |
| | 950,839 |
| | 843,626 |
| | 101 |
| | (634,019 | ) | | $ | 6,253,846 |
|
Capitalization and liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Capitalization | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock equity | | $ | 1,971,762 |
| | 300,619 |
| | 283,429 |
| | 101 |
| | (584,149 | ) | | $ | 1,971,762 |
|
Cumulative preferred stock—not subject to mandatory redemption | | 22,293 |
| | 7,000 |
| | 5,000 |
| | — |
| | — |
| | 34,293 |
|
Long-term debt, net | | 937,068 |
| | 217,845 |
| | 181,065 |
| | — |
| | — |
| | 1,335,978 |
|
Total capitalization | | 2,931,123 |
| | 525,464 |
| | 469,494 |
| | 101 |
| | (584,149 | ) | | 3,342,033 |
|
Current liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Current portion of operating lease liabilities | | 61,941 |
| | 92 |
| | 30 |
| | — |
| | — |
| | 62,063 |
|
Current portion of long-term debt | | 61,946 |
| | — |
| | 19,993 |
| | — |
| | — |
| | 81,939 |
|
Short-term borrowings from non-affiliates | | 161,901 |
| | — |
| | — |
| | — |
| | — |
| | 161,901 |
|
Short-term borrowings from affiliate | | 5,000 |
| | — |
| | 25,300 |
| | — |
| | (30,300 | ) | | — |
|
Accounts payable | | 121,032 |
| | 15,059 |
| | 18,414 |
| | — |
| | — |
| | 154,505 |
|
Interest and preferred dividends payable | | 16,287 |
| | 4,225 |
| | 2,914 |
| | — |
| | (81 | ) | | 23,345 |
|
Taxes accrued | | 127,413 |
| | 28,748 |
| | 27,305 |
| | — |
| | — |
| | 183,466 |
|
Regulatory liabilities | | 5,687 |
| | 5,781 |
| | 3,485 |
| | — |
| | — |
| | 14,953 |
|
Other | | 53,450 |
| | 14,842 |
| | 13,249 |
| | — |
| | (19,489 | ) | | 62,052 |
|
Total current liabilities | | 614,657 |
| | 68,747 |
| | 110,690 |
| | — |
| | (49,870 | ) | | 744,224 |
|
Deferred credits and other liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Operating lease liabilities | | 142,905 |
| | 1,490 |
| | 374 |
| | — |
| | — |
| | 144,769 |
|
Deferred income taxes | | 271,441 |
| | 53,564 |
| | 57,559 |
| | — |
| | — |
| | 382,564 |
|
Regulatory liabilities | | 660,351 |
| | 178,018 |
| | 99,224 |
| | — |
| | — |
| | 937,593 |
|
Unamortized tax credits | | 60,375 |
| | 16,514 |
| | 14,725 |
| | — |
| | — |
| | 91,614 |
|
Defined benefit pension and other postretirement benefit plans liability | | 362,174 |
| | 71,830 |
| | 70,243 |
| | — |
| | — |
| | 504,247 |
|
Other | | 50,273 |
| | 35,212 |
| | 21,317 |
| | — |
| | — |
| | 106,802 |
|
Total deferred credits and other liabilities | | 1,547,519 |
| | 356,628 |
| | 263,442 |
| | — |
| | — |
| | 2,167,589 |
|
Total capitalization and liabilities | | $ | 5,093,299 |
| | 950,839 |
| | 843,626 |
| | 101 |
| | (634,019 | ) | | $ | 6,253,846 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consoli- dating adjustments | | Hawaiian Electric Consolidated |
Assets | | |
| | |
| | |
| | |
| | |
| | |
|
Property, plant and equipment | | | | | | | | | | | | |
Utility property, plant and equipment | | |
| | |
| | |
| | |
| | |
| | |
|
Land | | $ | 44,030 |
| | 5,873 |
| | 3,612 |
| | — |
| | — |
| | $ | 53,515 |
|
Plant and equipment | | 4,404,946 |
| | 1,227,530 |
| | 1,087,570 |
| | — |
| | — |
| | 6,720,046 |
|
Less accumulated depreciation | | (1,513,351 | ) | | (541,451 | ) | | (512,906 | ) | | — |
| | — |
| | (2,567,708 | ) |
Construction in progress | | 154,566 |
| | 11,060 |
| | 27,460 |
| | — |
| | — |
| | 193,086 |
|
Utility property, plant and equipment, net | | 3,090,191 |
| | 703,012 |
| | 605,736 |
| | — |
| | — |
| | 4,398,939 |
|
Nonutility property, plant and equipment, less accumulated depreciation | | 5,933 |
| | 115 |
| | 1,532 |
| | — |
| | — |
| | 7,580 |
|
Total property, plant and equipment, net | | 3,096,124 |
| | 703,127 |
| | 607,268 |
| | — |
| | — |
| | 4,406,519 |
|
Investment in wholly owned subsidiaries, at equity | | 571,574 |
| | — |
| | — |
| | — |
| | (571,574 | ) | | — |
|
Current assets | | |
| | |
| | |
| | |
| | |
| | |
|
Cash and cash equivalents | | 3,867 |
| | 3,027 |
| | 229 |
| | 101 |
| | — |
| | 7,224 |
|
Advances to affiliates | | 2,000 |
| | — |
| | — |
| | — |
| | (2,000 | ) | | — |
|
Customer accounts receivable, net | | 124,792 |
| | 29,364 |
| | 24,629 |
| | — |
| | — |
| | 178,785 |
|
Accrued unbilled revenues, net | | 94,956 |
| | 15,810 |
| | 16,936 |
| | — |
| | — |
| | 127,702 |
|
Other accounts receivable, net | | 10,312 |
| | 1,352 |
| | 1,069 |
| | — |
| | (9,355 | ) | | 3,378 |
|
Fuel oil stock, at average cost | | 61,110 |
| | 11,483 |
| | 19,229 |
| | — |
| | — |
| | 91,822 |
|
Materials and supplies, at average cost | | 32,407 |
| | 7,840 |
| | 18,260 |
| | — |
| | — |
| | 58,507 |
|
Prepayments and other | | 44,458 |
| | 8,604 |
| | 7,670 |
| | — |
| | — |
| | 60,732 |
|
Regulatory assets | | 75,541 |
| | 6,217 |
| | 7,672 |
| | — |
| | — |
| | 89,430 |
|
Total current assets | | 449,443 |
| | 83,697 |
| | 95,694 |
| | 101 |
| | (11,355 | ) | | 617,580 |
|
Other long-term assets | | |
| | |
| | |
| | |
| | |
| | |
|
Regulatory assets | | 527,650 |
| | 115,114 |
| | 98,730 |
| | — |
| | — |
| | 741,494 |
|
Other | | 77,899 |
| | 20,363 |
| | 18,272 |
| | — |
| | — |
| | 116,534 |
|
Total other long-term assets | | 605,549 |
| | 135,477 |
| | 117,002 |
| | — |
| | — |
| | 858,028 |
|
Total assets | | $ | 4,722,690 |
| | 922,301 |
| | 819,964 |
| | 101 |
| | (582,929 | ) | | $ | 5,882,127 |
|
Capitalization and liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Capitalization | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock equity | | $ | 1,876,237 |
| | 294,220 |
| | 277,253 |
| | 101 |
| | (571,574 | ) | | $ | 1,876,237 |
|
Cumulative preferred stock—not subject to mandatory redemption | | 22,293 |
| | 7,000 |
| | 5,000 |
| | — |
| | — |
| | 34,293 |
|
Long-term debt, net | | 1,000,020 |
| | 217,724 |
| | 200,887 |
| | — |
| | — |
| | 1,418,631 |
|
Total capitalization | | 2,898,550 |
| | 518,944 |
| | 483,140 |
| | 101 |
| | (571,574 | ) | | 3,329,161 |
|
Current liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Current portion of long-term debt | | 29,996 |
| | 10,998 |
| | 8,999 |
| | — |
| | — |
| | 49,993 |
|
Short-term borrowings from non-affiliates | | 85,913 |
| | — |
| | — |
| | — |
| | — |
| | 85,913 |
|
Short-term borrowings from affiliate | | — |
| | — |
| | 2,000 |
| | — |
| | (2,000 | ) | | — |
|
Accounts payable | | 90,937 |
| | 12,289 |
| | 19,706 |
| | — |
| | — |
| | 122,932 |
|
Interest and preferred dividends payable | | 19,994 |
| | 4,243 |
| | 4,030 |
| | — |
| | (9 | ) | | 28,258 |
|
Taxes accrued | | 136,485 |
| | 30,829 |
| | 28,462 |
| | — |
| | — |
| | 195,776 |
|
Regulatory liabilities | | 3,124 |
| | 2,850 |
| | 4,185 |
| | — |
| | — |
| | 10,159 |
|
Other | | 64,697 |
| | 9,594 |
| | 16,109 |
| | — |
| | (9,346 | ) | | 81,054 |
|
Total current liabilities | | 431,146 |
| | 70,803 |
| | 83,491 |
| | — |
| | (11,355 | ) | | 574,085 |
|
Deferred credits and other liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Deferred income taxes | | 285,789 |
| | 56,417 |
| | 58,863 |
| | — |
| | — |
| | 401,069 |
|
Regulatory liabilities | | 649,761 |
| | 174,739 |
| | 97,693 |
| | — |
| | — |
| | 922,193 |
|
Unamortized tax credits | | 61,299 |
| | 16,271 |
| | 15,503 |
| | — |
| | — |
| | 93,073 |
|
Defined benefit pension and other postretirement benefit plans liability | | 332,743 |
| | 64,026 |
| | 63,510 |
| | — |
| | — |
| | 460,279 |
|
Other | | 63,402 |
| | 21,101 |
| | 17,764 |
| | — |
| | — |
| | 102,267 |
|
Total deferred credits and other liabilities | | 1,392,994 |
| | 332,554 |
| | 253,333 |
| | — |
| | — |
| | 1,978,881 |
|
Total capitalization and liabilities | | $ | 4,722,690 |
| | 922,301 |
| | 819,964 |
| | 101 |
| | (582,929 | ) | | $ | 5,882,127 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Balance Sheet
December 31, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consoli- dating adjustments | | Hawaiian Electric Consolidated |
Assets | | |
| | |
| | |
| | |
| | |
| | |
|
Property, plant and equipment | | | | | | | | | | | | |
Utility property, plant and equipment | | |
| | |
| | |
| | |
| | |
| | |
|
Land | | $ | 40,449 |
| | 5,606 |
| | 3,612 |
| | — |
| | — |
| | $ | 49,667 |
|
Plant and equipment | | 4,456,090 |
| | 1,259,553 |
| | 1,094,028 |
| | — |
| | — |
| | 6,809,671 |
|
Less accumulated depreciation | | (1,523,861 | ) | | (547,848 | ) | | (505,633 | ) | | — |
| | — |
| | (2,577,342 | ) |
Construction in progress | | 193,677 |
| | 8,781 |
| | 30,687 |
| | — |
| | — |
| | 233,145 |
|
Utility property, plant and equipment, net | | 3,166,355 |
| | 726,092 |
| | 622,694 |
| | — |
| | — |
| | 4,515,141 |
|
Nonutility property, plant and equipment, less accumulated depreciation | | 5,314 |
| | 115 |
| | 1,532 |
| | — |
| | — |
| | 6,961 |
|
Total property, plant and equipment, net | | 3,171,669 |
| | 726,207 |
| | 624,226 |
| | — |
| | — |
| | 4,522,102 |
|
Investment in wholly owned subsidiaries, at equity | | 576,838 |
| | — |
| | — |
| | — |
| | (576,838 | ) | | — |
|
Current assets | | |
| | |
| | |
| | |
| | |
| | |
|
Cash and cash equivalents | | 16,732 |
| | 15,623 |
| | 3,421 |
| | 101 |
| | — |
| | 35,877 |
|
Customer accounts receivable, net | | 125,960 |
| | 26,483 |
| | 25,453 |
| | — |
| | — |
| | 177,896 |
|
Accrued unbilled revenues, net | | 88,060 |
| | 17,051 |
| | 16,627 |
| | — |
| | — |
| | 121,738 |
|
Other accounts receivable, net | | 21,962 |
| | 3,131 |
| | 3,033 |
| | — |
| | (21,911 | ) | | 6,215 |
|
Fuel oil stock, at average cost | | 54,262 |
| | 11,027 |
| | 14,646 |
| | — |
| | — |
| | 79,935 |
|
Materials and supplies, at average cost | | 30,291 |
| | 7,155 |
| | 17,758 |
| | — |
| | — |
| | 55,204 |
|
Prepayments and other | | 23,214 |
| | 5,212 |
| | 3,692 |
| | — |
| | — |
| | 32,118 |
|
Regulatory assets | | 60,093 |
| | 3,177 |
| | 7,746 |
| | — |
| | — |
| | 71,016 |
|
Total current assets | | 420,574 |
| | 88,859 |
| | 92,376 |
| | 101 |
| | (21,911 | ) | | 579,999 |
|
Other long-term assets | | |
| | |
| | |
| | |
| | |
| | |
|
Regulatory assets | | 537,708 |
| | 120,658 |
| | 104,044 |
| | — |
| | — |
| | 762,410 |
|
Other | | 69,749 |
| | 15,944 |
| | 17,299 |
| | — |
| | — |
| | 102,992 |
|
Total other long-term assets | | 607,457 |
| | 136,602 |
| | 121,343 |
| | — |
| | — |
| | 865,402 |
|
Total assets | | $ | 4,776,538 |
| | 951,668 |
| | 837,945 |
| | 101 |
| | (598,749 | ) | | $ | 5,967,503 |
|
Capitalization and liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Capitalization | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock equity | | $ | 1,957,641 |
| | 295,874 |
| | 280,863 |
| | 101 |
| | (576,838 | ) | | $ | 1,957,641 |
|
Cumulative preferred stock—not subject to mandatory redemption | | 22,293 |
| | 7,000 |
| | 5,000 |
| | — |
| | — |
| | 34,293 |
|
Long-term debt, net | | 1,000,137 |
| | 217,749 |
| | 200,916 |
| | — |
| | — |
| | 1,418,802 |
|
Total capitalization | | 2,980,071 |
| | 520,623 |
| | 486,779 |
| | 101 |
| | (576,838 | ) | | 3,410,736 |
|
Current liabilities | | |
| | |
| | |
| | |
| | |
| | |
Short-term borrowings-non-affiliate | | 25,000 |
| | — |
| | — |
| | — |
| | — |
| | 25,000 |
|
Accounts payable | | 126,384 |
| | 20,045 |
| | 25,362 |
| | — |
| | — |
| | 171,791 |
|
Interest and preferred dividends payable | | 16,203 |
| | 4,203 |
| | 2,841 |
| | — |
| | (32 | ) | | 23,215 |
|
Taxes accrued | | 164,747 |
| | 34,128 |
| | 34,458 |
| | — |
| | — |
| | 233,333 |
|
Regulatory liabilities | | 7,699 |
| | 4,872 |
| | 5,406 |
| | — |
| | — |
| | 17,977 |
|
Other | | 46,391 |
| | 15,077 |
| | 20,414 |
| | — |
| | (21,879 | ) | | 60,003 |
|
Total current liabilities | | 386,424 |
| | 78,325 |
| | 88,481 |
| | — |
| | (21,911 | ) | | 531,319 |
|
Deferred credits and other liabilities | | |
| | |
| | |
| | |
| | |
| | |
Deferred income taxes | | 271,438 |
| | 54,936 |
| | 56,823 |
| | — |
| | — |
| | 383,197 |
|
Regulatory liabilities | | 657,210 |
| | 176,101 |
| | 98,948 |
| | — |
| | — |
| | 932,259 |
|
Unamortized tax credits | | 60,271 |
| | 16,217 |
| | 15,034 |
| | — |
| | — |
| | 91,522 |
|
Defined benefit pension and other postretirement benefit plans liability | | 359,174 |
| | 73,147 |
| | 71,338 |
| | — |
| | — |
| | 503,659 |
|
Other | | 61,950 |
| | 32,319 |
| | 20,542 |
| | — |
| | — |
| | 114,811 |
|
Total deferred credits and other liabilities | | 1,410,043 |
| | 352,720 |
| | 262,685 |
| | — |
| | — |
| | 2,025,448 |
|
Total capitalization and liabilities | | $ | 4,776,538 |
| | 951,668 |
| | 837,945 |
| | 101 |
| | (598,749 | ) | | $ | 5,967,503 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consoli- dating adjustments | | Hawaiian Electric Consolidated |
Assets | | |
| | |
| | |
| | |
| | |
| | |
|
Property, plant and equipment | | | | | | | | | | | | |
Utility property, plant and equipment | | |
| | |
| | |
| | |
| | |
| | |
|
Land | | $ | 43,972 |
| | 6,189 |
| | 3,016 |
| | — |
| | — |
| | $ | 53,177 |
|
Plant and equipment | | 4,140,892 |
| | 1,206,776 |
| | 1,053,372 |
| | ��� |
| | — |
| | 6,401,040 |
|
Less accumulated depreciation | | (1,451,612 | ) | | (528,024 | ) | | (496,716 | ) | | — |
| | — |
| | (2,476,352 | ) |
Construction in progress | | 231,571 |
| | 8,182 |
| | 23,341 |
| | — |
| | — |
| | 263,094 |
|
Utility property, plant and equipment, net | | 2,964,823 |
| | 693,123 |
| | 583,013 |
| | — |
| | — |
| | 4,240,959 |
|
Nonutility property, plant and equipment, less accumulated depreciation | | 5,933 |
| | 115 |
| | 1,532 |
| | — |
| | — |
| | 7,580 |
|
Total property, plant and equipment, net | | 2,970,756 |
| | 693,238 |
| | 584,545 |
| | — |
| | — |
| | 4,248,539 |
|
Investment in wholly owned subsidiaries, at equity | | 557,013 |
| | — |
| | — |
| | — |
| | (557,013 | ) | | — |
|
Current assets | | |
| | |
| | |
| | |
| | |
| | |
|
Cash and cash equivalents | | 2,059 |
| | 4,025 |
| | 6,332 |
| | 101 |
| | — |
| | 12,517 |
|
Advances to affiliates | | — |
| | — |
| | 12,000 |
| | — |
| | (12,000 | ) | | — |
|
Customer accounts receivable, net | | 86,987 |
| | 22,510 |
| | 18,392 |
| | — |
| | — |
| | 127,889 |
|
Accrued unbilled revenues, net | | 77,176 |
| | 15,940 |
| | 13,938 |
| | — |
| | — |
| | 107,054 |
|
Other accounts receivable, net | | 11,376 |
| | 2,268 |
| | 1,210 |
| | — |
| | (7,691 | ) | | 7,163 |
|
Fuel oil stock, at average cost | | 64,972 |
| | 8,698 |
| | 13,203 |
| | — |
| | — |
| | 86,873 |
|
Materials and supplies, at average cost | | 28,325 |
| | 8,041 |
| | 18,031 |
| | — |
| | — |
| | 54,397 |
|
Prepayments and other | | 17,928 |
| | 4,514 |
| | 2,913 |
| | — |
| | — |
| | 25,355 |
|
Regulatory assets | | 76,203 |
| | 5,038 |
| | 7,149 |
| | — |
| | — |
| | 88,390 |
|
Total current assets | | 365,026 |
| | 71,034 |
| | 93,168 |
| | 101 |
| | (19,691 | ) | | 509,638 |
|
Other long-term assets | | |
| | |
| | |
| | |
| | |
| | |
|
Regulatory assets | | 557,464 |
| | 122,783 |
| | 100,660 |
| | — |
| | — |
| | 780,907 |
|
Other | | 60,157 |
| | 16,311 |
| | 15,061 |
| | — |
| | — |
| | 91,529 |
|
Total other long-term assets | | 617,621 |
| | 139,094 |
| | 115,721 |
| | — |
| | — |
| | 872,436 |
|
Total assets | | $ | 4,510,416 |
| | 903,366 |
| | 793,434 |
| | 101 |
| | (576,704 | ) | | $ | 5,630,613 |
|
Capitalization and liabilities | | |
| | |
| | |
| | |
| | |
| | |
|
Capitalization | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock equity | | $ | 1,845,283 |
| | 286,647 |
| | 270,265 |
| | 101 |
| | (557,013 | ) | | $ | 1,845,283 |
|
Cumulative preferred stock—not subject to mandatory redemption | | 22,293 |
| | 7,000 |
| | 5,000 |
| | — |
| | — |
| | 34,293 |
|
Long-term debt, net | | 924,979 |
| | 202,701 |
| | 190,836 |
| | — |
| | — |
| | 1,318,516 |
|
Total capitalization | | 2,792,555 |
| | 496,348 |
| | 466,101 |
| | 101 |
| | (557,013 | ) | | 3,198,092 |
|
Current liabilities | | |
| | |
| | |
| | |
| | |
| | |
Current portion of long-term debt | | 29,978 |
| | 10,992 |
| | 8,993 |
| �� | — |
| | — |
| | 49,963 |
|
Short-term borrowings-non-affiliate | | 4,999 |
| | — |
| | — |
| | — |
| | — |
| | 4,999 |
|
Short-term borrowings-affiliate | | 12,000 |
| | — |
| | — |
| | — |
| | (12,000 | ) | | — |
|
Accounts payable | | 121,328 |
| | 17,855 |
| | 20,427 |
| | — |
| | — |
| | 159,610 |
|
Interest and preferred dividends payable | | 15,677 |
| | 4,174 |
| | 2,735 |
| | — |
| | (11 | ) | | 22,575 |
|
Taxes accrued | | 133,839 |
| | 34,950 |
| | 30,312 |
| | — |
| | — |
| | 199,101 |
|
Regulatory liabilities | | 607 |
| | 1,245 |
| | 1,549 |
| | — |
| | — |
| | 3,401 |
|
Other | | 43,121 |
| | 9,818 |
| | 14,197 |
| | — |
| | (7,680 | ) | | 59,456 |
|
Total current liabilities | | 361,549 |
| | 79,034 |
| | 78,213 |
| | — |
| | (19,691 | ) | | 499,105 |
|
Deferred credits and other liabilities | | |
| | |
| | |
| | |
| | |
| | |
Deferred income taxes | | 281,223 |
| | 56,955 |
| | 55,863 |
| | — |
| | — |
| | 394,041 |
|
Regulatory liabilities | | 613,329 |
| | 169,139 |
| | 94,901 |
| | — |
| | — |
| | 877,369 |
|
Unamortized tax credits | | 59,039 |
| | 16,167 |
| | 15,163 |
| | — |
| | — |
| | 90,369 |
|
Defined benefit pension and other postretirement benefit plans liability | | 340,983 |
| | 66,447 |
| | 65,518 |
| | — |
| | — |
| | 472,948 |
|
Other | | 61,738 |
| | 19,276 |
| | 17,675 |
| | — |
| | — |
| | 98,689 |
|
Total deferred credits and other liabilities | | 1,356,312 |
| | 327,984 |
| | 249,120 |
| | — |
| | — |
| | 1,933,416 |
|
Total capitalization and liabilities | | $ | 4,510,416 |
| | 903,366 |
| | 793,434 |
| | 101 |
| | (576,704 | ) | | $ | 5,630,613 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Changes in Common Stock Equity
NineSix months ended SeptemberJune 30, 20182019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Balance, December 31, 2018 | | $ | 1,957,641 |
| | 295,874 |
| | 280,863 |
| | 101 |
| | (576,838 | ) | | $ | 1,957,641 |
|
Net income for common stock | | 32,126 |
| | 5,169 |
| | 6,680 |
| | — |
| | (11,849 | ) | | 32,126 |
|
Other comprehensive income, net of taxes | | 24 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 24 |
|
Common stock dividends | | (25,313 | ) | | (2,545 | ) | | (3,767 | ) | | — |
| | 6,312 |
| | (25,313 | ) |
Common stock issuance expenses | | — |
| | (2 | ) | | — |
| | — |
| | 2 |
| | — |
|
Balance, March 31, 2019 | | 1,964,478 |
| | 298,497 |
| | 283,776 |
| | 101 |
| | (582,374 | ) | | 1,964,478 |
|
Net income for common stock | | 32,574 |
| | 4,666 |
| | 3,420 |
| | — |
| | (8,086 | ) | | 32,574 |
|
Other comprehensive income, net of taxes | | 23 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 23 |
|
Common stock dividends | | (25,313 | ) | | (2,545 | ) | | (3,767 | ) | | — |
| | 6,312 |
| | (25,313 | ) |
Balance, June 30, 2019 | | $ | 1,971,762 |
| | 300,619 |
| | 283,429 |
| | 101 |
| | (584,149 | ) | | $ | 1,971,762 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Balance, December 31, 2017 | | $ | 1,845,283 |
| | 286,647 |
| | 270,265 |
| | 101 |
| | (557,013 | ) | | $ | 1,845,283 |
|
Net income for common stock | | 108,356 |
| | 19,039 |
| | 16,002 |
| | — |
| | (35,041 | ) | | 108,356 |
|
Other comprehensive income, net of taxes | | 85 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 85 |
|
Common stock dividends | | (77,479 | ) | | (11,467 | ) | | (9,014 | ) | | — |
| | 20,481 |
| | (77,479 | ) |
Common stock issuance expenses | | (8 | ) | | — |
| | — |
| | — |
| | — |
| | (8 | ) |
Balance, September 30, 2018 | | $ | 1,876,237 |
| | 294,220 |
| | 277,253 |
| | 101 |
| | (571,574 | ) | | $ | 1,876,237 |
|
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Changes in Common Stock Equity
NineSix months ended SeptemberJune 30, 20172018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Balance, December 31, 2017 | | $ | 1,845,283 |
| | 286,647 |
| | 270,265 |
| | 101 |
| | (557,013 | ) | | $ | 1,845,283 |
|
Net income for common stock | | 27,475 |
| | 6,101 |
| | 3,224 |
| | — |
| | (9,325 | ) | | 27,475 |
|
Other comprehensive income, net of taxes | | 31 |
| | — |
| | — |
| | — |
| | — |
| | 31 |
|
Common stock dividends | | (25,826 | ) | | (3,821 | ) | | (3,006 | ) | | — |
| | 6,827 |
| | (25,826 | ) |
Common stock issuance expenses | | (8 | ) | | — |
| | — |
| | — |
| | — |
| | (8 | ) |
Balance, March 31, 2018 | | 1,846,955 |
| | 288,927 |
| | 270,483 |
| | 101 |
| | (559,511 | ) | | 1,846,955 |
|
Net income for common stock | | 31,169 |
| | 3,763 |
| | 5,317 |
| | — |
| | (9,080 | ) | | 31,169 |
|
Other comprehensive income, net of taxes | | 26 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 26 |
|
Common stock dividends | | (25,826 | ) | | (3,823 | ) | | (3,004 | ) | | — |
| | 6,827 |
| | (25,826 | ) |
Common stock issuance expenses | | — |
| | (3 | ) | | 2 |
| | — |
| | 1 |
| | — |
|
Balance, June 30, 2018 | | $ | 1,852,324 |
| | 288,865 |
| | 272,798 |
| | 101 |
| | (561,764 | ) | | $ | 1,852,324 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Balance, December 31, 2016 | | $ | 1,799,787 |
| | 291,291 |
| | 259,554 |
| | 101 |
| | (550,946 | ) | | $ | 1,799,787 |
|
Net income for common stock | | 94,596 |
| | 14,650 |
| | 14,656 |
| | — |
| | (29,306 | ) | | 94,596 |
|
Other comprehensive income, net of taxes | | 521 |
| | 1 |
| | — |
| | — |
| | (1 | ) | | 521 |
|
Common stock dividends | | (65,825 | ) | | (11,622 | ) | | (8,959 | ) | | — |
| | 20,581 |
| | (65,825 | ) |
Common stock issuance expenses | | (4 | ) | | (1 | ) | | — |
| | — |
| | 1 |
| | (4 | ) |
Balance, September 30, 2017 | | $ | 1,829,075 |
| | 294,319 |
| | 265,251 |
| | 101 |
| | (559,671 | ) | | $ | 1,829,075 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Cash Flows
Nine months ended September 30, 2018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Cash flows from operating activities | | |
| | |
| | |
| | |
| | |
| | |
|
Net income | | $ | 109,166 |
| | 19,439 |
| | 16,288 |
| | — |
| | (35,041 | ) | | $ | 109,852 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | |
| | |
| | |
| | |
| | |
| | |
Equity in earnings of subsidiaries | | (35,116 | ) | | — |
| | — |
| | — |
| | 35,041 |
| | (75 | ) |
Common stock dividends received from subsidiaries | | 20,531 |
| | — |
| | — |
| | — |
| | (20,481 | ) | | 50 |
|
Depreciation of property, plant and equipment | | 103,112 |
| | 30,165 |
| | 18,533 |
| | — |
| | — |
| | 151,810 |
|
Other amortization | | 15,159 |
| | 3,992 |
| | 672 |
| | — |
| | — |
| | 19,823 |
|
Deferred income taxes | | 7,182 |
| | 1,195 |
| | 4,458 |
| | — |
| | — |
| | 12,835 |
|
Allowance for equity funds used during construction | | (7,123 | ) | | (274 | ) | | (842 | ) | | — |
| | — |
| | (8,239 | ) |
Other | | (1,227 | ) | | (315 | ) | | (410 | ) | | — |
| | — |
| | (1,952 | ) |
Changes in assets and liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Increase in accounts receivable | | (41,566 | ) | | (6,738 | ) | | (6,499 | ) | | — |
| | 1,664 |
| | (53,139 | ) |
Decrease (increase) in accrued unbilled revenues | | (17,780 | ) | | 130 |
| | (2,998 | ) | | — |
| | — |
| | (20,648 | ) |
Decrease (increase) in fuel oil stock | | 3,862 |
| | (2,785 | ) | | (6,026 | ) | | — |
| | — |
| | (4,949 | ) |
Decrease (increase) in materials and supplies | | (4,082 | ) | | 201 |
| | (229 | ) | | — |
| | — |
| | (4,110 | ) |
Increase in regulatory assets | | (1,704 | ) | | (2,245 | ) | | (2,525 | ) | | — |
| | — |
| | (6,474 | ) |
Increase (decrease) in accounts payable | | (10,541 | ) | | 234 |
| | 1,595 |
| | — |
| | — |
| | (8,712 | ) |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | | (20,949 | ) | | (9,828 | ) | | (6,029 | ) | | — |
| | (331 | ) | | (37,137 | ) |
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability | | 6,018 |
| | (570 | ) | | 440 |
| | — |
| | — |
| | 5,888 |
|
Change in other assets and liabilities | | 34,934 |
| | 2,602 |
| | 3,027 |
| | — |
| | (1,664 | ) | | 38,899 |
|
Net cash provided by operating activities | | 159,876 |
| | 35,203 |
| | 19,455 |
| | — |
| | (20,812 | ) | | 193,722 |
|
Cash flows from investing activities | | |
| | |
| | |
| | |
| | |
| | �� |
|
Capital expenditures | | (245,393 | ) | | (43,417 | ) | | (45,920 | ) | | — |
| | — |
| | (334,730 | ) |
Contributions in aid of construction | | 19,486 |
| | 2,960 |
| | 1,915 |
| | — |
| | — |
| | 24,361 |
|
Other | | 4,518 |
| | 1,177 |
| | 3,785 |
| | — |
| | 331 |
| | 9,811 |
|
Advances (to) from affiliates | | (2,000 | ) | | — |
| | 12,000 |
| | — |
| | (10,000 | ) | | — |
|
Net cash used in investing activities | | (223,389 | ) | | (39,280 | ) | | (28,220 | ) | | — |
| | (9,669 | ) | | (300,558 | ) |
Cash flows from financing activities | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock dividends | | (77,479 | ) | | (11,467 | ) | | (9,014 | ) | | — |
| | 20,481 |
| | (77,479 | ) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | | (810 | ) | | (400 | ) | | (286 | ) | | — |
| | — |
| | (1,496 | ) |
Proceeds from issuance of long-term debt | | 75,000 |
| | 15,000 |
| | 10,000 |
| | — |
| | — |
| | 100,000 |
|
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | | 68,914 |
| | — |
| | 2,000 |
| | — |
| | 10,000 |
| | 80,914 |
|
Other | | (304 | ) | | (54 | ) | | (38 | ) | | — |
| | — |
| | (396 | ) |
Net cash provided by financing activities | | 65,321 |
| | 3,079 |
| | 2,662 |
| | — |
| | 30,481 |
| | 101,543 |
|
Net increase (decrease) in cash and cash equivalents | | 1,808 |
| | (998 | ) | | (6,103 | ) | | — |
| | — |
| | (5,293 | ) |
Cash and cash equivalents, beginning of period | | 2,059 |
| | 4,025 |
| | 6,332 |
| | 101 |
| | — |
| | 12,517 |
|
Cash and cash equivalents, end of period | | $ | 3,867 |
| | 3,027 |
| | 229 |
| | 101 |
| | — |
| | $ | 7,224 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Cash Flows
NineSix months ended SeptemberJune 30, 20172019
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Cash flows from operating activities | | |
| | |
| | |
| | |
| | |
| | |
|
Net income | | $ | 65,240 |
| | 10,102 |
| | 10,291 |
| | — |
| | (19,935 | ) | | $ | 65,698 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | |
| | |
| | |
| | |
| | |
| | |
Equity in earnings of subsidiaries | | (19,972 | ) | | — |
| | — |
| | — |
| | 19,935 |
| | (37 | ) |
Common stock dividends received from subsidiaries | | 12,661 |
| | — |
| | — |
| | — |
| | (12,624 | ) | | 37 |
|
Depreciation of property, plant and equipment | | 71,735 |
| | 20,906 |
| | 15,219 |
| | — |
| | — |
| | 107,860 |
|
Other amortization | | 11,444 |
| | 2,142 |
| | 75 |
| | — |
| | — |
| | 13,661 |
|
Deferred income taxes | | (5,354 | ) | | (1,554 | ) | | 297 |
| | — |
| | — |
| | (6,611 | ) |
Allowance for equity funds used during construction | | (5,061 | ) | | (350 | ) | | (674 | ) | | — |
| | — |
| | (6,085 | ) |
Other | | (2,494 | ) | | (292 | ) | | (767 | ) | | — |
| | — |
| | (3,553 | ) |
Changes in assets and liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Decrease (increase) in accounts receivable | | 19,969 |
| | (6,446 | ) | | (1,188 | ) | | — |
| | (2,341 | ) | | 9,994 |
|
Decrease (increase) in accrued unbilled revenues | | 1,769 |
| | 1,622 |
| | (801 | ) | | — |
| | — |
| | 2,590 |
|
Decrease (increase) in fuel oil stock | | (46,641 | ) | | (349 | ) | | 5,284 |
| | — |
| | — |
| | (41,706 | ) |
Decrease (increase) in materials and supplies | | (3,583 | ) | | (2,456 | ) | | 149 |
| | — |
| | — |
| | (5,890 | ) |
Decrease (increase) in regulatory assets | | 24,318 |
| | 2,288 |
| | (1,214 | ) | | — |
| | — |
| | 25,392 |
|
Increase (decrease) in accounts payable | | 5,804 |
| | (3,454 | ) | | (2,395 | ) | | — |
| | — |
| | (45 | ) |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | | (34,328 | ) | | (5,111 | ) | | (6,346 | ) | | — |
| | — |
| | (45,785 | ) |
Decrease in defined benefit pension and other postretirement benefit plans liability | | (1,205 | ) | | (377 | ) | | (317 | ) | | — |
| | — |
| | (1,899 | ) |
Change in other assets and liabilities | | (9,875 | ) | | (265 | ) | | (5,006 | ) | | — |
| | 2,341 |
| | (12,805 | ) |
Net cash provided by operating activities | | 84,427 |
| | 16,406 |
| | 12,607 |
| | — |
| | (12,624 | ) | | 100,816 |
|
Cash flows from investing activities | | |
| | |
| | |
| | |
| | |
| | |
|
Capital expenditures | | (150,945 | ) | | (18,083 | ) | | (30,868 | ) | | — |
| | — |
| | (199,896 | ) |
Advances to affiliates | | (25,300 | ) | | (5,000 | ) | | — |
| | — |
| | 30,300 |
| | — |
|
Other | | 2,821 |
| | (280 | ) | | (31 | ) | | — |
| | — |
| | 2,510 |
|
Net cash used in investing activities | | (173,424 | ) | | (23,363 | ) | | (30,899 | ) | | — |
| | 30,300 |
| | (197,386 | ) |
Cash flows from financing activities | | |
| | |
| | |
| | |
| | |
| | |
|
Common stock dividends | | (50,626 | ) | | (5,090 | ) | | (7,534 | ) | | — |
| | 12,624 |
| | (50,626 | ) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | | (540 | ) | | (267 | ) | | (191 | ) | | — |
| | — |
| | (998 | ) |
Proceeds from issuance of short-term debt | | 25,000 |
| | — |
| | — |
| | — |
| | — |
| | 25,000 |
|
Proceeds from issuance of long-term debt | | 30,000 |
| | 10,000 |
| | 10,000 |
| | — |
| | — |
| | 50,000 |
|
Repayment of long-term debt | | (31,546 | ) | | (10,000 | ) | | (10,000 | ) | | — |
| | — |
| | (51,546 | ) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | | 116,901 |
| | — |
| | 25,300 |
| | — |
| | (30,300 | ) | | 111,901 |
|
Other | | 197 |
| | 43 |
| | 83 |
| | — |
| | — |
| | 323 |
|
Net cash provided by (used in) financing activities | | 89,386 |
| | (5,314 | ) | | 17,658 |
| | — |
| | (17,676 | ) | | 84,054 |
|
Net increase (decrease) in cash and cash equivalents | | 389 |
| | (12,271 | ) | | (634 | ) | | — |
| | — |
| | (12,516 | ) |
Cash and cash equivalents, beginning of period | | 16,732 |
| | 15,623 |
| | 3,421 |
| | 101 |
| | — |
| | 35,877 |
|
Cash and cash equivalents, end of period | | $ | 17,121 |
| | 3,352 |
| | 2,787 |
| | 101 |
| | — |
| | $ | 23,361 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Cash flows from operating activities | | |
| | |
| | |
| | |
| | |
| | |
|
Net income | | $ | 95,406 |
| | 15,050 |
| | 14,942 |
| | — |
| | (29,306 | ) | | $ | 96,092 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | |
| | |
| | |
| | |
| | |
| | |
|
Equity in earnings of subsidiaries | | (29,381 | ) | | — |
| | — |
| | — |
| | 29,306 |
| | (75 | ) |
Common stock dividends received from subsidiaries | | 20,656 |
| | — |
| | — |
| | — |
| | (20,581 | ) | | 75 |
|
Depreciation of property, plant and equipment | | 98,167 |
| | 29,056 |
| | 17,355 |
| | — |
| | — |
| | 144,578 |
|
Other amortization | | 2,168 |
| | 1,718 |
| | 2,232 |
| | — |
| | — |
| | 6,118 |
|
Deferred income taxes | | 12,166 |
| | 5,237 |
| | 7,493 |
| | — |
| | 4,641 |
| | 29,537 |
|
Allowance for equity funds used during construction | | (7,823 | ) | | (416 | ) | | (669 | ) | | — |
| | — |
| | (8,908 | ) |
Other | | 216 |
| | 566 |
| | (256 | ) | | — |
| | — |
| | 526 |
|
Changes in assets and liabilities: | | | | | | | | | | | | |
Increase in accounts receivable | | (6,114 | ) | | (1,127 | ) | | (1,912 | ) | | — |
| | 1,066 |
| | (8,087 | ) |
Increase in accrued unbilled revenues | | (14,823 | ) | | (1,581 | ) | | (1,610 | ) | | — |
| | — |
| | (18,014 | ) |
Decrease (increase) in fuel oil stock | | 6,779 |
| | 195 |
| | (797 | ) | | — |
| | — |
| | 6,177 |
|
Decrease (increase) in materials and supplies | | 1,063 |
| | (1,580 | ) | | (1,763 | ) | | — |
| | — |
| | (2,280 | ) |
Decrease (increase) in regulatory assets | | 9,471 |
| | (2,935 | ) | | (2,614 | ) | | — |
| | — |
| | 3,922 |
|
Increase (decrease) in accounts payable | | 7,010 |
| | (2,660 | ) | | 1,780 |
| | — |
| | — |
| | 6,130 |
|
Change in prepaid and accrued income taxes, tax credits and revenue taxes | | 10,920 |
| | (758 | ) | | 210 |
| | — |
| | (5,081 | ) | | 5,291 |
|
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability | | 532 |
| | 39 |
| | (118 | ) | | — |
| | — |
| | 453 |
|
Change in other assets and liabilities | | (2,709 | ) | | 1,059 |
| | 54 |
| | — |
| | (1,066 | ) | | (2,662 | ) |
Net cash provided by operating activities | | 203,704 |
| | 41,863 |
| | 34,327 |
| | — |
| | (21,021 | ) | | 258,873 |
|
Cash flows from investing activities | | |
| | |
| | |
| | |
| | |
| | |
|
Capital expenditures | | (236,727 | ) | | (36,700 | ) | | (33,548 | ) | | — |
| | — |
| | (306,975 | ) |
Contributions in aid of construction | | 34,787 |
| | 3,460 |
| | 2,356 |
| | — |
| | — |
| | 40,603 |
|
Other | | 6,089 |
| | 871 |
| | 714 |
| | — |
| | 440 |
| | 8,114 |
|
Advances (to) from affiliates | | — |
| | (3,100 | ) | | 6,000 |
| | — |
| | (2,900 | ) | | — |
|
Net cash used in investing activities | | (195,851 | ) | | (35,469 | ) | | (24,478 | ) | | — |
| | (2,460 | ) | | (258,258 | ) |
Cash flows from financing activities | | |
| | |
| | |
| | |
| | |
| | |
Common stock dividends | | (65,825 | ) | | (11,622 | ) | | (8,959 | ) | | — |
| | 20,581 |
| | (65,825 | ) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | | (810 | ) | | (400 | ) | | (286 | ) | | — |
| | — |
| | (1,496 | ) |
Proceeds from issuance of special purpose revenue bonds | | 162,000 |
| | 28,000 |
| | 75,000 |
| | — |
| |
|
| | 265,000 |
|
Funds transferred for redemption of special purpose revenue bonds | | (162,000 | ) | | (28,000 | ) | | (75,000 | ) | | — |
| | — |
| | (265,000 | ) |
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | | 3,100 |
| | — |
| | — |
| | — |
| | 2,900 |
| | 6,000 |
|
Other | | (2,252 | ) | | (407 | ) | | (934 | ) | | — |
| | — |
| | (3,593 | ) |
Net cash used in financing activities | | (65,787 | ) | | (12,429 | ) | | (10,179 | ) | | — |
| | 23,481 |
| | (64,914 | ) |
Net decrease in cash and cash equivalents | | (57,934 | ) | | (6,035 | ) | | (330 | ) | | — |
| | — |
| | (64,299 | ) |
Cash and cash equivalents, beginning of period | | 61,388 |
| | 10,749 |
| | 2,048 |
| | 101 |
| | — |
| | 74,286 |
|
Cash and cash equivalents, end of period | | $ | 3,454 |
| | 4,714 |
| | 1,718 |
| | 101 |
| | — |
| | $ | 9,987 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Hawaiian Electric Company, Inc. and Subsidiaries
Condensed Consolidating Statement of Cash Flows
Six months ended June 30, 2018
|
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Other subsidiaries | | Consolidating adjustments | | Hawaiian Electric Consolidated |
Cash flows from operating activities | | |
| | |
| | |
| | |
| | |
| | |
|
Net income | | $ | 59,184 |
| | 10,131 |
| | 8,732 |
| | — |
| | (18,405 | ) | | $ | 59,642 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | |
| | |
| | |
| | |
| | |
| | |
|
Equity in earnings of subsidiaries | | (18,455 | ) | | — |
| | — |
| | — |
| | 18,405 |
| | (50 | ) |
Common stock dividends received from subsidiaries | | 13,679 |
| | — |
| | — |
| | — |
| | (13,654 | ) | | 25 |
|
Depreciation of property, plant and equipment | | 68,830 |
| | 20,093 |
| | 11,904 |
| | — |
| | — |
| | 100,827 |
|
Other amortization | | 9,200 |
| | 2,976 |
| | 845 |
| | — |
| | — |
| | 13,021 |
|
Deferred income taxes | | (6,708 | ) | | (2,429 | ) | | 794 |
| | — |
| | — |
| | (8,343 | ) |
Allowance for equity funds used during construction | | (5,475 | ) | | (235 | ) | | (567 | ) | | — |
| | — |
| | (6,277 | ) |
Other | | 1,469 |
| | (322 | ) | | (169 | ) | | — |
| | — |
| | 978 |
|
Changes in assets and liabilities: | | | | | | | | | | | | |
Increase in accounts receivable | | (25,673 | ) | | (2,387 | ) | | (5,763 | ) | | — |
| | (245 | ) | | (34,068 | ) |
Decrease (increase) in accrued unbilled revenues | | (3,063 | ) | | 697 |
| | (1,419 | ) | | — |
| | — |
| | (3,785 | ) |
Increase in fuel oil stock | | (9,513 | ) | | (3,934 | ) | | (6,696 | ) | | — |
| | — |
| | (20,143 | ) |
Increase in materials and supplies | | (2,752 | ) | | (559 | ) | | (233 | ) | | — |
| | — |
| | (3,544 | ) |
Increase in regulatory assets | | (14,728 | ) | | (1,974 | ) | | (2,898 | ) | | — |
| | — |
| | (19,600 | ) |
Increase in accounts payable | | 13,093 |
| | 3,096 |
| | 2,095 |
| | — |
| | — |
| | 18,284 |
|
Change in prepaid and accrued income taxes, tax credits and revenue taxes | | (15,343 | ) | | (9,952 | ) | | (5,165 | ) | | — |
| | (601 | ) | | (31,061 | ) |
Decrease in defined benefit pension and other postretirement benefit plans liability | | (1,117 | ) | | (380 | ) | | (464 | ) | | — |
| | — |
| | (1,961 | ) |
Change in other assets and liabilities | | 1,116 |
| | 3,173 |
| | 1,357 |
| | — |
| | 245 |
| | 5,891 |
|
Net cash provided by operating activities | | 63,744 |
| | 17,994 |
| | 2,353 |
| | — |
| | (14,255 | ) | | 69,836 |
|
Cash flows from investing activities | | |
| | |
| | |
| | |
| | |
| | |
|
Capital expenditures | | (146,920 | ) | | (24,424 | ) | | (28,303 | ) | | — |
| | — |
| | (199,647 | ) |
Advances (to) from affiliates | | (5,600 | ) | | (1,000 | ) | | 12,000 |
| | — |
| | (5,400 | ) | | — |
|
Other | | 2,241 |
| | 884 |
| | 575 |
| | — |
| | 601 |
| | 4,301 |
|
Net cash used in investing activities | | (150,279 | ) | | (24,540 | ) | | (15,728 | ) | | — |
| | (4,799 | ) | | (195,346 | ) |
Cash flows from financing activities | | |
| | |
| | |
| | |
| | |
| | |
Common stock dividends | | (51,652 | ) | | (7,644 | ) | | (6,010 | ) | | — |
| | 13,654 |
| | (51,652 | ) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | | (540 | ) | | (267 | ) | | (191 | ) | | — |
| | — |
| | (998 | ) |
Proceeds from issuance of long-term debt | | 75,000 |
|
| 15,000 |
|
| 10,000 |
|
| — |
|
| — |
|
| 100,000 |
|
Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | | 75,881 |
| | — |
| | 5,600 |
| | — |
| | 5,400 |
| | 86,881 |
|
Other | | (291 | ) | | (52 | ) | | (35 | ) | | — |
| | — |
| | (378 | ) |
Net cash provided by financing activities | | 98,398 |
| | 7,037 |
| | 9,364 |
| | — |
| | 19,054 |
| | 133,853 |
|
Net increase (decrease) in cash and cash equivalents | | 11,863 |
| | 491 |
| | (4,011 | ) | | — |
| | — |
| | 8,343 |
|
Cash and cash equivalents, beginning of period | | 2,059 |
| | 4,025 |
| | 6,332 |
| | 101 |
| | — |
| | 12,517 |
|
Cash and cash equivalents, end of period | | $ | 13,922 |
| | 4,516 |
| | 2,321 |
| | 101 |
| | — |
| | $ | 20,860 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 4 · Bank segment
Selected financial information
American Savings Bank, F.S.B.
Statements of Income Data |
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Interest and dividend income | | |
| | |
| | |
| | |
|
Interest and fees on loans | | $ | 58,620 |
| | $ | 54,633 |
| | $ | 116,480 |
| | $ | 107,433 |
|
Interest and dividends on investment securities | | 7,535 |
| | 8,628 |
| | 18,163 |
| | 17,830 |
|
Total interest and dividend income | | 66,155 |
| | 63,261 |
| | 134,643 |
| | 125,263 |
|
Interest expense | | |
| | |
| | |
| | |
|
Interest on deposit liabilities | | 4,287 |
| | 3,284 |
| | 8,539 |
| | 6,241 |
|
Interest on other borrowings | | 411 |
| | 393 |
| | 939 |
| | 889 |
|
Total interest expense | | 4,698 |
| | 3,677 |
| | 9,478 |
| | 7,130 |
|
Net interest income | | 61,457 |
| | 59,584 |
| | 125,165 |
| | 118,133 |
|
Provision for loan losses | | 7,688 |
| | 2,763 |
| | 14,558 |
| | 6,304 |
|
Net interest income after provision for loan losses | | 53,769 |
| | 56,821 |
| | 110,607 |
| | 111,829 |
|
Noninterest income | | |
| | |
| | |
| | |
|
Fees from other financial services | | 4,798 |
| | 4,744 |
| | 9,360 |
| | 9,398 |
|
Fee income on deposit liabilities | | 5,004 |
| | 5,138 |
| | 10,082 |
| | 10,327 |
|
Fee income on other financial products | | 1,830 |
| | 1,675 |
| | 3,423 |
| | 3,329 |
|
Bank-owned life insurance | | 2,390 |
| | 1,133 |
| | 4,649 |
| | 2,004 |
|
Mortgage banking income | | 976 |
| | 617 |
| | 1,590 |
| | 1,230 |
|
Other income, net | | 534 |
| | 536 |
| | 992 |
| | 972 |
|
Total noninterest income | | 15,532 |
| | 13,843 |
| | 30,096 |
| | 27,260 |
|
Noninterest expense | | |
| | |
| | |
| | |
|
Compensation and employee benefits | | 25,750 |
| | 23,655 |
| | 51,262 |
| | 48,095 |
|
Occupancy | | 5,479 |
| | 4,194 |
| | 10,149 |
| | 8,474 |
|
Data processing | | 3,852 |
| | 3,540 |
| | 7,590 |
| | 7,004 |
|
Services | | 2,606 |
| | 3,028 |
| | 5,032 |
| | 6,075 |
|
Equipment | | 2,189 |
| | 1,874 |
| | 4,253 |
| | 3,602 |
|
Office supplies, printing and postage | | 1,663 |
| | 1,491 |
| | 3,023 |
| | 2,998 |
|
Marketing | | 1,323 |
| | 1,085 |
| | 2,313 |
| | 1,730 |
|
FDIC insurance | | 628 |
| | 727 |
| | 1,254 |
| | 1,440 |
|
Other expense | | 4,519 |
| | 4,556 |
| | 8,373 |
| | 8,657 |
|
Total noninterest expense | | 48,009 |
| | 44,150 |
| | 93,249 |
| | 88,075 |
|
Income before income taxes | | 21,292 |
| | 26,514 |
| | 47,454 |
| | 51,014 |
|
Income taxes | | 4,276 |
| | 5,953 |
| | 9,599 |
| | 11,493 |
|
Net income | | $ | 17,016 |
| | $ | 20,561 |
| | $ | 37,855 |
| | $ | 39,521 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Interest and dividend income | | |
| | |
| | |
| | |
|
Interest and fees on loans | | $ | 55,885 |
| | $ | 52,210 |
| | $ | 163,318 |
| | $ | 155,269 |
|
Interest and dividends on investment securities | | 9,300 |
| | 6,850 |
| | 27,130 |
| | 20,593 |
|
Total interest and dividend income | | 65,185 |
| | 59,060 |
| | 190,448 |
| | 175,862 |
|
Interest expense | | |
| | |
| | |
| | |
|
Interest on deposit liabilities | | 3,635 |
| | 2,444 |
| | 9,876 |
| | 6,858 |
|
Interest on other borrowings | | 404 |
| | 470 |
| | 1,293 |
| | 2,110 |
|
Total interest expense | | 4,039 |
| | 2,914 |
| | 11,169 |
| | 8,968 |
|
Net interest income | | 61,146 |
| | 56,146 |
| | 179,279 |
| | 166,894 |
|
Provision for loan losses | | 6,033 |
| | 490 |
| | 12,337 |
| | 7,231 |
|
Net interest income after provision for loan losses | | 55,113 |
| | 55,656 |
| | 166,942 |
| | 159,663 |
|
Noninterest income | | |
| | |
| | |
| | |
|
Fees from other financial services | | 4,543 |
| | 5,635 |
| | 13,941 |
| | 17,055 |
|
Fee income on deposit liabilities | | 5,454 |
| | 5,533 |
| | 15,781 |
| | 16,526 |
|
Fee income on other financial products | | 1,746 |
| | 1,904 |
| | 5,075 |
| | 5,741 |
|
Bank-owned life insurance | | 2,663 |
| | 1,257 |
| | 4,667 |
| | 4,165 |
|
Mortgage banking income | | 169 |
| | 520 |
| | 1,399 |
| | 1,896 |
|
Other income, net | | 736 |
| | 380 |
| | 1,708 |
| | 1,229 |
|
Total noninterest income | | 15,311 |
| | 15,229 |
| | 42,571 |
| | 46,612 |
|
Noninterest expense | | |
| | |
| | |
| | |
|
Compensation and employee benefits | | 23,952 |
| | 23,512 |
| | 72,047 |
| | 71,095 |
|
Occupancy | | 4,363 |
| | 4,284 |
| | 12,837 |
| | 12,623 |
|
Data processing | | 3,583 |
| | 3,262 |
| | 10,587 |
| | 9,749 |
|
Services | | 2,485 |
| | 2,863 |
| | 8,560 |
| | 7,989 |
|
Equipment | | 1,783 |
| | 1,814 |
| | 5,385 |
| | 5,333 |
|
Office supplies, printing and postage | | 1,556 |
| | 1,444 |
| | 4,554 |
| | 4,506 |
|
Marketing | | 993 |
| | 934 |
| | 2,723 |
| | 2,290 |
|
FDIC insurance | | 638 |
| | 746 |
| | 2,078 |
| | 2,296 |
|
Other expense | | 4,240 |
| | 5,262 |
| | 12,897 |
| | 14,674 |
|
Total noninterest expense | | 43,593 |
| | 44,121 |
| | 131,668 |
| | 130,555 |
|
Income before income taxes | | 26,831 |
| | 26,764 |
| | 77,845 |
| | 75,720 |
|
Income taxes | | 5,610 |
| | 9,172 |
| | 17,103 |
| | 25,582 |
|
Net income | | $ | 21,221 |
| | $ | 17,592 |
| | $ | 60,742 |
| | $ | 50,138 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*:
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Interest and dividend income | | 66,155 |
| | 63,261 |
| | $ | 134,643 |
| | $ | 125,263 |
|
Noninterest income | | 15,532 |
| | 13,843 |
| | 30,096 |
| | 27,260 |
|
*Revenues-Bank | | 81,687 |
| | 77,104 |
| | 164,739 |
| | 152,523 |
|
Total interest expense | | 4,698 |
| | 3,677 |
| | 9,478 |
| | 7,130 |
|
Provision for loan losses | | 7,688 |
| | 2,763 |
| | 14,558 |
| | 6,304 |
|
Noninterest expense | | 48,009 |
| | 44,150 |
| | 93,249 |
| | 88,075 |
|
Less: Retirement defined benefits gain (expense)—other than service costs | | 40 |
| | (403 | ) | | 80 |
| | (790 | ) |
*Expenses-Bank | | 60,435 |
| | 50,187 |
| | 117,365 |
| | 100,719 |
|
*Operating income-Bank | | 21,252 |
| | 26,917 |
| | 47,374 |
| | 51,804 |
|
Add back: Retirement defined benefits (gain) expense—other than service costs | | (40 | ) | | 403 |
| | (80 | ) | | 790 |
|
Income before income taxes | | $ | 21,292 |
| | $ | 26,514 |
| | $ | 47,454 |
| | $ | 51,014 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Interest and dividend income | | 65,185 |
| | 59,060 |
| | $ | 190,448 |
| | $ | 175,862 |
|
Noninterest income | | 15,311 |
| | 15,229 |
| | 42,571 |
| | 46,612 |
|
*Revenues-Bank | | 80,496 |
| | 74,289 |
| | 233,019 |
| | 222,474 |
|
Total interest expense | | 4,039 |
| | 2,914 |
| | 11,169 |
| | 8,968 |
|
Provision for loan losses | | 6,033 |
| | 490 |
| | 12,337 |
| | 7,231 |
|
Noninterest expense | | 43,593 |
| | 44,121 |
| | 131,668 |
| | 130,555 |
|
Less: Retirement defined benefits expense—other than service costs | | (433 | ) | | (212 | ) | | (1,223 | ) | | (608 | ) |
*Expenses-Bank | | 53,232 |
| | 47,313 |
| | 153,951 |
| | 146,146 |
|
*Operating income-Bank | | 27,264 |
| | 26,976 |
| | 79,068 |
| | 76,328 |
|
Add back: Retirement defined benefits expense—other than service costs | | 433 |
| | 212 |
| | 1,223 |
| | 608 |
|
Income before income taxes | | $ | 26,831 |
| | $ | 26,764 |
| | $ | 77,845 |
| | $ | 75,720 |
|
American Savings Bank, F.S.B.
Statements of Comprehensive Income Data
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Net income | | $ | 17,016 |
| | $ | 20,561 |
| | $ | 37,855 |
| | $ | 39,521 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities arising during the period, net of (taxes) benefits of $(5,182), $1,592, $(8,637) and $6,459, respectively | | 14,154 |
| | (4,348 | ) | | 23,593 |
| | (17,645 | ) |
Retirement benefit plans: | | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of (taxes) benefits of $44, $133, $(1,122), and $827, respectively | | 121 |
| | 366 |
| | (3,066 | ) | | 1,588 |
|
Other comprehensive income (loss), net of taxes | | 14,275 |
| | (3,982 | ) | | 20,527 |
| | (16,057 | ) |
Comprehensive income | | $ | 31,291 |
| | $ | 16,579 |
| | $ | 58,382 |
| | $ | 23,464 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Net income | | $ | 21,221 |
| | $ | 17,592 |
| | $ | 60,742 |
| | $ | 50,138 |
|
Other comprehensive income (loss), net of taxes: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities: | | |
| | |
| | |
| | |
|
Net unrealized gains (losses) on available-for-sale investment securities arising during the period, net of tax benefits (taxes) of $1,876, $(137), $8,335 and $(1,619), respectively | | (5,123 | ) | | 208 |
| | (22,768 | ) | | 2,452 |
|
Retirement benefit plans: | | |
| | |
| | |
| | |
|
Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $141, $138, $968 and $675, respectively | | 382 |
| | 209 |
| | 1,970 |
| | 1,023 |
|
Other comprehensive income (loss), net of taxes | | (4,741 | ) | | 417 |
| | (20,798 | ) | | 3,475 |
|
Comprehensive income | | $ | 16,480 |
| | $ | 18,009 |
| | $ | 39,944 |
| | $ | 53,613 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
American Savings Bank, F.S.B.
Balance Sheets Data
| | (in thousands) | | September 30, 2018 | | December 31, 2017 | | June 30, 2019 | | December 31, 2018 |
Assets | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Cash and due from banks | | |
| | $ | 119,453 |
| | |
| | $ | 140,934 |
| | |
| | $ | 115,214 |
| | |
| | $ | 122,059 |
|
Interest-bearing deposits | | | | 39,575 |
| | | | 93,165 |
| | | | 52,415 |
| | | | 4,225 |
|
Investment securities | | | | | | | | | | | | | | | | |
Available-for-sale, at fair value | | |
| | 1,387,571 |
| | |
| | 1,401,198 |
| | |
| | 1,298,010 |
| | |
| | 1,388,533 |
|
Held-to-maturity, at amortized cost (fair value of $99,929 and $44,412, respectively) | | | | 102,498 |
| | | | 44,515 |
| |
Held-to-maturity, at amortized cost (fair value of $141,231 and $142,057, respectively) | | | | | 137,029 |
| | | | 141,875 |
|
Stock in Federal Home Loan Bank, at cost | | |
| | 8,158 |
| | |
| | 9,706 |
| | |
| | 8,434 |
| | |
| | 9,958 |
|
Loans held for investment | | |
| | 4,754,359 |
| | |
| | 4,670,768 |
| | |
| | 5,008,489 |
| | |
| | 4,843,021 |
|
Allowance for loan losses | | |
| | (54,127 | ) | | |
| | (53,637 | ) | | |
| | (58,425 | ) | | |
| | (52,119 | ) |
Net loans | | |
| | 4,700,232 |
| | |
| | 4,617,131 |
| | |
| | 4,950,064 |
| | |
| | 4,790,902 |
|
Loans held for sale, at lower of cost or fair value | | |
| | 1,036 |
| | |
| | 11,250 |
| | |
| | 9,196 |
| | |
| | 1,805 |
|
Other | | |
| | 488,743 |
| | |
| | 398,570 |
| | |
| | 511,502 |
| | |
| | 486,347 |
|
Goodwill | | |
| | 82,190 |
| | |
| | 82,190 |
| | |
| | 82,190 |
| | |
| | 82,190 |
|
Total assets | | |
| | $ | 6,929,456 |
| | |
| | $ | 6,798,659 |
| | |
| | $ | 7,164,054 |
| | |
| | $ | 7,027,894 |
|
Liabilities and shareholder’s equity | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Deposit liabilities—noninterest-bearing | | |
| | $ | 1,789,351 |
| | |
| | $ | 1,760,233 |
| | |
| | $ | 1,883,044 |
| | |
| | $ | 1,800,727 |
|
Deposit liabilities—interest-bearing | | |
| | 4,341,064 |
| | |
| | 4,130,364 |
| | |
| | 4,374,339 |
| | |
| | 4,358,125 |
|
Other borrowings | | |
| | 71,110 |
| | |
| | 190,859 |
| | |
| | 111,485 |
| | |
| | 110,040 |
|
Other | | |
| | 115,401 |
| | |
| | 110,356 |
| | |
| | 134,162 |
| | |
| | 124,613 |
|
Total liabilities | | |
| | 6,316,926 |
| | |
| | 6,191,812 |
| | |
| | 6,503,030 |
| | |
| | 6,393,505 |
|
Commitments and contingencies | | |
| |
|
| | |
| |
|
| | |
| |
|
| | |
| |
|
|
Common stock | | |
| | 1 |
| | |
| | 1 |
| | |
| | 1 |
| | |
| | 1 |
|
Additional paid in capital | | | | 346,757 |
| | | | 345,018 |
| |
Additional paid-in capital | | | | | 348,423 |
| | | | 347,170 |
|
Retained earnings | | |
| | 317,519 |
| | |
| | 292,957 |
| | |
| | 330,141 |
| | |
| | 325,286 |
|
Accumulated other comprehensive loss, net of tax benefits | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Net unrealized losses on securities | | $ | (37,719 | ) | | |
| | $ | (14,951 | ) | | |
| | $ | (830 | ) | | |
| | $ | (24,423 | ) | | |
|
Retirement benefit plans | | (14,028 | ) | | (51,747 | ) | | (16,178 | ) | | (31,129 | ) | | (16,711 | ) | | (17,541 | ) | | (13,645 | ) | | (38,068 | ) |
Total shareholder’s equity | | |
| | 612,530 |
| | |
| | 606,847 |
| | |
| | 661,024 |
| | |
| | 634,389 |
|
Total liabilities and shareholder’s equity | | |
| | $ | 6,929,456 |
| | |
| | $ | 6,798,659 |
| | |
| | $ | 7,164,054 |
| | |
| | $ | 7,027,894 |
|
| | | | | | | | | | | | | | | | |
Other assets | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Bank-owned life insurance | | |
| | $ | 150,772 |
| | |
| | $ | 148,775 |
| | |
| | $ | 151,607 |
| | |
| | $ | 151,172 |
|
Premises and equipment, net | | |
| | 203,062 |
| | |
| | 136,270 |
| | |
| | 208,956 |
| | |
| | 214,415 |
|
Prepaid expenses | | |
| | 5,477 |
| | |
| | 3,961 |
| |
Accrued interest receivable | | |
| | 19,818 |
| | |
| | 18,724 |
| | |
| | 20,675 |
| | |
| | 20,140 |
|
Mortgage-servicing rights | | |
| | 8,426 |
| | |
| | 8,639 |
| | |
| | 8,103 |
| | |
| | 8,062 |
|
Low-income housing equity investments | | | | 69,865 |
| | | | 59,016 |
| | | | 71,484 |
| | | | 67,626 |
|
Real estate acquired in settlement of loans, net | | |
| | 438 |
| | |
| | 133 |
| | |
| | — |
| | |
| | 406 |
|
Real estate held for sale | | | | | 9,014 |
| | | | — |
|
Other | | |
| | 30,885 |
| | |
| | 23,052 |
| | |
| | 41,663 |
| | |
| | 24,526 |
|
| | |
| | $ | 488,743 |
| | |
| | $ | 398,570 |
| | |
| | $ | 511,502 |
| | |
| | $ | 486,347 |
|
Other liabilities | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Accrued expenses | | |
| | $ | 56,830 |
| | |
| | $ | 39,312 |
| | |
| | $ | 42,129 |
| | |
| | $ | 54,084 |
|
Federal and state income taxes payable | | |
| | 1,287 |
| | |
| | 3,736 |
| | |
| | 7,176 |
| | |
| | 2,012 |
|
Cashier’s checks | | |
| | 23,711 |
| | |
| | 27,000 |
| | |
| | 25,135 |
| | |
| | 26,906 |
|
Advance payments by borrowers | | |
| | 4,998 |
| | |
| | 10,245 |
| | |
| | 11,080 |
| | |
| | 10,183 |
|
Other | | |
| | 28,575 |
| | |
| | 30,063 |
| | |
| | 48,642 |
| | |
| | 31,428 |
|
| | |
| | $ | 115,401 |
| | |
| | $ | 110,356 |
| | |
| | $ | 134,162 |
| | |
| | $ | 124,613 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Bank-owned life insurance is life insurance purchased by ASB on the lives of certain key employees, with ASB as the beneficiary. The insurance is used to fund employee benefits through tax-free income from increases in the cash value of the policies and insurance proceeds paid to ASB upon an insured’s death.
Other borrowings consisted of securities sold under agreements to repurchase and advances from the Federal Home Loan Bank (FHLB) of $71111 million and nil, respectively, as of SeptemberJune 30, 20182019 and $141$65 million and $50$45 million, respectively, as of December 31, 20172018.
Investment securities. The major components of investment securities were as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Estimated fair value | | Gross unrealized losses |
| | | | | | Less than 12 months | | 12 months or longer |
(dollars in thousands) | | | | | | Number of issues | | Fair value | | Amount | | Number of issues | | Fair value | | Amount |
June 30, 2019 | | |
| | |
| | |
| | |
| | | | |
| | |
| | | | |
| | |
|
Available-for-sale | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and federal agency obligations | | $ | 130,810 |
| | $ | 736 |
| | $ | (340 | ) | | $ | 131,206 |
| | — |
| | $ | — |
| | $ | — |
| | 8 |
| | $ | 55,125 |
| | $ | (340 | ) |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | 1,090,729 |
| | 4,083 |
| | (7,325 | ) | | 1,087,487 |
| | 1 |
| | 1,071 |
| | (3 | ) | | 113 |
| | 628,194 |
| | (7,322 | ) |
Corporate bonds | | 49,438 |
| | 1,713 |
| | — |
| | 51,151 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Mortgage revenue bonds | | 28,166 |
| | — |
| | — |
| | 28,166 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | $ | 1,299,143 |
| | $ | 6,532 |
| | $ | (7,665 | ) | | $ | 1,298,010 |
| | 1 |
| | $ | 1,071 |
| | $ | (3 | ) | | 121 |
| | $ | 683,319 |
| | $ | (7,662 | ) |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | $ | 137,029 |
| | $ | 4,202 |
| | $ | — |
| | $ | 141,231 |
| | — |
| | $ | — |
| | $ | — |
| | — |
| | $ | — |
| | $ | — |
|
| | $ | 137,029 |
| | $ | 4,202 |
| | $ | — |
| | $ | 141,231 |
| | — |
| | $ | — |
| | $ | — |
| | — |
| | $ | — |
| | $ | — |
|
December 31, 2018 | | | | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and federal agency obligations | | $ | 156,694 |
| | $ | 62 |
| | $ | (2,407 | ) | | $ | 154,349 |
| | 5 |
| | $ | 25,882 |
| | $ | (208 | ) | | 19 |
| | $ | 118,405 |
| | $ | (2,199 | ) |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | 1,192,169 |
| | 789 |
| | (31,542 | ) | | 1,161,416 |
| | 22 |
| | 129,011 |
| | (1,330 | ) | | 145 |
| | 947,890 |
| | (30,212 | ) |
Corporate bonds | | 49,398 |
| | 103 |
| | (369 | ) | | 49,132 |
| | 6 |
| | 23,175 |
| | (369 | ) | | — |
| | — |
| | — |
|
Mortgage revenue bonds | | 23,636 |
| | — |
| | — |
| | 23,636 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | $ | 1,421,897 |
| | $ | 954 |
| | $ | (34,318 | ) | | $ | 1,388,533 |
| | 33 |
| | $ | 178,068 |
| | $ | (1,907 | ) | | 164 |
| | $ | 1,066,295 |
| | $ | (32,411 | ) |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | $ | 141,875 |
| | $ | 1,446 |
| | $ | (1,264 | ) | | $ | 142,057 |
| | 3 |
| | $ | 29,814 |
| | $ | (400 | ) | | 2 |
| | $ | 31,505 |
| | $ | (864 | ) |
| | $ | 141,875 |
| | $ | 1,446 |
| | $ | (1,264 | ) | | $ | 142,057 |
| | 3 |
| | $ | 29,814 |
| | $ | (400 | ) | | 2 |
| | $ | 31,505 |
| | $ | (864 | ) |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Estimated fair value | | Gross unrealized losses |
| | | | | | Less than 12 months | | 12 months or longer |
(dollars in thousands) | | | | | | Number of issues | | Fair value | | Amount | | Number of issues | | Fair value | | Amount |
September 30, 2018 | | |
| | |
| | |
| | |
| | | | |
| | |
| | | | |
| | |
|
Available-for-sale | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and federal agency obligations | | $ | 175,144 |
| | $ | 24 |
| | $ | (4,754 | ) | | $ | 170,414 |
| | 11 |
| | $ | 67,258 |
| | $ | (1,339 | ) | | 17 |
| | $ | 93,132 |
| | $ | (3,415 | ) |
Mortgage-related securities- FNMA, FHLMC and GNMA | | 1,195,492 |
| | 292 |
| | (47,094 | ) | | 1,148,690 |
| | 59 |
| | 473,714 |
| | (13,996 | ) | | 111 |
| | 666,149 |
| | (33,098 | ) |
Corporate bonds | | 49,378 |
| | 46 |
| | (41 | ) | | 49,383 |
| | 5 |
| | 22,839 |
| | (41 | ) | | — |
| | — |
| | — |
|
Mortgage revenue bonds | | 19,084 |
| | — |
| | — |
| | 19,084 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | $ | 1,439,098 |
| | $ | 362 |
| | $ | (51,889 | ) | | $ | 1,387,571 |
| | 75 |
| | $ | 563,811 |
| | $ | (15,376 | ) | | 128 |
| | $ | 759,281 |
| | $ | (36,513 | ) |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | |
Mortgage-related securities- FNMA, FHLMC and GNMA | | $ | 102,498 |
| | $ | — |
| | $ | (2,569 | ) | | $ | 99,929 |
| | 7 |
| | $ | 99,929 |
| | $ | (2,569 | ) | | — |
| | $ | — |
| | $ | — |
|
| | $ | 102,498 |
| | $ | — |
| | $ | (2,569 | ) | | $ | 99,929 |
| | 7 |
| | $ | 99,929 |
| | $ | (2,569 | ) | | — |
| | $ | — |
| | $ | — |
|
December 31, 2017 | | | | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and federal agency obligations | | $ | 185,891 |
| | $ | 438 |
| | $ | (2,031 | ) | | $ | 184,298 |
| | 15 |
| | $ | 83,137 |
| | $ | (825 | ) | | 8 |
| | $ | 62,296 |
| | $ | (1,206 | ) |
Mortgage-related securities- FNMA, FHLMC and GNMA | | 1,220,304 |
| | 793 |
| | (19,624 | ) | | 1,201,473 |
| | 67 |
| | 653,635 |
| | (6,839 | ) | | 77 |
| | 459,912 |
| | (12,785 | ) |
Mortgage revenue bond | | 15,427 |
| | — |
| | — |
| | 15,427 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | $ | 1,421,622 |
| | $ | 1,231 |
| | $ | (21,655 | ) | | $ | 1,401,198 |
| | 82 |
| | $ | 736,772 |
| | $ | (7,664 | ) | | 85 |
| | $ | 522,208 |
| | $ | (13,991 | ) |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | |
Mortgage-related securities- FNMA, FHLMC and GNMA | | $ | 44,515 |
| | $ | 1 |
| | $ | (104 | ) | | $ | 44,412 |
| | 2 |
| | $ | 35,744 |
| | $ | (104 | ) | | — |
| | $ | — |
| | $ | — |
|
| | $ | 44,515 |
| | $ | 1 |
| | $ | (104 | ) | | $ | 44,412 |
| | 2 |
| | $ | 35,744 |
| | $ | (104 | ) | | — |
| | $ | — |
| | $ | — |
|
ASB does not believe that the investment securities that were in an unrealized loss position at SeptemberJune 30, 2018,2019, represent an other-than-temporary impairment (OTTI). Total gross unrealized losses were primarily attributable to rising interest rates relative to whenchange in market conditions. On a quarterly basis the investment securities were purchased and not due to the credit qualityare evaluated for changes in financial condition of the issuer. Based upon ASB’s evaluation, all securities held within the investment securities.portfolio continue to be investment grade by one or more agencies. The contractual cash flows of the U.S. Treasury, federal agency obligations and mortgage-relatedagency mortgage-backed securities are backed by the full faith and credit guaranty of the United States government or an agency of the government. The corporate bonds are all investment grade and rated A- or higher. ASB does not intend to sell the securities before the recovery of its amortized cost basis and there have been no adverse changes in the timing of the contractual cash flows for the securities. ASB did not recognize OTTI for the quarters and ninesix months ended SeptemberJune 30, 20182019 and 2017.2018.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-relatedMortgage-backed securities have contractual terms to maturity, but require periodic payments to reduce principal. In addition, expected maturities will differ from contractual maturities because borrowers have the right to prepay the underlying mortgages.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The contractual maturities of investment securities were as follows: |
| | | | | | | | |
June 30, 2019 | | Amortized cost | | Fair value |
(in thousands) | | | | |
Available-for-sale | | | | |
Due in one year or less | | $ | 12,062 |
| | $ | 12,076 |
|
Due after one year through five years | | 126,045 |
| | 127,461 |
|
Due after five years through ten years | | 54,880 |
| | 55,559 |
|
Due after ten years | | 15,427 |
| | 15,427 |
|
| | 208,414 |
| | 210,523 |
|
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | 1,090,729 |
| | 1,087,487 |
|
Total available-for-sale securities | | $ | 1,299,143 |
| | $ | 1,298,010 |
|
Held-to-maturity | | | | |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | $ | 137,029 |
| | $ | 141,231 |
|
Total held-to-maturity securities | | $ | 137,029 |
| | $ | 141,231 |
|
|
| | | | | | | | |
September 30, 2018 | | Amortized cost | | Fair value |
(in thousands) | | | | |
Available-for-sale | | | | |
Due in one year or less | | $ | 25,004 |
| | $ | 24,896 |
|
Due after one year through five years | | 108,364 |
| | 106,774 |
|
Due after five years through ten years | | 82,720 |
| | 80,439 |
|
Due after ten years | | 27,518 |
| | 26,772 |
|
| | 243,606 |
| | 238,881 |
|
Mortgage-related securities-FNMA, FHLMC and GNMA | | 1,195,492 |
| | 1,148,690 |
|
Total available-for-sale securities | | $ | 1,439,098 |
| | $ | 1,387,571 |
|
Held-to-maturity | | | | |
Mortgage-related securities-FNMA, FHLMC and GNMA | | $ | 102,498 |
| | $ | 99,929 |
|
Total held-to-maturity securities | | $ | 102,498 |
| | $ | 99,929 |
|
Proceeds from the sale of available-for-sale securities were nil for both the three and ninesix months ended SeptemberJune 30, 20182019 and 2017.2018. Gross realized gains and losses were nil for both the three and ninesix months ended SeptemberJune 30, 20182019 and 2017.2018.
Loans. The components of loans were summarized as follows:
|
| | | | | | | |
| June 30, 2019 | | December 31, 2018 |
(in thousands) | |
| | |
|
Real estate: | |
| | |
|
Residential 1-4 family | $ | 2,189,976 |
| | $ | 2,143,397 |
|
Commercial real estate | 790,174 |
| | 748,398 |
|
Home equity line of credit | 1,036,985 |
| | 978,237 |
|
Residential land | 14,696 |
| | 13,138 |
|
Commercial construction | 68,676 |
| | 92,264 |
|
Residential construction | 8,165 |
| | 14,307 |
|
Total real estate | 4,108,672 |
| | 3,989,741 |
|
Commercial | 626,524 |
| | 587,891 |
|
Consumer | 272,949 |
| | 266,002 |
|
Total loans | 5,008,145 |
| | 4,843,634 |
|
Less: Deferred fees and discounts | 344 |
| | (613 | ) |
Allowance for loan losses | (58,425 | ) | | (52,119 | ) |
Total loans, net | $ | 4,950,064 |
| | $ | 4,790,902 |
|
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
(in thousands) | |
| | |
|
Real estate: | |
| | |
|
Residential 1-4 family | $ | 2,110,489 |
| | $ | 2,118,047 |
|
Commercial real estate | 733,749 |
| | 733,106 |
|
Home equity line of credit | 949,872 |
| | 913,052 |
|
Residential land | 12,982 |
| | 15,797 |
|
Commercial construction | 112,838 |
| | 108,273 |
|
Residential construction | 13,441 |
| | 14,910 |
|
Total real estate | 3,933,371 |
| | 3,903,185 |
|
Commercial | 574,243 |
| | 544,828 |
|
Consumer | 247,058 |
| | 223,564 |
|
Total loans | 4,754,672 |
| | 4,671,577 |
|
Less: Deferred fees and discounts | (313 | ) | | (809 | ) |
Allowance for loan losses | (54,127 | ) | | (53,637 | ) |
Total loans, net | $ | 4,700,232 |
| | $ | 4,617,131 |
|
ASB's policy is to require private mortgage insurance on all real estate loans when the loan-to-value ratio of the property exceeds 80% of the lower of the appraised value or purchase price at origination. For non-owner occupied residential properties, the loan-to-value ratio may not exceed 80% of the lower of the appraised value or purchase price at origination. ASB is subject to the risk that the private mortgage insurance company cannot satisfy the bank's claim on policies.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Allowance for loan losses.The allowance for loan losses (balances and changes) and financing receivables were as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Residential 1-4 family | | Commercial real estate | | Home equity line of credit | | Residential land | | Commercial construction | | Residential construction | | Commercial loans | | Consumer loans | | Total |
Three months ended June 30, 2019 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 1,911 |
| | $ | 14,825 |
| | $ | 6,493 |
| | $ | 425 |
| | $ | 2,843 |
| | $ | 3 |
| | $ | 10,814 |
| | $ | 16,983 |
| | $ | 54,297 |
|
Charge-offs | | (5 | ) | | — |
| | (19 | ) | | (4 | ) | | — |
| | — |
| | (494 | ) | | (5,102 | ) | | (5,624 | ) |
Recoveries | | 8 |
| | — |
| | 4 |
| | 7 |
| | — |
| | — |
| | 1,281 |
| | 764 |
| | 2,064 |
|
Provision | | 101 |
| | 986 |
| | 403 |
| | 109 |
| | (797 | ) | | (1 | ) | | 1,472 |
| | 5,415 |
| | 7,688 |
|
Ending balance | | $ | 2,015 |
| | $ | 15,811 |
| | $ | 6,881 |
| | $ | 537 |
| | $ | 2,046 |
| | $ | 2 |
| | $ | 13,073 |
| | $ | 18,060 |
| | $ | 58,425 |
|
Three months ended June 30, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 2,525 |
| | $ | 15,959 |
| | $ | 7,982 |
| | $ | 674 |
| | $ | 4,361 |
| | $ | 4 |
| | $ | 10,355 |
| | $ | 12,035 |
| | $ | 53,895 |
|
Charge-offs | | — |
| | — |
| | (144 | ) | | (9 | ) | | — |
| | — |
| | (540 | ) | | (3,888 | ) | | (4,581 | ) |
Recoveries | | 14 |
| | — |
| | 13 |
| | 46 |
| | — |
| | — |
| | 280 |
| | 373 |
| | 726 |
|
Provision | | 400 |
| | (661 | ) | | (517 | ) | | (69 | ) | | 255 |
| | — |
| | 66 |
| | 3,289 |
| | 2,763 |
|
Ending balance | | $ | 2,939 |
| | $ | 15,298 |
| | $ | 7,334 |
| | $ | 642 |
| | $ | 4,616 |
| | $ | 4 |
| | $ | 10,161 |
| | $ | 11,809 |
| | $ | 52,803 |
|
Six months ended June 30, 2019 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 1,976 |
| | $ | 14,505 |
| | $ | 6,371 |
| | $ | 479 |
| | $ | 2,790 |
| | $ | 4 |
| | $ | 9,225 |
| | $ | 16,769 |
| | $ | 52,119 |
|
Charge-offs | | (19 | ) | | — |
| | (19 | ) | | (4 | ) | | — |
| | — |
| | (1,112 | ) | | (10,661 | ) | | (11,815 | ) |
Recoveries | | 617 |
| | — |
| | 9 |
| | 14 |
| | — |
| | — |
| | 1,461 |
| | 1,462 |
| | 3,563 |
|
Provision | | (559 | ) | | 1,306 |
| | 520 |
| | 48 |
| | (744 | ) | | (2 | ) | | 3,499 |
| | 10,490 |
| | 14,558 |
|
Ending balance | | $ | 2,015 |
| | $ | 15,811 |
| | $ | 6,881 |
| | $ | 537 |
| | $ | 2,046 |
| | $ | 2 |
| | $ | 13,073 |
| | $ | 18,060 |
| | $ | 58,425 |
|
June 30, 2019 | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | 904 |
| | $ | 7 |
| | $ | 465 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 4,983 |
| | $ | 501 |
| | $ | 6,860 |
|
Ending balance: collectively evaluated for impairment | | $ | 1,111 |
| | $ | 15,804 |
| | $ | 6,416 |
| | $ | 537 |
| | $ | 2,046 |
| | $ | 2 |
| | $ | 8,090 |
| | $ | 17,559 |
| | $ | 51,565 |
|
Financing Receivables: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Ending balance | | $ | 2,189,976 |
| | $ | 790,174 |
| | $ | 1,036,985 |
| | $ | 14,696 |
| | $ | 68,676 |
| | $ | 8,165 |
| | $ | 626,524 |
| | $ | 272,949 |
| | $ | 5,008,145 |
|
Ending balance: individually evaluated for impairment | | $ | 17,537 |
| | $ | 890 |
| | $ | 13,376 |
| | $ | 2,869 |
| | $ | — |
| | $ | — |
| | $ | 16,033 |
| | $ | 586 |
| | $ | 51,291 |
|
Ending balance: collectively evaluated for impairment | | $ | 2,172,439 |
| | $ | 789,284 |
| | $ | 1,023,609 |
| | $ | 11,827 |
| | $ | 68,676 |
| | $ | 8,165 |
| | $ | 610,491 |
| | $ | 272,363 |
| | $ | 4,956,854 |
|
Six months ended June 30, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 2,902 |
| | $ | 15,796 |
| | $ | 7,522 |
| | $ | 896 |
| | $ | 4,671 |
| | $ | 12 |
| | $ | 10,851 |
| | $ | 10,987 |
| | $ | 53,637 |
|
Charge-offs | | (31 | ) | | — |
| | (144 | ) | | (17 | ) | | — |
| | — |
| | (1,142 | ) | | (8,120 | ) | | (9,454 | ) |
Recoveries | | 68 |
| | — |
| | 27 |
| | 51 |
| | — |
| | — |
| | 1,450 |
| | 720 |
| | 2,316 |
|
Provision | | — |
| | (498 | ) | | (71 | ) | | (288 | ) | | (55 | ) | | (8 | ) | | (998 | ) | | 8,222 |
| | 6,304 |
|
Ending balance | | $ | 2,939 |
| | $ | 15,298 |
| | $ | 7,334 |
| | $ | 642 |
| | $ | 4,616 |
| | $ | 4 |
| | $ | 10,161 |
| | $ | 11,809 |
| | $ | 52,803 |
|
December 31, 2018 | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | 876 |
| | $ | 7 |
| | $ | 701 |
| | $ | 6 |
| | $ | — |
| | $ | — |
| | $ | 628 |
| | $ | 4 |
| | $ | 2,222 |
|
Ending balance: collectively evaluated for impairment | | $ | 1,100 |
| | $ | 14,498 |
| | $ | 5,670 |
| | $ | 473 |
| | $ | 2,790 |
| | $ | 4 |
| | $ | 8,597 |
| | $ | 16,765 |
| | $ | 49,897 |
|
Financing Receivables: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Ending balance | | $ | 2,143,397 |
| | $ | 748,398 |
| | $ | 978,237 |
| | $ | 13,138 |
| | $ | 92,264 |
| | $ | 14,307 |
| | $ | 587,891 |
| | $ | 266,002 |
| | $ | 4,843,634 |
|
Ending balance: individually evaluated for impairment | | $ | 16,494 |
| | $ | 915 |
| | $ | 14,800 |
| | $ | 2,059 |
| | $ | — |
| | $ | — |
| | $ | 5,340 |
| | $ | 89 |
| | $ | 39,697 |
|
Ending balance: collectively evaluated for impairment | | $ | 2,126,903 |
| | $ | 747,483 |
| | $ | 963,437 |
| | $ | 11,079 |
| | $ | 92,264 |
| | $ | 14,307 |
| | $ | 582,551 |
| | $ | 265,913 |
| | $ | 4,803,937 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Residential 1-4 family | | Commercial real estate | | Home equity line of credit | | Residential land | | Commercial construction | | Residential construction | | Commercial loans | | Consumer loans | | Unallo-cated | | Total |
Three months ended September 30, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 2,939 |
| | $ | 15,298 |
| | $ | 7,334 |
| | $ | 642 |
| | $ | 4,616 |
| | $ | 4 |
| | $ | 10,161 |
| | $ | 11,809 |
| | $ | — |
| | $ | 52,803 |
|
Charge-offs | | — |
| | — |
| | (80 | ) | | (1 | ) | | — |
| | — |
| | (788 | ) | | (4,508 | ) | | — |
| | (5,377 | ) |
Recoveries | | 5 |
| | — |
| | 71 |
| | 122 |
| | — |
| | — |
| | 105 |
| | 365 |
| | — |
| | 668 |
|
Provision | | (623 | ) | | (1,033 | ) | | (347 | ) | | (296 | ) | | (356 | ) | | — |
| | 1,255 |
| | 7,433 |
| | — |
| | 6,033 |
|
Ending balance | | $ | 2,321 |
| | $ | 14,265 |
| | $ | 6,978 |
| | $ | 467 |
| | $ | 4,260 |
| | $ | 4 |
| | $ | 10,733 |
| | $ | 15,099 |
| | $ | — |
| | $ | 54,127 |
|
Three months ended September 30, 2017 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 3,130 |
| | $ | 18,840 |
| | $ | 5,527 |
| | $ | 1,264 |
| | $ | 4,706 |
| | $ | 9 |
| | $ | 14,552 |
| | $ | 8,328 |
| | $ | — |
| | $ | 56,356 |
|
Charge-offs | | (522 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (1,215 | ) | | (3,160 | ) | | — |
| | (4,897 | ) |
Recoveries | | 33 |
| | — |
| | 164 |
| | 259 |
| | — |
| | — |
| | 326 |
| | 316 |
| | — |
| | 1,098 |
|
Provision | | 347 |
| | (2,800 | ) | | (36 | ) | | (141 | ) | | 370 |
| | 2 |
| | (595 | ) | | 3,343 |
| | — |
| | 490 |
|
Ending balance | | $ | 2,988 |
| | $ | 16,040 |
| | $ | 5,655 |
| | $ | 1,382 |
| | $ | 5,076 |
| | $ | 11 |
| | $ | 13,068 |
| | $ | 8,827 |
| | $ | — |
| | $ | 53,047 |
|
Nine months ended September 30, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 2,902 |
| | $ | 15,796 |
| | $ | 7,522 |
| | $ | 896 |
| | $ | 4,671 |
| | $ | 12 |
| | $ | 10,851 |
| | $ | 10,987 |
| | $ | — |
| | $ | 53,637 |
|
Charge-offs | | (31 | ) | | — |
| | (224 | ) | | (18 | ) | | — |
| | — |
| | (1,930 | ) | | (12,628 | ) | | — |
| | (14,831 | ) |
Recoveries | | 73 |
| | — |
| | 98 |
| | 173 |
| | — |
| | — |
| | 1,555 |
| | 1,085 |
| | — |
| | 2,984 |
|
Provision | | (623 | ) | | (1,531 | ) | | (418 | ) | | (584 | ) | | (411 | ) | | (8 | ) | | 257 |
| | 15,655 |
| | — |
| | 12,337 |
|
Ending balance | | $ | 2,321 |
| | $ | 14,265 |
| | $ | 6,978 |
| | $ | 467 |
| | $ | 4,260 |
| | $ | 4 |
| | $ | 10,733 |
| | $ | 15,099 |
| | $ | — |
| | $ | 54,127 |
|
September 30, 2018 | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | 1,020 |
| | $ | 51 |
| | $ | 1,088 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 728 |
| | $ | 3 |
| | | | $ | 2,890 |
|
Ending balance: collectively evaluated for impairment | | $ | 1,301 |
| | $ | 14,214 |
| | $ | 5,890 |
| | $ | 467 |
| | $ | 4,260 |
| | $ | 4 |
| | $ | 10,005 |
| | $ | 15,096 |
| | $ | — |
| | $ | 51,237 |
|
Financing Receivables: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Ending balance | | $ | 2,110,489 |
| | $ | 733,749 |
| | $ | 949,872 |
| | $ | 12,982 |
| | $ | 112,838 |
| | $ | 13,441 |
| | $ | 574,243 |
| | $ | 247,058 |
| | | | $ | 4,754,672 |
|
Ending balance: individually evaluated for impairment | | $ | 17,703 |
| | $ | 981 |
| | $ | 14,602 |
| | $ | 2,057 |
| | $ | — |
| | $ | — |
| | $ | 5,727 |
| | $ | 90 |
| | | | $ | 41,160 |
|
Ending balance: collectively evaluated for impairment | | $ | 2,092,786 |
| | $ | 732,768 |
| | $ | 935,270 |
| | $ | 10,925 |
| | $ | 112,838 |
| | $ | 13,441 |
| | $ | 568,516 |
| | $ | 246,968 |
| | | | $ | 4,713,512 |
|
Nine months ended September 30, 2017 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Allowance for loan losses: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Beginning balance | | $ | 2,873 |
| | $ | 16,004 |
| | $ | 5,039 |
| | $ | 1,738 |
| | $ | 6,449 |
| | $ | 12 |
| | $ | 16,618 |
| | $ | 6,800 |
| | $ | — |
| | $ | 55,533 |
|
Charge-offs | | (528 | ) | | — |
| | (14 | ) | | (92 | ) | | — |
| | — |
| | (3,477 | ) | | (8,360 | ) | | — |
| | (12,471 | ) |
Recoveries | | 91 |
| | — |
| | 294 |
| | 477 |
| | — |
| | — |
| | 922 |
| | 970 |
| | — |
| | 2,754 |
|
Provision | | 552 |
| | 36 |
| | 336 |
| | (741 | ) | | (1,373 | ) | | (1 | ) | | (995 | ) | | 9,417 |
| | — |
| | 7,231 |
|
Ending balance | | $ | 2,988 |
| | $ | 16,040 |
| | $ | 5,655 |
| | $ | 1,382 |
| | $ | 5,076 |
| | $ | 11 |
| | $ | 13,068 |
| | $ | 8,827 |
| | $ | — |
| | $ | 53,047 |
|
December 31, 2017 | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment | | $ | 1,248 |
| | $ | 65 |
| | $ | 647 |
| | $ | 47 |
| | $ | — |
| | $ | — |
| | $ | 694 |
| | $ | 29 |
| | | | $ | 2,730 |
|
Ending balance: collectively evaluated for impairment | | $ | 1,654 |
| | $ | 15,731 |
| | $ | 6,875 |
| | $ | 849 |
| | $ | 4,671 |
| | $ | 12 |
| | $ | 10,157 |
| | $ | 10,958 |
| | $ | — |
| | $ | 50,907 |
|
Financing Receivables: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Ending balance | | $ | 2,118,047 |
| | $ | 733,106 |
| | $ | 913,052 |
| | $ | 15,797 |
| �� | $ | 108,273 |
| | $ | 14,910 |
| | $ | 544,828 |
| | $ | 223,564 |
| | | | $ | 4,671,577 |
|
Ending balance: individually evaluated for impairment | | $ | 18,284 |
| | $ | 1,016 |
| | $ | 8,188 |
| | $ | 1,265 |
| | $ | — |
| | $ | — |
| | $ | 4,574 |
| | $ | 66 |
| | | | $ | 33,393 |
|
Ending balance: collectively evaluated for impairment | | $ | 2,099,763 |
| | $ | 732,090 |
| | $ | 904,864 |
| | $ | 14,532 |
| | $ | 108,273 |
| | $ | 14,910 |
| | $ | 540,254 |
| | $ | 223,498 |
| | | | $ | 4,638,184 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Credit quality. ASB performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of its lending policies and procedures. The objectives of the loan review and grading procedures are to identify, in a timely manner, existing or emerging credit trends so that appropriate steps can be initiated to manage risk and avoid or minimize future losses. Loans subject to grading include commercial, commercial real estate and commercial construction loans.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Each commercial and commercial real estate loan is assigned an Asset Quality Rating (AQR) reflecting the likelihood of repayment or orderly liquidation of that loan transaction pursuant to regulatory credit classifications: Pass, Special Mention, Substandard, Doubtful and Loss. The AQR is a function of the probability of default model rating, the loss given default and possible non-model factors which impact the ultimate collectability of the loan such as character of the business owner/guarantor, interim period performance, litigation, tax liens and major changes in business and economic conditions. Pass exposures generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral. Special Mention loans have potential weaknesses that, if left uncorrected, could jeopardize the liquidation of the debt. Substandard loans have well-defined weaknesses that jeopardize the liquidation of the debt and are characterized by the distinct possibility that the Bank may sustain some loss. An asset classified Doubtful has the weaknesses of those classified Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. An asset classified Loss is considered uncollectible and has such little value that its continuance as a bankable asset is not warranted.
The credit risk profile by internally assigned grade for loans was as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2019 | | December 31, 2018 |
(in thousands) | | Commercial real estate | | Commercial construction | | Commercial | | Total | | Commercial real estate | | Commercial construction | | Commercial | | Total |
Grade: | | |
| | |
| | |
| | | | |
| | |
| | |
| | |
Pass | | $ | 703,028 |
| | $ | 66,387 |
| | $ | 570,099 |
| | $ | 1,339,514 |
| | $ | 658,288 |
| | $ | 89,974 |
| | $ | 547,640 |
| | $ | 1,295,902 |
|
Special mention | | 11,012 |
| | — |
| | 28,263 |
| | 39,275 |
| | 32,871 |
| | — |
| | 11,598 |
| | 44,469 |
|
Substandard | | 76,134 |
| | 2,289 |
| | 19,336 |
| | 97,759 |
| | 57,239 |
| | 2,290 |
| | 28,653 |
| | 88,182 |
|
Doubtful | | — |
| | — |
| | 8,826 |
| | 8,826 |
| | — |
| | — |
| | — |
| | — |
|
Loss | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Total | | $ | 790,174 |
| | $ | 68,676 |
| | $ | 626,524 |
| | $ | 1,485,374 |
| | $ | 748,398 |
| | $ | 92,264 |
| | $ | 587,891 |
| | $ | 1,428,553 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2018 | | December 31, 2017 |
(in thousands) | | Commercial real estate | | Commercial construction | | Commercial | | Commercial real estate | | Commercial construction | | Commercial |
Grade: | | |
| | |
| | |
| | |
| | |
| | |
|
Pass | | $ | 651,524 |
| | $ | 88,049 |
| | $ | 523,335 |
| | $ | 630,877 |
| | $ | 83,757 |
| | $ | 492,942 |
|
Special mention | | 35,642 |
| | 22,500 |
| | 18,512 |
| | 49,347 |
| | 22,500 |
| | 27,997 |
|
Substandard | | 46,583 |
| | 2,289 |
| | 32,396 |
| | 52,882 |
| | 2,016 |
| | 23,421 |
|
Doubtful | | — |
| | — |
| | — |
| | — |
| | — |
| | 468 |
|
Loss | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Total | | $ | 733,749 |
| | $ | 112,838 |
| | $ | 574,243 |
| | $ | 733,106 |
| | $ | 108,273 |
| | $ | 544,828 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The credit risk profile based on payment activity for loans was as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 30-59 days past due | | 60-89 days past due | | Greater than 90 days | | Total past due | | Current | | Total financing receivables | | Recorded investment> 90 days and accruing |
June 30, 2019 | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 4,125 |
| | $ | 661 |
| | $ | 3,763 |
| | $ | 8,549 |
| | $ | 2,181,427 |
| | $ | 2,189,976 |
| | $ | — |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | 790,174 |
| | 790,174 |
| | — |
|
Home equity line of credit | | 1,444 |
| | 813 |
| | 1,798 |
| | 4,055 |
| | 1,032,930 |
| | 1,036,985 |
| | — |
|
Residential land | | — |
| | — |
| | 376 |
| | 376 |
| | 14,320 |
| | 14,696 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | 68,676 |
| | 68,676 |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | 8,165 |
| | 8,165 |
| | — |
|
Commercial | | 410 |
| | 305 |
| | 2,264 |
| | 2,979 |
| | 623,545 |
| | 626,524 |
| | — |
|
Consumer | | 4,583 |
| | 2,536 |
| | 2,276 |
| | 9,395 |
| | 263,554 |
| | 272,949 |
| | — |
|
Total loans | | $ | 10,562 |
| | $ | 4,315 |
| | $ | 10,477 |
| | $ | 25,354 |
| | $ | 4,982,791 |
| | $ | 5,008,145 |
| | $ | — |
|
December 31, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 3,757 |
| | $ | 2,773 |
| | $ | 2,339 |
| | $ | 8,869 |
| | $ | 2,134,528 |
| | $ | 2,143,397 |
| | $ | — |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | 748,398 |
| | 748,398 |
| | — |
|
Home equity line of credit | | 1,139 |
| | 681 |
| | 2,720 |
| | 4,540 |
| | 973,697 |
| | 978,237 |
| | — |
|
Residential land | | 9 |
| | — |
| | 319 |
| | 328 |
| | 12,810 |
| | 13,138 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | 92,264 |
| | 92,264 |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | 14,307 |
| | 14,307 |
| | — |
|
Commercial | | 315 |
| | 281 |
| | 548 |
| | 1,144 |
| | 586,747 |
| | 587,891 |
| | — |
|
Consumer | | 5,220 |
| | 3,166 |
| | 2,702 |
| | 11,088 |
| | 254,914 |
| | 266,002 |
| | — |
|
Total loans | | $ | 10,440 |
| | $ | 6,901 |
| | $ | 8,628 |
| | $ | 25,969 |
| | $ | 4,817,665 |
| | $ | 4,843,634 |
| | $ | — |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 30-59 days past due | | 60-89 days past due | | Greater than 90 days | | Total past due | | Current | | Total financing receivables | | Recorded investment> 90 days and accruing |
September 30, 2018 | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 2,000 |
| | $ | 2,254 |
| | $ | 4,132 |
| | $ | 8,386 |
| | $ | 2,102,103 |
| | $ | 2,110,489 |
| | $ | — |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | 733,749 |
| | 733,749 |
| | — |
|
Home equity line of credit | | 1,375 |
| | 493 |
| | 3,194 |
| | 5,062 |
| | 944,810 |
| | 949,872 |
| | — |
|
Residential land | | — |
| | — |
| | 418 |
| | 418 |
| | 12,564 |
| | 12,982 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | 112,838 |
| | 112,838 |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | 13,441 |
| | 13,441 |
| | — |
|
Commercial | | 1,053 |
| | 417 |
| | 463 |
| | 1,933 |
| | 572,310 |
| | 574,243 |
| | — |
|
Consumer | | 4,679 |
| | 2,200 |
| | 1,969 |
| | 8,848 |
| | 238,210 |
| | 247,058 |
| | — |
|
Total loans | | $ | 9,107 |
| | $ | 5,364 |
| | $ | 10,176 |
| | $ | 24,647 |
| | $ | 4,730,025 |
| | $ | 4,754,672 |
| | $ | — |
|
December 31, 2017 | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 1,532 |
| | $ | 1,715 |
| | $ | 5,071 |
| | $ | 8,318 |
| | $ | 2,109,729 |
| | $ | 2,118,047 |
| | $ | — |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | 733,106 |
| | 733,106 |
| | — |
|
Home equity line of credit | | 425 |
| | 114 |
| | 2,051 |
| | 2,590 |
| | 910,462 |
| | 913,052 |
| | — |
|
Residential land | | 23 |
| | — |
| | 625 |
| | 648 |
| | 15,149 |
| | 15,797 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | 108,273 |
| | 108,273 |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | 14,910 |
| | 14,910 |
| | — |
|
Commercial | | 1,825 |
| | 2,025 |
| | 730 |
| | 4,580 |
| | 540,248 |
| | 544,828 |
| | — |
|
Consumer | | 3,432 |
| | 2,159 |
| | 1,876 |
| | 7,467 |
| | 216,097 |
| | 223,564 |
| | — |
|
Total loans | | $ | 7,237 |
| | $ | 6,013 |
| | $ | 10,353 |
| | $ | 23,603 |
| | $ | 4,647,974 |
| | $ | 4,671,577 |
| | $ | — |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due and troubled debt restructuring (TDR) loans was as follows:
|
| | | | | | | | |
(in thousands) | | June 30, 2019 | | December 31, 2018 |
Real estate: | | |
| | |
|
Residential 1-4 family | | $ | 13,087 |
| | $ | 12,037 |
|
Commercial real estate | | — |
| | — |
|
Home equity line of credit | | 7,506 |
| | 6,348 |
|
Residential land | | 818 |
| | 436 |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | 13,595 |
| | 4,278 |
|
Consumer | �� | 4,362 |
| | 4,196 |
|
Total nonaccrual loans | | $ | 39,368 |
| | $ | 27,295 |
|
Real estate: | | | | |
Residential 1-4 family | | $ | — |
| | $ | — |
|
Commercial real estate | | — |
| | — |
|
Home equity line of credit | | — |
| | — |
|
Residential land | | — |
| | — |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | — |
| | — |
|
Consumer | | — |
| | — |
|
Total accruing loans 90 days or more past due | | $ | — |
| | $ | — |
|
Real estate: | | | | |
Residential 1-4 family | | $ | 10,269 |
| | $ | 10,194 |
|
Commercial real estate | | 890 |
| | 915 |
|
Home equity line of credit | | 11,116 |
| | 11,597 |
|
Residential land | | 2,402 |
| | 1,622 |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | 2,611 |
| | 1,527 |
|
Consumer | | 59 |
| | 62 |
|
Total troubled debt restructured loans not included above | | $ | 27,347 |
| | $ | 25,917 |
|
|
| | | | | | | | |
(in thousands) | | September 30, 2018 | | December 31, 2017 |
Real estate: | | |
| | |
|
Residential 1-4 family | | $ | 12,768 |
| | $ | 12,598 |
|
Commercial real estate | | — |
| | — |
|
Home equity line of credit | | 7,191 |
| | 4,466 |
|
Residential land | | 516 |
| | 841 |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | 4,176 |
| | 3,069 |
|
Consumer | | 3,266 |
| | 2,617 |
|
Total nonaccrual loans | | $ | 27,917 |
| | $ | 23,591 |
|
Real estate: | | | | |
Residential 1-4 family | | $ | — |
| | $ | — |
|
Commercial real estate | | — |
| | — |
|
Home equity line of credit | | — |
| | — |
|
Residential land | | — |
| | — |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | — |
| | — |
|
Consumer | | — |
| | — |
|
Total accruing loans 90 days or more past due | | $ | — |
| | $ | — |
|
Real estate: | | | | |
Residential 1-4 family | | $ | 10,701 |
| | $ | 10,982 |
|
Commercial real estate | | 981 |
| | 1,016 |
|
Home equity line of credit | | 11,131 |
| | 6,584 |
|
Residential land | | 1,542 |
| | 425 |
|
Commercial construction | | — |
| | — |
|
Residential construction | | — |
| | — |
|
Commercial | | 1,806 |
| | 1,741 |
|
Consumer | | 63 |
| | 66 |
|
Total troubled debt restructured loans not included above | | $ | 26,224 |
| | $ | 20,814 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The total carrying amount and the total unpaid principal balance of impaired loans were as follows:
| | | | September 30, 2018 | | Three months ended September 30, 2018 | | Nine months ended September 30, 2018 | | June 30, 2019 | | Three months ended June 30, 2019 | | Six months ended June 30, 2019 |
(in thousands) | | Recorded investment | | Unpaid principal balance | | Related Allowance | | Average recorded investment | | Interest income recognized* | | Average recorded investment | | Interest income recognized* | | Recorded investment | | Unpaid principal balance | | Related Allowance | | Average recorded investment | | Interest income recognized* | | Average recorded investment | | Interest income recognized* |
With no related allowance recorded | With no related allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
| With no related allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 8,689 |
| | $ | 9,200 |
| | $ | — |
| | $ | 8,940 |
| | $ | 239 |
| | $ | 8,779 |
| | $ | 396 |
| | $ | 9,208 |
| | $ | 9,833 |
| | $ | — |
| | $ | 8,993 |
| | $ | 87 |
| | $ | 8,492 |
| | $ | 247 |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | 2,359 |
| | 2,714 |
| | — |
| | 2,234 |
| | 23 |
| | 2,103 |
| | 35 |
| | 1,787 |
| | 2,073 |
| | — |
| | 1,940 |
| | 54 |
| | 2,238 |
| | 66 |
|
Residential land | | 2,057 |
| | 2,256 |
| | — |
| | 1,773 |
| | 6 |
| | 1,358 |
| | 16 |
| | 2,869 |
| | 3,072 |
| | — |
| | 2,280 |
| | 24 |
| | 2,158 |
| | 50 |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 3,948 |
| | 4,915 |
| | — |
| | 3,915 |
| | 6 |
| | 3,099 |
| | 26 |
| | 4,553 |
| | 5,774 |
| | — |
| | 4,626 |
| | — |
| | 4,299 |
| | — |
|
Consumer | | 32 |
| | 32 |
| | — |
| | 33 |
| | — |
| | 18 |
| | — |
| | 30 |
| | 30 |
| | — |
| | 31 |
| | — |
| | 31 |
| | — |
|
| | $ | 17,085 |
| | $ | 19,117 |
| | $ | — |
| | $ | 16,895 |
| | $ | 274 |
| | $ | 15,357 |
| | $ | 473 |
| | $ | 18,447 |
| | $ | 20,782 |
| | $ | — |
| | $ | 17,870 |
| | $ | 165 |
| | $ | 17,218 |
| | $ | 363 |
|
With an allowance recorded | With an allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
| With an allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 9,014 |
| | $ | 9,218 |
| | $ | 1,020 |
| | $ | 8,820 |
| | $ | 84 |
| | $ | 8,909 |
| | $ | 274 |
| | $ | 8,329 |
| | $ | 8,382 |
| | $ | 904 |
| | $ | 8,440 |
| | $ | 96 |
| | $ | 8,417 |
| | $ | 179 |
|
Commercial real estate | | 981 |
| | 981 |
| | 51 |
| | 985 |
| | 11 |
| | 997 |
| | 32 |
| | 890 |
| | 890 |
| | 7 |
| | 894 |
| | 9 |
| | 900 |
| | 19 |
|
Home equity line of credit | | 12,243 |
| | 12,327 |
| | 1,088 |
| | 12,090 |
| | 111 |
| | 10,083 |
| | 288 |
| | 11,589 |
| | 11,623 |
| | 465 |
| | 11,665 |
| | 152 |
| | 11,743 |
| | 282 |
|
Residential land | | — |
| | — |
| | — |
| | 20 |
| | — |
| | 45 |
| | 3 |
| | — |
| | — |
| | — |
| | 79 |
| | — |
| | 54 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 1,779 |
| | 1,779 |
| | 728 |
| | 1,774 |
| | 28 |
| | 1,824 |
| | 94 |
| | 11,480 |
| | 11,584 |
| | 4,983 |
| | 10,997 |
| | 30 |
| | 7,874 |
| | 56 |
|
Consumer | | 58 |
| | 58 |
| | 3 |
| | 57 |
| | 1 |
| | 58 |
| | 3 |
| | 556 |
| | 556 |
| | 501 |
| | 288 |
| | 1 |
| | 173 |
| | 2 |
|
| | $ | 24,075 |
| | $ | 24,363 |
| | $ | 2,890 |
| | $ | 23,746 |
| | $ | 235 |
| | $ | 21,916 |
| | $ | 694 |
| | $ | 32,844 |
| | $ | 33,035 |
| | $ | 6,860 |
| | $ | 32,363 |
| | $ | 288 |
| | $ | 29,161 |
| | $ | 538 |
|
Total | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 17,703 |
| | $ | 18,418 |
| | $ | 1,020 |
| | $ | 17,760 |
| | $ | 323 |
| | $ | 17,688 |
| | $ | 670 |
| | $ | 17,537 |
| | $ | 18,215 |
| | $ | 904 |
| | $ | 17,433 |
| | $ | 183 |
| | $ | 16,909 |
| | $ | 426 |
|
Commercial real estate | | 981 |
| | 981 |
| | 51 |
| | 985 |
| | 11 |
| | 997 |
| | 32 |
| | 890 |
| | 890 |
| | 7 |
| | 894 |
| | 9 |
| | 900 |
| | 19 |
|
Home equity line of credit | | 14,602 |
| | 15,041 |
| | 1,088 |
| | 14,324 |
| | 134 |
| | 12,186 |
| | 323 |
| | 13,376 |
| | 13,696 |
| | 465 |
| | 13,605 |
| | 206 |
| | 13,981 |
| | 348 |
|
Residential land | | 2,057 |
| | 2,256 |
| | — |
| | 1,793 |
| | 6 |
| | 1,403 |
| | 19 |
| | 2,869 |
| | 3,072 |
| | — |
| | 2,359 |
| | 24 |
| | 2,212 |
| | 50 |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 5,727 |
| | 6,694 |
| | 728 |
| | 5,689 |
| | 34 |
| | 4,923 |
| | 120 |
| | 16,033 |
| | 17,358 |
| | 4,983 |
| | 15,623 |
| | 30 |
| | 12,173 |
| | 56 |
|
Consumer | | 90 |
| | 90 |
| | 3 |
| | 90 |
| | 1 |
| | 76 |
| | 3 |
| | 586 |
| | 586 |
| | 501 |
| | 319 |
| | 1 |
| | 204 |
| | 2 |
|
| | $ | 41,160 |
| | $ | 43,480 |
| | $ | 2,890 |
| | $ | 40,641 |
| | $ | 509 |
| | $ | 37,273 |
| | $ | 1,167 |
| | $ | 51,291 |
| | $ | 53,817 |
| | $ | 6,860 |
| | $ | 50,233 |
| | $ | 453 |
| | $ | 46,379 |
| | $ | 901 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
| | | | December 31, 2017 | | Three months ended September 30, 2017 | | Nine months ended September 30, 2017 | | December 31, 2018 | | Three months ended June 30, 2018 | | Six months ended June 30, 2018 |
(in thousands) | | Recorded investment | | Unpaid principal balance | | Related allowance | | Average recorded investment | | Interest income recognized* | | Average recorded investment | | Interest income recognized* | | Recorded investment | | Unpaid principal balance | | Related allowance | | Average recorded investment | | Interest income recognized* | | Average recorded investment | | Interest income recognized* |
With no related allowance recorded | With no related allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
| With no related allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 9,097 |
| | $ | 9,644 |
| | $ | — |
| | $ | 9,650 |
| | $ | 70 |
| | $ | 9,503 |
| | $ | 230 |
| | $ | 7,822 |
| | $ | 8,333 |
| | $ | — |
| | $ | 8,900 |
| | $ | 50 |
| | $ | 8,699 |
| | $ | 157 |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | — |
| | 121 |
| | 11 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | 1,496 |
| | 1,789 |
| | — |
| | 1,918 |
| | 32 |
| | 2,108 |
| | 97 |
| | 2,743 |
| | 3,004 |
| | — |
| | 2,374 |
| | 7 |
| | 2,037 |
| | 12 |
|
Residential land | | 1,143 |
| | 1,434 |
| | — |
| | 1,209 |
| | 73 |
| | 1,080 |
| | 107 |
| | 2,030 |
| | 2,228 |
| | — |
| | 1,132 |
| | 5 |
| | 1,150 |
| | 10 |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 2,328 |
| | 3,166 |
| | — |
| | 1,808 |
| | 29 |
| | 2,888 |
| | 37 |
| | 3,722 |
| | 4,775 |
| | — |
| | 3,026 |
| | 10 |
| | 2,691 |
| | 20 |
|
Consumer | | 8 |
| | 8 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 32 |
| | 32 |
| | — |
| | 15 |
| | — |
| | 11 |
| | — |
|
| | $ | 14,072 |
| | $ | 16,041 |
| | $ | — |
| | $ | 14,585 |
| | $ | 204 |
| | $ | 15,700 |
| | $ | 482 |
| | $ | 16,349 |
| | $ | 18,372 |
| | $ | — |
| | $ | 15,447 |
| | $ | 72 |
| | $ | 14,588 |
| | $ | 199 |
|
With an allowance recorded | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 9,187 |
| | $ | 9,390 |
| | $ | 1,248 |
| | $ | 9,788 |
| | $ | 97 |
| | $ | 9,963 |
| | $ | 333 |
| | $ | 8,672 |
| | $ | 8,875 |
| | $ | 876 |
| | $ | 8,778 |
| | $ | 97 |
| | $ | 8,953 |
| | $ | 190 |
|
Commercial real estate | | 1,016 |
| | 1,016 |
| | 65 |
| | 1,284 |
| | 13 |
| | 1,292 |
| | 41 |
| | 915 |
| | 915 |
| | 7 |
| | 997 |
| | 10 |
| | 1,003 |
| | 21 |
|
Home equity line of credit | | 6,692 |
| | 6,736 |
| | 647 |
| | 5,076 |
| | 68 |
| | 4,670 |
| | 164 |
| | 12,057 |
| | 12,086 |
| | 701 |
| | 10,420 |
| | 96 |
| | 9,080 |
| | 177 |
|
Residential land | | 122 |
| | 122 |
| | 47 |
| | 1,251 |
| | 12 |
| | 1,620 |
| | 73 |
| | 29 |
| | 29 |
| | 6 |
| | 40 |
| | 1 |
| | 58 |
| | 3 |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 2,246 |
| | 2,252 |
| | 694 |
| | 2,482 |
| | 225 |
| | 4,104 |
| | 694 |
| | 1,618 |
| | 1,618 |
| | 628 |
| | 1,738 |
| | 30 |
| | 1,848 |
| | 66 |
|
Consumer | | 58 |
| | 58 |
| | 29 |
| | 67 |
| | 1 |
| | 55 |
| | 2 |
| | 57 |
| | 57 |
| | 4 |
| | 58 |
| | 1 |
| | 58 |
| | 2 |
|
| | $ | 19,321 |
| | $ | 19,574 |
| | $ | 2,730 |
| | $ | 19,948 |
| | $ | 416 |
| | $ | 21,704 |
| | $ | 1,307 |
| | $ | 23,348 |
| | $ | 23,580 |
| | $ | 2,222 |
| | $ | 22,031 |
| | $ | 235 |
| | $ | 21,000 |
| | $ | 459 |
|
Total | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Real estate: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Residential 1-4 family | | $ | 18,284 |
| | $ | 19,034 |
| | $ | 1,248 |
| | $ | 19,438 |
| | $ | 167 |
| | $ | 19,466 |
| | $ | 563 |
| | $ | 16,494 |
| | $ | 17,208 |
| | $ | 876 |
| | $ | 17,678 |
| | $ | 147 |
| | $ | 17,652 |
| | $ | 347 |
|
Commercial real estate | | 1,016 |
| | 1,016 |
| | 65 |
| | 1,284 |
| | 13 |
| | 1,413 |
| | 52 |
| | 915 |
| | 915 |
| | 7 |
| | 997 |
| | 10 |
| | 1,003 |
| | 21 |
|
Home equity line of credit | | 8,188 |
| | 8,525 |
| | 647 |
| | 6,994 |
| | 100 |
| | 6,778 |
| | 261 |
| | 14,800 |
| | 15,090 |
| | 701 |
| | 12,794 |
| | 103 |
| | 11,117 |
| | 189 |
|
Residential land | | 1,265 |
| | 1,556 |
| | 47 |
| | 2,460 |
| | 85 |
| | 2,700 |
| | 180 |
| | 2,059 |
| | 2,257 |
| | 6 |
| | 1,172 |
| | 6 |
| | 1,208 |
| | 13 |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 4,574 |
| | 5,418 |
| | 694 |
| | 4,290 |
| | 254 |
| | 6,992 |
| | 731 |
| | 5,340 |
| | 6,393 |
| | 628 |
| | 4,764 |
| | 40 |
| | 4,539 |
| | 86 |
|
Consumer | | 66 |
| | 66 |
| | 29 |
| | 67 |
| | 1 |
| | 55 |
| | 2 |
| | 89 |
| | 89 |
| | 4 |
| | 73 |
| | 1 |
| | 69 |
| | 2 |
|
| | $ | 33,393 |
| | $ | 35,615 |
| | $ | 2,730 |
| | $ | 34,533 |
| | $ | 620 |
| | $ | 37,404 |
| | $ | 1,789 |
| | $ | 39,697 |
| | $ | 41,952 |
| | $ | 2,222 |
| | $ | 37,478 |
| | $ | 307 |
| | $ | 35,588 |
| | $ | 658 |
|
| |
* | Since loan was classified as impaired. |
Troubled debt restructurings. A loan modification is deemed to be a TDR when the borrower is determined to be experiencing financial difficulties and ASB grants a concession it would not otherwise consider.
All TDR loans are classified as impaired and are segregated and reviewed separately when assessing the adequacy of the allowance for loan losses based on the appropriate method of measuring impairment: (1) present value of expected future cash flows discounted at the loan’s effective original contractual rate, (2) fair value of collateral less cost to sell or (3) observable market price. The financial impact of the calculated impairment amount is an increase to the allowance associated with the modified loan. When available information confirms that specific loans or portions thereof are uncollectible (confirmed losses), these amounts are charged off against the allowance for loan losses.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Loan modifications that occurred during the thirdsecond quarters and first ninesix months of 20182019 and 2017 and the impact on the allowance for loan losses2018 were as follows: | | | | Three months ended September 30, 2018 | | Nine months ended September 30, 2018 | |
| | Number of contracts | | Outstanding recorded investment1 | | Net increase in allowance | | Number of contracts | | Outstanding recorded investment1 | | Net increase in allowance | |
Loans modified as a TDR | | | Three months ended June 30, 2019 | | Six months ended June 30, 2019 |
(dollars in thousands) | | Number of contracts | | Pre-modification | | Post-modification | | (as of period end) | | Number of contracts | | Pre-modification | | Post-modification | | (as of period end) | | Number of contracts | | Outstanding recorded investment (as of period end)1 | | Related allowance (as of period end) | | Number of contracts | | Outstanding recorded investment (as of period end)1 | | Related allowance (as of period end) |
Troubled debt restructurings | | |
| | |
| | | | |
| | |
| | | | |
| | |
| | | | |
| | |
| | |
Real estate: | | |
| | |
| | |
| | | | |
| | |
| | |
| | | | |
| | |
| | | | |
| | |
| | |
Residential 1-4 family | | 3 |
| | $ | 632 |
| | $ | 649 |
| | $ | 1 |
| | 4 |
| | $ | 971 |
| | $ | 993 |
| | $ | 17 |
| | 1 |
| | $ | 469 |
| | $ | 154 |
| | 9 |
| | $ | 1,501 |
| | $ | 161 |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | 16 |
| | 1,584 |
| | 1,585 |
| | 263 |
| | 55 |
| | 7,092 |
| | 7,097 |
| | 1,205 |
| | 2 |
| | 311 |
| | 59 |
| | 3 |
| | 432 |
| | 83 |
|
Residential land | | 3 |
| | 1,562 |
| | 1,568 |
| | — |
| | 4 |
| | 1,671 |
| | 1,677 |
| | — |
| | 2 |
| | 825 |
| | — |
| | 2 |
| | 825 |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 6 |
| | 256 |
| | 256 |
| | 134 |
| | 13 |
| | 2,550 |
| | 2,550 |
| | 176 |
| | 2 |
| | 1,317 |
| | 133 |
| | 3 |
| | 1,507 |
| | 150 |
|
Consumer | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | 28 |
| | $ | 4,034 |
| | $ | 4,058 |
| | $ | 398 |
| | 76 |
| | $ | 12,284 |
| | $ | 12,317 |
| | $ | 1,398 |
| | 7 |
| | $ | 2,922 |
| | $ | 346 |
| | 17 |
| | $ | 4,265 |
| | $ | 394 |
|
| | | | | | | | | | | | | |
Loans modified as a TDR | | | Three months ended June 30, 2018 | | Six months ended June 30, 2018 |
(dollars in thousands) | | | Number of contracts | | Outstanding recorded investment (as of period end)1 | | Related allowance (as of period end) | | Number of contracts | | Outstanding recorded investment (as of period end)1 | | Related allowance (as of period end) |
Troubled debt restructurings | | | |
| | |
| | | | |
| | |
| | |
Real estate: | | | |
| | |
| | | | |
| | |
| | |
Residential 1-4 family | | | — |
| | $ | — |
| | $ | — |
| | — |
| | $ | — |
| | $ | — |
|
Commercial real estate | | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | | 20 |
| | 3,260 |
| | 578 |
| | 37 |
| | 5,293 |
| | 953 |
|
Residential land | | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial construction | | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | | 2 |
| | 43 |
| | 43 |
| | 7 |
| | 2,200 |
| | 43 |
|
Consumer | | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | | 22 |
| | $ | 3,303 |
| | $ | 621 |
| | 44 |
| | $ | 7,493 |
| | $ | 996 |
|
1The period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, 2017 | | Nine months ended September 30, 2017 |
| | Number of contracts | | Outstanding recorded investment1 | | Net increase in allowance | | Number of contracts | | Outstanding recorded investment1 | | Net increase in allowance |
(dollars in thousands) | | | Pre-modification | | Post-modification | | (as of period end) | | | Pre-modification | | Post-modification | | (as of period end) |
Troubled debt restructurings | | |
| | |
| | |
| | | | | | |
| | |
| | |
Real estate: | | |
| | |
| | |
| | | | | | |
| | |
| | |
Residential 1-4 family | | 2 |
| | $ | 83 |
| | $ | 83 |
| | $ | — |
| | 7 |
| | $ | 955 |
| | $ | 963 |
| | $ | 45 |
|
Commercial real estate | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | 15 |
| | 862 |
| | 862 |
| | 184 |
| | 28 |
| | 1,386 |
| | 1,372 |
| | 277 |
|
Residential land | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | 1 |
| | 330 |
| | 330 |
| | 38 |
| | 2 |
| | 672 |
| | 672 |
| | 38 |
|
Consumer | | — |
| | — |
| | — |
| | — |
| | 1 |
| | 59 |
| | 59 |
| | 27 |
|
| | 18 |
| | $ | 1,275 |
| | $ | 1,275 |
| | $ | 222 |
| | 38 |
| | $ | 3,072 |
| | $ | 3,066 |
| | $ | 387 |
|
| |
1
| The reported balances include loans that became TDR during the period, and were fully paid-off, charged-off, or sold prior to period end. |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
There were no loans modified in TDRs that experienced a payment default of 90 days or more during the second quarter and first six months of 2019. Loans modified in TDRs that experienced a payment default of 90 days or more during the third quarterssecond quarter and first ninesix months of 2018, and 2017, and for which the payment of default occurred within one year of the modification, were as follows:
| | | | Three months ended September 30, 2018 | | Nine months ended September 30, 2018 | | Three months ended June 30, 2018 | | Six months ended June 30, 2018 |
(dollars in thousands) | | Number of contracts | | Recorded investment | | Number of contracts | | Recorded investment | | Number of contracts | | Outstanding recorded investment (as of period end)1 | | Number of contracts | | Outstanding recorded investment (as of period end)1 |
Troubled debt restructurings that subsequently defaulted | | | | | | | | | |
TDRs that defaulted during the period within twelve months of their modification date | | | | | |
| | |
| | |
Real estate: | | | | |
| | | | | | | | |
| | |
| | |
Residential 1-4 family | | — | | $ | — |
| | — | | $ | — |
| | — |
| | $ | — |
| | — |
| | $ | — |
|
Commercial real estate | | — | | — |
| | — | | — |
| | — |
| | — |
| | — |
| | — |
|
Home equity line of credit | | — | | — |
| | 1 | | 81 |
| | 1 |
| | 100 |
| | 2 |
| | 181 |
|
Residential land | | — | | — |
| | — | | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial construction | | — | | — |
| | — | | — |
| | — |
| | — |
| | — |
| | — |
|
Residential construction | | — | | — |
| | — | | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | | — | | — |
| | 1 | | 291 |
| | 1 |
| | 291 |
| | 1 |
| | 291 |
|
Consumer | | — | | — |
| | — | | — |
| | — |
| | — |
| | — |
| | — |
|
| | — | | $ | — |
| | 2 | | $ | 372 |
| | 2 |
| | $ | 391 |
| | 3 |
| | $ | 472 |
|
| |
1 | The period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included. |
|
| | | | | | | | | | | | |
| | Three months ended September 30, 2017 | | Nine months ended September 30, 2017 |
(dollars in thousands) | | Number of contracts | | Recorded investment | | Number of contracts | | Recorded investment |
Troubled debt restructurings that subsequently defaulted | | | | | | | | |
Real estate: | | | | |
| | | | |
Residential 1-4 family | | — | | $ | — |
| | 1 | | $ | 222 |
|
Commercial real estate | | — | | — |
| | — | | — |
|
Home equity line of credit | | — | | — |
| | — | | — |
|
Residential land | | — | | — |
| | — | | — |
|
Commercial construction | | — | | — |
| | — | | — |
|
Residential construction | | — | | — |
| | — | | — |
|
Commercial | | — | | — |
| | — | | — |
|
Consumer | | — | | — |
| | — | | — |
|
| | — | | $ | — |
| | 1 | | $ | 222 |
|
If loans modified in a TDR subsequently default, ASB evaluates the loan for further impairment. Based on its evaluation, adjustments may be made in the allocation of the allowance or partial charge-offs may be taken to further write-down the carrying value of the loan. Commitments to lend additional funds to borrowers whose loan terms have been modified in a TDR totaled $0.06 million and nil at SeptemberJune 30, 20182019 and December 31, 2017, respectively.2018.
The Company had $5.0$4.6 million and $4.3$4.2 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at SeptemberJune 30, 20182019 and December 31, 2017,2018, respectively.
Mortgage servicing rights (MSRs). In its mortgage banking business, ASB sells residential mortgage loans to government-sponsored entities and other parties, who may issue securities backed by pools of such loans. ASB retains no beneficial interests in these loans other than the servicing rights of certain loans sold.
ASB received proceeds from the sale of residential mortgages of $31.9$64.7 million and $39.8$44.3 million for three months ended June 30, 2019 and 2018, respectively, and $89.6 million and $77.4 million for the threesix months ended SeptemberJune 30, 20182019 and 2017 and $109.3 million and $119.7 million for the nine months ended September 30, 2018, and 2017, respectively, and recognized gains on such sales of $0.2$1.0 million and $0.5$0.6 million for the three months ended SeptemberJune 30, 2019 and 2018, respectively, and 2017 and $1.4$1.6 million and $1.9$1.2 million for the ninesix months ended SeptemberJune 30, 20182019 and 2017,2018, respectively.
There were no repurchased mortgage loans for the three and ninesix months ended SeptemberJune 30, 20182019 and 2017.2018. The repurchase reserve was $0.1 million as of SeptemberJune 30, 20182019 and 2017.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
2018.
Mortgage servicing fees, a component of other income, net, were $0.7 million and $0.8 million for each the three months ended SeptemberJune 30, 2019 and 2018 and 2017, respectively, and $2.2 million and $2.3were $1.5 million for each the ninesix months ended SeptemberJune 30, 20182019 and 2017, respectively.2018.
Changes in the carrying value of MSRs were as follows: |
| | | | | | | | | | | | | | | | |
(in thousands) | | Gross carrying amount1 | | Accumulated amortization1 | | Valuation allowance | | Net carrying amount |
September 30, 2018 | | $ | 18,543 |
| | $ | (10,117 | ) | | $ | — |
| | $ | 8,426 |
|
December 31, 2017 | | 17,511 |
| | (8,872 | ) | | — |
| | 8,639 |
|
|
| | | | | | | | | | | | | | | | |
(in thousands) | | Gross carrying amount | | Accumulated amortization | | Valuation allowance | | Net carrying amount |
June 30, 2019 | | $ | 19,418 |
| | $ | (11,315 | ) | | $ | — |
| | $ | 8,103 |
|
December 31, 2018 | | 18,556 |
| | (10,494 | ) | | — |
| | 8,062 |
|
1 Reflects the impact of loans paid in full.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Changes related to MSRs were as follows:
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 |
Mortgage servicing rights | | | | | | | | |
Beginning balance | | $ | 7,897 |
| | $ | 8,541 |
| | $ | 8,062 |
| | $ | 8,639 |
|
Amount capitalized | | 632 |
| | 392 |
| | 862 |
| | 727 |
|
Amortization | | (426 | ) | | (424 | ) | | (821 | ) | | (857 | ) |
Other-than-temporary impairment | | — |
| | — |
| | — |
| | — |
|
Carrying amount before valuation allowance | | 8,103 |
| | 8,509 |
| | 8,103 |
| | 8,509 |
|
Valuation allowance for mortgage servicing rights | | | | | | | | |
Beginning balance | | — |
| | — |
| | — |
| | — |
|
Provision (recovery) | | — |
| | — |
| | — |
| | — |
|
Other-than-temporary impairment | | — |
| | — |
| | — |
| | — |
|
Ending balance | | — |
| | — |
| | — |
| | — |
|
Net carrying value of mortgage servicing rights | | $ | 8,103 |
| | $ | 8,509 |
| | $ | 8,103 |
| | $ | 8,509 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 |
Mortgage servicing rights | | | | | | | | |
Beginning balance | | $ | 8,509 |
| | $ | 9,181 |
| | $ | 8,639 |
| | $ | 9,373 |
|
Amount capitalized | | 305 |
| | 394 |
| | 1,032 |
| | 1,192 |
|
Amortization | | (388 | ) | | (505 | ) | | (1,245 | ) | | (1,495 | ) |
Other-than-temporary impairment | | — |
| | — |
| | — |
| | — |
|
Carrying amount before valuation allowance | | 8,426 |
| | 9,070 |
| | 8,426 |
| | 9,070 |
|
Valuation allowance for mortgage servicing rights | | | | | | | | |
Beginning balance | | — |
| | — |
| | — |
| | — |
|
Provision (recovery) | | — |
| | — |
| | — |
| | — |
|
Other-than-temporary impairment | | — |
| | — |
| | — |
| | — |
|
Ending balance | | — |
| | — |
| | — |
| | — |
|
Net carrying value of mortgage servicing rights | | $ | 8,426 |
| | $ | 9,070 |
| | $ | 8,426 |
| | $ | 9,070 |
|
ASB capitalizes MSRs acquired upon the sale of mortgage loans with servicing rights retained. On a monthly basis, ASB compares the net carrying value of the MSRs to its fair value to determine if there are any changes to the valuation allowance and/or other-than-temporary impairment for the MSRs.
ASB uses a present value cash flow model to estimate the fair value of MSRs. Impairment is recognized through a valuation allowance for each stratum when the carrying amount exceeds fair value, with any associated provision recorded as a component of loan servicing fees included in “Revenues - bank” in the consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable.
Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: |
| | | | | | | | |
(dollars in thousands) | | June 30, 2019 |
| | December 31, 2018 |
|
Unpaid principal balance | | $ | 1,200,017 |
| | $ | 1,188,514 |
|
Weighted average note rate | | 4.01 | % | | 3.98 | % |
Weighted average discount rate | | 9.3 | % | | 10.0 | % |
Weighted average prepayment speed | | 10.3 | % | | 6.5 | % |
|
| | | | | | | | |
(dollars in thousands) | | September 30, 2018 |
| | December 31, 2017 |
|
Unpaid principal balance | | $ | 1,206,025 |
| | $ | 1,195,454 |
|
Weighted average note rate | | 3.98 | % | | 3.94 | % |
Weighted average discount rate | | 10.0 | % | | 10.0 | % |
Weighted average prepayment speed | | 7.0 | % | | 9.0 | % |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
|
| | | | | | | | |
(dollars in thousands) | | June 30, 2019 |
| | December 31, 2018 |
|
Prepayment rate: | | | | |
25 basis points adverse rate change | | $ | (843 | ) | | $ | (250 | ) |
50 basis points adverse rate change | | (1,786 | ) | | (566 | ) |
Discount rate: | | | | |
25 basis points adverse rate change | | (108 | ) | | (139 | ) |
50 basis points adverse rate change | | (215 | ) | | (275 | ) |
|
| | | | | | | | |
(dollars in thousands) | | September 30, 2018 |
| | December 31, 2017 |
|
Prepayment rate: | | | | |
25 basis points adverse rate change | | $ | (379 | ) | | $ | (869 | ) |
50 basis points adverse rate change | | (836 | ) | | (1,828 | ) |
Discount rate: | | | | |
25 basis points adverse rate change | | (134 | ) | | (111 | ) |
50 basis points adverse rate change | | (265 | ) | | (220 | ) |
The effect of a variation in certain assumptions on fair value is calculated without changing any other assumptions. This analysis typically cannot be extrapolated because the relationship of a change in one key assumption to the changes in the fair value of MSRs typically is not linear.
Other borrowings. As of June 30, 2019, ASB had no FHLB advances outstanding. ASB was in compliance with all Advances, Pledge and Security Agreement requirements as of June 30, 2019.
Securities sold under agreements to repurchase are accounted for as financing transactions and the obligations to repurchase these securities are recorded as liabilities in the condensed consolidated balance sheets. ASB pledges investment securities as collateral for securities sold under agreements to repurchase. All such agreements are subject to master netting arrangements, which provide for a conditional right of set-off in case of default by either party; however, ASB presents
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
securities sold under agreements to repurchase on a gross basis in the balance sheet. The following tables present information about the securities sold under agreements to repurchase, including the related collateral received from or pledged to counterparties: | | (in millions) | | Gross amount of recognized liabilities | | Gross amount offset in the Balance Sheet | | Net amount of liabilities presented in the Balance Sheet | | Gross amount of recognized liabilities | | Gross amount offset in the Balance Sheets | | Net amount of liabilities presented in the Balance Sheets |
Repurchase agreements | | |
| | |
| | |
| | |
| | |
| | |
|
September 30, 2018 | | $ | 71 |
| | $ | — |
| | $ | 71 |
| |
December 31, 2017 | | 141 |
| | — |
| | 141 |
| |
June 30, 2019 | | | $ | 111 |
| | $ | — |
| | $ | 111 |
|
December 31, 2018 | | | 65 |
| | — |
| | 65 |
|
|
| | | | | | | | | | | | |
| | Gross amount not offset in the Balance Sheets |
(in millions) | | Net amount of liabilities presented in the Balance Sheets | | Financial instruments | | Cash collateral pledged |
Commercial account holders | | | | | | |
June 30, 2019 | | $ | 111 |
| | $ | 128 |
| | $ | — |
|
December 31, 2018 | | 65 |
| | 92 |
| | — |
|
|
| | | | | | | | | | | | |
| | Gross amount not offset in the Balance Sheet |
(in millions) | | Net amount of liabilities presented in the Balance Sheet | | Financial instruments | | Cash collateral pledged |
Commercial account holders | | | | | | |
September 30, 2018 | | $ | 71 |
| | $ | 154 |
| | $ | — |
|
December 31, 2017 | | 141 |
| | 165 |
| | — |
|
The securities underlying the agreements to repurchase are book-entry securities and were delivered by appropriate entry into the counterparties’ accounts or into segregated tri-party custodial accounts at the FHLB. The securities underlying the agreements to repurchase continue to be reflected in ASB’s asset accounts.
Derivative financial instruments. ASB enters into interest rate lock commitments (IRLCs) with borrowers, and forward commitments to sell loans or to-be-announced mortgage-backed securities to investors to hedge against the inherent interest rate and pricing risks associated with selling loans.
ASB enters into IRLCs for residential mortgage loans, which commit ASB to lend funds to a potential borrower at a specific interest rate and within a specified period of time. IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance. Outstanding IRLCs expose ASB to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan. The IRLCs are free-standing derivatives which are carried at fair value with changes recorded in mortgage banking income.
ASB enters into forward commitments to hedge the interest rate risk for rate locked mortgage applications in process and closed mortgage loans held for sale. These commitments are primarily forward sales of to-be-announced mortgage backed securities. Generally, when mortgage loans are closed, the forward commitment is liquidated and replaced with a mandatory delivery forward sale of the mortgage to a secondary market investor. In some cases, a best-efforts forward sale agreement is
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
utilized as the forward commitment. These commitments are free-standing derivatives which are carried at fair value with changes recorded in mortgage banking income.
Changes in the fair value of IRLCs and forward commitments subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.
The notional amount and fair value of ASB’s derivative financial instruments were as follows: |
| | | | | | | | | | | | | | | | |
| | June 30, 2019 | | December 31, 2018 |
(in thousands) | | Notional amount | | Fair value | | Notional amount | | Fair value |
Interest rate lock commitments | | $ | 40,392 |
| | $ | 473 |
| | $ | 10,180 |
| | $ | 91 |
|
Forward commitments | | 41,640 |
| | (115 | ) | | 10,132 |
| | (43 | ) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
|
| | | | | | | | | | | | | | | | |
| | September 30, 2018 | | December 31, 2017 |
(in thousands) | | Notional amount | | Fair value | | Notional amount | | Fair value |
Interest rate lock commitments | | $ | — |
| | $ | — |
| | $ | 13,669 |
| | $ | 131 |
|
Forward commitments | | — |
| | — |
| | 14,465 |
| | (24 | ) |
ASB’s derivative financial instruments, their fair values and balance sheet location were as follows:
| | Derivative Financial Instruments Not Designated as Hedging Instruments 1 | | September 30, 2018 | | December 31, 2017 | | June 30, 2019 | | December 31, 2018 |
(in thousands) | | Asset derivatives | | Liability derivatives | | Asset derivatives | | Liability derivatives | | Asset derivatives | | Liability derivatives | | Asset derivatives | | Liability derivatives |
Interest rate lock commitments | | $ | — |
| | $ | — |
| | $ | 133 |
| | $ | 2 |
| | $ | 473 |
| | $ | — |
| | $ | 91 |
| | $ | — |
|
Forward commitments | | — |
| | — |
| | 4 |
| | 28 |
| | 10 |
| | 125 |
| | — |
| | 43 |
|
| | $ | — |
| | $ | — |
| | $ | 137 |
| | $ | 30 |
| | $ | 483 |
| | $ | 125 |
| | $ | 91 |
| | $ | 43 |
|
1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in ASB’s statements of income: |
| | | | | | | | | | | | | | | | | | |
Derivative Financial Instruments Not Designated as Hedging Instruments | | Location of net gains (losses) recognized in the Statements of Income | | Three months ended June 30 | | Six months ended June 30 |
(in thousands) | | | 2019 | | 2018 | | 2019 | | 2018 |
Interest rate lock commitments | | Mortgage banking income | | $ | 11 |
| | $ | (7 | ) | | $ | 382 |
| | $ | 117 |
|
Forward commitments | | Mortgage banking income | | 46 |
| | (2 | ) | | (72 | ) | | (38 | ) |
| | | | $ | 57 |
| | $ | (9 | ) | | $ | 310 |
| | $ | 79 |
|
|
| | | | | | | | | | | | | | | | | | |
Derivative Financial Instruments Not Designated as Hedging Instruments | | Location of net gains (losses) recognized in the Statement of Income | | Three months ended September 30 | | Nine months ended September 30 |
(in thousands) | | | 2018 | | 2017 | | 2018 | | 2017 |
Interest rate lock commitments | | Mortgage banking income | | $ | (248 | ) | | $ | (119 | ) | | $ | (131 | ) | | $ | (414 | ) |
Forward commitments | | Mortgage banking income | | 62 |
| | (90 | ) | | 24 |
| | 175 |
|
| | | | $ | (186 | ) | | $ | (209 | ) | | $ | (107 | ) | | $ | (239 | ) |
Low-Income Housing Tax Credit (LIHTC). ASB’s unfunded commitments to fund its LIHTC investment partnerships were $24.9$22.3 million and $15.8$18.1 million at SeptemberJune 30, 20182019 and December 31, 2017,2018, respectively. These unfunded commitments were unconditional and legally binding and are recorded in other liabilities with a corresponding increase in other assets. As of SeptemberJune 30, 2018,2019, ASB did not have any impairment losses resulting from forfeiture or ineligibility of tax credits or other circumstances related to its LIHTC investment partnerships.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 5 · Credit agreements and long-term debt
Credit agreements. HEI and Hawaiian Electric each entered into a separate agreement with a syndicate of eight financial institutions (the HEI Facility and Hawaiian Electric Facility, respectively, and together, the Credit Facilities), effective July 3, 2017, to amend and restate their respective previously existing revolving unsecured credit agreements. The $150 million HEI Facility extended the term of the facility to June 30, 2022. In March 2018, the PUC approved Hawaiian Electric’s request to extend the term of theand $200 million Hawaiian Electric Facility toboth terminate on June 30, 2022. As of SeptemberJune 30, 20182019 and December 31, 2017,2018, no amounts were outstanding under the Credit Facilities.
The Credit Facilities will be maintained to support each company’s respective short-term commercial paper program, but may be drawn on to meet each company’s respective working capital needs and general corporate purposes.
Changes in long-term debt. On May 30, 2018,13, 2019, the Utilities issued, through a private placement pursuant to separate Note Purchase Agreements (the Note Purchase Agreements), the following unsecured notes bearing taxable interest (the Unsecured Notes):
|
| | | |
| Series 2018A | Series 2018B | Series 2018C |
Aggregate principal amount | $67.5 million | $17.5 million | $15 million |
Fixed coupon interest rate | 4.38% | 4.53% | 4.72% |
Maturity date | May 30, 2028 | March 30, 2033 | May 30, 2048 |
Principal amount by company: | | | |
Hawaiian Electric | $52 million | $12.5 million | $10.5 million |
Hawaii Electric Light | $9 million | $3 million | $3 million |
Maui Electric | $6.5 million | $2 million | $1.5 million |
|
| |
| Series 2019A |
Aggregate principal amount | $50 million |
Fixed coupon interest rate | 4.21% |
Maturity date | May 15, 2034 |
Principal amount by company: | |
Hawaiian Electric | $30 million |
Hawaii Electric Light | $10 million |
Maui Electric | $10 million |
The Unsecured Notes include substantially the same financial covenants and customary conditions as Hawaiian Electric’s credit agreement. Hawaiian Electric is also a party as guarantor under the Note Purchase Agreements entered into by Hawaii Electric Light and Maui Electric. All the proceeds of the Notes were used by Hawaiian Electric, Hawaii Electric Light and Maui Electric to finance their capital expenditures and/or to reimburse funds used for the payment of capital expenditures. The Unsecured Notes may be prepaid in whole or in part at any time at the prepayment price of the principal amount plus a “Make-Whole Amount,” as defined in the Note Purchase Agreements.
In June 2018, Mauo, LLC, an indirect subsidiary of Pacific Current, LLC, entered into an unsecured $50.5 million construction loan facility in connection with the construction of the solar-plus-storage PPA project. The loan bears interest at LIBOR plus 1.375% and matures in March 2021. As of September 30, 2018, no amounts were outstanding under the facility. The loan is guaranteed by HEI.
On October 4, 2018, HEI closed on a private placement transaction to issue $150 million senior unsecured notes in two tranches, as follows: |
| | |
| HEI Series 2018A | HEI Series 2018B |
Aggregate principal amount due at maturity | $50 million | $100 million |
Fixed coupon interest rate | 4.58% | 4.72% |
Maturity date | December 15, 2025 | December 15, 2028 |
Draw date | October 4, 2018 | December 18, 2018 |
Proceeds from the HEI Series 2018A tranche were used to repay HEI’s $50 million short-term borrowing with The Bank of Tokyo-Mitsubishi UFJ, Ltd. Proceeds to be received from the HEI Series 2018B tranche will be used for general corporate purposes, including contributions to Hawaiian Electric to maintain a targeted equity capitalization structure. The note purchase agreement contains certain restrictive financial covenants that are substantially the same as the financial covenants contained in HEI’s senior credit facility, as amended.sale
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
were applied to refinance the Utilities’ 2004 junior subordinated deferrable interest debentures at par value: |
| |
| 2004 Junior subordinated deferrable interest debentures redeemed |
Aggregate principal amount | $51.5 million |
Fixed coupon interest rate | 6.50% |
Maturity date | May 15, 2034 |
Principal amount by company: | |
Hawaiian Electric | $31.5 million |
Hawaii Electric Light | $10 million |
Maui Electric | $10 million |
On July 18, 2019, the Department of Budget and Finance of the State of Hawaii (DBF) for the benefit of Hawaiian Electric and Hawaii Electric Light, issued, at par: |
| |
| Refunding Series 2019 Special Purpose Revenue Bonds |
Aggregate principal amount | $150 million |
Fixed coupon interest rate | 3.20% |
Maturity date | July 1, 2039 |
DBF loaned the proceeds to: | |
Hawaiian Electric | $90 million |
Hawaii Electric Light | $60 million |
On July 26, 2019, proceeds from the sale were applied to redeem at par, bonds previously issued by the DBF for the benefit of Hawaiian Electric and Hawaii Electric Light: |
| |
| Series 2009 Special Purpose Revenue Bonds Redeemed |
Aggregate principal amount | $150 million |
Fixed coupon interest rate | 6.50% |
Maturity date | July 1, 2039 |
Principal amount by company: | |
Hawaiian Electric | $90 million |
Hawaii Electric Light | $60 million |
Note 6 · Leases
The Company adopted ASU No. 2016-02 and related amendments on January 1, 2019, and used the effective date as the date of initial application. The Company elected the practical expedient package under which the Company did not reassess its prior conclusions about whether any expired or existing contracts are or contain leases, whether there is a change in lease classification for any expired or existing leases under the new standard, or whether there were initial direct costs for any existing leases that would be treated differently under the new standard. The Company elected the short-term lease recognition exemption for all of its leases that qualify, and accordingly, does not recognize lease liabilities and ROU assets for all leases that have lease terms that are 12 months or less. The amounts related to short-term leases are not material. The Company elected the practical expedient to not separate lease and non-lease components for its real estate and equipment and fossil fuel and renewable energy PPAs. The Company elected the practical expedient to not assess all existing land easements that were not previously accounted for in accordance with ASC 840.
The Company leases certain real estate and equipment for various terms under long-term operating lease agreements. The agreements expire at various dates through 2054 and provide for renewal options up to 10 years. The periods associated with the renewal options are excluded for the purpose of determining the lease term unless the exercise of the renewable option is reasonably certain. In the normal course of business, it is expected that many of these agreements will be replaced by similar
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
agreements. Certain real estate leases require the Company to pay for operating expenses such as common area maintenance, real estate taxes and insurance.
Additionally, the Utilities contract with independent power producers to supply energy under long-term power purchase agreements. Certain PPAs are treated as operating leases under the new standard because the Company elected the practical expedient package under which prior conclusions about lease identification were not reassessed. PPAs generally include variable lease payments (e.g., payments based on kWh), and several as-available PPAs have variable-only payment terms. For PPAs with no minimum lease payments, the Utilities do not recognize any lease liabilities or ROU assets, and the related costs are reported as variable lease costs.
The Utilities’ lease payments for each operating lease agreement were discounted using its estimated unsecured borrowing rates for the appropriate term, reduced for the estimated impact of collateral. ASB’s lease payments for each operating lease agreement were discounted using Federal Home Loan Bank of Des Moines (FHLB) fixed rate advance rates, which are collateralized, for the appropriate term. The FHLB is the bank’s primary wholesale funding source and can provide borrowing rates for various terms starting at overnight borrowings to 30-year borrowing terms.
Amounts related to the Company’s total lease cost and cash flows arising from lease transaction are as follows: |
| | | | | | | | | | | | | | | | | | | |
| HEI consolidated | | Hawaiian Electric consolidated |
Three months ended June 30, 2019 (in thousands) | Other leases | PPAs classified as leases | Total | | Other leases | PPAs classified as leases | Total |
Operating lease cost | $ | 3,056 |
| $ | 15,478 |
| $ | 18,534 |
| | $ | 1,523 |
| $ | 15,478 |
| $ | 17,001 |
|
Variable lease cost | 3,396 |
| 43,985 |
| 47,381 |
| | 2,764 |
| 43,985 |
| 46,749 |
|
Total lease cost | $ | 6,452 |
| $ | 59,463 |
| $ | 65,915 |
| | $ | 4,287 |
| $ | 59,463 |
| $ | 63,750 |
|
Other information | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ | 2,593 |
| $ | 14,329 |
| $ | 16,922 |
| | $ | 1,411 |
| $ | 14,329 |
| $ | 15,740 |
|
|
| | | | | | | | | | | | | | | | | | | |
| HEI consolidated | | Hawaiian Electric consolidated |
Six months ended June 30, 2019 (in thousands) | Other leases | PPAs classified as leases | Total | | Other leases | PPAs classified as leases | Total |
Operating lease cost | $ | 5,740 |
| $ | 30,956 |
| $ | 36,696 |
| | $ | 3,009 |
| $ | 30,956 |
| $ | 33,965 |
|
Variable lease cost | 6,200 |
| 85,265 |
| 91,465 |
| | 4,850 |
| 85,265 |
| 90,115 |
|
Total lease cost | $ | 11,940 |
| $ | 116,221 |
| $ | 128,161 |
| | $ | 7,859 |
| $ | 116,221 |
| $ | 124,080 |
|
Other information | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ | 5,179 |
| $ | 29,367 |
| $ | 34,546 |
| | $ | 2,808 |
| $ | 29,367 |
| $ | 32,175 |
|
Weighted-average remaining lease term—operating leases (in years) | 6.6 |
| 3.3 |
| 3.8 |
| | 4.8 |
| 3.3 |
| 3.4 |
|
Weighted-average discount rate—operating leases | 3.70 | % | 4.08 | % | 4.01 | % | | 4.17 | % | 4.08 | % | 4.09 | % |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The following table summarizes the maturity of our operating lease liabilities as of June 30, 2019: |
| | | | | | | | | | | | | | | | | | | |
| HEI consolidated | | Hawaiian Electric consolidated |
(in millions) | Other leases | PPAs classified as leases | Total | | Other leases | PPAs classified as leases | Total |
2019 (remaining months) | $ | 5 |
| $ | 32 |
| $ | 37 |
| | $ | 3 |
| $ | 32 |
| $ | 35 |
|
2020 | 10 |
| 63 |
| 73 |
| | 6 |
| 63 |
| 69 |
|
2021 | 8 |
| 63 |
| 71 |
| | 5 |
| 63 |
| 68 |
|
2022 | 5 |
| 42 |
| 47 |
| | 2 |
| 42 |
| 44 |
|
2023 | 4 |
| — |
| 4 |
| | 2 |
| — |
| 2 |
|
2024 | 3 |
| — |
| 3 |
| | 1 |
| — |
| 1 |
|
Thereafter | 8 |
| — |
| 8 |
| | 2 |
| — |
| 2 |
|
Total lease payments | 43 |
| 200 |
| 243 |
| | 21 |
| 200 |
| 221 |
|
Less: Imputed interest | (5 | ) | (12 | ) | (17 | ) | | (2 | ) | (12 | ) | (14 | ) |
Total present value of lease payments | $ | 38 |
| $ | 188 |
| $ | 226 |
| | $ | 19 |
| $ | 188 |
| $ | 207 |
|
The future minimum lease obligations under operating leases in effect as of December 31, 2018, having a term in excess of one year as determined prior to the adoption of ASC 842 are as follows: |
| | | | | | | | | | | | | | | | | | | |
| HEI consolidated | | Hawaiian Electric consolidated |
(in millions) | Other leases | PPAs classified as leases | Total | | Other leases | PPAs classified as leases | Total |
2019 | $ | 11 |
| $ | 63 |
| $ | 74 |
| | $ | 6 |
| $ | 63 |
| $ | 69 |
|
2020 | 9 |
| 63 |
| 72 |
| | 6 |
| 63 |
| 69 |
|
2021 | 8 |
| 63 |
| 71 |
| | 5 |
| 63 |
| 68 |
|
2022 | 5 |
| 42 |
| 47 |
| | 2 |
| 42 |
| 44 |
|
2023 | 4 |
| — |
| 4 |
| | 2 |
| — |
| 2 |
|
Thereafter | 12 |
| — |
| 12 |
| | 3 |
| — |
| 3 |
|
Total lease payments | $ | 49 |
| $ | 231 |
| $ | 280 |
| | $ | 24 |
| $ | 231 |
| $ | 255 |
|
Note 7 · Shareholders’ equity
Accumulated other comprehensive income/(loss).Changes in the balances of each component of accumulated other comprehensive income/(loss) (AOCI) were as follows: |
| | | | | | | | | | | | | | | | | | | |
| HEI Consolidated | | Hawaiian Electric Consolidated |
(in thousands) | Net unrealized gains (losses) on securities | | Unrealized gains (losses) on derivatives | | Retirement benefit plans | | AOCI | | AOCI-Retirement benefit plans |
Balance, December 31, 2018 | $ | (24,423 | ) | | $ | (436 | ) | | $ | (25,751 | ) | | $ | (50,610 | ) | | $ | 99 |
|
Current period other comprehensive income (loss) | 23,593 |
| | (1,063 | ) | | 410 |
| | 22,940 |
| | 47 |
|
Balance, June 30, 2019 | $ | (830 | ) | | $ | (1,499 | ) | | $ | (25,341 | ) | | $ | (27,670 | ) | | $ | 146 |
|
Balance, December 31, 2017 | $ | (14,951 | ) | | $ | — |
| | $ | (26,990 | ) | | $ | (41,941 | ) | | $ | (1,219 | ) |
Current period other comprehensive income (loss) | (17,645 | ) | | — |
| | 1,047 |
| | (16,598 | ) | | 57 |
|
Balance, June 30, 2018 | $ | (32,596 | ) | | $ | — |
| | $ | (25,943 | ) | | $ | (58,539 | ) | | $ | (1,162 | ) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| HEI Consolidated | | Hawaiian Electric Consolidated |
(in thousands) | Net unrealized gains (losses) on securities | | Unrealized gains (losses) on derivatives | | Retirement benefit plans | | AOCI | | Unrealized gains (losses) on derivatives | | Retirement benefit plans | | AOCI |
Balance, December 31, 2017 | $ | (14,951 | ) | | $ | — |
| | $ | (26,990 | ) | | $ | (41,941 | ) | | $ | — |
| | $ | (1,219 | ) | | $ | (1,219 | ) |
Current period other comprehensive income (loss) | (22,768 | ) | | — |
| | 1,581 |
| | (21,187 | ) | | — |
| | 85 |
| | 85 |
|
Balance, September 30, 2018 | $ | (37,719 | ) | | $ | — |
| | $ | (25,409 | ) | | $ | (63,128 | ) | | $ | — |
| | $ | (1,134 | ) | | $ | (1,134 | ) |
Balance, December 31, 2016 | $ | (7,931 | ) | | $ | (454 | ) | | $ | (24,744 | ) | | $ | (33,129 | ) | | $ | (454 | ) | | $ | 132 |
| | $ | (322 | ) |
Current period other comprehensive income | 2,452 |
| | 454 |
| | 1,003 |
| | 3,909 |
| | 454 |
| | 67 |
| | 521 |
|
Balance, September 30, 2017 | $ | (5,479 | ) | | $ | — |
| | $ | (23,741 | ) | | $ | (29,220 | ) | | $ | — |
| | $ | 199 |
| | $ | 199 |
|
Reclassifications out of AOCI were as follows:
|
| | | | | | | | | | | | | | | | | | |
| | Amount reclassified from AOCI | | |
| | Three months ended June 30 | | Six months ended June 30 | | Affected line item in the |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 | | Statements of Income / Balance Sheets |
HEI consolidated | | | | | | | | | | |
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | | $ | 2,503 |
| | $ | 5,350 |
| | $ | 5,006 |
| | $ | 10,496 |
| | See Note 9 for additional details |
Impact of D&Os of the PUC included in regulatory assets | | (2,298 | ) | | (4,827 | ) | | (4,596 | ) | | (9,449 | ) | | See Note 9 for additional details |
Total reclassifications | | $ | 205 |
| | $ | 523 |
| | $ | 410 |
| | $ | 1,047 |
| | |
Hawaiian Electric consolidated | | | | | | | | | | |
Retirement benefit plans: | | | | |
| | | | |
| | |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | | $ | 2,321 |
| | $ | 4,853 |
| | $ | 4,643 |
| | $ | 9,506 |
| | See Note 9 for additional details |
Impact of D&Os of the PUC included in regulatory assets | | (2,298 | ) | | (4,827 | ) | | (4,596 | ) | | (9,449 | ) | | See Note 9 for additional details |
Total reclassifications | | $ | 23 |
| | $ | 26 |
| | $ | 47 |
| | $ | 57 |
| | |
|
| | | | | | | | | | | | | | | | | | |
| | Amount reclassified from AOCI | | |
| | Three months ended September 30 | | Nine months ended September 30 | | Affected line item in the |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 | | Statements of Income / Balance Sheets |
HEI consolidated | | | | | | | | | | |
Derivatives qualifying as cash flow hedges: | | |
| | |
| | |
| | |
| | |
Window forward contracts | | $ | — |
| | $ | — |
| | $ | — |
| | $ | 454 |
| | Property, plant and equipment-electric utilities |
Retirement benefit plans: | | |
| | |
| | |
| | |
| | |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | | 5,259 |
| | 3,942 |
| | 15,755 |
| | 11,793 |
| | See Note 8 for additional details |
Impact of D&Os of the PUC included in regulatory assets | | (4,725 | ) | | (3,596 | ) | | (14,174 | ) | | (10,790 | ) | | See Note 8 for additional details |
Total reclassifications | | $ | 534 |
| | $ | 346 |
| | $ | 1,581 |
| | $ | 1,457 |
| | |
Hawaiian Electric consolidated | | | | | | | | | | |
Derivatives qualifying as cash flow hedges: | | | | | | | | | | |
Window forward contracts | | $ | — |
| | $ | — |
| | $ | — |
| | $ | 454 |
| | Property, plant and equipment |
Retirement benefit plans: | | | | |
| | | | |
| | |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | | 4,753 |
| | 3,618 |
| | 14,259 |
| | 10,857 |
| | See Note 8 for additional details |
Impact of D&Os of the PUC included in regulatory assets | | (4,725 | ) | | (3,596 | ) | | (14,174 | ) | | (10,790 | ) | | See Note 8 for additional details |
Total reclassifications | | $ | 28 |
| | $ | 22 |
| | $ | 85 |
| | $ | 521 |
| | |
Note 78 · Revenues
Adoption of ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606).” In the first quarter of 2018, the Company and Hawaiian Electric adopted ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606),” using the modified retrospective method. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with accounting standards in effect for those periods. The adoption of Topic 606 had no significant impact on the timing or pattern of revenue recognition for the Company or Hawaiian Electric. No practical expedients were used by the Company or Hawaiian Electric in the adoption of ASU No. 2014-09.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Revenue from contracts with customers. The revenues subject to Topic 606 include the Utilities’ electric energy sales revenue and the Utilities’ and ASB’s transaction fees, as further described below.
Electric Utilities.
Electric energy sales and fees under tariff.Electric energy sales represent revenues from the generation and transmission of electricity to customers and utility fees include transaction-based fees associated with the delivery of electricity provided by the Utilities under tariffs approved by the PUC.
Electric energy sales under tariff- Transaction pricing for electricity is determined and approved by the PUC for each rate class and includes revenues from the base electric charges, which are composed of (1) the customer, demand, energy, and minimum charges, and (2) the power factor, service voltage, and other adjustments as provided in each rate and rate rider schedule. The Utilities satisfy performance obligations over time, i.e., the Utilities generate and transfer control of the electricity over time as the customer simultaneously receives and consumes the benefits provided by the Utilities' performance. Payments from customers are generally due within 30 days from the end of the billing period.
Utility fees - Pricing for transaction fees associated with electric service are set and approved by the PUC. Adjustments to the fee schedules are either requested by the Utilities during ratemaking years or during off cycle periods as needed. Such transaction fees include connection fees, late payment fees and other one-time transaction fees. These transaction-based fees are recognized at the point in time when the transaction has occurred and the performance obligation satisfied (e.g., connection fees are recognized when an electric connection is completed).
Bank.
Bankfees. Bank fees are primarily transaction-based and are recognized when the transaction has occurred and the performance obligation satisfied. From time to time, customers will request a fee waiver and ASB may grant reversals of fees. Revenues are not recorded for the estimated amount of fee reversals for each period. Under the new standard, certain fees paid to third parties that were previously recognized as a component of noninterest expense are now netted with fee income. The change in presentation will have no effect on the reported amount of operating income.
Fees from other financial services - These fees primarily include debit card interchange income and fees, automated teller machine fees, credit card interchange income and fees, check ordering fees, wire fees, safe deposit rental fees, corporate/business fees, merchant income, online banking fees and international banking fees. Amounts paid to third parties for payment network expenses are included in this financial statement caption in ASB’s Statements of Income Data (in Revenues—Bank financial statement caption of HEI’s Consolidated Statements of Income). Previously, these expenses were recorded in the other expense financial statement caption of ASB’s Statements of Income Data (in Expenses—Bank financial statement caption of HEI’s Consolidated Statements of Income).
Fee income on deposit liabilities - These fees primarily include “not sufficient funds” fees, monthly deposit account service charge fees, commercial account analysis fees and other deposit fees.
Fee income on other financial products - These fees primarily include commission income from the sales of annuity, mutual fund, and life insurance products. In 2017, ASB began offering a fee-based, managed account product in which income is based on a percentage of assets under management. ASB satisfies its performance obligations under the managed account arrangement over time, and consequently, fees for assets under management are recognized over time as the customer simultaneously receives and consumes the benefit of asset management services. Fees recognized to date from the managed account product were minimal.
Revenues from other sources. Revenues from other sources not subject to Topic 606 are accounted for as follows:
Electric Utilities.
Regulatory revenues. Regulatory revenues primarily consist of revenues from decoupling mechanism, cost recovery surcharges and the Tax Act adjustments.
Decoupling mechanism - Under the decoupling mechanism, the Utilities are allowed to recover or refund the difference between actual revenue and the target revenue as determined by the PUC. These adjustments will be reflected in tariffs in future periods.
Cost recovery surcharges- For the timely recovery of additional costs incurred, and reconciliation of costs and expenses included in tariffed rates, the Utilities recognize revenues under surcharge mechanisms approved by the PUC. These will be reflected in tariffs in future periods (e.g., ECAC and PPAC).
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Tax Act adjustments - These represent adjustments to revenues for the amounts included in tariffed revenues that will be returned to customers as a result of the Tax Act.
Since revenue adjustments discussed above resulted from either agreements with the PUC or change in tax law, rather than contracts with customers, they are not subject to the scope of Topic 606. See Notes 1, 3 and 10 to the audited consolidated financial statements in the Company’s Form 10-K for the year ended December 31, 2017. The Utilities have elected to present these revenue adjustments on a gross basis, which results in the amounts being billed to customers presented in revenues from contracts with customers and the amortization of the related regulatory asset/liability as revenues from other sources. Depending on whether the previous deferral balance being amortized was a regulatory asset or regulatory liability, and depending on the size and direction of the current year deferral of surcharges and/or refunds to customers, it could result in negative regulatory revenue during the year.
Bank.
Interest and dividend income. Interest and fees on loans are recognized in accordance with ASC Topic 310, Receivables, including the related allowance for loan losses. Interest and dividends on investment securities are recognized in accordance with ASC Topic 320, Investments-Debt and Equity Securities. See Notes 1 and 4 to the audited consolidated financial statements in the Company’s Form 10-K for the year ended December 31, 2017.
Other bank noninterest income. Other bank noninterest income primarily consists of mortgage banking income and bank-owned life insurance income.
Mortgage banking income - Mortgage banking income consists primarily of realized and unrealized gains on sale of loans accounted for pursuant to ASC Topic 860, Transfers and Servicing. Interest rate lock commitments and forward loan sales are considered derivatives and are accounted pursuant to ASC Topic 815, Derivatives and Hedging.
Bank-Owned Life Insurance (BOLI) - The recognition of BOLI cash surrender value does not represent a contract with a customer and is accounted for in accordance with Emerging Issues Task Force Issue 06-05, Accounting for Purchases of Life Insurance-Determining the Amount that Could be Realized in Accordance with FASB Technical Bulletin No. 85-4, Accounting for Purchases of Life Insurance.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Revenue disaggregation. The following tables disaggregatesdisaggregate revenues by major source, timing of revenue recognition, and segment: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30, 2019 | | Six months ended June 30, 2019 |
(in thousands) | | Electric utility | | Bank | | Other | | Total | | Electric utility | | Bank | | Other | | Total |
Revenues from contracts with customers | | | | | | | | | | | | | | | | |
Electric energy sales - residential | | $ | 195,868 |
| | $ | — |
| | $ | — |
| | $ | 195,868 |
| | $ | 371,613 |
| | $ | — |
| | $ | — |
| | $ | 371,613 |
|
Electric energy sales - commercial | | 217,278 |
| | — |
| | — |
| | 217,278 |
| | 404,686 |
| | — |
| | — |
| | 404,686 |
|
Electric energy sales - large light and power | | 231,869 |
| | — |
| | — |
| | 231,869 |
| | 430,795 |
| | — |
| | — |
| | 430,795 |
|
Electric energy sales - other | | 3,774 |
| | — |
| | — |
| | 3,774 |
| | 7,852 |
| | — |
| | — |
| | 7,852 |
|
Bank fees | | — |
| | 11,632 |
| | — |
| | 11,632 |
| | — |
| | 22,865 |
| | — |
| | 22,865 |
|
Total revenues from contracts with customers | | 648,789 |
| | 11,632 |
| | — |
| | 660,421 |
| | 1,214,946 |
| | 22,865 |
| | — |
| | 1,237,811 |
|
Revenues from other sources | | | | | | | | | | | | | | | | |
Regulatory revenue | | (20,360 | ) | | — |
| | — |
| | (20,360 | ) | | (14,153 | ) | | — |
| | — |
| | (14,153 | ) |
Bank interest and dividend income | | — |
| | 66,155 |
| | — |
| | 66,155 |
| | — |
| | 134,643 |
| | — |
| | 134,643 |
|
Other bank noninterest income | | — |
| | 3,900 |
| | — |
| | 3,900 |
| | — |
| | 7,231 |
| | — |
| | 7,231 |
|
Other | | 5,355 |
| | — |
| | 14 |
| | 5,369 |
| | 11,486 |
| | — |
| | 82 |
| | 11,568 |
|
Total revenues from other sources | | (15,005 | ) | | 70,055 |
| | 14 |
| | 55,064 |
| | (2,667 | ) | | 141,874 |
| | 82 |
| | 139,289 |
|
Total revenues | | $ | 633,784 |
| | $ | 81,687 |
| | $ | 14 |
| | $ | 715,485 |
| | $ | 1,212,279 |
| | $ | 164,739 |
| | $ | 82 |
| | $ | 1,377,100 |
|
Timing of revenue recognition | | | | | | | | | | | | | | | | |
Services/goods transferred at a point in time | | $ | — |
| | $ | 11,632 |
| | $ | — |
| | $ | 11,632 |
| | $ | — |
| | $ | 22,865 |
| | $ | — |
| | $ | 22,865 |
|
Services/goods transferred over time | | 648,789 |
| | — |
| | — |
| | 648,789 |
| | 1,214,946 |
| | — |
| | — |
| | 1,214,946 |
|
Total revenues from contracts with customers | | $ | 648,789 |
| | $ | 11,632 |
| | $ | — |
| | $ | 660,421 |
| | $ | 1,214,946 |
| | $ | 22,865 |
| | $ | — |
| | $ | 1,237,811 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, 2018 | | Nine months ended September 30, 2018 |
| | Electric utility | | Bank | | Other | | Total | | Electric utility | | Bank | | Other | | Total |
(in thousands) | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Revenues from contracts with customers | | | | | | | | | | | | | | | | |
Electric energy sales - residential | | $ | 222,196 |
| | $ | — |
| | $ | — |
| | $ | 222,196 |
| | $ | 586,002 |
| | $ | — |
| | $ | — |
| | $ | 586,002 |
|
Electric energy sales - commercial | | 229,476 |
| | — |
| | — |
| | 229,476 |
| | 624,643 |
| | — |
| | — |
| | 624,643 |
|
Electric energy sales - large light and power | | 242,457 |
| | — |
| | — |
| | 242,457 |
| | 649,454 |
| | — |
| | — |
| | 649,454 |
|
Electric energy sales - other | | 3,464 |
| | — |
| | — |
| | 3,464 |
| | 9,944 |
| | — |
| | — |
| | 9,944 |
|
Utility fees | | 832 |
| | — |
| | — |
| | 832 |
| | 2,380 |
| | — |
| | — |
| | 2,380 |
|
Bank fees | | — |
| | 11,743 |
| | — |
| | 11,743 |
| | — |
| | 34,797 |
| | — |
| | 34,797 |
|
Total revenues from contracts with customers | | 698,425 |
| | 11,743 |
| | — |
| | 710,168 |
| | 1,872,423 |
| | 34,797 |
| | — |
| | 1,907,220 |
|
Revenues from other sources | | | | | | | | | | | | | | | | |
Regulatory revenue | | (13,572 | ) | | — |
| | — |
| | (13,572 | ) | | (13,465 | ) | | — |
| | — |
| | (13,465 | ) |
Bank interest and dividend income | | — |
| | 65,185 |
| | — |
| | 65,185 |
| | — |
| | 190,448 |
| | — |
| | 190,448 |
|
Other bank noninterest income | | — |
| | 3,568 |
| | — |
| | 3,568 |
| | — |
| | 7,774 |
| | — |
| | 7,774 |
|
Other | | 2,556 |
| | — |
| | 143 |
| | 2,699 |
| | 7,004 |
| | — |
| | 218 |
| | 7,222 |
|
Total revenues from other sources | | (11,016 | ) | | 68,753 |
| | 143 |
| | 57,880 |
| | (6,461 | ) | | 198,222 |
| | 218 |
| | 191,979 |
|
Total revenues | | $ | 687,409 |
| | $ | 80,496 |
| | $ | 143 |
| | $ | 768,048 |
| | $ | 1,865,962 |
| | $ | 233,019 |
| | $ | 218 |
| | $ | 2,099,199 |
|
Timing of revenue recognition | | | | | | | | | | | | | | | | |
Services/goods transferred at a point in time | | $ | 832 |
| | $ | 11,743 |
| | $ | — |
| | $ | 12,575 |
| | $ | 2,380 |
| | $ | 34,797 |
| | $ | — |
| | $ | 37,177 |
|
Services/goods transferred over time | | 697,593 |
| | — |
| | — |
| | 697,593 |
| | 1,870,043 |
| | — |
| | — |
| | 1,870,043 |
|
Total revenues from contracts with customers | | $ | 698,425 |
| | $ | 11,743 |
| | $ | — |
| | $ | 710,168 |
| | $ | 1,872,423 |
| | $ | 34,797 |
| | $ | — |
| | $ | 1,907,220 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30, 2018 | | Six months ended June 30, 2018 |
(in thousands) | | Electric utility | | Bank | | Other | | Total | | Electric utility | | Bank | | Other | | Total |
Revenues from contracts with customers | | | | | | | | | | | | | | | | |
Electric energy sales - residential | | $ | 185,217 |
| | $ | — |
| | $ | — |
| | $ | 185,217 |
| | $ | 363,806 |
| | $ | — |
| | $ | — |
| | $ | 363,806 |
|
Electric energy sales - commercial | | 206,169 |
| | — |
| | — |
| | 206,169 |
| | 395,167 |
| | — |
| | — |
| | 395,167 |
|
Electric energy sales - large light and power | | 214,676 |
| | — |
| | — |
| | 214,676 |
| | 406,997 |
| | — |
| | — |
| | 406,997 |
|
Electric energy sales - other | | 3,968 |
| | — |
| | — |
| | 3,968 |
| | 8,028 |
| | — |
| | — |
| | 8,028 |
|
Bank fees | | — |
| | 11,557 |
| | — |
| | 11,557 |
| | — |
| | 23,054 |
| | — |
| | 23,054 |
|
Total revenues from contracts with customers | | 610,030 |
| | 11,557 |
| | — |
| | 621,587 |
| | 1,173,998 |
| | 23,054 |
| | — |
| | 1,197,052 |
|
Revenues from other sources | | | | | | | | | | | | | | | | |
Regulatory revenue | | (4,643 | ) | | — |
| | — |
| | (4,643 | ) | | 107 |
| | — |
| | — |
| | 107 |
|
Bank interest and dividend income | | — |
| | 63,261 |
| | — |
| | 63,261 |
| | — |
| | 125,263 |
| | — |
| | 125,263 |
|
Other bank noninterest income | | — |
| | 2,286 |
| | — |
| | 2,286 |
| | — |
| | 4,206 |
| | — |
| | 4,206 |
|
Other | | 2,739 |
| | — |
| | 47 |
| | 2,786 |
| | 4,448 |
| | — |
| | 75 |
| | 4,523 |
|
Total revenues from other sources | | (1,904 | ) | | 65,547 |
| | 47 |
| | 63,690 |
| | 4,555 |
| | 129,469 |
| | 75 |
| | 134,099 |
|
Total revenues | | $ | 608,126 |
| | $ | 77,104 |
| | $ | 47 |
| | $ | 685,277 |
| | $ | 1,178,553 |
| | $ | 152,523 |
| | $ | 75 |
| �� | $ | 1,331,151 |
|
Timing of revenue recognition | | | | | | | | | | | | | | | | |
Services/goods transferred at a point in time | | $ | 751 |
| | $ | 11,557 |
| | $ | — |
| | $ | 12,308 |
| | $ | 1,548 |
| | $ | 23,054 |
| | $ | — |
| | $ | 24,602 |
|
Services/goods transferred over time | | 609,279 |
| | — |
| | — |
| | 609,279 |
| | 1,172,450 |
| | — |
| | — |
| | 1,172,450 |
|
Total revenues from contracts with customers | | $ | 610,030 |
| | $ | 11,557 |
| | $ | — |
| | $ | 621,587 |
| | $ | 1,173,998 |
| | $ | 23,054 |
| | $ | — |
| | $ | 1,197,052 |
|
There are no material contract assets or liabilities associated with revenues from contracts with customers existing at the beginning or at the end of the nine months ended Septemberperiod or as of June 30, 2018.2019. Accounts receivable and unbilled revenues related to contracts with customers represent an unconditional right to consideration since all performance obligations have been satisfied. These amounts are disclosed as accounts receivable and unbilled revenues, net on HEI’s condensed consolidated balance sheets and customer accounts receivable, net and accrued unbilled revenues, net on Hawaiian Electric’s condensed consolidated balance sheets.
As of SeptemberJune 30, 2018,2019, the Company had no material remaining performance obligations due to the nature of the Company’s contracts with its customers. For the Utilities, performance obligations are fulfilled as electricity is delivered to customers. For ASB, fees are recognized when a transaction is completed.
Note 89 · Retirement benefits
Defined benefit pension and other postretirement benefit plans information. For the first ninesix months of 20182019, the Company contributed $3824 million ($3723 million by the Utilities) to its pension and other postretirement benefit plans, compared to $5032 million ($4932 million by the Utilities) in the first ninesix months of 2017.2018. The Company’s current estimate of contributions to its pension and other postretirement benefit plans in 20182019 is $38$48 million ($3747 million by the Utilities, $1 million by HEI and nil by ASB), compared to $6739 million ($6638 million by the Utilities, $1 million by HEI and nil by ASB) in 20172018. In addition, the Company expects to pay directly $2$3 million ($1 million by the Utilities) of benefits in 20182019, compared to $1$2 million ($0.51 million by the Utilities) paid in 20172018.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
The components of NPPC and NPBC for HEI consolidated and Hawaiian Electric consolidated were as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
| | Pension benefits | | Other benefits | | Pension benefits | | Other benefits |
(in thousands) | | 2019 | | 2018 | | 2019 | | 2018 | | 2019 | | 2018 | | 2019 | | 2018 |
HEI consolidated | | | | | | | | | | | | | | | | |
Service cost | | $ | 15,382 |
| | $ | 17,428 |
| | $ | 542 |
| | $ | 692 |
| | $ | 30,764 |
| | $ | 34,541 |
| | $ | 1,083 |
| | $ | 1,361 |
|
Interest cost | | 21,033 |
| | 19,459 |
| | 1,997 |
| | 2,030 |
| | 42,066 |
| | 38,693 |
| | 3,994 |
| | 3,961 |
|
Expected return on plan assets | | (27,999 | ) | | (27,224 | ) | | (3,086 | ) | | (3,267 | ) | | (55,997 | ) | | (54,478 | ) | | (6,172 | ) | | (6,459 | ) |
Amortization of net prior service gain | | (11 | ) | | (11 | ) | | (452 | ) | | (451 | ) | | (22 | ) | | (21 | ) | | (904 | ) | | (903 | ) |
Amortization of net actuarial (gains) losses | | 3,839 |
| | 7,634 |
| | (4 | ) | | 48 |
| | 7,678 |
| | 15,029 |
| | (7 | ) | | 46 |
|
Net periodic pension/benefit cost (return) | | 12,244 |
| | 17,286 |
| | (1,003 | ) | | (948 | ) | | 24,489 |
| | 33,764 |
| | (2,006 | ) | | (1,994 | ) |
Impact of PUC D&Os | | 12,278 |
| | 7,179 |
| | 811 |
| | 1,024 |
| | 24,557 |
| | 9,836 |
| | 1,622 |
| | 2,095 |
|
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | | $ | 24,522 |
| | $ | 24,465 |
| | $ | (192 | ) | | $ | 76 |
| | $ | 49,046 |
| | $ | 43,600 |
| | $ | (384 | ) | | $ | 101 |
|
Hawaiian Electric consolidated | | | | | | | | | | | | | | | | |
Service cost | | $ | 15,001 |
| | $ | 17,007 |
| | $ | 538 |
| | $ | 688 |
| | $ | 30,002 |
| | $ | 33,680 |
| | $ | 1,075 |
| | $ | 1,352 |
|
Interest cost | | 19,414 |
| | 17,937 |
| | 1,918 |
| | 1,955 |
| | 38,828 |
| | 35,647 |
| | 3,835 |
| | 3,814 |
|
Expected return on plan assets | | (26,164 | ) | | (25,577 | ) | | (3,036 | ) | | (3,216 | ) | | (52,328 | ) | | (51,184 | ) | | (6,071 | ) | | (6,356 | ) |
Amortization of net prior service (gain) cost | | 2 |
| | 2 |
| | (451 | ) | | (451 | ) | | 4 |
| | 4 |
| | (902 | ) | | (902 | ) |
Amortization of net actuarial loss | | 3,576 |
| | 6,941 |
| | — |
| | 49 |
| | 7,152 |
| | 13,651 |
| | — |
| | 49 |
|
Net periodic pension/benefit cost (return) | | 11,829 |
| | 16,310 |
| | (1,031 | ) | | (975 | ) | | 23,658 |
| | 31,798 |
| | (2,063 | ) | | (2,043 | ) |
Impact of PUC D&Os | | 12,278 |
| | 7,179 |
| | 811 |
| | 1,024 |
| | 24,557 |
| | 9,836 |
| | 1,622 |
| | 2,095 |
|
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | | $ | 24,107 |
| | $ | 23,489 |
| | $ | (220 | ) | | $ | 49 |
| | $ | 48,215 |
| | $ | 41,634 |
| | $ | (441 | ) | | $ | 52 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
| | Pension benefits | | Other benefits | | Pension benefits | | Other benefits |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 |
HEI consolidated | | | | | | | | | | | | | | | | |
Service cost | | $ | 17,223 |
| | $ | 16,271 |
| | $ | 680 |
| | $ | 843 |
| | $ | 51,764 |
| | $ | 48,635 |
| | $ | 2,041 |
| | $ | 2,530 |
|
Interest cost | | 19,340 |
| | 20,304 |
| | 1,986 |
| | 2,363 |
| | 58,033 |
| | 60,881 |
| | 5,947 |
| | 7,089 |
|
Expected return on plan assets | | (27,237 | ) | | (25,689 | ) | | (3,224 | ) | | (3,078 | ) | | (81,715 | ) | | (77,056 | ) | | (9,683 | ) | | (9,248 | ) |
Amortization of net prior service gain | | (11 | ) | | (14 | ) | | (451 | ) | | (448 | ) | | (32 | ) | | (41 | ) | | (1,354 | ) | | (1,345 | ) |
Amortization of net actuarial loss | | 7,527 |
| | 6,638 |
| | 25 |
| | 283 |
| | 22,556 |
| | 19,858 |
| | 71 |
| | 848 |
|
Net periodic pension/benefit cost (return) | | 16,842 |
| | 17,510 |
| | (984 | ) | | (37 | ) | | 50,606 |
| | 52,277 |
| | (2,978 | ) | | (126 | ) |
Impact of PUC D&Os | | 7,785 |
| | (4,534 | ) | | 953 |
| | 346 |
| | 17,621 |
| | (14,557 | ) | | 3,048 |
| | 1,019 |
|
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | | $ | 24,627 |
| | $ | 12,976 |
| | $ | (31 | ) | | $ | 309 |
| | $ | 68,227 |
| | $ | 37,720 |
| | $ | 70 |
| | $ | 893 |
|
Hawaiian Electric consolidated | | | | | | | | | | | | | | | | |
Service cost | | $ | 16,840 |
| | $ | 15,764 |
| | $ | 676 |
| | $ | 839 |
| | $ | 50,520 |
| | $ | 47,294 |
| | $ | 2,028 |
| | $ | 2,515 |
|
Interest cost | | 17,824 |
| | 18,659 |
| | 1,907 |
| | 2,279 |
| | 53,471 |
| | 55,974 |
| | 5,721 |
| | 6,837 |
|
Expected return on plan assets | | (25,593 | ) | | (23,973 | ) | | (3,178 | ) | | (3,037 | ) | | (76,777 | ) | | (71,919 | ) | | (9,534 | ) | | (9,110 | ) |
Amortization of net prior service loss (gain) | | 2 |
| | 2 |
| | (451 | ) | | (451 | ) | | 6 |
| | 6 |
| | (1,353 | ) | | (1,353 | ) |
Amortization of net actuarial loss | | 6,826 |
| | 6,098 |
| | 25 |
| | 275 |
| | 20,477 |
| | 18,294 |
| | 74 |
| | 826 |
|
Net periodic pension/benefit cost (return) | | 15,899 |
| | 16,550 |
| | (1,021 | ) | | (95 | ) | | 47,697 |
| | 49,649 |
| | (3,064 | ) | | (285 | ) |
Impact of PUC D&Os | | 7,785 |
| | (4,534 | ) | | 953 |
| | 346 |
| | 17,621 |
| | (14,557 | ) | | 3,048 |
| | 1,019 |
|
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | | $ | 23,684 |
| | $ | 12,016 |
| | $ | (68 | ) | | $ | 251 |
| | $ | 65,318 |
| | $ | 35,092 |
| | $ | (16 | ) | | $ | 734 |
|
HEI consolidated recorded retirement benefits expense of $4329 million ($4029 million by the Utilities) and $27 million ($25 million ($22 million by the Utilities) in the first ninesix months of 20182019 and 2017,2018, respectively, and charged the remaining net periodic benefit cost primarily to electric utility plant.
The Utilities have implemented pension and OPEB tracking mechanisms under which all of their retirement benefit expenses (except for executive life and nonqualified pension plan expenses) determined in accordance with GAAP are recovered over time. Under the tracking mechanisms, these retirement benefit costs that are over/under amounts allowed in rates are charged/credited to a regulatory asset/liability. The regulatory asset/liability for each utility will be amortized over 5 years beginning with the issuance of the PUC’s D&O in the respective utility’s next rate case.
Defined contribution plans information. For the first ninesix months of 20182019 and 2017,2018, the Company’s expenses for its defined contribution pension plans under the Hawaiian Electric Industries Retirement Savings Plan (HEIRSP) and the ASB 401(k) Plan were $4.83.6 million and $5.13.2 million, respectively, and cash contributions were $5.94.9 million and $5.0$4.8 million,, respectively. For the first ninesix months of 20182019 and 2017,2018, the Utilities’ expenses for its defined contribution pension plan under the HEIRSP were $1.7$1.3 million and $1.4$1.1 million, respectively, and cash contributions were $1.7$1.3 million and $1.4$1.1 million, respectively.
Note 9 10 · Share-based compensation
Under the 2010 Equity and Incentive Plan, as amended, HEI can issue shares of common stock as incentive compensation to selected employees in the form of stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares and other share-based and cash-based awards. The 2010 Equity and Incentive Plan (original EIP) was amended and restated effective March 1, 2014 (EIP) and an additional 1.5 million shares were added to the shares available for issuance under these programs.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
As of SeptemberJune 30, 2018,2019, approximately 3.2 million shares remained available for future issuance under the terms of the EIP, assuming recycling of shares withheld to satisfy minimum statutory tax liabilities relating to EIP awards, including an estimated 0.60.8 million shares that could be issued upon the vesting of outstanding restricted stock units and the achievement of performance goals for awards outstanding under long-term incentive plans (assuming that such performance goals are achieved at maximum levels).
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Under the 2011 Nonemployee Director Stock Plan (2011 Director Plan), HEI can issue shares of common stock as compensation to nonemployee directors of HEI, Hawaiian Electric and ASB. On June 26, 2019, an additional 300,000 shares were made available for issuance under the 2011 Director Plan. As of SeptemberJune 30, 2018,2019, there were 46,607311,027 shares remaining available for future issuance under the 2011 Director Plan.
Share-based compensation expense and the related income tax benefit were as follows: | | | | Three months ended September 30 | | Nine months ended September 30 | | Three months ended June 30 | | Six months ended June 30 |
(in millions) | | 2018 | | 2017 | | 2018 | | 2017 | | 2019 | | 2018 | | 2019 | | 2018 |
HEI consolidated | | | | | | | | | | | | | | | | |
Share-based compensation expense 1 | | $ | 1.5 |
| | $ | 1.1 |
| | $ | 5.9 |
| | $ | 4.4 |
| | $ | 3.7 |
| | $ | 2.8 |
| | $ | 5.9 |
| | $ | 4.4 |
|
Income tax benefit | | 0.2 |
| | 0.4 |
| | 0.9 |
| | 1.5 |
| | 0.7 |
| | 0.5 |
| | 0.9 |
| | 0.7 |
|
Hawaiian Electric consolidated | | | | | | | | | | | | | | | | |
Share-based compensation expense 1 | | 0.6 |
| | 0.4 |
| | 2.1 |
| | 1.6 |
| | 1.1 |
| | 0.9 |
| | 1.8 |
| | 1.5 |
|
Income tax benefit | | 0.1 |
| | 0.2 |
| | 0.4 |
| | 0.6 |
| | 0.2 |
| | 0.2 |
| | 0.3 |
| | 0.3 |
|
| |
1 | For the three and ninesix months ended SeptemberJune 30, 20182019 and 2017,2018, the Company has not capitalized any share-based compensation. |
Stock awards. HEI granted HEI common stock to nonemployee directors of HEI, Hawaiian Electric and ASB under the 2011 Director Plan as follows:
|
| | | | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(dollars in millions) | | 2019 | | 2018 | | 2019 | | 2018 |
Shares granted | | 35,580 |
| | 37,747 |
| | 35,580 |
| | 38,821 |
|
Fair value | | $ | 1.5 |
| | $ | 1.3 |
| | $ | 1.5 |
| | $ | 1.3 |
|
Income tax benefit | | 0.4 |
| | 0.3 |
| | 0.4 |
| | 0.3 |
|
|
| | | | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(dollars in millions) | | 2018 | | 2017 | | 2018 | | 2017 |
Shares granted | | — |
| | — |
| | 38,821 |
| | 35,770 |
|
Fair value | | $ | — |
| | $ | — |
| | $ | 1.3 |
| | $ | 1.2 |
|
Income tax benefit | | — |
| | — |
| | 0.3 |
| | 0.5 |
|
The number of shares issued to each nonemployee director of HEI, Hawaiian Electric and ASB is determined based on the closing price of HEI Common Stock on the grant date.
Restricted stock units. Information about HEI’s grants of restricted stock units was as follows:
| | | Three months ended September 30 | | Nine months ended September 30 | Three months ended June 30 | | Six months ended June 30 |
| 2018 | | 2017 | | 2018 | | 2017 | 2019 | | 2018 | | 2019 | | 2018 |
| Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) |
Outstanding, beginning of period | 200,856 |
| | $ | 33.03 |
| | 206,483 |
| | $ | 31.50 |
| | 197,047 |
| | $ | 31.53 |
| | 220,683 |
| | $ | 29.57 |
| 211,225 |
| | $ | 35.28 |
| | 208,088 |
| | $ | 32.97 |
| | 200,358 |
| | $ | 33.05 |
| | 197,047 |
| | $ | 31.53 |
|
Granted | 1,789 |
|
| 35.61 |
| | — |
| | — |
| | 93,853 |
|
| 34.12 |
| | 97,873 |
|
| 33.47 |
| — |
|
| — |
| | 3,159 |
| | 33.78 |
| | 94,559 |
|
| 37.68 |
| | 92,064 |
|
| 34.09 |
|
Vested | — |
| | — |
| | (687 | ) | | 24.48 |
| | (75,683 | ) | | 30.56 |
| | (89,681 | ) | | 28.84 |
| — |
| | — |
| | (448 | ) | | 31.94 |
| | (76,712 | ) | | 32.61 |
| | (75,683 | ) | | 30.56 |
|
Forfeited | (2,287 | ) | | 32.83 |
| | — |
| | — |
| | (14,859 | ) | | 32.35 |
| | (23,079 | ) | | 31.50 |
| (2,600 | ) | | 35.56 |
| | (9,943 | ) | | 32.05 |
| | (9,580 | ) | | 33.82 |
| | (12,572 | ) | | 32.27 |
|
Outstanding, end of period | 200,358 |
| | $ | 33.05 |
| | 205,796 |
| | $ | 31.53 |
| | 200,358 |
| | $ | 33.05 |
| | 205,796 |
| | $ | 31.53 |
| 208,625 |
| | $ | 35.28 |
| | 200,856 |
| | $ | 33.03 |
| | 208,625 |
| | $ | 35.28 |
| | 200,856 |
| | $ | 33.03 |
|
Total weighted-average grant-date fair value of shares granted (in millions) | $ | 0.1 |
| | | | $ | — |
| | | | $ | 3.2 |
| | | | $ | 3.3 |
| | | $ | — |
| | | | $ | 0.1 |
| | | | $ | 3.6 |
| | | | $ | 3.1 |
| | |
| |
(1) | Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant. |
For the first ninesix months of 20182019 and 2017,2018, total restricted stock units and related dividends that vested had a fair value of $3.2 million and $2.7 million and $3.4 million, respectively, and the related tax benefits were $0.5 million and $0.4 million and $1.1 million, respectively.
As of SeptemberJune 30, 2018,2019, there was $4.8$6.1 million of total unrecognized compensation cost related to the nonvested restricted stock units. The cost is expected to be recognized over a weighted-average period of 2.62.9 years.
Long-term incentive plan payable in stock. The 2017-2019, 2018-2020 and 2018-20202019-2021 long-term incentive plans (LTIP) provide for performance awards under the EIP of shares of HEI common stock based on the satisfaction of performance goals, including a market condition goal. The number of shares of HEI common stock that may be awarded is fixed on the date the grants are
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
made, subject to the achievement of specified performance levels and calculated dividend equivalents. The potential payout varies from 0% to 200% of the number of target shares, depending on the achievement of the goals. The market condition goal is based on HEI’s total shareholder return (TSR) compared to the Edison Electric Institute Index over the relevant three-year period. The other performance condition goals relate to EPS growth, return on average common equity (ROACE), Hawaiian Electric’s net income and ASB’s efficiency ratio. The 2016-2018 LTIP provides for performance awards payable in cash, and thus is not included in the tables below.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
LTIP linked to TSR. Information about HEI’s LTIP grants linked to TSR was as follows: | | | Three months ended September 30 | | Nine months ended September 30 | Three months ended June 30 | | Six months ended June 30 |
| 2018 | | 2017 | | 2018 | | 2017 | 2019 | | 2018 | | 2019 | | 2018 |
| Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) |
Outstanding, beginning of period | 66,177 |
| | $ | 38.82 |
| | 33,770 |
| | $ | 39.51 |
| | 32,904 |
| | $ | 39.51 |
| | 83,106 |
| | $ | 22.95 |
| 98,311 |
| | $ | 39.61 |
| | 66,791 |
| | $ | 38.84 |
| | 65,578 |
| | $ | 38.81 |
| | 32,904 |
| | $ | 39.51 |
|
Granted | 878 |
| | 38.20 |
| | — |
| | — |
| | 37,819 |
| | 38.21 |
| | 37,204 |
|
| 39.51 |
| — |
| | — |
| | 1,315 |
| | 38.20 |
| | 34,647 |
| | 41.07 |
| | 36,941 |
|
| 38.21 |
|
Vested (issued or unissued and cancelled) | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (83,106 | ) | | 22.95 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Forfeited | (1,490 | ) | | 38.85 |
| | — |
| | — |
| | (5,158 | ) | | 38.84 |
| | (3,434 | ) | | 39.51 |
| — |
| | — |
| | (1,929 | ) | | 38.85 |
| | (1,914 | ) | | 38.62 |
| | (3,668 | ) | | 38.84 |
|
Outstanding, end of period | 65,565 |
| | $ | 38.81 |
| | 33,770 |
| | $ | 39.51 |
| | 65,565 |
| | $ | 38.81 |
| | 33,770 |
| | $ | 39.51 |
| 98,311 |
| | $ | 39.61 |
| | 66,177 |
| | $ | 38.82 |
| | 98,311 |
| | $ | 39.61 |
| | 66,177 |
| | $ | 38.82 |
|
Total weighted-average grant-date fair value of shares granted (in millions) | $ | — |
| | | | $ | — |
| | | | $ | 1.4 |
| | | | $ | 1.5 |
| | | $ | — |
| | | | $ | 0.1 |
| | | | $ | 1.4 |
| | | | $ | 1.4 |
| | |
| |
(1) | Weighted-average grant-date fair value per share determined using a Monte Carlo simulation model. |
The grant date fair values of the shares were determined using a Monte Carlo simulation model utilizing actual information for the common shares of HEI and its peers for the period from the beginning of the performance period to the grant date and estimated future stock volatility and dividends of HEI and its peers over the remaining three-year performance period. The expected stock volatility assumptions for HEI and its peer group were based on the three-year historic stock volatility, and the annual dividend yield assumptions were based on dividend yields calculated on the basis of daily stock prices over the same three-year historical period.
The following table summarizes the assumptions used to determine the fair value of the LTIP awards linked to TSR and the resulting fair value of LTIP awards granted: |
| | | | | | |
| | 2019 |
| | 2018 |
|
Risk-free interest rate | | 2.48 | % | | 2.29 | % |
Expected life in years | | 3 |
| | 3 |
|
Expected volatility | | 15.8 | % | | 17.0 | % |
Range of expected volatility for Peer Group | | 15.0% to 73.2% |
| | 15.1% to 26.2% |
|
Grant date fair value (per share) | | $41.07 | | $38.20 |
|
| | | | | | |
| | 2018 |
| | 2017 |
|
Risk-free interest rate | | 2.29 | % | | 1.46 | % |
Expected life in years | | 3 |
| | 3 |
|
Expected volatility | | 17.0 | % | | 20.1 | % |
Range of expected volatility for Peer Group | | 15.1% to 26.2% |
| | 15.4% to 26.0% |
|
Grant date fair value (per share) | | $38.20 | | $39.51 |
For the nine months ended September 30, 2017, total vested LTIP awards linked to TSR and related dividends had a fair value of $1.9 million and the related tax benefits were $0.7 million.
As of SeptemberJune 30, 2018,2019, there was $1.5$2.0 million of total unrecognized compensation cost related to the nonvested performance awards payable in shares linked to TSR. The cost is expected to be recognized over a weighted-average period of 1.81.6 years.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
LTIP awards linked to other performance conditions. Information about HEI’s LTIP awards payable in shares linked to other performance conditions was as follows: | | | Three months ended September 30 | | Nine months ended September 30 | Three months ended June 30 | | Six months ended June 30 |
| 2018 | | 2017 | | 2018 | | 2017 | 2019 | | 2018 | | 2019 | | 2018 |
| Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | Shares | | (1) | | Shares | | (1) | | Shares | | (1) | | Shares | | (1) |
Outstanding, beginning of period | 264,707 |
| | $ | 33.79 |
| | 135,078 |
| | $ | 33.47 |
| | 131,616 |
| | $ | 33.47 |
| | 109,816 |
| | $ | 25.18 |
| 407,090 |
| | $ | 35.12 |
| | 267,167 |
| | $ | 33.80 |
| | 276,169 |
| | $ | 33.80 |
| | 131,616 |
| | $ | 33.47 |
|
Granted | 3,511 |
| | 35.58 |
| | — |
|
| — |
| | 151,277 |
| | 34.12 |
| | 148,818 |
|
| 33.47 |
| — |
| | — |
| | 5,257 |
|
| 33.52 |
| | 138,580 |
| | 37.68 |
| | 147,766 |
|
| 34.08 |
|
Vested | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (109,816 | ) | | 25.18 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Forfeited | (5,958 | ) | | 33.80 |
| | — |
| | — |
| | (20,633 | ) | | 33.80 |
| | (13,740 | ) | | 33.48 |
| — |
| | — |
| | (7,717 | ) | | 33.80 |
| | (7,659 | ) | | 33.91 |
| | (14,675 | ) | | 33.80 |
|
Outstanding, end of period | 262,260 |
| | $ | 33.82 |
| | 135,078 |
| | $ | 33.47 |
| | 262,260 |
| | $ | 33.82 |
| | 135,078 |
| | $ | 33.47 |
| 407,090 |
| | $ | 35.12 |
| | 264,707 |
| | $ | 33.79 |
| | 407,090 |
| | $ | 35.12 |
| | 264,707 |
| | $ | 33.79 |
|
Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) | $ | 0.1 |
| | | | $ | — |
| | | | $ | 5.2 |
| | | | $ | 5.0 |
| | | $ | — |
| | | | $ | 0.2 |
| | | | $ | 5.2 |
| | | | $ | 5.0 |
| | |
| |
(1) | Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant. |
For the nine months ended September 30, 2017, total vested LTIP awards linked to other performance conditions and related dividends had a fair value of $4.2 million and the related tax benefits were $1.6 million.
As of SeptemberJune 30, 2018,2019, there was $5.4$7.4 million of total unrecognized compensation cost related to the nonvested shares linked to performance conditions other than TSR. The cost is expected to be recognized over a weighted-average period of 1.8 years.1.5 years.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 10 11 · Income taxes
The Company’s and the Utilities’ effective tax rates (combined federal and state income tax rates) were 19% and 19%21%, respectively, for the ninesix months ended SeptemberJune 30, 2018.2019. These rates differed from the combined statutory rates, due primarily to state income taxes and the Utilities’ amortization of excess deferred income taxes related to the provision in the Tax Act that lowered the federal income tax rate from 35% to 21%. In addition, certain tax return adjustments, most notably an increased pension deduction made in conjunction with, the filingnon-taxability of the Company’s 2017 tax returns, resulted in a netbank-owned life insurance income tax benefit of $5.3 million, that loweredand the effective tax rate due to the additional tax benefits realized that were associated withderived from the rate differential. The lowerlow income housing tax rate was partially offset by other Tax Act changes, including the non-deductibility of excess executive compensation and various fringe benefit costs.credit investments. The Company’s and the Utilities’ effective tax rate were 35% and 36%23%, respectively, for the ninesix months ended SeptemberJune 30, 2017.2018.
Staff Accounting Bulletin No. 118 (SAB No. 118). On December 22, 2017, the SEC staff issued SAB No. 118 to address the application of GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. In 2017, the Company calculated its best estimate of the provision for income tax expense, in accordance with its understanding of the law and available guidance. In the third quarter of 2018, adjustments, largely relating to Treasury’s depreciation regulation guidance issued in 2018 were made to the provisional tax impacts. The adjustments were due primarily to the application of 50% bonus depreciation to 2017 fourth quarter plant additions, resulting in additional regulatory liabilities totaling $11.3 million. The Company will continue to monitor the provisional impacts and update when and if additional information is received as a result of changes in the Company’s and Utilities’ interpretations and assumptions, the issuance of Internal Revenue Service and Joint Committee on Taxation guidance, and actions the Company and Utilities may take as a result of the Tax Act. The provisional tax impacts will be finalized by the end of 2018.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 1112 · Cash flows
|
| | | | | | | | |
Six months ended June 30 | | 2019 | | 2018 |
(in millions) | | | | |
Supplemental disclosures of cash flow information | | |
| | |
|
HEI consolidated | | | | |
Interest paid to non-affiliates, net of amounts capitalized | | $ | 53 |
| | $ | 45 |
|
Income taxes paid (including refundable credits) | | 46 |
| | 36 |
|
Income taxes refunded (including refundable credits) | | 4 |
| | — |
|
Hawaiian Electric consolidated | | | | |
Interest paid to non-affiliates | | 34 |
| | 32 |
|
Income taxes paid (including refundable credits) | | 46 |
| | 35 |
|
Income taxes refunded (including refundable credits) | | 4 |
| | — |
|
Supplemental disclosures of noncash activities | | |
| | |
|
HEI consolidated | | | | |
Property, plant and equipment | | | | |
Estimated fair value of noncash contributions in aid of construction (investing) | | 1 |
| | 5 |
|
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | | 30 |
| | 42 |
|
Common stock issued (gross) for director and executive/management compensation (financing)1 | | 5 |
| | 4 |
|
Real estate transferred from property, plant and equipment to other assets held-for-sale (investing) | | 9 |
| | — |
|
Obligations to fund low income housing investments (investing) | | 6 |
| | 6 |
|
Transfer of retail repurchase agreements to deposit liabilities (financing) | | — |
| | 102 |
|
Unsettled trades to purchase investment securities (investing) | | — |
| | 10 |
|
Hawaiian Electric consolidated | | | | |
Electric utility property, plant and equipment | | | | |
Estimated fair value of noncash contributions in aid of construction (investing) | | 1 |
| | 5 |
|
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | | 27 |
| | 28 |
|
|
| | | | | | | | |
Nine months ended September 30 | | 2018 | | 2017 |
(in millions) | | | | |
Supplemental disclosures of cash flow information | | |
| | |
|
HEI consolidated | | | | |
Interest paid to non-affiliates | | $ | 67 |
| | $ | 62 |
|
Income taxes paid (including refundable credits) | | 50 |
| | 32 |
|
Hawaiian Electric consolidated | | | | |
Interest paid to non-affiliates | | 44 |
| | 45 |
|
Income taxes paid (including refundable credits) | | 47 |
| | 9 |
|
Supplemental disclosures of noncash activities | | |
| | |
|
HEI consolidated | | | | |
Property, plant and equipment | | | | |
Estimated fair value of noncash contributions in aid of construction (investing) | | 6 |
| | 3 |
|
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | | 42 |
| | 35 |
|
Loans transferred from held for investment to held for sale (investing) | | 1 |
| | 41 |
|
Common stock issued (gross) for director and executive/management compensation (financing)1 | | 4 |
| | 11 |
|
Obligations to fund low income housing investments (investing) | | 12 |
| | 10 |
|
Transfer of retail repurchase agreements to deposit liabilities (financing) | | 102 |
| | — |
|
Hawaiian Electric consolidated | | | | |
Electric utility property, plant and equipment | | | | |
Estimated fair value of noncash contributions in aid of construction (investing) | | 6 |
| | 3 |
|
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | | 28 |
| | 32 |
|
1The amounts shown represent the market value of common stock issued for director and executive/management compensation and withheld to satisfy statutory tax liabilities.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Note 1213 ·Fair value measurements
Fair value measurement and disclosure valuation methodology. The following are descriptions of the valuation methodologies used for assets and liabilities recorded at fair value and for estimating fair value for financial instruments not carried at fair value:
Short-term borrowings—other than bank. The carrying amount of short-term borrowings approximated fair value because of the short maturity of these instruments.
Investment securities. The fair value of ASB’s investment securities is determined quarterly through pricing obtained from independent third-party pricing services or from brokers not affiliated with the trade. Non-binding broker quotes are infrequent and generally occur for new securities that are settled close to the month-end pricing date. The third-party pricing vendors ASB uses for pricing its securities are reputable firms that provide pricing services on a global basis and have processes in place to ensure quality and control. The third-party pricing services use a variety of methods to determine the fair value of securities that fall under Level 2 of ASB’s fair value measurement hierarchy. Among the considerations are quoted prices for similar securities in an active market, yield spreads for similar trades, adjustments for liquidity, size, collateral characteristics, historic and generic prepayment speeds, and other observable market factors.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
To enhance the robustness of the pricing process, ASB will on a quarterly basis compare its standard third-party vendor’s price with that of another third-party vendor. If the prices are within an acceptable tolerance range, the price of the standard vendor will be accepted. If the variance is beyond the tolerance range, an evaluation will be conducted by ASB and a challenge to the price may be made. Fair value in such cases will be based on the value that best reflects the data and observable characteristics of the security. In all cases, the fair value used will have been independently determined by a third-party pricing vendor or non-affiliated broker.
The fair value of the mortgage revenue bonds areis estimated using a discounted cash flow model to calculate the present value of future principal and interest payments and, therefore is classified within Level 3 of the valuation hierarchy.
Loans held for sale. Residential and commercial loans are carried at the lower of cost or market and are valued using market observable pricing inputs, which are derived from third party loan sales and, therefore, are classified within Level 2 of the valuation hierarchy.
Loans held for investment. Fair value of loans held for investment is derived using a discounted cash flow approach which includes an evaluation of the underlying loan characteristics. The valuation model uses loan characteristics which includes product type, maturity dates and the underlying interest rate of the portfolio. This information is input into the valuation models along with various forecast valuation assumptions including prepayment forecasts, to determine the discount rate. These assumptions are derived from internal and third party sources. Since the valuation is derived from model-based techniques, ASB includes loans held for investment within Level 3 of the valuation hierarchy.
Impaired loans. At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Fair value is determined primarily by using an income, cost or market approach and is normally provided through appraisals. Impaired loans carried at fair value generally receive specific allocations within the allowance for loan losses. For collateral-dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Generally, impaired loans are evaluated quarterly for additional impairment and adjusted accordingly.
Real estate acquired in settlement of loans. Foreclosed assets are carried at fair value (less estimated costs to sell) and are generally based upon appraisals or independent market prices that are periodically updated subsequent to classification as real estate owned. Such adjustments typically result in a Level 3 classification of the inputs for determining fair value. ASB estimates the fair value of collateral-dependent loans and real estate owned using the sales comparison approach.
Mortgage servicing rights. MSRsMortgage servicing rights (MSRs) are capitalized at fair value based on market data at the time of sale and accounted for in subsequent periods at the lower of amortized cost or fair value. Mortgage servicing rightsMSRs are evaluated for impairment at each reporting date. ASB's MSRs are stratified based on predominant risk characteristics of the underlying loans including loan type and note rate. For each stratum, fair value is calculated by discounting expected net income streams using discount rates that
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
reflect industry pricing for similar assets. Expected net income streams are estimated based on industry assumptions regarding prepayment expectations and income and expenses associated with servicing residential mortgage loans for others. Impairment is recognized through a valuation allowance for each stratum when the carrying amount exceeds fair value, with any associated provision recorded as a component of loan servicing fees included in "Revenues - bank" in the consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable. ASB compares the fair value of MSRs to an estimated value calculated by an independent third-party. The third-party relies on both published and unpublished sources of market related assumptions and their own experience and expertise to arrive at a value. ASB uses the third-party value only to assess the reasonableness of its own estimate.
Deposit liabilities. Includes only fixed-maturity certificates of deposit beginning in 2018. The fair value of fixed-maturity certificates of deposit was estimated by discounting the future cash flows using the rates currently offered for depositsFHLB advances of similar remaining maturities. Deposit liabilities are classified in Level 2 of the valuation hierarchy.
Other borrowings. For fixed-rate advances and repurchase agreements, fair value is estimated using quantitative discounted cash flow models that require the use of interest rate inputs that are currently offered for advances and repurchase agreements of similar remaining maturities. The majority of market inputs are actively quoted and can be validated through external sources, including broker market transactions and third party pricing services.
Long-term debt—other than bank. Fair value of long-term debt of HEI and the Utilities was obtained from third-party financial services providers based on the current rates offered for debt of the same or similar remaining maturities and from
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
discounting the future cash flows using the current rates offered for debt of the same or similar risks, terms, and remaining maturities. Long-term debt-other than bank is classified in Level 2 of the valuation hierarchy.
Interest rate lock commitments (IRLCs). The estimated fair value of commitments to originate residential mortgage loans for sale is based on quoted prices for similar loans in active markets. IRLCs are classified as Level 2 measurements.
Forward sales commitments. To be announced (TBA) mortgage-backed securities forward commitments are classified as Level 1, and consist of publicly-traded debt securities for which identical fair values can be obtained through quoted market prices in active exchange markets. The fair values of ASB’s best efforts and mandatory delivery loan sale commitments are determined using quoted prices in the market place that are observable and are classified as Level 2 measurements.
Window forward contracts. The estimated fair value of the Utilities’ window forward contracts was obtained from a third-party financial services provider based on the effective exchange rate offered for the foreign currency denominated transaction. Window forward contracts are classified as Level 2 measurements.
The following table presents the carrying or notional amount, fair value and placement in the fair value hierarchy of the Company’s financial instruments. For stock in Federal Home Loan Bank, the carrying amount is a reasonable estimate of fair value because it can only be redeemed at par. For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings and money market deposits, the carrying amount is a reasonable estimate of fair value as these liabilities have no stated maturity.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | |
| | | | Estimated fair value |
| | Carrying or notional amount | | Quoted prices in active markets for identical assets | | Significant other observable inputs | | Significant unobservable inputs | | |
(in thousands) | | | (Level 1) | | (Level 2) | | (Level 3) | | Total |
June 30, 2019 | | |
| | |
| | |
| | |
| | |
|
Financial assets | | |
| | |
| | |
| | |
| | |
|
HEI consolidated | | | | | | | | | | |
Available-for-sale investment securities | | $ | 1,298,010 |
| | $ | — |
| | $ | 1,269,844 |
| | $ | 28,166 |
| | $ | 1,298,010 |
|
Held-to-maturity investment securities | | 137,029 |
| | — |
| | 141,231 |
| | — |
| | 141,231 |
|
Stock in Federal Home Loan Bank | | 8,434 |
| | — |
| | 8,434 |
| | — |
| | 8,434 |
|
Loans, net | | 4,959,260 |
| | — |
| | 9,233 |
| | 5,029,542 |
| | 5,038,775 |
|
Mortgage servicing rights | | 8,103 |
| | — |
| | — |
| | 12,240 |
| | 12,240 |
|
Derivative assets | | 46,051 |
| | — |
| | 483 |
| | — |
| | 483 |
|
Financial liabilities | | |
| | |
| | |
| | |
| | |
HEI consolidated | | | | | | | | | | |
Deposit liabilities | | 855,745 |
| | — |
| | 850,123 |
| | — |
| | 850,123 |
|
Short-term borrowings—other than bank | | 211,893 |
| | — |
| | 211,893 |
| | — |
| | 211,893 |
|
Other bank borrowings | | 111,485 |
| | — |
| | 111,480 |
| | — |
| | 111,480 |
|
Long-term debt, net—other than bank | | 1,884,030 |
| | — |
| | 2,036,486 |
| | — |
| | 2,036,486 |
|
Derivative liabilities | | 59,981 |
| | 78 |
| | 2,066 |
| | — |
| | 2,144 |
|
Hawaiian Electric consolidated | | | | | | | | | | |
Short-term borrowings | | 161,901 |
| | — |
| | 161,901 |
| | — |
| | 161,901 |
|
Long-term debt, net | | 1,417,917 |
| | — |
| | 1,551,097 |
| | — |
| | 1,551,097 |
|
December 31, 2018 | | |
| | |
| | |
| | |
| | |
|
Financial assets | | |
| | |
| | |
| | |
| | |
|
HEI consolidated | | | | | | | | | | |
Available-for-sale investment securities | | 1,388,533 |
| | — |
| | 1,364,897 |
| | 23,636 |
| | 1,388,533 |
|
Held-to-maturity investment securities | | 141,875 |
| | — |
| | 142,057 |
| | — |
| | 142,057 |
|
Stock in Federal Home Loan Bank | | 9,958 |
| | — |
| | 9,958 |
| | — |
| | 9,958 |
|
Loans, net | | 4,792,707 |
| | — |
| | 1,809 |
| | 4,800,244 |
| | 4,802,053 |
|
Mortgage servicing rights | | 8,062 |
| | — |
| | — |
| | 13,618 |
| | 13,618 |
|
Derivative assets | | 10,180 |
| | — |
| | 91 |
| | — |
| | 91 |
|
Financial liabilities | | |
| | |
| | |
| | |
| | |
HEI consolidated | | | | | | | | | | |
Deposit liabilities | | 827,841 |
| | — |
| | 817,667 |
| | — |
| | 817,667 |
|
Short-term borrowings—other than bank | | 73,992 |
| | — |
| | 73,992 |
| | — |
| | 73,992 |
|
Other bank borrowings | | 110,040 |
| | — |
| | 110,037 |
| | — |
| | 110,037 |
|
Long-term debt, net—other than bank | | 1,879,641 |
| | — |
| | 1,904,261 |
| | — |
| | 1,904,261 |
|
Derivative liabilities | | 34,132 |
| | 34 |
| | 596 |
| | — |
| | 630 |
|
Hawaiian Electric consolidated | | | | | | | | | | |
Short-term borrowings | | 25,000 |
| | — |
| | 25,000 |
| | — |
| | 25,000 |
|
Long-term debt, net | | 1,418,802 |
| | — |
| | 1,443,968 |
| | — |
| | 1,443,968 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | Estimated fair value |
| | Carrying or notional amount | | Quoted prices in active markets for identical assets | | Significant other observable inputs | | Significant unobservable inputs | | |
(in thousands) | | | (Level 1) | | (Level 2) | | (Level 3) | | Total |
September 30, 2018 | | |
| | |
| | |
| | |
| | |
|
Financial assets | | |
| | |
| | |
| | |
| | |
|
HEI consolidated | | | | | | | | | | |
Available-for-sale investment securities | | $ | 1,387,571 |
| | $ | — |
| | $ | 1,368,487 |
| | $ | 19,084 |
| | $ | 1,387,571 |
|
Held-to-maturity investment securities | | 102,498 |
| | — |
| | 99,929 |
| | — |
| | 99,929 |
|
Stock in Federal Home Loan Bank | | 8,158 |
| | — |
| | 8,158 |
| | — |
| | 8,158 |
|
Loans, net | | 4,701,268 |
| | — |
| | 1,031 |
| | 4,671,635 |
| | 4,672,666 |
|
Mortgage servicing rights | | 8,426 |
| | — |
| | — |
| | 13,443 |
| | 13,443 |
|
Financial liabilities | | |
| | |
| | |
| | |
| | |
HEI consolidated | | | | | | | | | | |
Deposit liabilities1 | | 805,117 |
| | — |
| | 791,753 |
| | — |
| | 791,753 |
|
Short-term borrowings—other than bank | | 203,359 |
| | — |
| | 203,359 |
| | — |
| | 203,359 |
|
Other bank borrowings | | 71,110 |
| | — |
| | 71,107 |
| | — |
| | 71,107 |
|
Long-term debt, net—other than bank | | 1,782,242 |
| | — |
| | 1,805,682 |
| | — |
| | 1,805,682 |
|
Derivative liabilities | | 3,023 |
| | — |
| | 27 |
| | — |
| | 27 |
|
Hawaiian Electric consolidated | | | | | | | | | | |
Short-term borrowings | | 85,913 |
| | — |
| | 85,913 |
| | — |
| | 85,913 |
|
Long-term debt, net | | 1,468,624 |
| | — |
| | 1,503,508 |
| | — |
| | 1,503,508 |
|
Derivative liabilities-window forward contracts | | 3,023 |
| | — |
| | 27 |
| | — |
| | 27 |
|
December 31, 2017 | | |
| | |
| | |
| | |
| | |
|
Financial assets | | |
| | |
| | |
| | |
| | |
|
HEI consolidated | | | | | | | | | | |
Available-for-sale investment securities | | 1,401,198 |
| | — |
| | 1,385,771 |
| | 15,427 |
| | 1,401,198 |
|
Held-to-maturity investment securities | | 44,515 |
| | — |
| | 44,412 |
| | — |
| | 44,412 |
|
Stock in Federal Home Loan Bank | | 9,706 |
| | — |
| | 9,706 |
| | — |
| | 9,706 |
|
Loans, net | | 4,628,381 |
| | — |
| | 11,254 |
| | 4,770,497 |
| | 4,781,751 |
|
Mortgage servicing rights | | 8,639 |
| | — |
| | — |
| | 12,052 |
| | 12,052 |
|
Derivative assets | | 17,812 |
| | — |
| | 393 |
| | — |
| | 393 |
|
Hawaiian Electric consolidated | | | | | | | | | | |
Derivative assets-window forward contracts | | 3,240 |
| | — |
| | 256 |
| | — |
| | 256 |
|
Financial liabilities | | |
| | |
| | |
| | |
| | |
HEI consolidated | | | | | | | | | | |
Deposit liabilities1 | | 5,890,597 |
| | — |
| | 5,884,071 |
| | — |
| | 5,884,071 |
|
Short-term borrowings—other than bank | | 117,945 |
| | — |
| | 117,945 |
| | — |
| | 117,945 |
|
Other bank borrowings | | 190,859 |
| | — |
| | 190,829 |
| | — |
| | 190,829 |
|
Long-term debt, net—other than bank | | 1,683,797 |
| | — |
| | 1,813,295 |
| | — |
| | 1,813,295 |
|
Derivative liabilities | | 13,562 |
| | 20 |
| | 10 |
| | — |
| | 30 |
|
Hawaiian Electric consolidated | | | | | | | | | | |
Short-term borrowings | | 4,999 |
| | — |
| | 4,999 |
| | — |
| | 4,999 |
|
Long-term debt, net | | 1,368,479 |
| | — |
| | 1,497,079 |
| | — |
| | 1,497,079 |
|
1 Deposit liabilities as of December 31, 2017 include noninterest-bearing demand, interest-bearing demand, and savings and money market deposits, for which the carrying amount represents a reasonable estimate of fair value, as such liabilities have no stated maturity. The fair value of such financial liabilities are not included as of September 30, 2018 as a result of the Company’s adoption of ASU No. 2016-01.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Fair value measurements on a recurring basis. Assets and liabilities measured at fair value on a recurring basis were as follows: | | | | September 30, 2018 | | December 31, 2017 | | June 30, 2019 | | December 31, 2018 |
| | Fair value measurements using | | Fair value measurements using | | Fair value measurements using | | Fair value measurements using |
(in thousands) | | Level 1 | | Level 2 | | Level 3 | | Level 1 | | Level 2 | | Level 3 | | Level 1 | | Level 2 | | Level 3 | | Level 1 | | Level 2 | | Level 3 |
Available-for-sale investment securities (bank segment) | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Mortgage-related securities-FNMA, FHLMC and GNMA | | $ | — |
| | $ | 1,148,690 |
| | $ | — |
| | $ | — |
| | $ | 1,201,473 |
| | $ | — |
| |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | | $ | — |
| | $ | 1,087,487 |
| | $ | — |
| | $ | — |
| | $ | 1,161,416 |
| | $ | — |
|
U.S. Treasury and federal agency obligations | | — |
| | 170,414 |
| | — |
| | — |
| | 184,298 |
| | — |
| | — |
| | 131,206 |
| | — |
| | — |
| | 154,349 |
| | — |
|
Corporate bonds | | — |
| | 49,383 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 51,151 |
| | — |
| | — |
| | 49,132 |
| | — |
|
Mortgage revenue bonds | | — |
| | — |
| | 19,084 |
| | — |
| | — |
| | 15,427 |
| | — |
| | — |
| | 28,166 |
| | — |
| | — |
| | 23,636 |
|
| | $ | — |
| | $ | 1,368,487 |
| | $ | 19,084 |
| | $ | — |
| | $ | 1,385,771 |
| | $ | 15,427 |
| | $ | — |
| | $ | 1,269,844 |
| | $ | 28,166 |
| | $ | — |
| | $ | 1,364,897 |
| | $ | 23,636 |
|
Derivative assets | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Interest rate lock commitments (bank segment) 1 | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 133 |
| | $ | — |
| | $ | — |
| | $ | 473 |
| | $ | — |
| | $ | — |
| | $ | 91 |
| | $ | — |
|
Forward commitments (bank segment) 1 | | — |
| | — |
| | — |
| | — |
| | 4 |
| | — |
| | — |
| | 10 |
| | — |
| | — |
| | — |
| | — |
|
Window forward contracts (electric utility segment)2 | | — |
| | — |
| | — |
| | — |
| | 256 |
| | — |
| |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 393 |
| | $ | — |
| | $ | — |
| | $ | 483 |
| | $ | — |
| | $ | — |
| | $ | 91 |
| | $ | — |
|
Derivative liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments (bank segment) 1 | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 2 |
| | $ | — |
| |
Forward commitments (bank segment) 1 | | — |
| | — |
| | — |
| | 20 |
| | 8 |
| | — |
| | $ | 78 |
| | $ | 47 |
| | $ | — |
| | $ | 34 |
| | $ | 9 |
| | $ | — |
|
Window forward contracts (electric utility segment)2 | | — |
| | 27 |
| | — |
| | — |
| | — |
| | — |
| |
Interest rate swap (Other segment)2 | | | — |
| | 2,019 |
| | — |
| | — |
| | 587 |
| | — |
|
| | $ | — |
| | $ | 27 |
| | $ | — |
| | $ | 20 |
| | $ | 10 |
| | $ | — |
| | $ | 78 |
| | $ | 2,066 |
| | $ | — |
| | $ | 34 |
| | $ | 596 |
| | $ | — |
|
1 Derivatives are carried at fair value with changes in value reflected in the balance sheet in other assets or other liabilities andin the balance sheets with changes in value included in mortgage banking income.
2 Derivatives are included in regulatory assets and/orother liabilities in the balance sheets.
There were no transfers of financial assets and liabilities between Level 1 and Level 2 of the fair value hierarchy during the ninesix months ended SeptemberJune 30, 2018.2019.
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows: |
| | | | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
Mortgage revenue bonds | | 2019 | 2018 | | 2019 | 2018 |
(in thousands) | | | | | | |
Beginning balance | | $ | 27,970 |
| $ | 15,427 |
| | $ | 23,636 |
| $ | 15,427 |
|
Principal payments received | | — |
| — |
| | — |
| — |
|
Purchases | | 196 |
| — |
| | 4,530 |
| — |
|
Unrealized gain (loss) included in other comprehensive income | | — |
| — |
| | — |
| — |
|
Ending balance | | $ | 28,166 |
| $ | 15,427 |
| | $ | 28,166 |
| $ | 15,427 |
|
|
| | | | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
Mortgage revenue bonds | | 2018 | 2017 | | 2018 | 2017 |
(in thousands) | | | | | | |
Beginning balance | | $ | 15,427 |
| $ | 15,427 |
| | $ | 15,427 |
| $ | 15,427 |
|
Principal payments received | | — |
| — |
| | — |
| — |
|
Purchases | | 3,657 |
| — |
| | 3,657 |
| — |
|
Unrealized gain (loss) included in other comprehensive income | | — |
| — |
| | — |
| — |
|
Ending balance | | $ | 19,084 |
| $ | 15,427 |
| | $ | 19,084 |
| $ | 15,427 |
|
ASB holds two mortgage revenue bonds issued by the Department of Budget and Finance of the State of Hawaii. The Company estimates the fair value by using a discounted cash flow model to calculate the present value of estimated future principal and interest payments. The unobservable input used in the fair value measurement is the weighted average discount rate. As of SeptemberJune 30, 2018,2019, the weighted average discount rate was 3.66%3.97%, which was derived by incorporating a credit spread over the one month LIBOR rate. Significant increases (decreases) in the weighted average discount rate could result in a significantly lower (higher) fair value measurement.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - continued(Unaudited)
Fair value measurements on a nonrecurring basis. Certain assets and liabilities are measured at fair value on a nonrecurring basis and therefore are not included in the tables above. These measurements primarily result from assets carried at the lower of cost or fair value or from impairment of individual assets. The carrying value of assets measured at fair value on a nonrecurring basis were as follows:
|
| | | | | | | | | | | | | | | | |
| | | | Fair value measurements |
(in thousands) | | Balance | | Level 1 | | Level 2 | | Level 3 |
June 30, 2019 | | | | | | | | |
Loans | | $ | 224 |
| | $ | — |
| | $ | — |
| | $ | 224 |
|
December 31, 2018 | | | | | | | | |
Loans | | 77 |
| | — |
| | — |
| | 77 |
|
Real estate acquired in settlement of loans | | 186 |
| | — |
| | — |
| | 186 |
|
|
| | | | | | | | | | | | | | | | |
| | | | Fair value measurements |
(in thousands) | | Balance | | Level 1 | | Level 2 | | Level 3 |
Loans | | | | | | | | |
September 30, 2018 | | $ | 77 |
| | $ | — |
| | $ | — |
| | $ | 77 |
|
December 31, 2017 | | 2,621 |
| | — |
| | — |
| | 2,621 |
|
For ninesix months ended SeptemberJune 30,20182019 and 2017,2018, there were no adjustments to fair value for ASB’s loans held for sale.
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis:
|
| | | | | | | | | | | | |
| | | | | | | | Significant unobservable input value (1) |
($ in thousands) | | Fair value | | Valuation technique | | Significant unobservable input | | Range | | Weighted Average |
September 30, 2018 | | | | | | | | | | |
Home equity lines of credit | | $ | 77 |
| | Fair value of collateral | | Appraised value less 7% selling cost | | | | N/A (2) |
Total loans | | $ | 77 |
| | | | | | | | |
| | | | | | | | | | |
December 31, 2017 | | | | | | | | | | |
Residential loans | | $ | 613 |
| | Fair value of collateral | | Appraised value less 7% selling cost | | 71-92% | | 84% |
Commercial loans | | 2,008 |
| | Fair value of collateral | | Appraised value | | 71-76% | | 75% |
Total loans | | $ | 2,621 |
| | | | | | | | |
|
| | | | | | | | | | | | |
| | | | | | | | Significant unobservable input value (1) |
($ in thousands) | | Fair value | | Valuation technique | | Significant unobservable input | | Range | | Weighted Average |
June 30, 2019 | | | | | | | | | | |
Home equity line of credit | | $ | 199 |
| | Fair value of property or collateral | | Appraised value less 7% selling cost | | | | N/A (2) |
Residential land | | 25 |
| | Fair value of property or collateral | | Appraised value less 7% selling cost | | | | N/A (2) |
Total loans | | $ | 224 |
| | | | | | | | |
| | | | | | | | | | |
December 31, 2018 | | | | | | | | | | |
Home equity line of credit | | $ | 77 |
| | Fair value of property or collateral | | Appraised value less 7% selling cost | | | | N/A (2) |
Total loans | | $ | 77 |
| | | | | | | | |
Real estate acquired in settlement of loans | | $ | 186 |
| | Fair value of property or collateral | | Appraised value less 7% selling cost | | | | N/A (2) |
(1) Represent percent of outstanding principal balance.
(2) N/A - Not applicable. There is one loanasset in each fair value measurement type.
Significant increases (decreases) in any of those inputs in isolation would result in significantly higher (lower) fair value measurements.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion updates “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in HEI’s and Hawaiian Electric��s 2017Electric’s 2018 Form 10-K and should be read in conjunction with such discussion and the 20172018 annual consolidated financial statements of HEI and Hawaiian Electric and notes thereto included in HEI’s and Hawaiian Electric’s 20172018 Form 10-K, as well as the quarterly (as of and for the three and ninesix months ended SeptemberJune 30, 2018)2019) condensed consolidated financial statements and notes thereto included in this Form 10-Q.
HEI consolidated
RESULTS OF OPERATIONS
|
| | | | | | | | | | | | | |
(in thousands, except per | | Three months ended September 30 | | % | | |
share amounts) | | 2018 | | 2017 | | change | | Primary reason(s)* |
Revenues | | $ | 768,048 |
| | $ | 673,185 |
| | 14 |
| | Increases for the electric utility and bank segments |
Operating income | | 98,064 |
| | 111,473 |
| | (12 | ) | | Decrease for the electric utility segment, partly offset by increase for the bank segment and lower operating losses for the “other” segment |
Net income for common stock | | 65,900 |
| | 60,073 |
| | 10 |
| | Higher net income at the electric utility and bank segments. See below for effective tax rate explanation. |
Basic earnings per common share | | $ | 0.61 |
| | $ | 0.55 |
| | 11 |
| | Higher net income |
Weighted-average number of common shares outstanding | | 108,879 |
| | 108,786 |
| | — |
| | Issuances of shares under compensation stock plans. |
|
| | | | | | | | | | | | | |
(in thousands, except per | | Nine months ended September 30 | | % | | |
share amounts) | | 2018 | | 2017 | | change | | Primary reason(s)* |
Revenues | | $ | 2,099,199 |
| | $ | 1,897,028 |
| | 11 |
| | Increases for the electric utility and bank segments |
Operating income | | 248,752 |
| | 259,013 |
| | (4 | ) | | Decrease for the electric utility segment, partly offset by increase for the bank segment and lower operating losses for the “other” segment |
Net income for common stock | | 152,201 |
| | 132,927 |
| | 14 |
| | Higher net income at the electric utility and bank segments, partly offset by higher net losses at the “other” segment. See below for effective tax rate explanation. |
Basic earnings per common share | | $ | 1.40 |
| | $ | 1.22 |
| | 15 |
| | Higher net income |
Weighted-average number of common shares outstanding | | 108,847 |
| | 108,737 |
| | — |
| | Issuances of shares under compensation and director stock plans. |
|
| | | | | | | | | | | | | |
| | Three months ended June 30, 2019 | | % | | |
(in thousands) | | 2019 | | 2018 | | change | | Primary reason(s)* |
Revenues | | $ | 715,485 |
| | $ | 685,277 |
| | 4 |
| | Increases for the electric utility and bank segments |
Operating income | | 72,634 |
| | 78,799 |
| | (8 | ) | | Decrease for bank segment and higher operating losses for the “other” segment, partly offset by an increase for the electric utility segment |
Net income for common stock | | 42,512 |
| | 46,054 |
| | (8 | ) | | Lower net income at bank segment and higher net losses at the “other” segment, partly offset by higher net income at the electric utility. See below for effective tax rate explanation. |
|
| | | | | | | | | | | | | |
| | Six months ended June 30, 2019 | | % | | |
(in thousands) | | 2019 | | 2018 | | change | | Primary reason(s)* |
Revenues | | $ | 1,377,100 |
| | $ | 1,331,151 |
| | 3 |
| | Increases for the electric utility and bank segments |
Operating income | | 150,571 |
| | 150,688 |
| | — |
| | Decrease for bank segment and higher operating losses for the “other” segment, offset by an increase for the electric utility segment |
Net income for common stock | | 88,200 |
| | 86,301 |
| | 2 |
| | Higher net income at the electric utility segment, partly offset by lower net income at the bank segment and higher net losses at the “other” segment. See below for effective tax rate explanation. |
| |
* | Also, see segment discussions which follow. |
The Company’s effective tax rates (combined federal and state income tax rates) for the thirdsecond quarters of 2019 and 2018 were 18% and 2017 were 14% and 36%22%, respectively. The Company’s effective tax rates for the first ninesix months of 20182019 and 20172018 were 19% and 35%23%, respectively. The effective tax rates were lower for the three and ninesix months ended SeptemberJune 30, 2018 compared to the same periods in 2017 due primarily to the provision in the Tax Act that lowered the federal income tax rate from 35% to 21% and the related amortization of excess deferred income taxes. In addition, certain tax return adjustments, most notably an increased pension deduction made in conjunction with the filing of the Company’s 2017 tax returns, contributed to the lower effective tax rate due to the additional tax benefits realized that were associated with the rate differential. The lower tax rate was partially offset by lower excess tax benefits associated with share-based awards in the first nine months of 2018 as2019 compared to the same period of 2017 and other Tax Act changes (the non-deductibility of excess executive compensation and various fringe benefit costs and lossin 2018 due primarily to the additional amortization of the domestic production activities deduction).
HEI’s consolidated ROACE was 8.7% forUtilities’ regulatory liability related to certain excess deferred income taxes resulting from the twelve months ended September 30, 2018Tax Act’s decrease in federal income tax rate and 8.5% for the twelve months ended September 30, 2017.
Dividends. The payout ratios for the first nine months of 2018 and full year 2017 were 67% and 82%, respectively. HEI currently expects to maintain its dividend at its present level; however, the HEI Board of Directors evaluates the dividend
quarterly and considers many factors in the evaluation including, but not limited to, the Company’s results of operations, the long-term prospects for the Company and current and expected future economic conditions.higher bank-owned life insurance income that is nontaxable.
Economic conditions.
Note: The statistical data in this section is from public third-party sources that management believes to be reliable (e.g., Department of Business, Economic Development and Tourism (DBEDT), Council on Revenues, University of Hawaii Economic Research Organization, U.S. Bureau of Labor Statistics, Department of Labor and Industrial Relations (DLIR), Hawaii Tourism Authority (HTA), Honolulu Board of REALTORS®, Federal Open Market Committee and national and local newspapers)news media).
Through the first three quartershalf of 2018,2019, Hawaii’s tourism industry, a significant driver of Hawaii’s economy, continues to growshowed an increase in both visitor spendingarrivals and arrivals.a decrease in visitor spending. Visitor expenditures increased 9.8% and arrivals increased 6.5%4.2% and expenditures decreased -2.0% compared to the same period in 2017.2018. While visitor statistics are mixed year-to-date, DBEDT forecasts full-year growth in visitor arrivals and visitor spending for 2019 and continued annual growth in visitor arrivals and visitor spending through 2022. Looking ahead, the Hawaii Tourism Authority expects scheduled nonstop seats to Hawaii to increase as the year progresses, driven primarily by an increase in seats from West Coast, East Coast and Asia. The introduction of Southwest Airlines to the Hawaii market in March 2019 could lead to a potential boost in visitor arrivals.
Hawaii’s unemployment rate remained steady at 2.2%2.8% for September 2018,June 2019, which was comparable tohigher than the rate for September 2017 andJune 2018, but lower than the national unemployment rate of 3.7%. It is also the lowest unemployment rate in the nation.
Hawaii real estate activity, as indicated by the home resale market, experienced a growthdecline in median sales prices for single family homes and condominiums so far in 2018.2019. Median sales prices for single family residential homes on Oahu through September 2018June
2019 were higherlower by 4.2%-0.5% and for condominiums were higherlower by 5.5%,-1.4% over the same time period in 2017.2018. The number of closed sales for single family residential homes and condominiums were down by -3.7% and -0.1%-8.8% respectively through SeptemberJune of 20182019 compared to same time period of 2017.2018.
Hawaii’s petroleum product prices reflect supply and demand in the Asia-Pacific region and the price of crude oil in international markets. Although the price of crude oil fluctuates month to month, the general trendprice has been an increasing one over the last 2.5 years.few months.
At its September 2018June 2019 meeting, the Federal Open Market Committee (FOMC) decided to raisemaintain the target range for the federal funds rate from “2%at “2.25% to 2.25%2.50%” in view of realized and expected outlook on the labor market conditions and inflation.inflation, however, uncertainties around the outlook has increased. The FOMCCommittee will closely monitor information on the economic outlook and indicated they will act as appropriate to sustain the expansion.
In its County Forecast released in May 2019, the University of Hawaii Economic Research Organization stated that over the past year while growth continues, there has been a slowing of growth across all counties. Their near-term outlook for all counties remains muted, reflecting limits to growth in a tight labor market, mature construction expansion and restrained tourism prospects. The State’s Department of Business, Economic Development & Tourism’s second quarter 2019 Outlook for the Economy report stated that Hawaii’s economy is expected to continue to assess economic conditions relative to its objectives of maximum employmentpositive growth in 2019 and 2% inflation2020 based on recent developments in determining the sizenational and timing of future adjustments toglobal economics, performance in the target range.
The performance of Hawaii’s tourism industry, remains strong. However, natural disasters suchlabor market conditions and growth in personal income and tax revenues. They are projecting the economy, as the volcanic eruption on the Big Island and flooding from tropical storms on Kauai and the Big Island have had negative impacts on those islands, translatingmeasured by real GDP, to some visitor traffic diversion to Oahu and Maui. Local economists are agreeing that Hawaii’s economic growth continues to be positive but are signifying that the economic expansion has slowed. Potential risks to the Hawaii economy include infrastructure constraints, tight labor markets and high housing costs creating inflationary pressures. International trade tariffs and natural disasters also remain a sourceshow an increase of great uncertainty. Most recently, a hotel employee strike which started1.2% in early October continues to impact thousands of hotel workers, customers and guests at a handful of properties on Oahu and Maui which could put a damper on Hawaii’s visitor industry.2019, followed by 1.3% in 2020.
| | | | Three months ended September 30 | | Nine months ended September 30 | | | Three months ended June 30 | | Six months ended June 30 | |
(in thousands) | | 2018 | | 2017 | | 2018 | | 2017 | | Primary reason(s) | | 2019 | | 2018 | | 2019 | | 2018 | | Primary reason(s) |
Revenues | | $ | 143 |
| | $ | 127 |
| | $ | 218 |
| | $ | 299 |
| | | $ | 14 |
| | $ | 47 |
| | $ | 82 |
| | $ | 75 |
| |
Operating loss | | (3,236 | ) | | (4,000 | ) | | (10,865 | ) | | (12,655 | ) | | Third quarter and first nine months of 2018 include $0.7 million and $3.0 million, respectively, of operating income from Pacific Current, LLC1. Third quarter 2018 corporate expense was slightly lower than third quarter of 2017; first nine months of 2018 corporate expense was slightly higher than same period in 2017. | | (4,312 | ) | | (3,262 | ) | | (9,057 | ) | | (7,629 | ) | | The second quarters of 2019 and 2018 include $1.2 million and $1.3 million, respectively, of operating income from Pacific Current1. Second quarter 2019 corporate expense was $0.9 million higher than the second quarter of 2018, primarily due to higher professional fees. The six months ended June 30, 2019 and 2018 include $1.4 million and $2.3 million, respectively, of operating income from Pacific Current1. The lower Pacific Current operating income was primarily due to the hiring of Pacific Current employees. Corporate expense for the second quarter of 2019 was $0.5 million higher than the second quarter of 2018, primarily due to higher professional fees, partly offset by lower incentive compensation accruals and adjustments in the first six months of 2018, as compared to the first six months of 2019. |
Net loss | | (5,033 | ) | | (5,006 | ) | | (16,897 | ) | | (11,807 | ) | | Third quarter and first nine months of 2018 include higher interest expense (due to higher interest rates and balances at corporate and new debt at Pacific Current, LLC related to Hamakua Energy’s acquisition of a power plant) and lower tax benefits on expenses as a result of tax reform in third quarter and first nine months of 2018 as compared to the same periods in 2017. | | (7,078 | ) | | (5,676 | ) | | (14,355 | ) | | (11,864 | ) | | The net loss for the second quarter and first six months of 2019 was higher than the net loss for the second quarter and first six months of 2018 due to higher interest expense (as a result of higher interest rates and balances at corporate), higher HEI corporate expenses. and lower Pacific Current income, partially offset by a higher income tax benefit. |
| |
1 | Hamakua Energy’s sales to Hawaii Electric Light (a regulated affiliate) are eliminated in consolidation, but Hamakua Energy's profit on electricity sales to Hawaii Electric Light is not required to be eliminated because the PPA was approved by the PUC and it is probable that, through the ratemaking process, future revenue from Hawaii Electric Light’s sale of the electricity will approximate its purchase price from Hamakua Energy under the PPA.consolidation. |
The “other” business segment (loss)/income includes results of the stand-alone corporate operations of HEI and ASB Hawaii, Inc. (ASBH), as well as the results of Pacific Current, LLC, a direct subsidiary of HEI focused on investing in clean energy and sustainable infrastructure projects; Pacific Current’s indirect subsidiary, Hamakua Energy, LLC, which owns a 60-MW combined cycle power plant, formerly owned by Hamakua Energy Partners, L.P.; Pacific Current’s indirect subsidiary, Mauo, LLC (Mauo), which is currently constructing a 8.6 MW solar-plus-storage project; HEI Properties, Inc., a company which held passive, venture capital investments (all of which have been sold or abandoned prior to its dissolution in December 2015 and final winding up in June 2017); and The Old Oahu Tug Service, Inc., a maritime freight transportation company that ceased operations in 1999, but has remaining employee benefit payments obligations; as well as eliminations of intercompany transactions.
Acquisition of a Solar + Storage Power Purchase Agreement. On February 2, 2018, Mauo executed definitive agreements to acquire a solar-plus-storage PPA for a multi-site, commercial-scale project that will provide 8.6 MW of solar capacity and 42.3 MWH of storage capacity on the islands of Maui and Oahu. The PPA has a 15-year term with an option for the customer to extend for an additional five years. The system is being constructed by a third-party contractor under an Engineering, Procurement and Construction (EPC) contract that was contemporaneously negotiated and executed by Mauo. The EPC contract provides a fixed price for the construction of the system, a project completion schedule and performance obligations designed to match the requirements of the PPA. Mauo plans to fund the construction of the project with a construction loan facility that will be repaid at the commercial operation date (ultimately with cash from investment tax credits, state renewable tax credits and non-recourse project debt). Most of the separate sites that comprise the project are expected to be substantially complete and operational in 2019.
FINANCIAL CONDITION
Liquidity and capital resources. As a result of the Tax Cut and Jobs Act, utility property is no longer eligible for bonus depreciation, but further guidance is required in order to finally determine the application of the new law. However, note that recent clarification in the tax law indicates that certain assets with longer construction periods that were placed in service after the effective date may be grandfathered and qualify for the old 50% bonus depreciation if subject to binding contracts entered into before such effective date. Consequently, additional bonus depreciation was taken for the fourth quarter of 2017 in the Company’s income tax return, resulting in an additional deferral of income taxes. The Utilities are currently evaluating its larger projects placed into service in 2018 for applicability. Nevertheless, the initial cash requirement for future utility capital projects will generally increase because of the loss of the immediate tax benefit from bonus depreciation. The Company believes that its ability to generate cash, both internally from electric utility and banking operations and externally from issuances of equity and debt securities, commercial paper and bank borrowings, is adequate to maintain sufficient liquidity to fund its contractual obligations and commercial commitments, its forecasted capital expenditures and investments, its expected retirement benefit plan contributions and other cash requirements for the foreseeable future.
The consolidated capital structure of HEI (excluding deposit liabilities and other bank borrowings) was as follows: | | (dollars in millions) | | September 30, 2018 | | December 31, 2017 | | June 30, 2019 | | December 31, 2018 |
Short-term borrowings—other than bank | | $ | 203 |
| | 5 | % | | $ | 118 |
| | 3 | % | | $ | 212 |
| | 5 | % | | $ | 74 |
| | 2 | % |
Long-term debt, net—other than bank | | 1,782 |
| | 43 |
| | 1,684 |
| | 43 |
| | 1,884 |
| | 43 |
| | 1,880 |
| | 45 |
|
Preferred stock of subsidiaries | | 34 |
| | 1 |
| | 34 |
| | 1 |
| | 34 |
| | 1 |
| | 34 |
| | 1 |
|
Common stock equity | | 2,132 |
| | 51 |
| | 2,097 |
| | 53 |
| | 2,209 |
| | 51 |
| | 2,162 |
| | 52 |
|
| | $ | 4,151 |
| | 100 | % | | $ | 3,933 |
| | 100 | % | | $ | 4,339 |
| | 100 | % | | $ | 4,150 |
| | 100 | % |
HEI’s commercial paper borrowings and line of credit facility were as follows:
| | | | Average balance | | Balance | | Average balance | | Balance |
(in millions) | | Nine months ended September 30, 2018 | | September 30, 2018 | | December 31, 2017 | | Six months ended June 30, 2019 | | June 30, 2019 | | December 31, 2018 |
Commercial paper | | $ | 49 |
| | $ | 68 |
| | $ | 63 |
| | $ | 40 |
| | $ | 50 |
| | $ | 49 |
|
Line of credit draws | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Undrawn capacity under HEI’s line of credit facility | | | | 150 |
| | 150 |
| | | | 150 |
| | 150 |
|
Note: This table does not include Hawaiian Electric’s separate commercial paper issuances and line of credit facilities and draws, which are disclosed below under “Electric utility—Financial Condition—Liquidity and capital resources.” The maximum amount of HEI’s external short-term borrowings during the first ninesix months of 20182019 was $68$57 million.
HEI has a $150 million line of credit facility with no amounts outstanding at SeptemberJune 30, 2018.2019. See Note 5 of the Condensed Consolidated Financial Statements.
The Company has the ability to satisfy the share purchase requirements for the HEI Dividend Reinvestment and Stock Purchase Plan (DRIP), HEIRSP and ASB 401(k) Plan either through the issuance of new shares, which provides new equity capital, or through open market purchases of its common stock. From December 7, 2016 to date, HEI satisfied the share purchase requirements for these plans through open market purchases of its common stock rather than through new issuances.
On October 4, 2018, HEI closed on a private placement transaction to issue $150 million senior unsecured notes in two tranches ($50 million HEI Series 2018A and $100 million HEI Series 2018B). Proceeds from the $50 million HEI Series 2018A tranche drawn in October 2018 were used to repay HEI’s $50 million short-term borrowing with The Bank of Tokyo-Mitsubishi UFJ, Ltd. Proceeds from the HEI Series 2018B tranche to be drawn in December 2018 will be used for general corporate purposes, including contributions to Hawaiian Electric to maintain a targeted equity capitalization structure.
For the first ninesix months of 2018,2019, net cash provided by operating activities of HEI consolidated was $258$133 million. Net cash used by investing activities for the same period was $542$275 million, primarily due to Hawaiian Electric’s consolidated capital expenditures and ASB’s net increase in loans, held for investment and purchases of investment securities, partly offset by ASB’sreceipt of repayments from available-for-sale investment securities and Hawaiian Electric’s receipt of contributions in aid of construction.securities. Net cash provided by financing activities during this period was $194$171 million as a result of several factors, including net increases in short-term borrowings and ASB’s deposit liabilities, proceeds from other bank borrowingsthe issuance of short-term and long-term debt, and net increases in ASB’s retail purchase agreements, partly offset by the payment of common stock dividends and repaymentsrepayment of other bank borrowings. Other than capital contributions from their parent company, intercompany services (and related intercompany payables and receivables), Hawaiian Electric’s periodic short-term borrowings from HEI (and related interest) and the payment of dividends to HEI, the electric utility and bank segments are largely autonomous in their operating, investing and financing activities. (See the electric utility and bank segments’ discussions of their cash flows in their respective “Financial condition—Liquidity and capital resources” sections below.)long-term debt. During the first ninesix months of 2018,2019, Hawaiian Electric and ASB (through ASB Hawaii) paid cash dividends to HEI of $77$51 million and $36$33 million, respectively.
CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS AND FINANCIAL CONDITION
Dividends.The payout ratios for the first six months of 2019 and full year 2018 were 79% and 78%, respectively. HEI currently expects to maintain its dividend at its present level; however, the HEI Board of Directors evaluates the dividend quarterly and considers many factors in the evaluation including, but not limited to, the Company’s results of operations, the long-term prospects for the Company and financial condition can be affected by numerous factors, many of which are beyond the Company’s controlcurrent and could causeexpected future results of operations to differ materially from historical results. For information about certain of these factors, see pages 49, 63 to 65, and 75 to 77 of HEI’s MD&A included in Part II, Item 7 of HEI’s 2017 Form 10-K.economic conditions.
Additional factors that may affect future results and financial condition are described on pages iv and v under “Cautionary Note Regarding Forward-Looking Statements.”
MATERIAL ESTIMATES AND CRITICAL ACCOUNTING POLICIESFINANCIAL CONDITION
In preparing financial statements, management is required to make estimatesLiquidity and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses. Actual results could differ significantly from those estimates.
In accordance with SEC Release No. 33-8040, “Cautionary Advice Regarding Disclosure About Critical Accounting Policies,” management has identified the accounting policies it believes to be the most critical to the Company’s financial statements—that is, managementcapital resources. The Company believes that these policies areits ability to generate cash, both the most important to the portrayal of the Company’s results of operations and financial condition, and currently require management’s most difficult, subjective or complex judgments.
For information about these material estimates and critical accounting policies, see pages 50 to 51, 65, and 77 to 80 of HEI’s MD&A included in Part II, Item 7 of HEI’s 2017 Form 10-K.
Following are discussions of the results of operations, liquidity and capital resources of theinternally from electric utility and banking operations and externally from issuances of equity and debt securities, commercial paper and bank segments.borrowings, is adequate to maintain sufficient liquidity to fund its contractual obligations and commercial commitments, its forecasted capital expenditures and investments, its expected retirement benefit plan contributions and other cash requirements for the foreseeable future.
Electric utility
RESULTS OF OPERATIONSThe consolidated capital structure of HEI (excluding deposit liabilities and other bank borrowings) was as follows: |
| | | | | | | | | | | | | | | | |
Three months ended September 30 | | Increase | | |
2018 | | 2017 | | (decrease) | | (dollars in millions, except per barrel amounts) |
$ | 687 |
| | $ | 599 |
| | $ | 88 |
| | | | Revenues. Net increase largely due to: |
| | | | | | $ | 57 |
| | higher fuel oil prices1 |
| | | | | | 26 |
| | higher purchased power energy costs2 |
| | | | | | 11 |
| | higher rate relief |
| | | | | | 8 |
| | higher KWH generated |
| | | | | | 6 |
| | higher RAM and MPIR revenues |
| | | | | | (7 | ) | | lower KWH purchased |
| | | | | | (12 | ) | | Tax reform adjustment |
207 |
| | 146 |
| | 61 |
| | | | Fuel oil expense. Increase due to higher fuel oil prices and higher KWH generated |
178 |
| | 160 |
| | 18 |
| | | | Purchased power expense. Net increase due to: |
| | | | | | 24 |
| | higher purchased power energy price |
| | | | | | (6 | ) | | lower KWH purchased |
114 |
| | 99 |
| | 15 |
| | | | Operation and maintenance expenses. Net increase due to: |
| | | | | | 6 |
| | reset of pension costs included in rates as part of rate case interim decisions |
| | | | | | 2 |
| | 25KV underground circuit repair work |
| | | | | | 2 |
| | higher operation and maintenance expenses for generation plants |
| | | | | | 1 |
| | operation expenses for Schofield Generating Station placed in service in June |
| | | | | | 1 |
| | higher workers’ compensation claims |
| | | | | | 1 |
| | higher medical premium costs |
| | | | | | 1 |
| | higher underground cable maintenance costs |
116 |
| | 105 |
| | 11 |
| | | | Other expenses. Increase due to higher revenue taxes from higher revenue, coupled with higher depreciation expense for plant investments in 2017 |
74 |
| | 88 |
| | (14 | ) | | | | Operating income. Decrease due to higher operation and maintenance and other expenses, offset in part by higher revenue |
50 |
| | 47 |
| | 3 |
| | | | Net income for common stock. Increase due to higher RAM and MPIR revenues, rate relief and lower income taxes, offset in part by higher expenses, including interest expense. See below for discussion on effective tax rate. |
| | | | | | | | |
2,329 |
| | 2,340 |
| | (11 | ) | | | | Kilowatthour sales (millions)3 |
$ | 90.93 |
| | $ | 66.73 |
| | $ | 24.20 |
| | | | Average fuel oil cost per barrel1 |
|
| | | | | | | | | | | | | | |
(dollars in millions) | | June 30, 2019 | | December 31, 2018 |
Short-term borrowings—other than bank | | $ | 212 |
| | 5 | % | | $ | 74 |
| | 2 | % |
Long-term debt, net—other than bank | | 1,884 |
| | 43 |
| | 1,880 |
| | 45 |
|
Preferred stock of subsidiaries | | 34 |
| | 1 |
| | 34 |
| | 1 |
|
Common stock equity | | 2,209 |
| | 51 |
| | 2,162 |
| | 52 |
|
| | $ | 4,339 |
| | 100 | % | | $ | 4,150 |
| | 100 | % |
HEI’s commercial paper borrowings and line of credit facility were as follows:
|
| | | | | | | | | | | | |
| | Average balance | | Balance |
(in millions) | | Six months ended June 30, 2019 | | June 30, 2019 | | December 31, 2018 |
Commercial paper | | $ | 40 |
| | $ | 50 |
| | $ | 49 |
|
Line of credit draws | | — |
| | — |
| | — |
|
Undrawn capacity under HEI’s line of credit facility | | | | 150 |
| | 150 |
|
|
| | | | | | | | | | | | | | | | |
Nine months ended September 30 | | Increase | | |
2018 | | 2017 | | (decrease) | | (dollars in millions, except per barrel amounts) |
$ | 1,866 |
| | $ | 1,674 |
| | $ | 192 |
| | | | Revenues. Net increase largely due to: |
| | | | | | $ | 119 |
| | higher fuel oil prices1 |
| | | | | | 50 |
| | higher purchased power energy costs2 |
| | | | | | 35 |
| | higher RAM and MPIR revenues |
| | | | | | 28 |
| | higher rate relief |
| | | | | | 5 |
| | higher KWH generated |
| | | | | | (10 | ) | | lower KWH purchased |
| | | | | | (34 | ) | | Tax reform adjustment |
545 |
| | 432 |
| | 113 |
| | | | Fuel oil expense. Increase due to higher fuel oil prices and higher KWH generated |
478 |
| | 441 |
| | 37 |
| | | | Purchased power expense. Net increase due to: |
| | | | | | 44 |
| | higher purchased power energy price |
| | | | | | 2 |
| | higher AES Hawaii capacity charges |
| | | | | | (9 | ) | | lower KWH purchased |
334 |
| | 302 |
| | 32 |
| | | | Operation and maintenance expenses. Net increase due to: |
| | | | | | 17 |
| | reset of pension costs included in rates as part of rate case interim decisions |
| | | | | | 3 |
| | 25KV underground circuit repair work |
| | | | | | 3 |
| | higher operation and maintenance expenses for generation plants |
| | | | | | 2 |
| | write-off of smart grid costs |
| | | | | | 2 |
| | higher ERP costs related to outside consultants |
| | | | | | 2 |
| | higher medical premium costs |
| | | | | | 1 |
| | operation expenses for Schofield Generating Station placed in service in June |
| | | | | | 1 |
| | one-time rent expense adjustment for existing substation land |
| | | | | | 1 |
| | higher workers’ compensation claims |
328 |
| | 304 |
| | 24 |
| | | | Other expenses. Increase due to higher revenue taxes from higher revenue, coupled with higher depreciation expense for plant investments in 2017 |
181 |
| | 195 |
| | (14 | ) | | | | Operating income. Decrease due to higher operation and maintenance and other expenses, offset in part by higher revenue |
108 |
| | 95 |
| | 13 |
| | | | Net income for common stock. Increase due to higher RAM and MPIR revenues, rate relief and lower taxes, offset in part by higher expenses, including interest expense. See below for discussion on effective tax rate. |
| | | | | | | | |
6,469 |
| | 6,528 |
| | (59 | ) | | | | Kilowatthour sales (millions)3 |
$ | 84.67 |
| | $ | 67.42 |
| | $ | 17.25 |
| | | | Average fuel oil cost per barrel1 |
462,516 |
| | 461,408 |
| | 1,108 |
| | | | Customer accounts (end of period) |
| |
1 | The rate schedules of the electric utilities currently contain energy cost adjustment clauses (ECACs) through which changes in fuel oil prices and certain components of purchased energy costs are passed on to customers. |
| |
2 | The rate schedules of the electric utilities currently contain purchase power adjustment clauses (PPACs) through which changes in purchase power expenses (except purchased energy costs) are passed on to customers. |
| |
3 | KWH sales were lower when compared to the same quarter in the prior year due largely to continued energy efficiency and conservation efforts by customers and increasing levels of private customer-sited renewable generation. |
The Utilities’ effective tax rates for the third quarters of 2018 and 2017 were 12% and 36%, respectively. The Utilities’ effective tax rates for the first nine months of 2018 and 2017 were 19% and 36%, respectively. The effective tax rates were lower for the three and nine months ended September 30, 2018 compared to the same periods in 2017 due primarily to the provision in the Tax Act that lowered the federal income tax rate from 35% to 21% and the related amortization of excess deferred income taxes. In addition, certain tax return adjustments, most notably an increased pension deduction made in conjunction with the filing of the Company’s 2017 tax returns, contributed to the lower effective tax rate that were associated with the additional tax benefits realized due to the rate differential. The lower tax rate was partially offset by other Tax Act
changes (the non-deductibility of excess executive compensation and various fringe benefit costs and the loss of the domestic production activities deduction).
Note: This table does not include Hawaiian Electric’s consolidated ROACE was 7.2% for the twelve months ended September 30, 2018separate commercial paper issuances and September 30, 2017.
line of credit facilities and draws, which are disclosed below under “Electric utility—Financial Condition—Liquidity and capital resources.” The Utilities’ consolidated KWH sales have declined each year since 2007. Based on expectationsmaximum amount of additional customer renewable self-generation and energy-efficiency installations, the Utilities’ full year 2018 KWH sales are expected to be below the 2017 level. However, due to the decoupling model implemented in 2011, revenues are not tied to KWH sales and include annual rate adjustments to revenues. See “Decoupling” in the “Regulatory proceedings” section of Note 3 of the condensed consolidated financial statements for additional information.
The net book value (cost less accumulated depreciation) of utility property, plant and equipment (PPE) as of September 30, 2018 amounted to $4 billion, of which approximately 29% related to generation PPE, 62% related to transmission and distribution PPE, and 9% related to other PPE. Approximately 10% of the total net book value relates to generation PPE that has been deactivated or that the Utilities plan to deactivate or decommission. See “Adequacy of supply” below.
See “Economic conditions” in the “HEI Consolidated” section above.
Executive overview and strategy. The Utilities provide electricity on all the principal islands in the state, other than Kauai, and operate five separate grids. The Utilities’ mission is to provide innovative energy leadership for Hawaii, to meet the needs and expectations of customers and communities, and to empower them with affordable, reliable and clean energy. The goal is to create a modern, flexible and dynamic electric grid that enables an optimal mix of distributed energy resources (such as private rooftop solar), demand response and grid-scale resources to achieve the statutory goal of 100% renewable energy by 2045.
Transition to renewable energy. The Utilities are committed to partnering with the State of Hawaii in achieving its Renewable Portfolio Standard goal of 100% renewable energy by 2045. Hawaii’s RPS law requires electric utilities to meet an RPS of 15%, 30%, 40%, 70% and 100% by December 31, 2015, 2020, 2030, 2040 and 2045, respectively. The Utilities have been successful in adding significant amounts of renewable energy resources to their electric systems and exceeded the 2015 RPS goal. The Utilities' RPS for 2017 was about 27% and is on its way to achieving the 2020 RPS goal of 30%. (See "Developments in renewable energy efforts” below).
Power Supply Improvement Plans and Integrated Grid Planning. The December 2016 PSIP Update Report approved by the PUC in July 2017 includes the continued growth of private rooftop solar and describes the grid and generation modernization work needed to reliably integrate an estimated total of 165,000 private systems by 2030, and additional grid-scale renewable energy resources. In addition, the plans forecast the addition of 360 MW of grid-scale solar and 157 MW of grid-scale wind, with 8 MW derived from the first phase of the community-based renewable energy (CBRE) program. The plans also include 115 MW from Demand Response (DR) programs, which can shift customer use of electricity to times when more renewable energy is available, potentially making room to add even more renewable resources. The December 2016 Update Report emphasizes work that is in progress or planned through 2021 on each of the five islands the Utilities serve.
Achieving 100% renewable energy will require modernizing the grid through coordinated energy system planning in partnership with local communities and stakeholders to affordably move Hawaii towards reliable and resilient clean energy future with minimal risk. To accomplish this, the Utilities filed its Integrated Grid Planning (IGP) Report with the PUC on March 1, 2018, which provides an innovative systems approach to energy planning intended to yield the most cost-effective renewable energy pathways that are rooted in customer and stakeholder input. The Utilities’ IGP fully integrates resource, transmission, and distribution planning and incorporates solutions sourcing into the planning process. This will enable optimization and coordination of the solutions, thereby resulting in actionable near-term plans that maximize value to customers.
The PUC opened a docket for the IGP process that the Utilities had proposed. The Utilities are required to file an IGP work plan by December 14, 2018, describing the timing and scope of major activities that will occur in the IGP process.
Demand response programs. The PUC provided guidance concerning the objectives and goals for Demand Response (DR) programs, and ordered the Utilities to develop an integrated DR Portfolio Plan that will enhance system operations and reduce costs to customers. The Utilities’ DR Portfolio will create the economic and technical means by which customers can use their own equipment and behavior to have a role in the management of the electricity grid. Participating customers will be empowered with increasing opportunities to simultaneously install DER enabling active participation in the grid and its associated economics. These opportunities will take the form of either rates or incentive-based programs that will compensate customers for their participation, or by way of engagements with turnkey service providers that contract with the Utilities to aggregate and deliver various grid services on behalf of participating customers and their distributed assets.
In October 2017, the PUC approved the Utilities request made in December 2015 to defer and recover certain computer software and software development costs for a DR Management System in an amount not to exceed $3.9 million, exclusive of AFUDC, through the Renewable Energy Infrastructure Program Surcharge. The Utilities completed the first milestone of Blueprinting and realization phase and have transitioned into the system integration testing phase, which will continue through the fourth quarter of 2018. The Utilities are still on schedule for the DR Management System to be in service by first quarter of 2019.
On January 25, 2018, the PUC approved the Utilities’ revised DR Portfolio tariff structure. The PUC supported the approach of working with aggregators to implement the DR portfolio, and ordered the Utilities to complete contracting by June 2018 and initiate first implementation by the third quarter of 2018. The Utilities have selected the aggregators and commenced negotiations in July 2018, with many technical requirements discussions held. The negotiations with the aggregators will continue into early fourth quarter of 2018.
Distributed Energy Resources. The PUC has approved rules and tariffs for the following Distributed Energy Resources (DER) programs:
| |
1) | Net Energy Metering (NEM) provides bill credit for the energy supplied from the customer’s renewable system at the retail rate of energy delivered from the system. The NEM program was capped at 2015 levels and has been closed to new participants. Non-export customer systems can be added to NEM systems and NEM customers are allowed to add non-export energy storage. |
| |
2) | Customer Grid Supply (CGS) allows customers to receive credit on their bills for energy delivered to the grid at specified rates for the energy delivered. Caps on availability of the CGS program on each island system apply and customers currently under the CGS program are grandfathered under rates which are fixed until 2022. |
| |
3) | Controllable Customer Grid Supply (CGS+) program allows PV systems without battery storage to deliver energy to the grid on an as-available basis except when system-wide technical conditions require reduction of output. CGS+ customers receive credit on their bills for energy delivered to the grid at specified rates for the energy delivered. Caps on availability of the CGS+ program on each island system apply and rates are fixed until 2022. |
| |
4) | Smart Export program is designed for PV systems with battery storage and features zero compensation during mid-day, but enhanced compensation at other times of the day to reflect the value of the energy to the grid at different times of the day. Caps on availability of the Smart Export program on each island system apply and rates are fixed until 2022. |
| |
5) | Customer Self Supply program is designed for customers with renewable systems who are connected and may receive energy from but do not export to the grid. |
PUC orders have also addressed interconnection requirements, authorized advanced inverter functions in PV and storage systems and specified reporting requirements regarding hosting capacity analyses.
Grid modernization. After launching a smart grid customer engagement plan during the second quarter of 2014, Hawaiian Electric replaced approximately 5,200 residential and commercial meters with smart meters, 160 direct load control switches, fault circuit indicators and remote controlled switches in selected areas across Oahu as part of the Smart Grid Initial Phase implementation. Also under the Initial Phase a grid efficiency measure called Volt/Var Optimization (or Conservation Voltage Reduction) was enabled, customer energy portals were launched and are available for customer use and a PrePay Application was launched. The Initial Phase implementation was completed in 2015. The smart grid provides benefits such as customer tools to manage their electric bills, potentially shortening outages and enabling the Utilities to integrate more low-cost renewable energy, like wind and solar, which will reduce Hawaii’s dependence on imported oil.
In March 2016, the Utilities sought PUC approval to commit funds for an expansion of the smart grid project. The proposed smart grid project was estimated to cost $340 million and to be implemented over 5 years. On January 4, 2017, the PUC issued an order dismissing the application without prejudice and directing the Utilities to submit a Grid Modernization Strategy.
The PUC indicated that the overall goal of the Grid Modernization Strategy is to deploy modern grid investments at an appropriate priority, sequence and pace to cost-effectively maximize flexibility, minimize the risk of redundancy and obsolescence, deliver customer benefits and enable greater DER and renewable energy integration. On June 30, 2017, the Utilities filed an initial draft of the Grid Modernization Strategy describing how new technology will help triple private rooftop solar and make use of rapidly evolving products including storage and advanced inverters. The cost of the first segment of the modernization is estimated at about $205 million over six years. The Utilities filed their final Grid Modernization Strategy on August 29, 2017. On February 7, 2018, the PUC issued an order setting forth next steps and directives for the Utilities to implement the Grid Modernization Strategy. The Utilities have begun work to implement the Grid Modernization Strategy by issuing solicitations for advanced meters, a meter data management system, and a communications network. Also, the Utilities
have filed their first application with the PUC on June 21, 2018, for the first implementation phase. Additional applications will be filed later to implement subsequent phases of the strategy.
Community-Based Renewable Energy. In December 2017, the PUC adopted a CBRE program framework which allows customers who cannot, or chose not to, take advantage of private rooftop solar to receive the benefits of renewable energy to help offset their monthly electric bills and support clean energy for Hawaii. The program has two phases.
The first phase will total 8 MW of solar PV only with one credit rate for each island. The Utilities' role will be limited to administrative onlyHEI’s external short-term borrowings during the first phase. In July 2018, the Utilities’ tariffs for each island and phase 1six months of the CBRE program commenced. The Utilities are in the process2019 was $57 million.
HEI has a $150 million line of verifying the projects and awarding the capacity to interested subscriber organizations. The response has been positive; four of the five islands that the Utilities serve have received applications that equal or exceed what is allowed in phase 1.
The second phase will commence after review of the first full year of the first phase. The second phase is contemplated to be a larger capacity and include multiple credit rates (e.g., time of day) and various technologies. The Utilities will have the opportunity to develop self-build projects; however 50% of utility capacity will be reserved for low to moderate income customers.
Microgrid services tariff proceeding. On July 10, 2018, the PUC issued an order instituting a proceeding to investigate establishment of a microgrid services tariff, pursuant to Act 200 (July 10, 2018 Act). The PUC will issue subsequent order(s) establishing a statement of issues to be addressed in the order, and issue a procedural schedule to govern this proceeding, after the deadline for the filing of motions to intervene or participate.
Decoupling. facility with no amounts outstanding at June 30, 2019. See "Decoupling" in Note 3 of the Condensed Consolidated Financial Statements for a discussion of decoupling.
As part of decoupling, the Utilities also track their rate-making ROACEs as calculated under the earnings sharing mechanism, which includes only items considered in establishing rates. At year-end, each utility's rate-making ROACE is compared against its ROACE allowed by the PUC to determine whether earnings sharing has been triggered. Annual earnings of a utility over and above the ROACE allowed by the PUC are shared between the utility and its ratepayers on a tiered basis. Earnings sharing credits are included in the annual decoupling filing for the following year. Results for 2017, 2016 and 2015 did not trigger the earnings sharing mechanism for the Utilities.
Regulated returns.Actual and PUC-allowed (as of September 30, 2018) returns were as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
% | | Rate-making Return on rate base (RORB)* | | ROACE** | | Rate-making ROACE*** |
Twelve months ended September 30, 2018 | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric |
Utility returns | | 6.32 |
| | 7.32 |
| | 5.99 |
| | 6.99 |
| | 8.34 |
| | 7.10 |
| | 7.55 |
| | 8.83 |
| | 6.94 |
|
PUC-allowed returns | | 7.57 |
| | 7.80 |
| | 7.43 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
|
Difference | | (1.25 | ) | | (0.48 | ) | | (1.44 | ) | | (2.51 | ) | | (1.16 | ) | | (2.40 | ) | | (1.95 | ) | | (0.67 | ) | | (2.56 | ) |
* Based on recorded operating income and average rate base, both adjusted for items not included in determining electric rates.
** Recorded net income divided by average common equity.
*** ROACE adjusted to remove items not included by the PUC in establishing rates, such as incentive compensation.
The gap between PUC-allowed ROACEs and the ROACEs actually achieved is primarily due to: the consistent exclusion of certain expenses from rates (for example, incentive compensation and charitable contributions), the recognition of annual RAM revenues on June 1 annually rather than on January 1, the low RBA interest rate (currently a short-term debt rate rather than the actual cost of capital), O&M increases and return on capital additions since the last rate case in excess of indexed escalations, and the portion of the pension regulatory asset not earning a return due to pension contributions and pension costs in excess of the pension amount in rates. In 2017, the utility ROACEs actually achieved reflect negative impacts of the Tax Act on deferred tax assets.
Most recent rate proceedings. Unless otherwise agreed or ordered, each electric utility is currently required by PUC order to initiate a rate proceeding every third year (on a staggered basis) to allow the PUC and the Consumer Advocate to regularly evaluate decoupling and to allow the utility to request electric rate increases to cover rising operating costs and the cost of plant and equipment, including the cost of new capital projects to maintain and improve service reliability and integrate more renewable energy. The PUC may grant an interim increase within 10 to 11 months following the filing of an application, but there is no guarantee of such an interim increase and interim amounts collected are refundable, with interest, to the extent they exceed the amount approved in the PUC’s final D&O. The timing and amount of any final increase is determined at the discretion of the PUC. The adoption of revenue, expense, rate base and cost of capital amounts (including the ROACE and RORB) for purposes of an interim rate increase does not commit the PUC to accept any such amounts in its final D&O.
The effects of the Tax Act on Utilities’ regulated operations accrued to the benefit of customers from the effective date of January 1, 2018. Generally, the lower corporate income tax rate lowers the Utilities’ revenue requirements through lower income tax expense and through the amortization of a regulatory liability for excess accumulated deferred income taxes (ADIT) resulting from the recording of ADIT in prior years at the higher income tax rate. The revenues collected in the first and a portion of the second quarters reflected income taxes at the old 35% rate and consequently, the Utilities reduced revenues to the extent the income taxes collected in 2018 revenue exceeded the taxes accrued at the new 21% rate. This reduction was recorded to a regulatory liability and electric rates have been adjusted in the second quarter to initiate the pass back of the 2018 excess to customers over various amortization periods. In addition, rates have been adjusted to begin passing back the excess ADIT that was accumulated as of December 31, 2017. The Tax Act also excludes the Utilities’ asset additions from qualifying for bonus depreciation, which will partially offset the aforementioned impacts by lowering ADIT and thereby increasing rate base and the associated revenue requirement for new plant going forward. However, note that the guidance issued in Treasury regulations proposed in August 2018 allowed the Utilities to take bonus depreciation on certain grandfathered utility property. |
| | | | | | | | | | | | | | | | | | | | | | | | |
Test year (dollars in millions) | | Date (filed/ implemented) | | Amount | | % over rates in effect | | ROACE (%) | | RORB (%) | | Rate base | | Common equity % | | Stipulated agreement reached with Consumer Advocate |
Hawaiian Electric | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2017 1 | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
Request | | 12/16/16 | | $ | 106.4 |
| | 6.9 |
| | 10.60 |
| | 8.28 |
| | $ | 2,002 |
| | 57.36 |
| | Yes |
Interim increase | | 2/16/18 | | 36.0 |
| | 2.3 |
| | 9.50 |
| | 7.57 |
| | 1,980 |
| | 57.10 |
| | |
Interim increase with Tax Act | | 4/13/18 | | (0.6 | ) | | — |
| | 9.50 |
| | 7.57 |
| | 1,993 |
| | 57.10 |
| | |
Final increase | | 9/1/18 | | (0.6 | ) | | — |
| | 9.50 |
| | 7.57 |
| | 1,993 |
| | 57.10 |
| | |
Hawaii Electric Light | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2016 2 | | | | | | | | | | | | | | | | |
Request | | 9/19/16 | | $ | 19.3 |
| | 6.5 |
| | 10.60 |
| | 8.44 |
| | $ | 479 |
| | 57.12 |
| | Yes |
Interim increase | | 8/31/17 | | 9.9 |
| | 3.4 |
| | 9.50 |
| | 7.80 |
| | 482 |
| | 56.69 |
| | |
Interim increase with Tax Act | | 5/1/18 | | 1.5 |
| | 0.5 |
| | 9.50 |
| | 7.80 |
| | 481 |
| | 56.69 |
| | |
Final increase | | 10/1/18 | | — |
| | — |
| | 9.50 |
| | 7.80 |
| | 481 |
| | 56.69 |
| | |
Maui Electric | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2018 | | | | | | | | | | | | | | | | |
Request | | 10/12/17 | | $ | 30.1 |
| | 9.3 |
| | 10.60 |
| | 8.05 |
| | $ | 473 |
| | 56.94 |
| | Yes |
Interim increase | | 8/23/18 | | 12.5 |
| | 3.82 |
| | 9.50 |
| | 7.43 |
| | 462 |
| | 57.02 |
| | |
Note: The “Request” date reflects the application filing date for the rate proceeding. The “Interim increase” and “Final increase” date reflects the effective date of the revised schedules and tariffs as a result of the PUC-approved increase.
| |
1 | Final decision and order was issued on June 22, 2018. |
2 Final decision and order was issued on June 29, 2018.
See “Most recent rate proceedings” in Note 35 of the Condensed Consolidated Financial Statements.
Performance-based regulation. See “Performance incentive mechanisms”The Company has the ability to satisfy the share purchase requirements for the HEI Dividend Reinvestment and “Performance-based regulation proceeding” in Note 3Stock Purchase Plan (DRIP), HEIRSP and ASB 401(k) Plan either through the issuance of new shares, which provides new equity capital, or through open market purchases of its common stock. From December 7, 2016 to date, HEI satisfied the Condensed Consolidated Financial Statements.
Depreciation docket. In December 2016, the Utilities filed an application with the PUCshare purchase requirements for approvalthese plans through open market purchases of changes in the depreciation and amortization rates and amortization period for CIAC, based on a 2015 Book Depreciation Study. In July 2018, the PUC approved the stipulated agreement between the Utilities and the Consumer Advocate, which among other things:
Authorized the use of consolidated depreciation and amortization ratesits common stock rather than separate depreciation and amortization ratesthrough new issuances.
For the first six months of 2019, net cash provided by operating activities of HEI consolidated was $133 million. Net cash used by investing activities for the three utilities
Established revised depreciationsame period was $275 million, primarily due to capital expenditures and amortization rates forASB’s net increase in loans, partly offset by ASB’sreceipt of repayments from available-for-sale investment securities. Net cash provided by financing activities during this period was $171 million as a result of several factors, including net increases in short-term borrowings and ASB’s deposit liabilities, the three utilities
Approvedissuance of short-term and long-term debt, partly offset by payment of common stock dividends and repayment of long-term debt. During the implementationfirst six months of the new depreciation and amortization rates and other changes to coincide with the effective date of the interim or final base rates approved in the subsequent rate case for each utility, beginning with Maui Electric’s ongoing 2018 test year rate case.
Developments in renewable energy efforts. Developments in the Utilities’ efforts to further their renewable energy strategy include renewable energy projects discussed in Note 3 of the Condensed Consolidated Financial Statements and the following:
New renewable PPAs.
In July 2015, Maui Electric signed two PPAs, with Kuia Solar and South Maui Renewable Resources (which subsequently assigned its PPA to SSA Solar of HI 2, LLC and SSA Solar of HI 3, LLC, respectively), each for a 2.87-MW solar facility. In February 2016, the PUC approved both PPAs, subject to certain conditions and modifications. The guaranteed commercial operations date for the facilities was December 31, 2016, however both projects experienced delays. South Maui Renewable Resources reached commercial operations on May 5, 2018, and Kuia Solar reached commercial operations on October 4, 2018.
In December 2014, the PUC approved a PPA for Renewable As-Available Energy dated October 3, 2013 between2019, Hawaiian Electric and Na Pua Makani Power Partners, LLC (NPM)ASB (through ASB Hawaii) paid cash dividends to HEI of $51 million and $33 million, respectively.
Dividends. The payout ratios for a proposed 24-MW wind farm on Oahu. The NPM wind farm was expectedthe first six months of 2019 and full year 2018 were 79% and 78%, respectively. HEI currently expects to be placed into service by August 31, 2019 but delayed due to an appealmaintain its dividend at its present level; however, the HEI Board of Directors evaluates the decisiondividend quarterly and considers many factors in the Habitat Conservation Permit contested case.
Hawaiian Electric terminated PPAs to purchase solar energy with three affiliates of SunEdison, which affiliates were acquired by an affiliate of NRG Energy, Inc. (NRG) during SunEdison’s Chapter 11 bankruptcy proceedings. Hawaiian Electric then negotiated with NRG and its newly acquired affiliates and entered into amended and restated PPAs for solar energy on Oahu with Waipio PV, LLC for 45.9 MW, Lanikuhana Solar, LLC for 14.7 MW and Kawailoa Solar, LLC for 49.0 MW. In July 2017, the PUC approved the three NRG PPAs, subject to modifications and conditions. On August 31, 2018, NRG sold substantially all of its renewable platform to Global Infrastructure Partners (GIP). As a part of that transaction, the three projects are now owned by Clearway Energy Group LLC, which is an investment of GIP. The transaction isevaluation including, but not expected to affect the success or completion of the projects. The three projects are expected to be in service by the end of 2019.
In July 2018, the PUC approved the Maui Electric’s PPA with Molokai New Energy Partners to purchase solar energy from a PV plus battery storage project. The 4.9 MW project will deliver no more than 2.64 MW at any timelimited to, the Molokai system and is expected to be in service by endCompany’s results of 2019.
Tariffed renewable resources.
As of September 30, 2018, there were approximately 455 MW, 96 MW and 107 MW of installed distributed renewable energy technologies (mainly PV) at Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively, for tariff-based private customer generation programs, namely Standard Interconnection Agreement (SIA), NEM, Customer Grid Supply, Customer Self Supply, Controllable Customer Grid Supply and Smart Export. As of September 30, 2018, an estimated 28% of single family homes onoperations, the islands of Oahu, Hawaii and Maui have installed private rooftop solar systems, and approximately 17% of the Utilities' total customers have solar systems.
The Utilities began accepting energy from feed-in tariff projects in 2011. As of September 30, 2018, there were 31 MW, 3 MW and 5 MW of installed feed-in tariff capacity from renewable energy technologies at Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively.
Biofuel sources.
In September 2015, the PUC approved Hawaiian Electric’s 2-year biodiesel supply contract with Pacific Biodiesel Technologies, LLC (PBT) to supply 2 million to 3 million gallons of biodiesel at Campbell Industrial Park combustion turbine No. 1 (CIP CT-1) and the Honolulu International Airport Emergency Power Facility (HIA Facility) beginning in November 2015. The PBT contract is set to expire on November 2, 2018. PBT also has a spot buy contract with Hawaiian Electric to purchase additional quantities of biodiesel at or below the price of diesel. Some purchases of “at parity” biodiesel have been made under the spot purchase contract, which was recently extended through June 2019. REG Marketing & Logistics Group, LLC has a contingency supply contract with Hawaiian Electric to also supply biodiesel to CIP CT-1 in the event PBT is not able to supply necessary quantities. This contingency contract has been extended to November 2019, and will continue with no volume purchase requirements.
In July 2018, the PUC approved Hawaiian Electric’s 3 year biodiesel supply contract with PBT to supply 2 million to 4 million gallons of biodiesel at Hawaiian Electric’s Schofield Generating Station and the HIA Facility and any other generating unit on Oahu, as necessary. The new PBT contract became effective on November 1, 2018.
Requests for renewable proposals, expressions of interest, and information.
Under a request for proposal process governed by the PUC and monitored by independent observers, in February 2018, the Utilities issued RFPs for 220 MW of renewable generation on Oahu, 50 MW of renewable generation on Hawaii Island, and 60 MW of renewable generation on Maui. The Utilities selected a final award group for Hawaii
Island in August 2018 and for Maui and Oahu in September 2018 and are proceeding to negotiate and file PPAs with the PUClong-term prospects for the selected projects by the end of 2018.
In October 2017, the Utilities filed a draft request for proposal with the PUC for 40 MW of firm renewable generation on Maui (Maui Firm RFP) to be in service by the end of 2022. The Utilities are currently working with the independent observer for the Maui Firm RFP to updateCompany and revise the draft Maui Firm RFP for filing with the PUC for approval.
On January 5, 2017, Hawaiian Electric issued requests for Onshore Wind Expression of Interest to developers that are capable of developing utility scale onshore wind projects that are eligible to capture the federal Investment Tax Credit for Large Wind on the island of Oahu. Hawaiian Electric entered into non-binding confidential negotiations with a developer that responded,current and the agreement reached is subject to PUC approval.
Adequacy of supply.
Hawaiian Electric. In January 2018, Hawaiian Electric filed its 2018 Adequacy of Supply (AOS) letter, which indicated that based on its June 2017 sales and peak forecast for the 2018 - 2023 time period, Hawaiian Electric's generation capacity will be sufficient to meet reasonably expected demands for service and provide reasonable reserves for emergencies through 2021, but may have shortfalls in meeting the Utilities’ generating system reliability guideline. The calculated reliability guideline shortfalls are relatively small and Hawaiian Electric can implement mitigation measures.future economic conditions.
In accordance with its planning criteria, Hawaiian Electric deactivated two fossil fuel generating units from active service at its Honolulu Power Plant in January 2014. Hawaiian Electric acquired new firm capacity of 8 MW with the commissioning of the State of Hawaii Department of Transportation’s emergency power facility in June 2017. Hawaiian Electric is continuing negotiations with firm capacity IPPs on Oahu. On August 22, 2018, Hawaiian Electric and Kalaeloa entered into an agreement that neither party will give written notice of termination of the Kalaeloa PPA prior to October 31, 2019. The PPA with AES Hawaii is scheduled to expire in 2022. On June 7, 2018, Hawaiian Electric’s Schofield Generating Station was placed into service, providing approximately 50 MW of additional generating capability on Oahu.
Hawaii Electric Light. In January 2018, Hawaii Electric Light filed its 2018 AOS letter, which indicated that Hawaii Electric Light’s generation capacity through 2020 is sufficient to meet reasonably expected demands for service and provide for reasonable reserves for emergencies. Hawaii Electric Light is anticipating the addition of the firm dispatchable Honua Ola facility (formerly named Hu Honua) to be online by the end of 2018. Since May 2018, the Puna Geothermal Venture facility has been offline due to the lava flow on Hawaii Island. Hawaii Electric Light expects to have sufficient generation capacity despite the shutdown of Puna Geothermal Venture.
Maui Electric. In January 2018, Maui Electric filed its 2018 AOS letter, which indicated that Maui Electric’s generation capacity for the islands of Lanai and Molokai for the next three years is sufficiently large to meet all reasonably expected demands for service and provide reasonable reserves for emergencies. The 2018 AOS letter also indicated that without the peak reduction benefits of demand response but with the equivalent firm capacity value of wind generation, Maui Electric expects to have a reserve capacity shortfall from 2018 to 2020 on the island of Maui. Maui Electric is evaluating several measures to mitigate the anticipated reserve capacity shortfall. Maui Electric anticipates needing a significant amount of additional firm capacity on Maui in the 2022 timeframe after the planned retirement of the Kahului Power Plant.
In May 2016, Maui Electric requested that the PUC open a new docket for Maui Electric’s competitive bidding process for additional firm capacity resources. In October 2017, Maui Electric filed a draft RFP and supporting documents as requested by the PUC. In January 2018, the PUC issued an order appointing an Independent Observer of the RFP process that reports to the PUC for Maui Firm RFP. However, the PUC stated Maui Electric should focus on its variable RFP and noted that it would provide further guidance on the Firm RFP. The Utilities are currently working with the Independent Observer for the Maui Firm RFP to update and revise the draft Maui Firm RFP for filing with the PUC for approval.
In September 2016, Maui Electric submitted an application to purchase and install three temporary mobile distributed generation diesel engines to address increasing reserve capacity shortfalls on the island of Maui; Maui Electric has since requested the PUC to suspend the proceeding to evaluate contingency measures and permanent solutions to minimize or eliminate the risk of near-term capacity shortfalls on the island of Maui.
Legislation and regulation. Congress and the Hawaii legislature periodically consider legislation that could have positive or negative effects on the Utilities and their customers. Also see “Environmental regulation” in Note 3 of the Condensed Consolidated Financial Statements.
Clean Water Act Section 316(b). On August 14, 2014, the EPA published in the Federal Register the final regulations required by section 316(b) of the CWA designed to protect aquatic organisms from adverse impacts associated with existing power plant cooling water intake structures. The regulations were effective October 14, 2014 and apply to the cooling water
systems for the steam generating units at three of Hawaiian Electric’s power plants on the island of Oahu. The regulations prescribe a process, including a number of required site-specific studies, for states to develop facility-specific entrainment and impingement controls to be incorporated in each facility’s National Pollutant Discharge Elimination System permit. Hawaiian Electric submitted the final site specific studies to the DOH in December 2016 for the Honolulu and Waiau power plants and in September 2017 for the Kahe power plant. Hawaiian Electric will work with the DOH to identify the appropriate compliance methods for the 316(b) rule.
Performance-based ratemaking legislation. See “Performance incentive mechanisms” and “Performance-based regulation proceeding” in Note 3 of the Condensed Consolidated Financial Statements.
Impact of lava flows. In May 2018, a lava eruption occurred within the Leilani Estates subdivision, located along the lower East Rift Zone of Kilauea Volcano in the Puna district on the island of Hawaii. Over 20 fissures erupted lava and gas in the area covering approximately 13.7 square miles or 8,700 acres of land. Approximately 3,000 of the 86,000 Hawaii Electric Light customers reside in that area and over 1,000 customers had to evacuate their homes, some permanently. Since early August the lava activity significantly decreased and there is currently no active flow. The County of Hawaii has rescinded its mandatory evacuation order for the Leilani Estates subdivision, residents have returned to their homes, and the United States Geological Survey Hawaii Volcano Observatory has lowered the volcanic threat levels for Kilauea Volcano. The flow damaged some of Hawaii Electric Light’s property in the affected area and also resulted in the shutdown of independent power producer PGV’s facilities. Hawaii Electric Light continues to serve the load of Hawaii Island without capacity from PGV, and the Utilities expect to meet its 2020 RPS goals without the return of PGV to service. The financial impact to Hawaii Electric Light to date has not been material.
PUC Commissioner. Jennifer Potter began her term as PUC Commissioner, effective July 1, 2018, replacing outgoing commissioner Lorraine Akiba, whose term expired on June 30, 2018. Ms. Potter was an assistant specialist at Hawaii Natural Energy Institute, and previously worked at Lawrence Berkley National Lab as a senior scientific engineering associate, as well as at the Sacramento Municipal Utility District in various positions.
FINANCIAL CONDITION
Liquidity and capital resources. As a result of the Tax Cut and Jobs Act, utility property is no longer eligible for bonus depreciation, but further guidance is required in order to finally determine the application of the new law. However, note that recent clarification in the tax law indicates that certain assets with longer construction periods that were placed in service after the effective date may be grandfathered and qualify for the old 50% bonus depreciation if subject to binding contracts entered into before such effective date. Consequently, additional bonus depreciation was taken for the fourth quarter of 2017 in the Company’s income tax return, resulting in an additional deferral of income taxes. The Utilities are currently evaluating its larger projects placed into service in 2018 for applicability. Nevertheless, the initial cash requirement for future capital projects will generally increase because of the loss of the immediate tax benefit from bonus depreciation. Management believes that Hawaiian Electric’s ability, and that of its subsidiaries, to generate cash, both internally from operations and externally from issuances of equity and debt securities and commercial paper and draws on lines of credit, is adequate to maintain sufficient liquidity to fund their respective capital expenditures, investments, debt repayments, retirement benefit plan contributions and other cash requirements in the foreseeable future.
Hawaiian Electric’s consolidated capital structure was as follows: |
| | | | | | | | | | | | | | |
(dollars in millions) | | September 30, 2018 | | December 31, 2017 |
Short-term borrowings | | $ | 86 |
| | 3 | % | | $ | 5 |
| | — | % |
Long-term debt, net | | 1,469 |
| | 42 |
| | 1,369 |
| | 42 |
|
Preferred stock | | 34 |
| | 1 |
| | 34 |
| | 1 |
|
Common stock equity | | 1,876 |
| | 54 |
| | 1,845 |
| | 57 |
|
| | $ | 3,465 |
| | 100 | % | | $ | 3,253 |
| | 100 | % |
Information about Hawaiian Electric’s short-term borrowings (other than from Hawaii Electric Light and Maui Electric) and Hawaiian Electric’s line of credit facility were as follows: |
| | | | | | | | | | | | |
| | Average balance | | Balance |
(in millions) | | Nine months ended September 30, 2018 | | September 30, 2018 | | December 31, 2017 |
Short-term borrowings 1 | | |
| | |
| | |
|
Commercial paper | | $ | 90 |
| | $ | 86 |
| | $ | 5 |
|
Line of credit draws | | — |
| | — |
| | — |
|
Borrowings from HEI | | — |
| | — |
| | — |
|
Undrawn capacity under line of credit facility | | — |
| | 200 |
| | 200 |
|
1 The maximum amount of external short-term borrowings by Hawaiian Electric during the first nine months of 2018 was $157 million. As of September 30, 2018, Hawaiian Electric had short-term borrowings from Hawaii Electric Light of nil and Maui Electric had short-term borrowings from Hawaiian Electric of $2 million.
Hawaiian Electric has a $200 million line of credit facility with no amounts outstanding at September 30, 2018. See Note 5 of the Condensed Consolidated Financial Statements.
Upon PUC approval received in April 2018 (April 2018 Approval), on May 30, 2018, Hawaiian Electric, Hawaii Electric Light and Maui Electric issued through a private placement, $75 million, $15 million and $10 million, respectively, of unsecured senior notes bearing taxable interest. The April 2018 Approval also authorized the use of the expedited approval procedure to request for the remaining additional taxable debt to be issued during 2019 through 2021, with certain conditions, for up to $205 million and $15 million for Hawaiian Electric and Hawaii Electric Light, respectively. Maui Electric does not have authorization to issue additional taxable debt beyond 2018. See Note 5 of the Condensed Consolidated Financial Statements.
On July 12, 2018, the Utilities requested PUC approval to issue the remaining authorized amounts under the April 2018 Approval in 2019 through 2020 (Hawaiian Electric up to $205 million and Hawaii Electric Light up to $15 million of taxable debt), as well as a supplemental increase to authorize the issuance of additional taxable debt to finance capital expenditures, repay long-term and/or short term debt used to finance or refinance capital expenditures, and/or to reimburse funds used for payment of capital expenditures, and to refinance the Utilities’ 2004 junior subordinated deferrable interest debentures prior to maturity. In addition, the Utilities requested approval to extend the period to issue additional taxable debt from December 31, 2021 to December 31, 2022. The new total “up to” amounts of taxable debt authorized to be issued through December 31, 2022 are $410 million, $150 million and $130 million for Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively.
On September 6, 2018, Hawaiian Electric and Hawaii Electric Light filed with the PUC a letter request for the expedited authorization to issue refunding special purpose revenue bonds (SPRBs) prior to December 31, 2020 to refinance their outstanding Series 2009 SPRBs in the amount of up to $90 million and $60 million, respectively.
On October 22, 2018, the Utilities received PUC approval for the supplemental increase to issue and sell additional common stock in the amounts of up to $280 million for Hawaiian Electric and up to $100 million each for Hawaii Electric Light and Maui Electric, with the new total up to amounts of $430 million for Hawaiian Electric and $110 million each for Hawaii Electric Light and Maui Electric, and to extend the period authorized by the PUC to issue and sell common stock from December 31, 2021 to December 31, 2022.
On October 26, 2018, the Utilities requested PUC approval to issue SPRBs (under the 2015 Legislative Authorization) in the amounts of up to $70 million, $2.5 million and $7.5 million for Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively, prior to June 30, 2020, to finance the Utilities’ capital improvement programs.
Cash flows. The following table reflects the changes in cash flows for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017: |
| | | | | | | | | | | |
| Nine months ended September 30, | | |
(in thousands) | 2018 | | 2017 | | Change |
Net cash provided by operating activities | $ | 193,722 |
| | $ | 258,873 |
| | $ | (65,151 | ) |
Net cash used in investing activities | (300,558 | ) | | (258,258 | ) | | (42,300 | ) |
Net cash provided by (used in) financing activities | 101,543 |
| | (64,914 | ) | | 166,457 |
|
Net cash provided by operating activities. The decrease in net cash provided by operating activities was primarily driven by lower cash from an increase in accounts receivable due to timing and increase in customer bills as a result of higher
fuel prices and purchased power costs included in rates, and a decrease in accounts payable due to timing on payments of invoices related to fuel and capital projects.
Net cash used in investing activities. The increase in net cash used in investing activities was primarily driven by an increase in capital expenditures related to construction activities, and a decrease in contributions received in aid of construction.
Net cash provided by financing activities. Financing activities provide supplemental cash for both day-to-day operations and capital requirements as needed. The increase in net cash provided by financing activities primarily reflected higher proceeds from long-term and short-term borrowings.
Forecast capital expenditures. For the five-year period 2018 through 2022, the Utilities forecast up to $2.2 billion of net capital expenditures, which could change over time based upon external factors such as the timing and scope of environmental regulations, unforeseen delays in permitting and timing of PUC decisions. Proceeds from the issuance of equity and long-term debt, cash flows from operating activities, temporary increases in short-term borrowings and existing cash and cash equivalents are expected to provide the funds needed for the net capital expenditures, to pay down commercial paper or other short-term borrowings, as well as to fund any unanticipated expenditures not included in the 2018 to 2022 forecast (such as increases in the costs or acceleration of capital projects or unanticipated capital expenditures that may be required by new environmental laws and regulations).
Management periodically reviews capital expenditure estimates and the timing of construction projects. These estimates may change significantly as a result of many considerations, including changes in economic conditions, changes in forecasts of KWH sales and peak load, the availability of purchased power and changes in expectations concerning the construction and ownership of future generation units, the availability of generating sites and transmission and distribution corridors, the need for fuel infrastructure investments, the ability to obtain adequate and timely rate increases, escalation in construction costs, the effects of opposition to proposed construction projects and requirements of environmental and other regulatory and permitting authorities.
|
| | | | | | | | | | | | | | |
| | Three months ended September 30 | | Increase | | |
(in millions) | | 2018 | | 2017 | | (decrease) | | Primary reason(s) |
Interest income | | $ | 65 |
| | $ | 59 |
| | $ | 6 |
| | The increase in interest income was the result of an increase in balances and yields on earning assets. ASB’s average investment securities portfolio balance for the three months ended September 30, 2018 increased by $229 million compared to the same period in 2017 as ASB used excess liquidity to purchase investments. The yield on the investment securities portfolio increased by 26 basis points as new investment purchase yields were higher due to the rising interest rate environment. ASB’s average loan portfolio balance for the three months ended September 30, 2018 increased by $74 million compared to the same period in 2017 as the average residential, home equity line of credit and consumer loan portfolios for the three months ended September 30, 2018 increased by $48 million, $56 million and $26 million, respectively, compared to the same period in 2017. The growth in these loan portfolios aligned with ASB’s portfolio mix target and loan growth strategy. The average commercial and commercial real estate balances decreased by $38 million and $17 million, respectively. The decrease in these loan portfolios was due to paydowns in those loan portfolios. The yield on loans benefited from the rising interest rate environment, which resulted in an increase in yield from the total loan portfolio of 24 basis points. |
Noninterest income | | 15 |
| | 15 |
| | — |
| | Noninterest income was flat for the three months ended September 30, 2018 compared to noninterest income for the three months ended September 30, 2017 as lower fees from other financial services in 2018 as a result of debit card interchange expenses being netted against income beginning in 2018 were offset by higher bank-owned life insurance income. Prior year’s debit card interchange expenses were recorded in other noninterest expense. This change was in accordance with the new revenue recognition accounting standard. See Note 7 of the Condensed Consolidated Financial Statements for additional information on the new revenue recognition standard. |
Revenues | | 80 |
| | 74 |
| | 6 |
| | The increase in revenues for the three months ended September 30, 2018 compared to the same period in 2017 was due to higher interest income. |
Interest expense | | 4 |
| | 3 |
| | 1 |
| | Interest expense increased slightly for the three months ended September 30, 2018 compared to the same period in 2017. Average deposit balances for the three months ended September 30, 2018 increased by $383 million compared to the same period in 2017 due to an increase in core deposits and time certificates of $295 million and $88 million, respectively. Average other borrowings for the three months ended September 30, 2018 decreased by $22 million compared to the same period in 2017 due to a decrease in the average FHLB advances and repurchase agreements of $19 million and $3 million, respectively. The interest-bearing liability rate for the three months ended September 30, 2018 increased by 8 basis points compared to the same period in 2017 primarily due to an increase in term certificate and money market account yields. |
Provision for loan losses | | 6 |
| | 1 |
| | 5 |
| | The provision for loan losses increased for the three months ended September 30, 2018 compared to the provision for loan losses for the three months ended September 30, 2017. The provision for loan losses for 2018 was primarily due to increased reserves for loan growth and additional loan loss reserves for the consumer and credit scored loan portfolios, partly offset by the release of reserves due to paydowns in the commercial and commercial real estate loan portfolios and improved credit quality in the residential, home equity line of credit, commercial and commercial real estate loan portfolios. The provision for loan losses for 2017 was primarily due to increased loan loss reserves for the consumer loan portfolio offset by the release of reserves for the commercial real estate and syndicated national credit loan portfolios due to loan paydowns and sales as the Bank strategically worked to improve commercial asset quality. Delinquency rates have decreased from 0.60% at September 30, 2017 to 0.52% at September 30, 2018. The annualized net charge-off ratio for the three months ended September 30, 2018 was 0.40% compared to an annualized net charge-off ratio of 0.32% for the same period in 2017. The increase was due to higher net charge-offs in the consumer loan portfolio with risk-based pricing. |
Noninterest expense | | 43 |
| | 44 |
| | (1 | ) | | Noninterest expense decreased slightly for the three months ended September 30, 2018 compared to the same period in 2017. The reclassification of debit card interchange expenses to noninterest income in accordance with the new revenue recognition accounting standard that became effective on January 1, 2018 was partly offset by higher employee benefit expenses. |
Expenses | | 53 |
| | 48 |
| | 5 |
| | The increase in expenses for the three months ended September 30, 2018 compared to the same period in 2017 was due to higher provision for loan losses. |
Operating income | | 27 |
| | 26 |
| | 1 |
| | Operating income increased slightly for the three months ended September 30, 2018 compared to the same period in 2017 as higher interest income and lower noninterest expenses were partly offset by higher provision for loan losses. |
Net income | | 21 |
| | 18 |
| | 3 |
| | The increase in net income for the three months ended September 30, 2018 compared to the same period in 2017 was primarily due to lower income tax expense as a result of the lower corporate rate from the Tax Act. |
|
| | | | | | | | | | | | | | |
| | Nine months ended September 30 | | Increase | | |
(in millions) | | 2018 | | 2017 | | (decrease) | | Primary reason(s) |
Interest income | | $ | 190 |
| | $ | 176 |
| | $ | 14 |
| | The increase in interest income was primarily the result of an increase in balances and yields on earning assets. ASB’s average investment securities portfolio balance for the nine months ended September 30, 2018 increased by $257 million compared to the same period in 2017 as ASB used excess liquidity to purchase investments. The yield on the investment securities portfolio increased by 16 basis points as new investment purchase yields were higher due to the rising interest rate environment. ASB’s average loan portfolio balance for the nine months ended September 30, 2018 increased by $29 million compared to the same period in 2017 as increases in the average residential, home equity line of credit and consumer loan portfolios for the nine months ended September 30, 2018 of $51 million, $55 million and $34 million, respectively, were partly offset by decreases in the the average commercial and commercial real estate balances of $72 million and $37 million, respectively. The growth in residential, home equity line of credit and consumer loan portfolios aligned with ASB’s portfolio mix target and loan growth strategy. The decrease in commercial and commercial real estate loan portfolios was reflective of ASB’s strategic decision to reduce the balances in certain commercial and national loan portfolios to improve the credit quality of those portfolios. The yield on loans benefited from the rising interest rate environment, which resulted in an increase in yields from the total loan portfolio of 20 basis points. |
Noninterest income | | 43 |
| | 47 |
| | (4 | ) | | Noninterest income decreased for the nine months ended September 30, 2018 compared to noninterest income for the nine months ended September 30, 2017 primarily due to lower fees from other financial services in 2018 as a result of debit card interchange expenses being netted against income beginning in 2018. Prior year’s debit card interchange expenses were recorded in other noninterest expense. This change was in accordance with the new revenue recognition accounting standard. See Note 7 of the Condensed Consolidated Financial Statements for additional information on the new revenue recognition standard. |
Revenues | | 233 |
| | 223 |
| | 10 |
| | The increase in revenues for the nine months ended September 30, 2018 compared to the same period in 2017 was due higher interest income, partly offset by lower noninterest income. |
Interest expense | | 11 |
| | 9 |
| | 2 |
| | Interest expense increased for the nine months ended September 30, 2018 compared to the same period in 2017 due to higher interest expense from an increase in time certificate balances and increased rates for time certificates and money market accounts, partly offset by lower interest expense on other borrowings as a result of lower FHLB advances. Average deposit balances for the nine months ended September 30, 2018 increased by $348 million compared to the same period in 2017 due to an increase in core deposits and time certificates of $246 million and $102 million, respectively. Average other borrowings for the nine months ended September 30, 2018 decreased by $27 million compared to the same period in 2017 due to a decrease in FHLB advances, partly offset by an increase in repurchase agreements. The interest-bearing liability rate for the nine months ended September 30, 2018 increased by 5 basis points compared to the same period in 2017. |
Provision for loan losses | | 12 |
| | 7 |
| | 5 |
| | The provision for loan losses increased for the nine months ended September 30, 2018 compared to the provision for loan losses for the nine months ended September 30, 2017. The provision for loan losses for 2018 was due to increased reserves for loan growth and additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for the commercial loan portfolio due to a recovery on a previously charged-off commercial loan and improved credit quality, primarily in the commercial and commercial real estate loan portfolios. The provision for loan losses for 2017 was primarily due to increased reserves for loan growth and additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for the commercial real estate and national syndicated credit loan portfolios due to lower outstanding balances and improved credit quality. Delinquency rates have decreased from 0.60% at September 30, 2017 to 0.52% at September 30, 2018. The annualized net charge-off ratio for the nine months ended September 30, 2018 was 0.33% compared to an annualized net charge-off ratio of 0.27% for the same period in 2017. The increase was due to higher net charge-offs in the consumer loan portfolio with risk-based pricing. |
Noninterest expense | | 131 |
| | 131 |
| | — |
| | Noninterest expense for the nine months ended September 30, 2018 compared to the same period in 2017 was flat primarily due to higher compensation and employee benefits expenses as a result of an increase in the minimum pay rate for employees, annual merit increases, and higher service expenses, offset by the reclassification of debit card interchange expenses in accordance with the new revenue recognition accounting standard. |
Expenses | | 154 |
| | 147 |
| | 7 |
| | The increase in expenses for the nine months ended September 30, 2018 compared to the same period in 2017 was due to higher interest expense and higher provision for loan losses. |
Operating income | | 79 |
| | 76 |
| | 3 |
| | The increase in operating income for the nine months ended September 30, 2018 compared to the same period in 2017 was primarily due to higher interest income, partly offset by higher provision for loan losses, higher interest expense, and lower noninterest income. |
Net income | | 61 |
| | 50 |
| | 11 |
| | The increase in net income for the nine months ended September 30, 2018 compared to the same period in 2017 was primarily due to higher operating income and lower income tax expense as a result of the lower corporate rate from the Tax Act. |
See Note 4 of the Condensed Consolidated Financial Statements and “Economic conditions” in the “HEI Consolidated” section above.
ASB continues to maintain its low-risk profile, strong balance sheet and straightforward community banking business model.
ASB’s return on average assets, return on average equity and net interest margin were as follows: |
| | | | | | | | | | | | |
| | Three months ended September 30 | | Nine months ended September 30 |
(%) | | 2018 | | 2017 | | 2018 | | 2017 |
Return on average assets | | 1.22 |
| | 1.07 |
| | 1.18 |
| | 1.02 |
|
Return on average equity | | 13.80 |
| | 11.64 |
| | 13.32 |
| | 11.24 |
|
Net interest margin | | 3.81 |
| | 3.69 |
| | 3.78 |
| | 3.68 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30 |
| | 2018 | | 2017 |
(dollars in thousands) | | Average balance | | Interest1 income/ expense | | Yield/ rate (%) | | Average balance | | Interest1 income/ expense | | Yield/ rate (%) |
Assets: | | |
| | |
| | |
| | |
| | |
| | |
|
Interest-earning deposits | | $ | 66,866 |
| | $ | 339 |
| | 1.98 |
| | $ | 54,598 |
| | $ | 172 |
| | 1.23 |
|
FHLB stock | | 10,087 |
| | 120 |
| | 4.73 |
| | 10,401 |
| | 45 |
| | 1.70 |
|
Investment securities | | | | | | | | | | | | |
Taxable | | 1,518,743 |
| | 8,691 |
| | 2.29 |
| | 1,291,604 |
| | 6,521 |
| | 2.02 |
|
Non-taxable | | 16,988 |
| | 190 |
| | 4.38 |
| | 15,427 |
| | 171 |
| | 4.33 |
|
Total investment securities | | 1,535,731 |
| | 8,881 |
| | 2.31 |
| | 1,307,031 |
| | 6,692 |
| | 2.05 |
|
Loans | | | | | | | | | | | | |
Residential 1-4 family | | 2,114,398 |
| | 21,776 |
| | 4.12 |
| | 2,066,648 |
| | 21,383 |
| | 4.14 |
|
Commercial real estate | | 863,468 |
| | 10,140 |
| | 4.61 |
| | 880,304 |
| | 9,542 |
| | 4.26 |
|
Home equity line of credit | | 951,384 |
| | 8,936 |
| | 3.73 |
| | 895,224 |
| | 7,714 |
| | 3.42 |
|
Residential land | | 14,236 |
| | 192 |
| | 5.39 |
| | 16,340 |
| | 296 |
| | 7.26 |
|
Commercial | | 581,202 |
| | 6,759 |
| | 4.59 |
| | 618,708 |
| | 6,863 |
| | 4.39 |
|
Consumer | | 240,067 |
| | 8,082 |
| | 13.36 |
| | 213,619 |
| | 6,412 |
| | 11.91 |
|
Total loans 2,3 | | 4,764,755 |
| | 55,885 |
| | 4.66 |
| | 4,690,843 |
| | 52,210 |
| | 4.42 |
|
Total interest-earning assets 2 | | 6,377,439 |
| | 65,225 |
| | 4.06 |
| | 6,062,873 |
| | 59,119 |
| | 3.88 |
|
Allowance for loan losses | | (52,781 | ) | | |
| | |
| | (55,881 | ) | | |
| | |
|
Non-interest-earning assets | | 622,721 |
| | |
| | |
| | 558,736 |
| | |
| | |
|
Total assets | | $ | 6,947,379 |
| | |
| | |
| | $ | 6,565,728 |
| | |
| | |
|
Liabilities and shareholder’s equity: | | |
| | |
| | |
| | |
| | |
| | |
|
Savings | | $ | 2,352,553 |
| | $ | 415 |
| | 0.07 |
| | $ | 2,292,341 |
| | $ | 400 |
| | 0.07 |
|
Interest-bearing checking | | 1,016,490 |
| | 194 |
| | 0.08 |
| | 901,645 |
| | 61 |
| | 0.03 |
|
Money market | | 161,363 |
| | 244 |
| | 0.60 |
| | 138,151 |
| | 41 |
| | 0.12 |
|
Time certificates | | 773,921 |
| | 2,782 |
| | 1.43 |
| | 686,638 |
| | 1,942 |
| | 1.12 |
|
Total interest-bearing deposits | | 4,304,327 |
| | 3,635 |
| | 0.34 |
| | 4,018,775 |
| | 2,444 |
| | 0.24 |
|
Advances from Federal Home Loan Bank | | 48,207 |
| | 241 |
| | 1.99 |
| | 66,848 |
| | 436 |
| | 2.59 |
|
Securities sold under agreements to repurchase | | 86,547 |
| | 163 |
| | 0.75 |
| | 90,011 |
| | 34 |
| | 0.15 |
|
Total interest-bearing liabilities | | 4,439,081 |
| | 4,039 |
| | 0.36 |
| | 4,175,634 |
| | 2,914 |
| | 0.28 |
|
Non-interest bearing liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Deposits | | 1,778,751 |
| | |
| | | | 1,681,774 |
| | |
| | |
Other | | 114,343 |
| | |
| | | | 103,695 |
| | |
| | |
Shareholder’s equity | | 615,204 |
| | |
| | | | 604,625 |
| | |
| | |
Total liabilities and shareholder’s equity | | $ | 6,947,379 |
| | |
| | | | $ | 6,565,728 |
| | |
| | |
Net interest income | | |
| | $ | 61,186 |
| | | | |
| | $ | 56,205 |
| | |
Net interest margin (%) 4 | | |
| | |
| | 3.81 |
| | |
| | |
| | 3.69 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Nine months ended September 30 |
| | 2018 | | 2017 |
(dollars in thousands) | | Average balance | | Interest1 income/ expense | | Yield/ rate (%) | | Average balance | | Interest1 income/ expense | | Yield/ rate (%) |
Assets: | | |
| | |
| | |
| | |
| | |
| | |
|
Interest-earning deposits | | $ | 59,051 |
| | $ | 795 |
| | 1.77 |
| | $ | 64,426 |
| | $ | 479 |
| | 0.98 |
|
FHLB stock | | 10,035 |
| | 274 |
| | 3.65 |
| | 11,128 |
| | 150 |
| | 1.80 |
|
Investment securities | | | | | | | | | | | | |
Taxable | | 1,491,378 |
| | 25,664 |
| | 2.29 |
| | 1,235,029 |
| | 19,651 |
| | 2.12 |
|
Non-taxable | | 15,953 |
| | 502 |
| | 4.15 |
| | 15,427 |
| | 481 |
| | 4.11 |
|
Total investment securities | | 1,507,331 |
| | 26,166 |
| | 2.31 |
| | 1,250,456 |
| | 20,132 |
| | 2.15 |
|
Loans | | | | | | | | | | | | |
Residential 1-4 family | | 2,121,049 |
| | 65,204 |
| | 4.10 |
| | 2,070,150 |
| | 65,172 |
| | 4.20 |
|
Commercial real estate | | 865,603 |
| | 29,350 |
| | 4.49 |
| | 902,605 |
| | 28,676 |
| | 4.20 |
|
Home equity line of credit | | 935,184 |
| | 25,278 |
| | 3.61 |
| | 880,472 |
| | 22,078 |
| | 3.35 |
|
Residential land | | 15,727 |
| | 638 |
| | 5.41 |
| | 16,816 |
| | 791 |
| | 6.28 |
|
Commercial | | 578,246 |
| | 19,752 |
| | 4.55 |
| | 650,554 |
| | 21,108 |
| | 4.32 |
|
Consumer | | 235,063 |
| | 23,096 |
| | 13.14 |
| | 201,379 |
| | 17,444 |
| | 11.58 |
|
Total loans 2,3 | | 4,750,872 |
| | 163,318 |
| | 4.58 |
| | 4,721,976 |
| | 155,269 |
| | 4.38 |
|
Total interest-earning assets 2 | | 6,327,289 |
| | 190,553 |
| | 4.01 |
| | 6,047,986 |
| | 176,030 |
| | 3.88 |
|
Allowance for loan losses | | (53,510 | ) | | |
| | |
| | (56,276 | ) | | |
| | |
|
Non-interest-earning assets | | 595,952 |
| | |
| | |
| | 537,894 |
| | |
| | |
|
Total assets | | $ | 6,869,731 |
| | |
| | |
| | $ | 6,529,604 |
| | |
| | |
|
Liabilities and shareholder’s equity: | | |
| | |
| | |
| | |
| | |
| | |
|
Savings | | $ | 2,336,007 |
| | $ | 1,227 |
| | 0.07 |
| | $ | 2,271,926 |
| | $ | 1,160 |
| | 0.07 |
|
Interest-bearing checking | | 993,686 |
| | 476 |
| | 0.06 |
| | 898,794 |
| | 175 |
| | 0.03 |
|
Money market | | 133,826 |
| | 343 |
| | 0.34 |
| | 146,864 |
| | 133 |
| | 0.12 |
|
Time certificates | | 777,816 |
| | 7,830 |
| | 1.35 |
| | 676,083 |
| | 5,390 |
| | 1.07 |
|
Total interest-bearing deposits | | 4,241,335 |
| | 9,876 |
| | 0.31 |
| | 3,993,667 |
| | 6,858 |
| | 0.23 |
|
Advances from Federal Home Loan Bank | | 50,487 |
| | 740 |
| | 1.96 |
| | 89,273 |
| | 1,999 |
| | 2.99 |
|
Securities sold under agreements to repurchase | | 105,410 |
| | 553 |
| | 0.70 |
| | 93,128 |
| | 111 |
| | 0.16 |
|
Total interest-bearing liabilities | | 4,397,232 |
| | 11,169 |
| | 0.34 |
| | 4,176,068 |
| | 8,968 |
| | 0.29 |
|
Non-interest bearing liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Deposits | | 1,758,824 |
| | |
| | |
| | 1,658,238 |
| | |
| | |
|
Other | | 105,426 |
| | |
| | |
| | 100,499 |
| | |
| | |
|
Shareholder’s equity | | 608,249 |
| | |
| | |
| | 594,799 |
| | |
| | |
|
Total liabilities and shareholder’s equity | | $ | 6,869,731 |
| | |
| | |
| | $ | 6,529,604 |
| | |
| | |
|
Net interest income | | |
| | $ | 179,384 |
| | |
| | |
| | $ | 167,062 |
| | |
|
Net interest margin (%) 4 | | |
| | |
| | 3.78 |
| | |
| | |
| | 3.68 |
|
| |
1
| Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 21% and 35%, of $0.04 million and $0.06 million for the three months ended September 30, 2018 and 2017, respectively and $0.1 million and $0.2 million for the nine months ended September 30, 2018 and 2017, respectively. |
2 Includes loans held for sale, at lower of cost or fair value.
| |
3
| Includes recognition of net deferred loan fees of $0.1 million and $0.3 million for the three months ended September 30, 2018 and 2017 and $0.2 million and $1.4 million for the nine months ended September 30, 2018 and 2017, respectively, together with interest accrued prior to suspension of interest accrual on nonaccrual loans. |
| |
4
| Defined as net interest income, on a fully taxable equivalent basis, as a percentage of average total interest-earning assets. |
Earning assets, costing liabilities, contingencies and other factors. Earnings of ASB depend primarily on net interest income, which is the difference between interest earned on earning assets and interest paid on costing liabilities. The interest rate environment has been impacted by disruptions in the financial markets over a period of several years. These conditions have begun to moderate with the interest rate increases in the past year, resulting in an increase in ASB’s net interest income and net interest margin.
Loan originations and mortgage-related securities are ASB’s primary earning assets.
Loan portfolio. ASB’s loan volumes and yields are affected by market interest rates, competition, demand for financing, availability of funds and management’s responses to these factors. See Note 4 of the Condensed Consolidated Financial Statements for the composition of ASB’s loans.
Home equity— key credit statistics. Attention has been given by regulators and rating agencies to the potential for increased exposure to credit losses associated with home equity lines of credit (HELOC) that were originated during the period of rapid home price appreciation between 2003 and 2007 as they have reached the end of their 10-year, interest only payment periods. Once the interest only payment period has ended, payments are reset to include principal repayments along with interest. ASB does not have a large exposure to HELOCs originated between 2003 and 2007. Nearly all of ASB’s HELOC originations prior to 2008 consisted of amortizing equity lines that have structured principal payments during the draw period. These older equity lines represent 1% of the HELOC portfolio and are included in the amortizing balances identified in the loan portfolio table below. |
| | | | | | | | |
| | September 30, 2018 | | December 31, 2017 |
Outstanding balance of home equity loans (in thousands) | | $ | 949,872 |
| | $ | 913,052 |
|
Percent of portfolio in first lien position | | 48.3 | % | | 48.0 | % |
Annualized net charge-off (recovery) ratio | | 0.02 | % | | (0.03 | )% |
Delinquency ratio | | 0.53 | % | | 0.28 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | End of draw period – interest only | | Current |
September 30, 2018 | | Total | | Interest only | | 2018-2019 | | 2020-2022 | | Thereafter | | amortizing |
Outstanding balance (in thousands) | | $ | 949,872 |
| | $ | 721,463 |
| | $ | 26,496 |
| | $ | 98,666 |
| | $ | 596,301 |
| | $ | 228,409 |
|
% of total | | 100 | % | | 76 | % | | 3 | % | | 10 | % | | 63 | % | | 24 | % |
The HELOC portfolio makes up 20% of the total loan portfolio and is generally an interest-only revolving loan for a 10-year period, after which time the HELOC outstanding balance converts to a fully amortizing variable rate term loan with a 20-year amortization period. This product type comprises 77% of the total HELOC portfolio and is the current product offering. Borrowers also have a “Fixed Rate Loan Option” to convert a part of their available line of credit into a 5, 7 or 10-year fully amortizing fixed rate loan with level principal and interest payments. As of September 30, 2018, approximately 22% of the portfolio balances were amortizing loans under the Fixed Rate Loan Option.
Loan portfolio risk elements. See Note 4 of the Condensed Consolidated Financial Statements.
Investment securities. ASB’s investment portfolio was comprised as follows: |
| | | | | | | | | | | | | | |
| | September 30, 2018 | | December 31, 2017 |
(dollars in thousands) | | Balance | | % of total | | Balance | | % of total |
U.S. Treasury and federal agency obligations | | $ | 170,414 |
| | 12 | % | | $ | 184,298 |
| | 13 | % |
Mortgage-related securities — FNMA, FHLMC and GNMA | | 1,251,188 |
| | 84 |
| | 1,245,988 |
| | 86 |
|
Corporate bonds | | 49,383 |
| | 3 |
| | — |
| | — |
|
Mortgage revenue bonds | | 19,084 |
| | 1 |
| | 15,427 |
| | 1 |
|
Total investment securities | | $ | 1,490,069 |
| | 100 | % | | $ | 1,445,713 |
| | 100 | % |
Principal and interest on mortgage-related securities issued by Federal National Mortgage Association (FNMA), Federal Home Loan Mortgage Corporation (FHLMC) and Government National Mortgage Association (GNMA) are guaranteed by the issuer and, in the case of GNMA, backed by the full faith and credit of the U.S. government. U.S. Treasury securities are also backed by the full faith of the U.S. government.
Deposits and other borrowings. Deposits continue to be the largest source of funds for ASB and are affected by market interest rates, competition and management’s responses to these factors. Deposit retention and growth will remain challenging in the current environment due to competition for deposits and the low level of short-term interest rates. Advances from the FHLB of Des Moines and securities sold under agreements to repurchase continue to be additional sources of funds. As of September 30, 2018, ASB’s costing liabilities consisted of 99% deposits and 1% other borrowings compared to 97% deposits and 3% other borrowings as of December 31, 2017. During the first nine months of 2018, ASB developed new deposit products that enabled approximately $102 million of retail repurchase agreements to be transferred to deposits. The weighted average cost of deposits for the first nine months of 2018 and 2017 was 0.22% and 0.16%, respectively.
Federal Home Loan Bank of Des Moines. As of September 30, 2018 ASB had no advances outstanding at the FHLB of Des Moines compared to $50 million advances outstanding as of December 31, 2017. As of September 30, 2018, the unused borrowing capacity with the FHLB of Des Moines was $2.1 billion. The FHLB of Des Moines continues to be an important source of liquidity for ASB.
Contingencies. ASB is subject in the normal course of business to pending and threatened legal proceedings. Management does not anticipate that the aggregate ultimate liability arising out of these pending or threatened legal proceedings will be material to its financial position. However, ASB cannot rule out the possibility that such outcomes could have a material adverse effect on the results of operations or liquidity for a particular reporting period in the future.
Other factors. Interest rate risk is a significant risk of ASB’s operations and also represents a market risk factor affecting the fair value of ASB’s investment securities. Increases and decreases in prevailing interest rates generally translate into decreases and increases in the fair value of the investment securities, respectively. In addition, changes in credit spreads also impact the fair values of the investment securities.
As of September 30, 2018, ASB had an unrealized loss, net of taxes, on available-for-sale investment securities (including securities pledged for repurchase agreements) in AOCI of $37.7 million compared to an unrealized loss, net of taxes, of $15.0 million as of December 31, 2017. See “Item 3. Quantitative and qualitative disclosures about market risk” for a discussion of ASB’s interest rate risk sensitivity.
During the first nine months of 2018, ASB recorded a provision for loan losses of $12.3 million due to increased reserves for loan growth and additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for the commercial loan portfolio due to a recovery on a previously charged-off commercial loan and improved credit quality, primarily in the commercial and commercial real estate loan portfolios. During the first nine months of 2017, ASB recorded a provision for loan losses of $7.2 million primarily due to increased reserves for loan growth and additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for the commercial real estate and national syndicated credit loan portfolios due to lower outstanding balances and improved credit quality. Financial stress on ASB’s customers may result in higher levels of delinquencies and losses. |
| | | | | | | | | | | | |
| | Nine months ended September 30 | | Year ended December 31, |
(in thousands) | | 2018 | | 2017 | | 2017 |
Allowance for loan losses, January 1 | | $ | 53,637 |
| | $ | 55,533 |
| | $ | 55,533 |
|
Provision for loan losses | | 12,337 |
| | 7,231 |
| | 10,901 |
|
Less: net charge-offs | | 11,847 |
| | 9,717 |
| | 12,797 |
|
Allowance for loan losses, end of period | | $ | 54,127 |
| | $ | 53,047 |
| | $ | 53,637 |
|
Ratio of net charge-offs during the period to average loans outstanding (annualized) | | 0.33 | % | | 0.27 | % | | 0.27 | % |
ASB maintains a reserve for credit losses that consists of two components, the allowance for loan losses and a reserve for unfunded loan commitments (unfunded reserve). The level of the reserve for unfunded loan commitments is adjusted by recording an expense or recovery in other noninterest expense. As of September 30, 2018 and December 31, 2017, the reserve for unfunded loan commitments was $1.7 million.
Legislation and regulation. ASB is subject to extensive regulation, principally by the OCC and the FDIC. Depending on ASB’s level of regulatory capital and other considerations, these regulations could restrict the ability of ASB to compete with other institutions and to pay dividends to its shareholder. See the discussion below under “Liquidity and capital resources.”
Final Capital Rules. On July 2, 2013, the FRB finalized its rule implementing the Basel III regulatory capital framework. The final rule would apply to banking organizations of all sizes and types regulated by the FRB and the OCC, except bank holding companies subject to the FRB’s Small Bank Holding Company Policy Statement and Savings & Loan Holding Companies (SLHCs) substantially engaged in insurance underwriting or commercial activities. HEI currently meets the requirements of the exemption as a top-tier grandfathered unitary SLHC that derived, as of June 30 of the previous calendar year, either 50% or more of its total consolidated assets or 50% or more of its total revenues on an enterprise-wide basis (calculated under GAAP) from activities that are not financial in nature pursuant to Section 4(k) of the Bank Holding Company Act. The FRB is temporarily excluding these SLHCs from the final rule while it considers a proposal relating to capital and other requirements for SLHC intermediate holding companies (such as ASB Hawaii). The FRB indicated that it would release a proposal on intermediate holding companies that would specify the criteria for establishing and transferring activities to intermediate holding companies and propose to apply the FRB’s capital requirements to such intermediate holding companies. The FRB has not yet issued such a proposal, or a proposal on how to apply the Basel III capital rules to SLHCs that are substantially engaged in commercial or insurance underwriting activities, such as grandfathered unitary SLHCs like HEI.
Pursuant to the final rule and consistent with the proposals, all banking organizations, including covered holding companies, would initially be subject to the following minimum regulatory capital requirements: a common equity Tier 1 capital ratio of 4.5%, a Tier 1 capital ratio of 6%, a total capital ratio of 8% of risk-weighted assets and a tier 1 leverage ratio of 4%, and these requirements would increase in subsequent years. In order to avoid restrictions on capital distributions and discretionary bonus payments to executive officers, the final rule requires a banking organization to hold a buffer of common equity tier 1 capital above its minimum capital requirements in an amount greater than 2.5% of total risk-weighted assets (capital conservation buffer). In addition, a countercyclical capital buffer would expand the capital conservation buffer by up to 2.5% of a banking organization’s total risk-weighted assets for advanced approaches banking organizations. The final rule would establish qualification criteria for common equity, additional tier 1 and tier 2 capital instruments that help to ensure their ability to absorb losses. All banking organizations would be required to calculate risk-weighted assets under the standardized approach, which harmonizes the banking agencies’ calculation of risk-weighted assets and addresses shortcomings in capital requirements identified by the agencies. The phased-in effective dates of the capital requirements under the final rule are:
Minimum Capital Requirements |
| | | | | | | | | | | | | | | |
Effective dates | | 1/1/2015 | | 1/1/2016 | | 1/1/2017 | | 1/1/2018 | | 1/1/2019 |
Capital conservation buffer | | |
| | 0.625 | % | | 1.25 | % | | 1.875 | % | | 2.50 | % |
Common equity Tier-1 ratio + conservation buffer | | 4.50 | % | | 5.125 | % | | 5.75 | % | | 6.375 | % | | 7.00 | % |
Tier-1 capital ratio + conservation buffer | | 6.00 | % | | 6.625 | % | | 7.25 | % | | 7.875 | % | | 8.50 | % |
Total capital ratio + conservation buffer | | 8.00 | % | | 8.625 | % | | 9.25 | % | | 9.875 | % | | 10.50 | % |
Tier-1 leverage ratio | | 4.00 | % | | 4.00 | % | | 4.00 | % | | 4.00 | % | | 4.00 | % |
Countercyclical capital buffer — not applicable to ASB | | |
| | 0.625 | % | | 1.25 | % | | 1.875 | % | | 2.50 | % |
The final rule was effective January 1, 2015 for ASB and as of September 30, 2018, ASB met the new capital requirements (see “Financial Condition” for a summary of ASB’s capital ratios).
Subject to the timing and final outcome of the FRB’s SLHC intermediate holding company proposal, HEI anticipates that the capital requirements in the final rule will eventually be effective for HEI or ASB Hawaii as well. If the fully phased-in capital requirements were currently applicable to HEI, management believes HEI would satisfy the capital requirements, including the fully phased-in capital conservation buffer. Management cannot predict what final rule the FRB may adopt concerning intermediate holding companies or their impact on ASB Hawaii, if any.
Overtime Rules. The Secretary of Labor updated the overtime regulations of the Fair Labor Standards Act to simplify and modernize them. The Department of Labor issued final rules that will raise the salary threshold indicating eligibility from $455/week to $913/week ($47,476 per year), and update automatically the salary threshold every three years, based on wage growth over time, increasing predictability. The final rule was to become effective on December 1, 2016. In late-November 2016 however, the U.S. District Court in the Eastern District of Texas granted a nationwide preliminary injunction that blocked the final rule, saying the Department of Labor's rule exceeds the authority the agency was delegated by Congress. Despite this block, ASB modified its salaries in the fourth quarter of 2016 such that it is in voluntary compliance with the final rule. On July 26, 2017, the Department of Labor published a Request for Information Defining and Delimiting the Exemptions for Executive, Administrative, Professional, Outside Sales and Computer Employees. On August 31, 2017, U.S. District Court in the Eastern District of Texas granted summary judgment against the Department of Labor in consolidated cases challenging the final rule published on May 23, 2016. The court held that the final rule’s salary level exceeded the Department of Labor’s authority and concluded that the final rule was invalid. The Department of Labor is undertaking rulemaking to revise the regulation.
Arbitration Agreements. Pursuant to section 1028(b) of the Dodd-Frank Act, on July 19, 2017, the Bureau issued a final rule to regulate arbitration agreements in contracts for specified consumer financial product and services. First, the final rule prohibits covered providers of certain consumer financial products and services from using an agreement with a consumer that provides for arbitration of any future dispute between the parties to bar the consumer from filing or participating in a class action concerning the covered consumer financial product or service. Second, the final rule requires covered providers that are involved in arbitration pursuant to a pre-dispute arbitration agreement to submit specified arbitral records to the Bureau and also to submit specified court records. The compliance date for this regulation was March 19, 2018. Under the Congressional Review Act, the U.S. House of Representatives voted to overturn the final rule on July 25, 2017, and the U.S. Senate did the same on October 24, 2017. On November 1, 2017, the President signed the repeal of the final rule. In light of these developments, ASB did not modify its existing agreements.
Expedited Funds Availability Act of 1987 (EFA Act) and the Check Clearing for the 21st Century Act of 2003 (Check 21 Act). The Board of Governors of the Federal Reserve System amended Regulation CC, Availability of Funds and Collection of Checks, which implements EFA Act and Check 21 Act effective July 1, 2018. The Board of Governors modified the current check collection and returns requirement to reflect the virtually all-electronic check collection and return environment and to
encourage all depository banks to receive, and paying banks to send, returned checks electronically. The Board of Governors applied Regulation CC’s existing check warranties to checks that are collected electronically, and adopted new warranties and indemnities related to checks collected and returned electronically and to electronically-created items.
FINANCIAL CONDITION
Liquidity and capital resources. The Company believes that its ability to generate cash, both internally from electric utility and banking operations and externally from issuances of equity and debt securities, commercial paper and bank borrowings, is adequate to maintain sufficient liquidity to fund its contractual obligations and commercial commitments, its forecasted capital expenditures and investments, its expected retirement benefit plan contributions and other cash requirements for the foreseeable future.
The consolidated capital structure of HEI (excluding deposit liabilities and other bank borrowings) was as follows: |
| | | | | | | | | | | |
(dollars in millions) | | September 30, 2018 | | December 31, 2017 | | % change |
Total assets | | $ | 6,929 |
| | $ | 6,799 |
| | 2 |
|
Investment securities | | 1,490 |
| | 1,446 |
| | 3 |
|
Loans held for investment, net | | 4,700 |
| | 4,617 |
| | 2 |
|
Deposit liabilities | | 6,130 |
| | 5,891 |
| | 4 |
|
Other bank borrowings | | 71 |
| | 191 |
| | (63 | ) |
|
| | | | | | | | | | | | | | |
(dollars in millions) | | June 30, 2019 | | December 31, 2018 |
Short-term borrowings—other than bank | | $ | 212 |
| | 5 | % | | $ | 74 |
| | 2 | % |
Long-term debt, net—other than bank | | 1,884 |
| | 43 |
| | 1,880 |
| | 45 |
|
Preferred stock of subsidiaries | | 34 |
| | 1 |
| | 34 |
| | 1 |
|
Common stock equity | | 2,209 |
| | 51 |
| | 2,162 |
| | 52 |
|
| | $ | 4,339 |
| | 100 | % | | $ | 4,150 |
| | 100 | % |
HEI’s commercial paper borrowings and line of credit facility were as follows:
|
| | | | | | | | | | | | |
| | Average balance | | Balance |
(in millions) | | Six months ended June 30, 2019 | | June 30, 2019 | | December 31, 2018 |
Commercial paper | | $ | 40 |
| | $ | 50 |
| | $ | 49 |
|
Line of credit draws | | — |
| | — |
| | — |
|
Undrawn capacity under HEI’s line of credit facility | | | | 150 |
| | 150 |
|
Note: This table does not include Hawaiian Electric’s separate commercial paper issuances and line of credit facilities and draws, which are disclosed below under “Electric utility—Financial Condition—Liquidity and capital resources.” The maximum amount of HEI’s external short-term borrowings during the first six months of 2019 was $57 million.
HEI has a $150 million line of credit facility with no amounts outstanding at June 30, 2019. See Note 5 of the Condensed Consolidated Financial Statements.
The Company has the ability to satisfy the share purchase requirements for the HEI Dividend Reinvestment and Stock Purchase Plan (DRIP), HEIRSP and ASB 401(k) Plan either through the issuance of new shares, which provides new equity capital, or through open market purchases of its common stock. From December 7, 2016 to date, HEI satisfied the share purchase requirements for these plans through open market purchases of its common stock rather than through new issuances.
For the first six months of 2019, net cash provided by operating activities of HEI consolidated was $133 million. Net cash used by investing activities for the same period was $275 million, primarily due to capital expenditures and ASB’s net increase in loans, partly offset by ASB’sreceipt of repayments from available-for-sale investment securities. Net cash provided by financing activities during this period was $171 million as a result of several factors, including net increases in short-term borrowings and ASB’s deposit liabilities, the issuance of short-term and long-term debt, partly offset by payment of common stock dividends and repayment of long-term debt. During the first six months of 2019, Hawaiian Electric and ASB (through ASB Hawaii) paid cash dividends to HEI of $51 million and $33 million, respectively.
Dividends. The payout ratios for the first six months of 2019 and full year 2018 were 79% and 78%, respectively. HEI currently expects to maintain its dividend at its present level; however, the HEI Board of Directors evaluates the dividend quarterly and considers many factors in the evaluation including, but not limited to, the Company’s results of operations, the long-term prospects for the Company and current and expected future economic conditions.
MATERIAL ESTIMATES AND CRITICAL ACCOUNTING POLICIES
In preparing financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses. Actual results could differ significantly from those estimates.
In accordance with SEC Release No. 33-8040, “Cautionary Advice Regarding Disclosure About Critical Accounting Policies,” management has identified the accounting policies it believes to be the most critical to the Company’s financial statements—that is, management believes that these policies are both the most important to the portrayal of the Company’s
results of operations and financial condition, and currently require management’s most difficult, subjective or complex judgments.
For information about these material estimates and critical accounting policies, see pages 37 to 39, 50 to 51, and 66 to 68 of HEI’s MD&A included in Part II, Item 7 of HEI’s 2018 Form 10-K.
Following are discussions of the results of operations, liquidity and capital resources of the electric utility and bank segments.
Electric utility
RESULTS OF OPERATIONS
|
| | | | | | | | | | | | | | | | |
Three months ended June 30, | | Increase | | |
2019 | | 2018 | | (decrease) | | (dollars in millions, except per barrel amounts) |
$ | 634 |
| | $ | 608 |
| | $ | 26 |
| | | | Revenues. Net increase largely due to: |
| | | | | | $ | 7 |
| | higher rates |
| | | | | | 18 |
| | higher fuel oil prices1 |
| | | | | | 5 |
| | MPIR for Schofield Generating Station |
| | | | | | 3 |
| | higher kWh purchased |
| | | | | | (7 | ) | | lower kWh generated |
182 |
| | 172 |
| | 10 |
| | | | Fuel oil expense. Net increase largely due to higher fuel oil prices, partially offset by lower kWh generated |
163 |
| | 161 |
| | 2 |
| | | | Purchased power expense. Net increase largely due to higher kWh purchased, partially offset by lower purchased power energy price2 |
119 |
| | 113 |
| | 6 |
| | | | Operation and maintenance expenses. Net increase largely due to: |
| | | | | | 4 |
| | higher generation overhaul costs |
| | | | | | 1 |
| | increase in general liability and environmental reserves |
| | | | | | 1 |
| | higher preventive/corrective expense for generating facilities |
114 |
| | 108 |
| | 6 |
| | | | Other expenses. Increase due to higher depreciation expense for plant investments in 2018, coupled with higher revenue taxes from higher revenue |
56 |
| | 55 |
| | 1 |
| | | | Operating income. Increase due to higher revenue, offset in part by higher operation and maintenance and depreciation expenses |
33 |
| | 31 |
| | 2 |
| | | | Net income for common stock. Increase due to higher rates and MPIR revenues, offset in part by higher expenses |
| | | | | | | | |
2,119 |
| | 2,128 |
| | (9 | ) | | | | Kilowatthour sales (millions)3 |
$ | 88.38 |
| | $ | 81.84 |
| | $ | 6.54 |
| | | | Average fuel oil cost per barrel |
|
| | | | | | | | | | | | | | | | |
Six months ended June 30 | | Increase | | |
2019 | | 2018 | | (decrease) | | (dollars in millions, except per barrel amounts) |
$ | 1,212 |
| | $ | 1,179 |
| | $ | 33 |
| | | | Revenues. Net increase largely due to: |
| | | | | | $ | 20 |
| | higher rates |
| | | | | | 17 |
| | higher fuel oil prices1 |
| | | | | | 10 |
| | MPIR for Schofield Generating Station |
| | | | | | 5 |
| | higher purchased power energy costs |
| | | | | | (14 | ) | | lower kWh generated |
| | | | | | (5 | ) | | lower kWh purchased |
342 |
| | 339 |
| | 3 |
| | | | Fuel oil expense. Net increase largely due to higher fuel oil prices, partially offset by lower kWh generated |
297 |
| | 301 |
| | (4 | ) | | | | Purchased power expense. Net decrease largely due to lower kWh purchased and lower capacity charges, partially offset by higher purchased power energy price2 |
237 |
| | 220 |
| | 17 |
| | | | Operation and maintenance expenses. Net increase largely due to: |
| | | | | | 4 |
| | reset of pension costs included in rates as part of rate case decisions |
| | | | | | 4 |
| | higher outside services for system support (Asset management, Energy Management and Enterprise Systems) |
| | | | | | 3 |
| | higher generation overhaul costs |
| | | | | | 3 |
| | higher preventive/corrective expense for generating facilities |
| | | | | | 2 |
| | higher administrative expense due to less being allocated to capital and billable projects |
| | | | | | 2 |
| | cost incurred related to third-party mutual assistance work |
| | | | | | 1 |
| | voluntary retirement bonus payout |
| | | | | | 1 |
| | higher medical premium costs |
| | | | | | 2 |
| | increase in general liability, property and environmental reserves |
| | | | | | (3 | ) | | 2019 PUC approval of deferral treatment for previously-incurred expenses to modify existing generating units on Maui to run at lower loads in order to accept more renewable generation |
| | | | | | (2 | ) | | Smart Grid project cost write-off in 2018 |
223 |
| | 212 |
| | 11 |
| | | | Other expenses. Increase due to higher depreciation expense for plant investments in 2018, coupled with higher revenue taxes from higher revenue |
112 |
| | 107 |
| | 5 |
| | | | Operating income. Increase due to higher revenue, offset in part by higher operation and maintenance and depreciation expenses |
65 |
| | 59 |
| | 6 |
| | | | Net income for common stock. Increase due to higher rates and MPIR revenues, offset in part by higher expenses and lower allowance for funds under construction (AFUDC) due to lower level of construction work in progress |
| | | | | | | | |
4,035 |
| | 4,140 |
| | (105 | ) | | | | Kilowatthour sales (millions)3 |
$ | 84.44 |
| | $ | 81.26 |
| | $ | 3.18 |
| | | | Average fuel oil cost per barrel |
464,281 |
| | 462,547 |
| | 1,734 |
| | | | Customer accounts (end of period) |
| |
1 | The rate schedules of the electric utilities currently contain ECACs and ECRCs through which changes in fuel oil prices and certain components of purchased energy costs are passed on to customers. |
| |
2 | The rate schedules of the electric utilities currently contain PPACs through which changes in purchase power expenses (except purchased energy costs) are passed on to customers. |
3 kWh sales were lower when compared to the same quarter in the prior year due largely to continued energy efficiency and conservation
efforts by customers and increasing levels of private customer-sited renewable generation, coupled with cooler and less humid weather.
The Utilities’ effective tax rates for the second quarters of 2019 and 2018 were 19% and 22%, respectively. The Utilities’ effective tax rate for the first six months of 2019 and 2018 were 21% and 23%, respectively. The effective tax rates were lower for the three and six months ended June 30, 2019 compared to the same periods in 2018 due primarily to the amortization of the
regulatory liability related to certain excess deferred income taxes resulting from the Tax Act’s decrease in federal income tax rate.
Hawaiian Electric’s consolidated ROACE was 7.8% and 7.2% for the twelve months ended June 30, 2019 and June 30, 2018, respectively.
The Utilities’ consolidated kWh sales have declined each year since 2007. Year-over-year sales in 2019 are anticipated to be lower on a consolidated basis due to the continued adoption of energy efficiency and distributed energy resources. Cooler, less humid than average weather in the first quarter, which was partially offset by warmer, more humid weather in the second quarter, also contributed to lower sales in the first half of 2019. However, following the adoption of the decoupling model in 2011, revenues are not tied to kWh sales and include annual rate adjustments to revenues. See “Decoupling” in the “Regulatory proceedings” section of Note 3 of the condensed consolidated financial statements for additional information.
The net book value (cost less accumulated depreciation) of utility property, plant and equipment (PPE) as of June 30, 2019 amounted to $4 billion, of which approximately 29% related to generation PPE, 62% related to transmission and distribution PPE, and 9% related to other PPE. Approximately 10% of the total net book value relates to generation PPE that has been deactivated or that the Utilities plan to deactivate or decommission.
See “Economic conditions” in the “HEI Consolidated” section above.
Executive overview and strategy. The Utilities provide electricity on all the principal islands in the state, other than Kauai, to approximately 95% of the state’s population and operate five separate grids. The Utilities’ mission is to provide innovative energy leadership for Hawaii, to meet the needs and expectations of customers and communities, and to empower them with affordable, reliable and clean energy. The goal is to create a modern, resilient, flexible and dynamic electric grid that enables an optimal mix of distributed energy resources, such as private rooftop solar, demand response and grid-scale resources to enable the creation of smart, sustainable, resilient communities and achieve the statutory goal of 100% renewable energy by 2045.
Transition to renewable energy. The Utilities are fully committed to a 100 percent renewable energy future for Hawaii and are partnering with the State of Hawaii in achieving its Renewable Portfolio Standard goal of 100% renewable energy by 2045. Hawaii’s RPS law requires electric utilities to meet an RPS of 30%, 40%, 70% and 100% by December 31, 2020, 2030, 2040 and 2045, respectively. The regulatory framework includes a number of mechanisms designed to provide utility financial stability during the transition toward the state’s 100% renewable energy future. Under the sales decoupling mechanism, the utilities are allowed to recover from customers, target test year revenues, independent of the level of kWh sales, which have declined as privately-owned distributed energy resources have been added to the grid and energy efficiency measures have been put into place. Other regulatory mechanisms reduce regulatory lag, such as the rate adjustment mechanism to provide revenues for escalation in certain O&M expenses and rate base changes between rate cases, and the major project interim recovery mechanism, which allow the utilities to recover and earn on certain approved major capital projects placed into service in between rate cases. See “Decoupling” in Note 3 of the Consolidated Financial Statements.
Integrated Grid Planning. Achieving 100% renewable energy will require modernizing the grid through coordinated energy system planning in partnership with local communities and stakeholders. To accomplish this, the Utilities filed its Integrated Grid Planning (IGP) Report with the PUC on March 1, 2018, which provides an innovative systems approach to energy planning intended to yield the most cost-effective renewable energy pathways that incorporates customer and stakeholder input.
The PUC opened a docket to review the IGP process that the Utilities had proposed, and the resulting plans. In March 2019, the PUC accepted the Utilities’ IGP Work plan submitted on December 14, 2018, which describes the timing and scope of major activities that will occur in the IGP process. The IGP utilizes an inclusive and transparent Stakeholder Engagement model to provide an avenue for interested parties to engage with the Companies and contribute meaningful input throughout the IGP process. Working groups have been established and meet regularly to provide feedback on specific issues and process steps in the IGP.
Demand response programs. Pursuant to PUC orders, the Utilities are developing an integrated DR Portfolio Plan that will enhance system operations and reduce costs to customers. The reduction in cost for the customer will take the form of either rates or incentive-based programs that will compensate customers for their participation individually, or by way of engagements with turnkey service providers that contract with the Utilities to aggregate and deliver various grid services on behalf of participating customers and their distributed assets.
In October 2017, the PUC approved the Utilities request made in December 2015 to defer and recover certain computer software and software development costs for a DR Management System in an amount not to exceed $3.9 million, exclusive of AFUDC, through the Renewable Energy Infrastructure Program Surcharge. The Utilities placed the DR Management System in service in the first quarter of 2019. The Utilities are currently working through the next software update with the vendor, and
will submit the final cost report in the fourth quarter of 2019. The Utilities are on track to remain below the $3.9 million budget cap.
On January 25, 2018, the PUC approved the Utilities’ revised DR Portfolio tariff structure. The PUC supported the approach of working with aggregators to implement the DR portfolio. In 2019, the Utilities are expected to sign a number of multi-year Grid Services Purchase Agreements with third party aggregators. These contracts pay service providers to aggregate grid-supporting capabilities from customer-sited Distributed Energy Resources. The first of these five-year contracts in a not-to-exceed amount of $22 million has been executed (pending PUC approval to commence) and is expected to not only deliver benefit through efficient grid operations and avoided fuel costs over that 5-year period, but as the PUC considers Performance-based Regulation, demonstrated savings resulting from these contracts could results in shared savings for the Utilities. This complements the Utilities’ transformation and supports customer choice.
Grid modernization. The overall goal of the Grid Modernization Strategy is to deploy modern grid investments at an appropriate priority, sequence and pace to cost-effectively maximize flexibility, minimize the risk of redundancy and obsolescence, deliver customer benefits and enable greater DER and renewable energy integration. Under the Grid Modernization Strategy, new technology will help triple private rooftop solar and make use of rapidly evolving products, including storage and advanced inverters. The Utilities have begun work to implement the Grid Modernization Strategy by selecting a vendor for the advanced meters, a meter data management system, and a communications network through solicitations. The Utilities filed an application with the PUC on June 21, 2018, for the first implementation phase and received approval on March 25, 2019. The estimated cost for this initial phase is approximately $86 million and is expected to be incurred over five years. Additional applications will be filed later to implement subsequent phases of the strategy.
Community-Based Renewable Energy. In December 2017, the PUC adopted a CBRE program framework which allows customers who cannot, or chose not to, take advantage of private rooftop solar to receive the benefits of renewable energy to help offset their monthly electric bills and support clean energy for Hawaii. The program has two phases.
The first phase, which commenced in July 2018, totals 8 MW of solar PV only with one credit rate for each island. The Utilities’ role is limited to administrative only during the first phase. As administrators, the Utilities will work with subscriber organizations to allocate capacity, answer general program questions, verify subscriber eligibility and process bill credits for subscribers. The Utilities are in the process of verifying the projects and awarding the capacity to interested subscriber organizations.
The second phase will commence after review of the first full year of the phase one. The second phase is contemplated to be a larger capacity and include multiple credit rates (e.g., time of day) and various technologies. The Utilities will have the opportunity to develop self-build projects; however 50% of utility capacity will be reserved for low to moderate income customers.
The PUC held an informal technical conference on July 25, 2019 to review progress and status of the first phase and to solicit recommendations for the second phase. The parties have until August 19, 2019 to propose specific changes to the second phase. The topics that will be covered specific to the second phase are site control, outreach, program capacity, project capacity, credit rate, low to moderate income definition, and the renewable technology to be considered.
Microgrid services tariff proceeding. In July 2018, the PUC issued an order instituting a proceeding to investigate establishment of a microgrid services tariff, pursuant to Act 200 of 2018. The PUC granted motions to intervene in the docket by eight parties, and has completed its initial procedural schedule for the proceeding, which included a technical conference, and the parties’ filing of opening and reply briefs. The parties are awaiting further PUC guidance on next steps for the docket.
Decoupling. See "Decoupling" in Note 3 of the Condensed Consolidated Financial Statements for a discussion of decoupling.
As part of decoupling, the Utilities also track their rate-making ROACEs as calculated under the earnings sharing mechanism, which includes only items considered in establishing rates. At year-end, each utility's rate-making ROACE is compared against its ROACE allowed by the PUC to determine whether earnings sharing has been triggered. Annual earnings of a utility over and above the ROACE allowed by the PUC are shared between the utility and its ratepayers on a tiered basis. Earnings sharing credits are included in the annual decoupling filing for the following year. Results for 2018, 2017 and 2016 did not trigger the earnings sharing mechanism for the Utilities.
Regulated returns.Actual and PUC-allowed returns (as of June 30, 2019) were as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
% | | Rate-making Return on rate base (RORB)* | | ROACE** | | Rate-making ROACE*** |
Twelve months ended June 30, 2019 | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric | | Hawaiian Electric | | Hawaii Electric Light | | Maui Electric |
Utility returns | | 6.55 |
| | 7.08 |
| | 6.51 |
| | 7.68 |
| | 8.30 |
| | 8.08 |
| | 8.00 |
| | 8.43 |
| | 7.95 |
|
PUC-allowed returns | | 7.57 |
| | 7.80 |
| | 7.43 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
| | 9.50 |
|
Difference | | (1.02 | ) | | (0.72 | ) | | (0.92 | ) | | (1.82 | ) | | (1.20 | ) | | (1.42 | ) | | (1.50 | ) | | (1.07 | ) | | (1.55 | ) |
* Based on recorded operating income and average rate base, both adjusted for items not included in determining electric rates.
** Recorded net income divided by average common equity.
*** ROACE adjusted to remove items not included by the PUC in establishing rates, such as incentive compensation.
The gap between PUC-allowed ROACEs and the ROACEs actually achieved is primarily due to: the consistent exclusion of certain expenses from rates (for example, incentive compensation and charitable contributions), the recognition of annual RAM revenues on June 1 annually rather than on January 1, the low RBA interest rate (currently a short-term debt rate rather than the actual cost of capital), O&M increases and return on capital additions since the last rate case in excess of indexed escalations, and the first-year averaging convention for MPIR investments for rate base purposes.
Most recent rate proceedings. In 2018, final D&Os were issued by the PUC for the Hawaiian Electric 2017 rate case and the Hawaii Electric Light 2016 rate case. Interim rates for Maui Electric’s 2018 rate case were effective on August 23, 2018, and D&O directing Maui Electric to file rate schedules that calculated the final increase based on rulings in the D&O was issued on March 18, 2019. Rates resulting from the March D&O were lower than what was allowed in the interim order and Maui Electric accrued approximately $0.5 million to be refunded to customers. In December 2018, Hawaii Electric Light filed its 2019 rate case. |
| | | | | | | | | | | | | | | | | | | | | | | | |
Test year (dollars in millions) | | Date (filed/ implemented) | | Amount | | % over rates in effect | | ROACE (%) | | RORB (%) | | Rate base | | Common equity % | | Stipulated agreement reached with Consumer Advocate |
Hawaiian Electric | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2017 1 | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
Request | | 12/16/16 | | $ | 106.4 |
| | 6.9 |
| | 10.60 |
| | 8.28 |
| | $ | 2,002 |
| | 57.36 |
| | Yes |
Interim increase | | 2/16/18 | | 36.0 |
| | 2.3 |
| | 9.50 |
| | 7.57 |
| | 1,980 |
| | 57.10 |
| | |
Interim increase with Tax Act | | 4/13/18 | | (0.6 | ) | | — |
| | 9.50 |
| | 7.57 |
| | 1,993 |
| | 57.10 |
| | |
Final increase | | 9/1/18 | | (0.6 | ) | | — |
| | 9.50 |
| | 7.57 |
| | 1,993 |
| | 57.10 |
| | |
Hawaii Electric Light | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2016 2 | | | | | | | | | | | | | | | | |
Request | | 9/19/16 | | $ | 19.3 |
| | 6.5 |
| | 10.60 |
| | 8.44 |
| | $ | 479 |
| | 57.12 |
| | Yes |
Interim increase | | 8/31/17 | | 9.9 |
| | 3.4 |
| | 9.50 |
| | 7.80 |
| | 482 |
| | 56.69 |
| | |
Interim increase with Tax Act | | 5/1/18 | | 1.5 |
| | 0.5 |
| | 9.50 |
| | 7.80 |
| | 481 |
| | 56.69 |
| | |
Final increase | | 10/1/18 | | — |
| | — |
| | 9.50 |
| | 7.80 |
| | 481 |
| | 56.69 |
| | |
2019 | | | | | | | | | | | | |
Request | | 12/14/18 | | $ | 13.4 |
| | 3.4 |
| | 10.50 |
| | 8.30 |
| | $ | 537 |
| | 56.91 |
| | |
Maui Electric | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
2018 3 | | | | | | | | | | | | | | | | |
Request | | 10/12/17 | | $ | 30.1 |
| | 9.3 |
| | 10.60 |
| | 8.05 |
| | $ | 473 |
| | 56.94 |
| | Yes |
Interim increase with Tax Act | | 8/23/18 | | 12.5 |
| | 3.82 |
| | 9.50 |
| | 7.43 |
| | 462 |
| | 57.02 |
| | |
Final increase | | 6/1/19 | | 12.2 |
| | 3.7 |
| | 9.50 |
| | 7.43 |
| | 454 |
| | 57.02 |
| | |
Note: The “Request” date reflects the application filing date for the rate proceeding. The “Interim increase” and “Final increase” date reflects the effective date of the revised schedules and tariffs as a result of the PUC-approved increase. | |
1 | Final D&O was issued on June 22, 2018. |
2 Final D&O was issued on June 29, 2018.
3 A D&O issued on May 16, 2019 approved Maui Electric’s revised revenue requirements filed on April 17, 2019 and final rates which took effect on June 1, 2019.
See “Most recent rate proceedings” in Note 3 of the Condensed Consolidated Financial Statements.
Performance-based regulation. See “Performance incentive mechanisms” and “Performance-based regulation proceeding” in Note 3 of the Condensed Consolidated Financial Statements.
Developments in renewable energy efforts. Developments in the Utilities’ efforts to further their renewable energy strategy include renewable energy projects discussed in Note 3 of the Condensed Consolidated Financial Statements and the following:
New renewable PPAs.
In December 2014, the PUC approved a PPA for Renewable As-Available Energy dated October 3, 2013 between Hawaiian Electric and Na Pua Makani Power Partners, LLC (NPM) for a proposed 24-MW wind farm on Oahu. The NPM wind farm was expected to be placed into service by August 31, 2019, but has been delayed due to an appeal of the decision in the Habitat Conservation Permit contested case. NPM has now received its Habitat Conservation Permit and is working to construct the project.
In July 2017, the PUC approved, with certain modifications and conditions, three PPAs for solar energy on Oahu with Waipio PV, LLC for 45.9 MW, Lanikuhana Solar, LLC for 14.7 MW and Kawailoa Solar, LLC for 49.0 MW. The three projects are now owned by Clearway Energy Group LLC, whose controlling investor is Global Infrastructure Partners. The three projects are expected to be in service by the end of 2019.
In July 2018, the PUC approved Maui Electric’s PPA with Molokai New Energy Partners to purchase solar energy from a PV plus battery storage project. The 4.88 MW project will deliver no more than 2.64 MW at any time to the Molokai system. The project is expected to be in service in 2020.
In November 2018, Hawaiian Electric filed with the PUC a PPA for Renewable As-Available Energy dated October 22, 2018 between Hawaiian Electric and EE Ewa, LLC (Palehua) for a proposed 46.8 MW wind farm on Oahu, subject to PUC approval. The project is expected to be in service by December 2022.
Tariffed renewable resources.
As of June 30, 2019, there were approximately 474 MW, 101 MW and 112 MW of installed distributed renewable energy technologies (mainly PV) at Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively, for tariff-based private customer generation programs, namely Standard Interconnection Agreement, Net Energy Metering, Net Energy Metering Plus, Customer Grid Supply, Customer Self Supply, Customer Grid Supply Plus and Interim Smart Export. As of June 30, 2019, an estimated 29% of single family homes on the islands of Oahu, Hawaii and Maui have installed private rooftop solar systems, and approximately 17% of the Utilities' total customers have solar systems.
The Utilities began accepting energy from feed-in tariff projects in 2011. As of June 30, 2019, there were 33 MW, 3 MW and 5 MW of installed feed-in tariff capacity from renewable energy technologies at Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively.
Biofuel sources.
In July 2018, the PUC approved Hawaiian Electric’s 3-year biodiesel supply contract with Pacific Biodiesel Technologies, LLC (PBT) to supply 2 million to 4 million gallons of biodiesel at Hawaiian Electric’s Schofield Generating Station and the Honolulu International Airport Emergency Power Facility (HIA Facility) and any other generating unit on Oahu, as necessary. The PBT contract became effective on November 1, 2018. Hawaiian Electric also has a spot buy contract with PBT to purchase additional quantities of biodiesel at or below the price of diesel. Some purchases of “at parity” biodiesel have been made under the spot purchase contract, which was extended through June 2020.
Hawaiian Electric has a contingency supply contract with REG Marketing & Logistics Group, LLC to also supply biodiesel to any generating unit on Oahu in the event PBT is not able to supply necessary quantities. This contingency contract has been extended to November 2020, and will continue with no volume purchase requirements.
Requests for renewable proposals, expressions of interest, and information.
Under a request for proposal process governed by the PUC and monitored by independent observers, in February 2018, the Utilities issued RFPs for 220 MW of renewable generation on Oahu, 50 MW of renewable generation on Hawaii Island, and 60 MW of renewable generation on Maui. The Utilities selected a final award group for Hawaii Island in August 2018 and for Maui and Oahu in September 2018.
In December 2018, the Utilities executed a total of seven renewable generation PPAs utilizing photovoltaic technology paired with a battery storage system for a total of 262 MW, of which six PPAs were approved by the PUC in March 2019 and one PPA for Maui Electric is still under PUC review. In February 2019, Hawaiian Electric filed an additional PPA for a proposed 12.5 MW PV plus battery storage project, subject to PUC approval. Summarized information for a
total of 8 PPAs, including one each for Hawaiian Electric and Maui electric that are pending PUC approval, is as follows: |
| | | | | | | | | | | | | | |
Utilities | | Number of contracts | | Total photovoltaic size (MW) | | Battery Energy Storage System (BESS) Size (MW/MWh) | | Guaranteed commercial operation dates | | Contract term (years) | | Total projected annual payment (in millions) |
Hawaiian Electric | | 4 | | 139.5 | | 139.5 / 558 | | 9/30/2021 & 12/31/2021 | | 20 & 25 | | $ | 30.9 |
|
Hawaii Electric Light | | 2 | | 60 | | 60 / 240 | | 7/20/2021 & 6/30/2022 | | 25 | | 14.1 |
|
Maui Electric | | 2 | | 75 | | 75 / 300 | | 7/20/2021 & 6/30/2022 | | 25 | | 17.6 |
|
Total | | 8 | | 274.5 | | 274.5 / 1,098 | | | | | | $ | 62.6 |
|
In March 2019, the Utilities received PUC approval to recover the total projected annual payment of $54.9 million for 6 PPAs through the PPAC to the extent such costs are not included in base rates. The remaining $7.7 million of total projected annual payments for 2 PPAs are pending PUC approval.
In October 2017, the Utilities filed a draft request for proposal with the PUC for 40 MW of firm renewable generation on Maui (Maui Firm RFP) to be in service by the end of 2022. The Utilities have since decided to move forward with an RFP for variable renewable energy and energy storage.
In continuation of its February 2018 request for proposal process, the Utilities issued draft requests for proposals for a stage two procurement with the PUC on April 1, 2019. The second phase, if approved by the PUC, will be open to all variable renewable and storage resources, including efforts to add more renewable solar and wind generation, renewable plus storage, standalone storage and grid services. Draft Final Renewable RFPs for Oahu, Maui and Hawaii Island and Draft Final Grid Services RFP were filed on July 10, 2019. The scope of these RFPs have been expanded to accelerate renewable energy procurements beyond the remainder of the 2022 targets identified in Stage 1 to include the energy from the retiring Kahului Power Plant on Maui and the expiring AES facility on Oahu. For the Grid Services RFP, the targets have been expanded in alignment with the Renewable RFPs.
Legislation and regulation. Congress and the Hawaii legislature periodically consider legislation that could have positive or negative effects on the Utilities and their customers. Also see “Environmental regulation” in Note 3 of the Condensed Consolidated Financial Statements.
Clean Water Act Section 316(b). On August 14, 2014, the EPA published in the Federal Register the final regulations required by section 316(b) of the CWA designed to protect aquatic organisms from adverse impacts associated with existing power plant cooling water intake structures. The regulations were effective October 14, 2014 and apply to the cooling water systems for the steam generating units at three of Hawaiian Electric’s power plants on the island of Oahu. The regulations prescribe a process, including a number of required site-specific studies, for states to develop facility-specific entrainment and impingement controls to be incorporated in each facility’s National Pollutant Discharge Elimination System permit. Hawaiian Electric submitted the final site specific studies to the DOH in December 2016 for the Honolulu and Waiau power plants and in September 2017 for the Kahe power plant. Until new permits are issued by DOH, Hawaiian Electric is operating the facilities under administrative extensions under the prior permit. Final compliance costs may vary depending on the outcome of the final permit.
Impact of lava flows on PGV. In May 2018, a lava eruption occurred within the Leilani Estates subdivision and resulted in the shutdown of independent power producer PGV’s facilities. The financial impact to Hawaii Electric Light has not been material. In March 2019, Hawaii Electric Light and PGV entered into a Rebuild Agreement, which sets forth the parties’ respective responsibilities associated with restoration of facilities and reconnection of the PGV facility to the electric grid. In June 2019, Hawaii Electric Light filed an application requesting approval to reconstruct the necessary transmission lines. Hawaii Electric Light and PGV are in negotiations of an amended and restated PPA, which would, among other things, de-link the original PPA from the cost of fossil-fuel.
FINANCIAL CONDITION
Liquidity and capital resources. Management believes that Hawaiian Electric’s ability, and that of its subsidiaries, to generate cash, both internally from operations and externally from issuances of equity and debt securities and commercial paper and draws on lines of credit, is adequate to maintain sufficient liquidity to fund their respective capital expenditures, investments, debt repayments, retirement benefit plan contributions and other cash requirements in the foreseeable future.
Hawaiian Electric’s consolidated capital structure was as follows: |
| | | | | | | | | | | | | | |
(dollars in millions) | | June 30, 2019 | | December 31, 2018 |
Short-term borrowings | | $ | 162 |
| | 4 | % | | $ | 25 |
| | 1 | % |
Long-term debt, net | | 1,418 |
| | 40 |
| | 1,419 |
| | 41 |
|
Preferred stock | | 34 |
| | 1 |
| | 34 |
| | 1 |
|
Common stock equity | | 1,972 |
| | 55 |
| | 1,958 |
| | 57 |
|
| | $ | 3,586 |
| | 100 | % | | $ | 3,436 |
| | 100 | % |
Information about Hawaiian Electric’s commercial paper borrowings, borrowings from HEI and line of credit facility were as follows: |
| | | | | | | | | | | | |
| | Average balance | | Balance |
(in millions) | | Six months ended June 30, 2019 | | June 30, 2019 | | December 31, 2018 |
Short-term borrowings 1 | | |
| | |
| | |
|
Commercial paper | | $ | 37 |
| | $ | 112 |
| | $ | — |
|
Line of credit draws | | — |
| | — |
| | — |
|
Borrowings from HEI | | — |
| | — |
| | — |
|
Undrawn capacity under line of credit facility | | — |
| | 200 |
| | 200 |
|
1 The maximum amount of external short-term borrowings by Hawaiian Electric during the first six months of 2019 was approximately $129 million. As of June 30, 2019, Hawaiian Electric had short-term borrowings from Hawaii Electric Light of $5 million and Maui Electric had short-term borrowings from Hawaiian Electric of approximately $25 million.
Hawaiian Electric has a $200 million line of credit facility with no amounts outstanding at June 30, 2019. See Note 5 of the Condensed Consolidated Financial Statements.
On February 26, 2019, the PUC approved Hawaiian Electric and Hawaii Electric Light’s request to issue refunding special purpose revenue bonds (SPRBs) prior to December 31, 2020 to refinance their outstanding Series 2009 SPRBs in the amount of up to $90 million and $60 million, respectively. Pursuant to this approval, on July 18, 2019, the Department issued, at par, Refunding Series 2019 SPRBs in the aggregate principal amount of $150 million with a maturity of July 1, 2039. See Note 5 of the Condensed Consolidated Financial Statements.
On May 24, 2019, the PUC approved the Utilities’ request to issue SPRBs in the amounts of up to $70 million, $2.5 million and $7.5 million for Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively, prior to June 30, 2020, to finance the Utilities’ capital improvement programs.
On June 10, 2019, the Hawaii legislature authorized the issuance of up to $700 million of SPRBs ($400 million for Hawaiian Electric, $150 million for Hawaii Electric Light and $150 million for Maui Electric), with PUC approval, prior to June 30, 2024, to finance the Utilities’ multi-project capital improvement programs.
On November 29, 2018, Hawaiian Electric entered into a 364-day, $50 million term loan credit agreement that matures on November 28, 2019. Hawaiian Electric drew the first $25 million on November 29, 2018 and the second $25 million on January 31, 2019.
On January 31, 2019, the Utilities received PUC approval to issue the remaining authorized amounts under the April 2018 Approval in 2019 through 2020 (Hawaiian Electric up to $205 million and Hawaii Electric Light up to $15 million of taxable debt), as well as a supplemental increase to authorize the issuance of additional taxable debt to finance capital expenditures, repay long-term and/or short term debt used to finance or refinance capital expenditures, and/or to reimburse funds used for payment of capital expenditures, and to refinance the Utilities’ 2004 junior subordinated deferrable interest debentures (QUIDS) prior to maturity. In addition, the Utilities received approval to extend the period to issue additional taxable debt from December 31, 2021 to December 31, 2022. The new total “up to” amounts of taxable debt requested to be issued through December 31, 2022 are $410 million, $150 million and $130 million for Hawaiian Electric, Hawaii Electric Light and Maui Electric, respectively.
Pursuant to this approval, on May 13, 2019, the Utilities issued through a private placement, $50 million of unsecured senior notes bearing taxable interest ($30 million for Hawaiian Electric, $10 million for Hawaii Electric Light and $10 million for Maui Electric) to refinance the Utilities’ 2004 junior subordinated deferrable interest debentures. See Note 5 of the Condensed Consolidated Financial Statements. See summary table below.
|
| | | | | | | | | |
(in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric |
Taxable debt authorized and issued in 2018 under April 2018 Approval | $ | 75 |
| $ | 15 |
| $ | 10 |
|
Remaining authorized amounts under April 2018 Approval | 205 |
| 15 |
| — |
|
Supplemental increase authorized | 100 |
| 110 |
| 110 |
|
Taxable debt issuance to refinance the 2004 QUIDS | 30 |
| 10 |
| 10 |
|
Total “up to” amounts of taxable debt authorized through 2022 | $ | 410 |
| $ | 150 |
| $ | 130 |
|
Remaining authorized amounts | $ | 305 |
| $ | 125 |
| $ | 110 |
|
In October 2018, the Utilities received PUC approval for the supplemental increase to issue and sell additional common stock in the amounts of up to $280 million for Hawaiian Electric and up to $100 million each for Hawaii Electric Light and Maui Electric, with the new total “up to” amounts of $430 million for Hawaiian Electric and $110 million each for Hawaii Electric Light and Maui Electric, and to extend the period authorized by the PUC to issue and sell common stock from December 31, 2021 to December 31, 2022. See summary table below. |
| | | | | | | | | |
(in millions) | Hawaiian Electric | Hawaii Electric Light | Maui Electric |
Total “up to” amounts of common stock authorized to issue and sell through 2021 | $ | 150.0 |
| $ | 10.0 |
| $ | 10.0 |
|
Supplemental increase authorized | 280.0 |
| 100.0 |
| 100.0 |
|
Total “up to” amounts of common stock authorized to issue and sell through 2022 | 430.0 |
| 110.0 |
| 110.0 |
|
Common stock authorized and issued in 2017 and 2018 | 84.7 |
| — |
| 6.3 |
|
Remaining authorized amounts | $ | 345.3 |
| $ | 110 |
| $ | 103.7 |
|
Cash flows. The following table reflects the changes in cash flows for the six months ended June 30, 2019 compared to the six months ended June 30, 2018: |
| | | | | | | | | | | |
| Six months ended June 30, | | |
(in thousands) | 2019 | | 2018 | | Change |
Net cash provided by operating activities | $ | 100,816 |
| | $ | 69,836 |
| | $ | 30,980 |
|
Net cash used in investing activities | (197,386 | ) | | (195,346 | ) | | (2,040 | ) |
Net cash provided by financing activities | 84,054 |
| | 133,853 |
| | (49,799 | ) |
Net cash provided by operating activities. The increase in net cash provided by operating activities was primarily driven by higher cash receipts from customers due to higher rates, partially offset by higher cash paid for fuel oil stock due to higher volume purchased.
Net cash used in investing activities. The decrease in net cash used in investing activities was primarily driven by a decrease in capital goods excise tax credit.
Net cash provided by financing activities. The decrease in net cash provided by financing activities was primarily driven by lower long-term borrowings, partially offset by higher short-term borrowings.
Forecast capital expenditures. For the five-year period 2019 through 2023, the Utilities forecast up to $2.1 billion of net capital expenditures, which could change over time based upon external factors such as the timing and scope of environmental regulations, unforeseen delays in permitting, and the timing and results of PUC decisions. Proceeds from the issuance of equity and long-term debt, cash flows from operating activities, temporary increases in short-term borrowings and existing cash and cash equivalents are expected to provide the funds needed for the net capital expenditures, to pay down commercial paper or other short-term borrowings, as well as to fund any unanticipated expenditures not included in the 2019 to 2023 forecast (such as increases in the costs or acceleration of capital projects or unanticipated capital expenditures that may be required by new environmental laws and regulations).
Management periodically reviews capital expenditure estimates and the timing of construction projects. These estimates may change significantly as a result of many considerations, including changes in economic conditions, changes in forecasts of kWh sales and peak load, the availability of purchased power and changes in expectations concerning the construction and ownership of future generation units, the availability of generating sites and transmission and distribution corridors, the need for fuel infrastructure investments, the ability to obtain adequate and timely rate increases, escalation in construction costs, the effects of opposition to proposed construction projects and requirements of environmental and other regulatory and permitting authorities.
Bank
|
| | | | | | | | | | | | | | |
| | Three months ended June 30, | | Increase | | |
(in millions) | | 2019 | | 2018 | | (decrease) | | Primary reason(s) |
Interest income | | $ | 66 |
| | $ | 63 |
| | $ | 3 |
| | The increase in interest income was primarily the result of an increase in the loan portfolio balances and yields, partly offset by a decrease in balances and yields on the investment portfolio. ASB’s average loan portfolio balance for the three months ended June 30, 2019 increased by $168 million compared to the same period in 2018 due to increases in the average residential, home equity line of credit, consumer and commercial loan portfolios of $57 million, $90 million, $37 million and $17 million, respectively. The yield on loans benefited from the rising interest rate environment over the past year, which resulted in an increase in yields from the total loan portfolio of 17 basis points. ASB’s average investment securities portfolio balance for the three months ended June 30, 2019 decreased by 24 million compared to the same period in 2018 as ASB used the investment portfolio repayments to fund the growth in the loan portfolio. The yield on the investment securities portfolio decreased by 20 basis points due to an increase in the amortization of premiums in the investment portfolio. The average balance of interest-earning deposits decreased by $44 million for the three months ended June 30, 2019 compared to the same period in 2018 as excess liquidity was also used to fund the loan portfolio growth. |
Noninterest income | | 16 |
| | 14 |
| | 2 |
| | Noninterest income increased for the three months ended June 30, 2019 compared to noninterest income for the three months ended June 30, 2018 primarily due to proceeds from bank owned life insurance policy payouts. |
Revenues | | 82 |
| | 77 |
| | 5 |
| | The increase in revenues for the three months ended June 30, 2019 compared to the same period in 2018 was due higher interest and noninterest income. |
Interest expense | | 5 |
| | 3 |
| | 2 |
| | The increase in interest expense for the three months ended June 30, 2019 compared to the same period in 2018 was due to an increase in deposit balances and interest rates. Average deposit balances for the three months ended June 30, 2019 increased by $144 million compared to the same period in 2018 due to an increase in core deposits and time certificates of $96 million and $48 million, respectively. Average cost of deposits for the three months ended June 30, 2019 was 28 basis points, or 6 basis points above the cost of deposits for the same period in 2018. Average other borrowings for the three months ended June 30, 2019 decreased by $16 million compared to the same period in 2018 due to a decrease in FHLB advances. The interest-bearing liability rate for the three months ended June 30, 2019 increased by 8 basis points compared to the same period in 2018. |
Provision for loan losses | | 8 |
| | 3 |
| | 5 |
| | The provision for loan losses increased for the three months ended June 30, 2019 compared to the provision for loan losses for the three months ended June 30, 2018. The provision for loan losses for 2019 was primarily for additional loan loss reserves for the consumer loan portfolio, increased reserves for an impaired commercial loan and growth in the loan portfolio, partly offset by the release of loan loss reserves for the payoff of a commercial real estate loan and the completion of a commercial real estate construction project. The provision for loan losses for 2018 was primarily for additional loan loss reserves for the consumer and credit-scored loan portfolios and growth in the loan portfolio, partly offset by the release of reserves for improved credit quality of the commercial, commercial real estate and home equity line of credit loan portfolios. Delinquency rates have decreased from 0.54% at June 30, 2018 to 0.51% at June 30, 2019. The annualized net charge-off ratio for the three months ended June 30, 2019 was 0.29% compared to an annualized net charge-off ratio of 0.32% for the same period in 2018. The annualized net charge-off for 2019 benefited from recoveries in the commercial loan portfolio. |
Noninterest expense | | 48 |
| | 44 |
| | 4 |
| | Noninterest expense increased for the three months ended June 30, 2019 compared to the same period in 2018 primarily due to higher compensation and employee benefits expenses, and higher occupancy expenses. The higher compensation and employee benefits expenses were due to an increase in commissions incentives, an increase in the minimum pay rate for employees and annual merit increases. Occupancy expenses in 2019 included depreciation and occupancy costs related to the new campus while still including the costs of properties being vacated. |
Expenses | | 61 |
| | 50 |
| | 11 |
| | The increase in expenses for the three months ended June 30, 2019 compared to the same period in 2018 was due to higher interest expense, higher provision for loan losses and higher noninterest expenses. |
Operating income | | 21 |
| | 27 |
| | (6 | ) | | The decrease in operating income for the three months ended June 30, 2019 compared to the same period in 2018 was primarily due to higher provision for loan losses, higher interest expense, and higher noninterest expenses partly offset by higher interest and noninterest income. |
Net income | | 17 |
| | 21 |
| | (4 | ) | | The decrease in net income for the three months ended June 30, 2019 compared to the same period in 2018 was primarily due to lower operating income. |
|
| | | | | | | | | | | | | | |
| | Six months ended June 30 | | Increase | | |
(in millions) | | 2019 | | 2018 | | (decrease) | | Primary reason(s) |
Interest income | | $ | 135 |
| | $ | 125 |
| | $ | 10 |
| | The increase in interest income was primarily the result of an increase in balances and yields on earning assets other than interest-earning deposits. ASB’s average investment securities portfolio balance for the six months ended June 30, 2019 increased by $16 million compared to the same period in 2018 as ASB used excess liquidity to purchase investments. The yield on the investment securities portfolio increased by 7 basis points as new investment purchase yields were higher due to the rising interest rate environment. ASB’s average loan portfolio balance for the six months ended June 30, 2019 increased by $163 million compared to the same period in 2018 due to increases in the average residential, home equity line of credit, consumer and commercial loan portfolios of $44 million, $80 million, $38 million and $22 million, respectively. The yield on loans benefited from the rising interest rate environment during the past year, which resulted in an increase in yields from the total loan portfolio of 22 basis points. The average interest-earning deposits balance for the six months ended June 30, 2019 decreased $45 million compared to the same period in 2018. |
Noninterest income | | 30 |
| | 27 |
| | 3 |
| | Noninterest income increased for the six months ended June 30, 2019 compared to noninterest income for the six months ended June 30, 2018 primarily due to higher bank owned life insurance policy payouts. |
Revenues | | 165 |
| | 152 |
| | 13 |
| | The increase in revenues for the six months ended June 30, 2019 compared to the same period in 2018 was due higher interest and noninterest income. |
Interest expense | | 9 |
| | 7 |
| | 2 |
| | The increase in interest expense for the six months ended June 30, 2019 compared to the same period in 2018 was due to higher deposit balances and interest rates. Average deposit balances for the six months ended June 30, 2019 increased by $212 million compared to the same period in 2018 due to an increase in core deposits and time certificates of $169 million and $43 million, respectively. Average cost of deposits for the six months ended June 30, 2019 was 28 basis points, or 7 basis points above the cost of deposits for the same period in 2018. Average other borrowings for the six months ended June 30, 2019 decreased by $44 million compared to the same period in 2018 primarily due to a decrease in repurchase agreements. The interest-bearing liability rate for the six months ended June 30, 2019 increased by 10 basis points compared to the same period in 2018. |
Provision for loan losses | | 15 |
| | 6 |
| | 9 |
| | The provision for loan losses increased for the six months ended June 30, 2019 compared to the provision for loan losses for the six months ended June 30, 2018. The provision for loan losses for 2019 was due to additional loss reserves for the consumer loan portfolio, increased reserves for an impaired commercial loan and a CRE loan that was downgraded to substandard. The provision for loan losses for 2018 was primarily due to additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for improved credit quality of the commercial and commercial real estate loan portfolios. Delinquency rates have decreased from 0.54% at June 30, 2018 to 0.51% at June 30, 2019. The annualized net charge-off ratio for the six months ended June 30, 2019 was 0.34% compared to an annualized net charge-off ratio of 0.30% for the same period in 2018. The increase was due to higher net charge-offs in the consumer loan portfolio with risk-based pricing. |
Noninterest expense | | 94 |
| | 87 |
| | 7 |
| | Noninterest expense increased for the six months ended June 30, 2019 compared to the same period in 2018 primarily due to higher compensation and employee benefits expenses, and higher occupancy expenses. The increase in compensation and employee benefits was due to an increase in commissions paid to production-related employees, an increase in the minimum pay rate for employees and annual merit increases. Occupancy expenses in 2019 included depreciation and occupancy costs for the new campus while still including the costs of properties being vacated. |
Expenses | | 118 |
| | 100 |
| | 18 |
| | The increase in expenses for the six months ended June 30, 2019 compared to the same period in 2018 was due to higher interest expense, higher provision for loan losses and higher noninterest expenses. |
Operating income | | 47 |
| | 52 |
| | (5 | ) | | The decrease in operating income for the six months ended June 30, 2019 compared to the same period in 2018 was primarily due to higher provision for loan losses, higher interest expense, and higher noninterest expenses, partly offset by higher interest and noninterest income. |
Net income | | 38 |
| | 40 |
| | (2 | ) | | The decrease in net income for the six months ended June 30, 2019 compared to the same period in 2018 was primarily due to lower operating income. |
See Note 4 of the Condensed Consolidated Financial Statements and “Economic conditions” in the “HEI Consolidated” section above.
ASB continues to maintain its low-risk profile, strong balance sheet and straightforward community banking business model.
ASB’s return on average assets, return on average equity and net interest margin were as follows: |
| | | | | | | | | | | | |
| | Three months ended June 30 | | Six months ended June 30 |
(%) | | 2019 | | 2018 | | 2019 | | 2018 |
Return on average assets | | 0.96 |
| | 1.20 |
| | 1.07 |
| | 1.16 |
|
Return on average equity | | 10.46 |
| | 13.56 |
| | 11.76 |
| | 13.07 |
|
Net interest margin | | 3.82 |
| | 3.76 |
| | 3.90 |
| | 3.76 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30, |
| | 2019 | | 2018 |
(dollars in thousands) | | Average balance | | Interest income/ expense | | Yield/ rate (%) | | Average balance | | Interest income/ expense | | Yield/ rate (%) |
Assets: | | |
| | |
| | |
| | |
| | |
| | |
|
Interest-earning deposits | | $ | 9,212 |
| | $ | 55 |
| | 2.36 |
| | $ | 53,677 |
| | $ | 240 |
| | 1.77 |
|
FHLB stock | | 9,785 |
| | 89 |
| | 3.62 |
| | 10,245 |
| | 77 |
| | 2.99 |
|
Investment securities | | | | | | | | | | | | |
Taxable | | 1,449,233 |
| | 7,105 |
| | 1.96 |
| | 1,485,780 |
| | 8,182 |
| | 2.20 |
|
Non-taxable | | 28,096 |
| | 362 |
| | 5.09 |
| | 15,427 |
| | 162 |
| | 4.16 |
|
Total investment securities | | 1,477,329 |
| | 7,467 |
| | 2.02 |
| | 1,501,207 |
| | 8,344 |
| | 2.22 |
|
Loans | | | | | | | | | | | | |
Residential 1-4 family | | 2,177,030 |
| | 22,480 |
| | 4.13 |
| | 2,119,594 |
| | 21,581 |
| | 4.07 |
|
Commercial real estate | | 850,037 |
| | 10,113 |
| | 4.72 |
| | 879,748 |
| | 9,959 |
| | 4.49 |
|
Home equity line of credit | | 1,022,479 |
| | 9,841 |
| | 3.86 |
| | 932,828 |
| | 8,354 |
| | 3.59 |
|
Residential land | | 13,816 |
| | 172 |
| | 4.98 |
| | 16,525 |
| | 223 |
| | 5.41 |
|
Commercial | | 609,285 |
| | 7,022 |
| | 4.60 |
| | 592,780 |
| | 6,814 |
| | 4.59 |
|
Consumer | | 270,914 |
| | 9,008 |
| | 13.34 |
| | 234,178 |
| | 7,702 |
| | 13.19 |
|
Total loans 1,2 | | 4,943,561 |
| | 58,636 |
| | 4.74 |
| | 4,775,653 |
| | 54,633 |
| | 4.57 |
|
Total interest-earning assets 3 | | 6,439,887 |
| | 66,247 |
| | 4.11 |
| | 6,340,782 |
| | 63,294 |
| | 3.99 |
|
Allowance for loan losses | | (55,068 | ) | | |
| | |
| | (54,191 | ) | | |
| | |
|
Noninterest-earning assets | | 683,179 |
| | |
| | |
| | 590,493 |
| | |
| | |
|
Total assets | | $ | 7,067,998 |
| | |
| | |
| | $ | 6,877,084 |
| | |
| | |
|
Liabilities and shareholder’s equity: | | |
| | |
| | |
| | |
| | |
| | |
|
Savings | | $ | 2,333,175 |
| | $ | 486 |
| | 0.08 |
| | $ | 2,343,928 |
| | $ | 411 |
| | 0.07 |
|
Interest-bearing checking | | 1,040,865 |
| | 266 |
| | 0.10 |
| | 1,030,309 |
| | 208 |
| | 0.08 |
|
Money market | | 146,726 |
| | 255 |
| | 0.69 |
| | 125,961 |
| | 73 |
| | 0.23 |
|
Time certificates | | 814,518 |
| | 3,280 |
| | 1.62 |
| | 766,148 |
| | 2,592 |
| | 1.36 |
|
Total interest-bearing deposits | | 4,335,284 |
| | 4,287 |
| | 0.40 |
| | 4,266,346 |
| | 3,284 |
| | 0.31 |
|
Advances from Federal Home Loan Bank | | 33,791 |
| | 222 |
| | 2.63 |
| | 52,176 |
| | 254 |
| | 1.95 |
|
Securities sold under agreements to repurchase | | 77,693 |
| | 189 |
| | 0.98 |
| | 75,687 |
| | 139 |
| | 0.74 |
|
Total interest-bearing liabilities | | 4,446,768 |
| | 4,698 |
| | 0.42 |
| | 4,394,209 |
| | 3,677 |
| | 0.34 |
|
Noninterest bearing liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Deposits | | 1,847,228 |
| | |
| | |
| | 1,772,173 |
| | |
| | |
|
Other | | 123,371 |
| | |
| | |
| | 103,991 |
| | |
| | |
|
Shareholder’s equity | | 650,631 |
| | |
| | |
| | 606,711 |
| | |
| | |
|
Total liabilities and shareholder’s equity | | $ | 7,067,998 |
| | |
| | |
| | $ | 6,877,084 |
| | |
| | |
|
Net interest income | | | | $ | 61,549 |
| | |
| | |
| | $ | 59,617 |
| | |
|
Net interest margin (%) 4 | | |
| | |
| | 3.82 |
| | |
| | |
| | 3.76 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Six months ended June 30 |
| | 2019 | | 2018 |
(dollars in thousands) | | Average balance | | Interest income/ expense | | Yield/ rate (%) | | Average balance | | Interest income/ expense | | Yield/ rate (%) |
Assets: | | |
| | |
| | |
| | |
| | |
| | |
|
Interest-earning deposits | | $ | 9,782 |
| | $ | 117 |
| | 2.39 |
| | $ | 55,078 |
| | $ | 456 |
| | 1.65 |
|
FHLB stock | | 10,064 |
| | 185 |
| | 3.69 |
| | 10,009 |
| | 154 |
| | 3.09 |
|
Investment securities | | | | | | | | | | | | |
Taxable | | 1,481,400 |
| | 17,315 |
| | 2.34 |
| | 1,477,468 |
| | 16,973 |
| | 2.30 |
|
Non-taxable | | 27,037 |
| | 691 |
| | 5.08 |
| | 15,427 |
| | 312 |
| | 4.02 |
|
Total investment securities | | 1,508,437 |
| | 18,006 |
| | 2.39 |
| | 1,492,895 |
| | 17,285 |
| | 2.32 |
|
Loans | | | | | | | | | | | | |
Residential 1-4 family | | 2,168,703 |
| | 44,730 |
| | 4.13 |
| | 2,124,429 |
| | 43,428 |
| | 4.09 |
|
Commercial real estate | | 847,689 |
| | 20,286 |
| | 4.77 |
| | 866,689 |
| | 19,210 |
| | 4.42 |
|
Home equity line of credit | | 1,007,338 |
| | 19,334 |
| | 3.87 |
| | 926,951 |
| | 16,342 |
| | 3.56 |
|
Residential land | | 13,311 |
| | 355 |
| | 5.33 |
| | 16,485 |
| | 446 |
| | 5.41 |
|
Commercial | | 599,054 |
| | 13,882 |
| | 4.65 |
| | 576,743 |
| | 12,993 |
| | 4.53 |
|
Consumer | | 270,569 |
| | 17,909 |
| | 13.35 |
| | 232,519 |
| | 15,014 |
| | 13.02 |
|
Total loans 1,2 | | 4,906,664 |
| | 116,496 |
| | 4.76 |
| | 4,743,816 |
| | 107,433 |
| | 4.54 |
|
Total interest-earning assets 3 | | 6,434,947 |
| | 134,804 |
| | 4.20 |
| | 6,301,798 |
| | 125,328 |
| | 3.99 |
|
Allowance for loan losses | | (53,568 | ) | | |
| | |
| | (53,881 | ) | | |
| | |
|
Noninterest-earning assets | | 682,718 |
| | |
| | |
| | 582,346 |
| | |
| | |
|
Total assets | | $ | 7,064,097 |
| | |
| | |
| | $ | 6,830,263 |
| | |
| | |
|
Liabilities and shareholder’s equity: | | |
| | |
| | |
| | |
| | |
| | |
|
Savings | | $ | 2,334,106 |
| | $ | 888 |
| | 0.08 |
| | $ | 2,327,596 |
| | $ | 812 |
| | 0.07 |
|
Interest-bearing checking | | 1,041,387 |
| | 530 |
| | 0.10 |
| | 982,096 |
| | 282 |
| | 0.06 |
|
Money market | | 148,577 |
| | 496 |
| | 0.67 |
| | 119,830 |
| | 99 |
| | 0.17 |
|
Time certificates | | 822,875 |
| | 6,625 |
| | 1.62 |
| | 779,796 |
| | 5,048 |
| | 1.31 |
|
Total interest-bearing deposits | | 4,346,945 |
| | 8,539 |
| | 0.40 |
| | 4,209,318 |
| | 6,241 |
| | 0.30 |
|
Advances from Federal Home Loan Bank | | 43,983 |
| | 575 |
| | 2.64 |
| | 51,647 |
| | 499 |
| | 1.95 |
|
Securities sold under agreements to repurchase | | 78,232 |
| | 364 |
| | 0.94 |
| | 114,997 |
| | 390 |
| | 0.68 |
|
Total interest-bearing liabilities | | 4,469,160 |
| | 9,478 |
| | 0.43 |
| | 4,375,962 |
| | 7,130 |
| | 0.33 |
|
Noninterest bearing liabilities: | | |
| | |
| | |
| | |
| | |
| | |
|
Deposits | | 1,822,574 |
| | |
| | |
| | 1,748,695 |
| | |
| | |
|
Other | | 128,529 |
| | |
| | |
| | 100,892 |
| | |
| | |
|
Shareholder’s equity | | 643,834 |
| | |
| | |
| | 604,714 |
| | |
| | |
|
Total liabilities and shareholder’s equity | | $ | 7,064,097 |
| | |
| | |
| | $ | 6,830,263 |
| | |
| | |
|
Net interest income | | |
| | $ | 125,326 |
| | |
| | |
| | $ | 118,198 |
| | |
|
Net interest margin (%) 4 | | |
| | |
| | 3.90 |
| | |
| | |
| | 3.76 |
|
1 Includes loans held for sale, at lower of cost or fair value.
| |
2 | Includes recognition of net deferred loan fees of $0.1 million for the three months ended June 30, 2019 and 2018, and $0.2 million and $0.1 million for the six months ended June 30, 2019 and 2018, respectively, together with interest accrued prior to suspension of interest accrual on nonaccrual loans. |
| |
3 | For the three months ended and for the six months ended June 30, 2019 and 2018, the taxable-equivalent basis adjustments made to the table above were not material. |
| |
4 | Defined as net interest income, on a fully taxable equivalent basis, as a percentage of average total interest-earning assets. |
Earning assets, costing liabilities, contingencies and other factors. Earnings of ASB depend primarily on net interest income, which is the difference between interest earned on earning assets and interest paid on costing liabilities. The interest rate environment has been impacted by disruptions in the financial markets over a period of several years. These conditions have begun to moderate with the interest rate increases in the past year, resulting in an increase in ASB’s net interest income and net interest margin. However, anticipated future interest rate cuts may negatively impact ASB’s net interest income and net interest margin.
Loans and mortgage-backed securities are ASB’s primary earning assets.
Loan portfolio. ASB’s loan volumes and yields are affected by market interest rates, competition, demand for financing, availability of funds and management’s responses to these factors. See Note 4 of the Condensed Consolidated Financial Statements for the composition of ASB’s loans.
Home equity— key credit statistics. Attention has been given by regulators and rating agencies to the potential for increased exposure to credit losses associated with home equity lines of credit (HELOC) that were originated during the period of rapid home price appreciation between 2003 and 2007 as they have reached the end of their 10-year, interest-only payment periods. Once the interest-only payment period has ended, payments are reset to include principal repayments along with interest. ASB does not have a large exposure to HELOCs originated between 2003 and 2007. Nearly all of ASB’s HELOC originations prior to 2008 consisted of amortizing equity lines that have structured principal payments during the draw period. These older equity lines represent 1% of the HELOC portfolio and are included in the amortizing balances identified in the loan portfolio table below. |
| | | | | | | | |
| | June 30, 2019 | | December 31, 2018 |
Outstanding balance of home equity loans (in thousands) | | $ | 1,036,985 |
| | $ | 978,237 |
|
Percent of portfolio in first lien position | | 50.9 | % | | 49.2 | % |
Annualized net charge-off ratio | | — | % | | 0.01 | % |
Delinquency ratio | | 0.39 | % | | 0.46 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | End of draw period – interest only | | Current |
June 30, 2019 | | Total | | Interest only | | 2019-2020 | | 2021-2023 | | Thereafter | | amortizing |
Outstanding balance (in thousands) | | $ | 1,036,985 |
| | $ | 768,209 |
| | $ | 20,877 |
| | $ | 116,616 |
| | $ | 630,716 |
| | $ | 268,776 |
|
% of total | | 100 | % | | 74 | % | | 2 | % | | 11 | % | | 61 | % | | 26 | % |
The HELOC portfolio makes up 21% of the total loan portfolio and is generally an interest-only revolving loan for a 10-year period, after which time the HELOC outstanding balance converts to a fully amortizing variable-rate term loan with a 20-year amortization period. This product type comprises 74% of the total HELOC portfolio and is the current product offering. Borrowers also have a “Fixed Rate Loan Option” to convert a part of their available line of credit into a 5, 7 or 10-year fully amortizing fixed-rate loan with level principal and interest payments. As of June 30, 2019, approximately 24% of the portfolio balances were amortizing loans under the Fixed Rate Loan Option.
Loan portfolio risk elements. See Note 4 of the Condensed Consolidated Financial Statements.
Investment securities. ASB’s investment portfolio was comprised as follows: |
| | | | | | | | | | | | | | |
| | June 30, 2019 | | December 31, 2018 |
(dollars in thousands) | | Balance | | % of total | | Balance | | % of total |
U.S. Treasury and federal agency obligations | | $ | 131,206 |
| | 9 | % | | $ | 154,349 |
| | 10 | % |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | | 1,224,516 |
| | 85 |
| | 1,303,291 |
| | 85 |
|
Corporate bonds | | 51,151 |
| | 4 |
| | 49,132 |
| | 3 |
|
Mortgage revenue bonds | | 28,166 |
| | 2 |
| | 23,636 |
| | 2 |
|
Total investment securities | | $ | 1,435,039 |
| | 100 | % | | $ | 1,530,408 |
| | 100 | % |
Currently, ASB’s investment portfolio consists of U.S. Treasury and federal agency obligations, mortgage-backed securities, corporate bonds and mortgage revenue bonds. ASB owns mortgage-backed securities issued or guaranteed by the U.S. government agencies or sponsored agencies, including the Federal National Mortgage Association (FNMA), Federal Home Loan Mortgage Corporation (FHLMC), Government National Mortgage Association (GNMA) and Small Business Administration (SBA). Principal and interest on mortgage-backed securities issued by FNMA, FHLMC, GNMA and SBA are guaranteed by the issuer and, in the case of GNMA and SBA, backed by the full faith and credit of the U.S. government. U.S. Treasury securities are also backed by the full faith of the U.S. government.
Deposits and other borrowings. Deposits continue to be the largest source of funds for ASB and are affected by market interest rates, competition and management’s responses to these factors. Deposit retention and growth will remain challenging in the current environment due to competition for deposits and the low level of short-term interest rates. Advances from the FHLB of Des Moines and securities sold under agreements to repurchase continue to be additional sources of funds. As of June 30,
2019 and December 31, 2018, ASB’s costing liabilities consisted of 98% deposits and 2% other borrowings. The weighted average cost of deposits for the first six months of 2019 and 2018 was 0.28% and 0.21%, respectively.
Federal Home Loan Bank of Des Moines. As of June 30, 2019 ASB had no advances outstanding at the FHLB of Des Moines compared to $45 million as of December 31, 2018. As of June 30, 2019, the unused borrowing capacity with the FHLB of Des Moines was $2.2 billion. The FHLB of Des Moines continues to be an important source of liquidity for ASB.
Contingencies. ASB is subject in the normal course of business to pending and threatened legal proceedings. Management does not anticipate that the aggregate ultimate liability arising out of these pending or threatened legal proceedings will be material to its financial position. However, ASB cannot rule out the possibility that such outcomes could have a material adverse effect on the results of operations or liquidity for a particular reporting period in the future.
Other factors. Interest rate risk is a significant risk of ASB’s operations and also represents a market risk factor affecting the fair value of ASB’s investment securities. Increases and decreases in prevailing interest rates generally translate into decreases and increases in the fair value of the investment securities, respectively. In addition, changes in credit spreads also impact the fair values of the investment securities.
As of June 30, 2019, ASB had an unrealized loss, net of taxes, on available-for-sale investment securities (including securities pledged for repurchase agreements) in AOCI of $0.8 million compared to an unrealized loss, net of taxes, of $24.4 million as of December 31, 2018. See “Item 3. Quantitative and qualitative disclosures about market risk” for a discussion of ASB’s interest rate risk sensitivity.
During the first six months of 2019, ASB recorded a provision for loan losses of $14.6 million due to increased loan loss reserves for growth in the loan portfolio, additional loss reserves for the consumer loan portfolio, and increased reserves for an impaired commercial loan and a commercial real estate loan that were downgraded. During the first six months of 2018, ASB recorded a provision for loan losses of $6.3 million primarily due to additional loan loss reserves for the consumer loan portfolio, partly offset by the release of reserves for the commercial loan portfolio due to improved credit quality. |
| | | | | | | | | | | | |
| | Six months ended June 30 | | Year ended December 31, |
(in thousands) | | 2019 | | 2018 | | 2018 |
Allowance for loan losses, January 1 | | $ | 52,119 |
| | $ | 53,637 |
| | $ | 53,637 |
|
Provision for loan losses | | 14,558 |
| | 6,304 |
| | 14,745 |
|
Less: net charge-offs | | 8,252 |
| | 7,138 |
| | 16,263 |
|
Allowance for loan losses, end of period | | $ | 58,425 |
| | $ | 52,803 |
| | $ | 52,119 |
|
Ratio of net charge-offs during the period to average loans outstanding (annualized) | | 0.34 | % | | 0.30 | % | | 0.34 | % |
ASB maintains a reserve for credit losses that consists of two components, the allowance for loan losses and a reserve for unfunded loan commitments (unfunded reserve). The level of the reserve for unfunded loan commitments is adjusted by recording an expense or recovery in other noninterest expense. As of June 30, 2019 and December 31, 2018, the reserve for unfunded loan commitments was $1.7 million.
Legislation and regulation. ASB is subject to extensive regulation, principally by the OCC and the FDIC. Depending on ASB’s level of regulatory capital and other considerations, these regulations could restrict the ability of ASB to compete with other institutions and to pay dividends to its shareholder. See the discussion below under “Liquidity and capital resources.”
Final Capital Rules. On July 2, 2013, the FRB finalized its rule implementing the Basel III regulatory capital framework. The final rule would apply to banking organizations of all sizes and types regulated by the FRB and the OCC, except bank holding companies subject to the FRB’s Small Bank Holding Company Policy Statement and Savings & Loan Holding Companies (SLHCs) substantially engaged in insurance underwriting or commercial activities. HEI currently meets the requirements of the exemption as a top-tier grandfathered unitary SLHC that derived, as of June 30 of the previous calendar year, either 50% or more of its total consolidated assets or 50% or more of its total revenues on an enterprise-wide basis (calculated under GAAP) from activities that are not financial in nature pursuant to Section 4(k) of the Bank Holding Company Act. The FRB is temporarily excluding these SLHCs from the final rule while it considers a proposal relating to capital and other requirements for SLHC intermediate holding companies (such as ASB Hawaii). The FRB indicated that it would release a proposal on intermediate holding companies that would specify the criteria for establishing and transferring activities to intermediate holding companies and propose to apply the FRB’s capital requirements to such intermediate holding companies. The FRB has not yet issued such a proposal, or a proposal on how to apply the Basel III capital rules to SLHCs that are substantially engaged in commercial or insurance underwriting activities, such as grandfathered unitary SLHCs like HEI.
Pursuant to the final rule and consistent with the proposals, all banking organizations, including covered holding companies, would initially be subject to the following minimum regulatory capital requirements: a common equity Tier 1 capital ratio of 4.5%, a Tier 1 capital ratio of 6%, a total capital ratio of 8% of risk-weighted assets and a tier 1 leverage ratio of 4%, and these requirements would increase in subsequent years. In order to avoid restrictions on capital distributions and discretionary bonus payments to executive officers, the final rule requires a banking organization to hold a buffer of common equity tier 1 capital above its minimum capital requirements in an amount greater than 2.5% of total risk-weighted assets (capital conservation buffer). In addition, a countercyclical capital buffer would expand the capital conservation buffer by up to 2.5% of a banking organization’s total risk-weighted assets for advanced approaches banking organizations. The final rule would establish qualification criteria for common equity, additional tier 1 and tier 2 capital instruments that help to ensure their ability to absorb losses. All banking organizations would be required to calculate risk-weighted assets under the standardized approach, which harmonizes the banking agencies’ calculation of risk-weighted assets and addresses shortcomings in capital requirements identified by the agencies. The phased-in effective dates of the capital requirements under the final rule are:
Minimum Capital Requirements |
| | | | | | | | | | | | | | | |
Effective dates | | 1/1/2015 | | 1/1/2016 | | 1/1/2017 | | 1/1/2018 | | 1/1/2019 |
Capital conservation buffer | | |
| | 0.625 | % | | 1.25 | % | | 1.875 | % | | 2.50 | % |
Common equity Tier-1 ratio + conservation buffer | | 4.50 | % | | 5.125 | % | | 5.75 | % | | 6.375 | % | | 7.00 | % |
Tier-1 capital ratio + conservation buffer | | 6.00 | % | | 6.625 | % | | 7.25 | % | | 7.875 | % | | 8.50 | % |
Total capital ratio + conservation buffer | | 8.00 | % | | 8.625 | % | | 9.25 | % | | 9.875 | % | | 10.50 | % |
Tier-1 leverage ratio | | 4.00 | % | | 4.00 | % | | 4.00 | % | | 4.00 | % | | 4.00 | % |
Countercyclical capital buffer — not applicable to ASB | | |
| | 0.625 | % | | 1.25 | % | | 1.875 | % | | 2.50 | % |
The final rule was effective January 1, 2015 for ASB and as of June 30, 2019, ASB met the new capital requirements (see “Financial Condition” for a summary of ASB’s capital ratios).
Subject to the timing and final outcome of the FRB’s SLHC intermediate holding company proposal, HEI anticipates that the capital requirements in the final rule will eventually be effective for HEI or ASB Hawaii as well. If the fully phased-in capital requirements were currently applicable to HEI, management believes HEI would satisfy the capital requirements, including the fully phased-in capital conservation buffer. Management cannot predict what final rule the FRB may adopt concerning intermediate holding companies or their impact on ASB Hawaii, if any.
Covered Savings Associations.On May 24, 2019, the OCC issued a final rule to allow federal savings associations with total consolidated assets of $20 billion or less, as reported by the association to the OCC on its call report as of December 31, 2017, to elect to operate as covered savings associations. A covered savings association generally has the same rights and privileges as a national bank that has its main office situated in the same location as the home office of the covered savings association, with some exceptions. It is subject to the same duties, restrictions, penalties, liabilities, conditions, and limitations that apply to a national bank, with some exceptions, and must comply with certain rules and regulations applicable to the powers and investments of a national bank. A covered savings association is not required to comply with the lending and investment limits in HOLA and is not required to be a qualified thrift lender under HOLA. Finally, a covered savings association is not permitted to retain or engage in any subsidiaries, assets, or activities that are not permissible for a national bank. ASB has initiated a preliminary examination of the benefits and disadvantages of such an election with the preservation of being held by a unitary thrift holding company in mind, and has not reached a decision on the election at this time.
FINANCIAL CONDITION
Liquidity and capital resources. |
| | | | | | | | | | | |
(dollars in millions) | | June 30, 2019 | | December 31, 2018 | | % change |
Total assets | | $ | 7,164 |
| | $ | 7,028 |
| | 2 |
|
Investment securities | | 1,435 |
| | 1,530 |
| | (6 | ) |
Loans held for investment, net | | 4,950 |
| | 4,791 |
| | 3 |
|
Deposit liabilities | | 6,257 |
| | 6,159 |
| | 2 |
|
Other bank borrowings | | 111 |
| | 110 |
| | 1 |
|
As of June 30, 2019, ASB was one of Hawaii’s largest financial institutions based on assets of $6.9$7.2 billion and deposits of $6.1$6.3 billion.
As of SeptemberJune 30, 20182019, ASB’s unused FHLB borrowing capacity was approximately $2.1$2.2 billion. As of SeptemberJune 30, 20182019, ASB had commitments to borrowers for loans and unused lines and letters of credit of $1.8 billion, of which commitments to borrowers whose loan terms have been modified in troubled debt restructurings were $0.06 million.nil. Management believes ASB’s current sources of funds will enable it to meet these obligations while maintaining liquidity at satisfactory levels.
For the ninesix months ended SeptemberJune 30, 2018,2019, net cash provided by ASB’s operating activities was $76$41 million. Net cash used during the same period by ASB’s investing activities was $230$67 million, primarily due to purchases of investment securities of $190 million, a net increase in loans of $96$174 million, additions to premises and equipment of $59$20 million, purchases of held-to-maturity investmentavailable-for-sale securities of $62$5 million and contributions to low income housing investments of $8$4 million, partly offset by the receipt of repayments from available-for-sale investment securities of $168$124 million, proceeds from the saleredemption of commercial loansbank owned life insurance policies of $7$6 million and receiptsthe receipt of repayments from held-to-maturity investment securities of $4$5 million. Net cash provided by financing activities during this period was $79$68 million, primarily due to increases in deposit liabilities of $137 million, proceeds from FHLB advances of $237 million, and a net increase in retail repurchase agreements of $33$99 million partly offset by principal payments on FHLB advances of $287 million and $36$33 million in common stock dividends to HEI (through ASB Hawaii).
For the ninesix months ended SeptemberJune 30, 2017,2018, net cash provided by ASB’s operating activities was $80$45 million. Net cash used during the same period by ASB’s investing activities was $211$190 million, primarily due to purchases of available-for-sale investment securities of $369$134 million, a net increase in loans of $112 million, additions to premises and equipment of $36$40 million, and contributions to low-income housing investmentspurchases of $8held-to-maturity investment securities of $20 million, partly offset by receipt of repayments from available-for-sale investment securities of $155$108 million, and proceeds from the sale of commercial loans of $31 million, a net decrease in loans receivable of $13 million, and a decrease in restricted cash of $2$7 million. Net cash provided by financing activities during this period was $131$140 million, primarily due to increases in deposit liabilities of $203 million, proceeds from FHLB advances of $60$123 million and a net increase in retail repurchase agreementsother borrowings of $24$38 million, partly offset by principal payments on FHLB advances of $110 million, repayments of securities sold under agreements to repurchase of $14 million, a net decrease in mortgage escrow deposits of $5 million and $28$22 million in common stock dividends to HEI (through ASB Hawaii).
ASB believes that maintaining a satisfactory regulatory capital position provides a basis for public confidence, affords protection to depositors, helps to ensure continued access to capital markets on favorable terms and provides a foundation for growth. FDIC regulations restrict the ability of financial institutions that are not well-capitalized to compete on the same terms as well-capitalized institutions, such as by offering interest rates on deposits that are significantly higher than the rates offered by competing institutions. As of SeptemberJune 30, 2018,2019, ASB was well-capitalized (minimum ratio requirements noted in parentheses) with a Common equity Tier-1 ratio of 12.6%12.8% (6.5%), a Tier-1 capital ratio of 12.6%12.8% (8.0%), a Total capital ratio of 13.8%14.0% (10.0%) and a Tier-1 leverage ratio of 8.6%8.7% (5.0%). As of December 31, 2017,2018, ASB was well-capitalized with a common equity Tier-1 ratio of 13.0%12.8%, Tier-1 capital ratio of 13.0%12.8%, a Total capital ratio of 14.2%13.9% and a Tier-1 leverage ratio of 8.6%8.7%. All dividends are subject to review by the OCC and FRB and receipt of a letter from the FRB communicating the agencies’ non-objection to the payment of any dividend ASB proposes to declare and pay to HEI (through ASB Hawaii).
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company considers interest-rate risk (a non-trading market risk) to be a very significant market risk for ASB as it could potentially have a significant effectmaterial impacts on the Company’s results of operations, financial condition and liquidity. For additional quantitative and qualitative information about the Company’s market risks, see HEI’s and Hawaiian Electric’s Quantitative and Qualitative Disclosures About Market Risk in Part II, Item 7A of HEI’s 20172018 Form 10-K (pages 8068 to 82)70).
ASB’s interest-rate risk sensitivity measures as of SeptemberJune 30, 20182019 and December 31, 20172018 constitute “forward-looking statements” and were as follows:
| | Change in interest rates | | Change in NII (gradual change in interest rates) | | Change in EVE (instantaneous change in interest rates) | | Change in NII (gradual change in interest rates) | | Change in EVE (instantaneous change in interest rates) |
(basis points) | | September 30, 2018 | | December 31, 2017 | | September 30, 2018 | | December 31, 2017 | | June 30, 2019 | | December 31, 2018 | | June 30, 2019 | | December 31, 2018 |
+300 | | 2.3 | % | | 3.0 | % | | 7.3 | % | | (8.0 | )% | | 3.3 | % | | 2.5 | % | | 14.3 | % | | 10.0 | % |
+200 | | 1.7 |
| | 2.4 |
| | 5.8 |
| | (4.0 | ) | | 2.6 |
| | 1.9 |
| | 11.5 |
| | 8.1 |
|
+100 | | 1.0 |
| | 1.6 |
| | 3.6 |
| | (0.6 | ) | | 1.5 |
| | 1.1 |
| | 7.3 |
| | 5.1 |
|
-100 | | (2.1 | ) | | (2.7 | ) | | (7.1 | ) | | (6.0 | ) | | (2.4 | ) | | (2.3 | ) | | (13.2 | ) | | (11.0 | ) |
TheASB’s NII sensitivity profile under the rising interest rate risk scenarios was lessmore asset sensitive for all rate increases as of SeptemberJune 30, 20182019 compared to December 31, 2017. NII asset sensitivity has been slowly decreasing as rising2018. The decrease in long term market rates have slowedincreased prepayment expectations, reducingresulting in higher reinvestment opportunity for the amountfixed-rate mortgage and mortgage-backed investment portfolios. In addition, mix shifts in the bank’s funding base resulted in less sensitivity on the liability side.
EVE sensitivity increased as of June 30, 2019 compared to December 31, 2018 as the duration of assets shortened while the duration of liabilities lengthened. The downward shift in the yield curve led to faster prepayment expectations and shortened the durations of the fixed-rate mortgage and mortgage-backed investment portfolios, available to reprice in the rising rate scenarios. In addition, the fixed-rate portion of the HELOC portfolio grew, further reducing the amount available to reprice in rising rate scenarios.
ASB’s base EVE increased to $1.52 billion as of September 30, 2018, compared to $1.18 billion as of December 31, 2017, due to the growth and mix of the balance sheet and longer duration of core deposits.
During the third quarter of 2018, ASB’s biennialwhile lengthening core deposit study was conducted by a third party as part of its regular process. As a result of the study, the duration of ASB’s core deposits extended by approximately two years compared to the bank’s core deposit duration at December 31, 2017. This had the effect of improving ASB’s base EVE and EVE sensitivity.duration.
EVE sensitivity shifted from liability to asset sensitive as of September 30, 2018, primarily due to core deposit study enhancements leading to a higher retention rate and longer duration. The extension of core deposit duration provides greater capacity for hedging long duration assets. Although market rate increases have been slowing prepayments and extending duration in the residential loan and mortgage-backed investment portfolios, the longer duration of core deposits mitigated this exposure.
The computation of the prospective effects of hypothetical interest rate changes on the NII sensitivity and the percentage change in EVE is based on numerous assumptions, including relative levels of market interest rates, loan prepayments, balance changes and pricing strategies, and should not be relied upon as indicativeindications of actual results. To the extent market conditions and other factors vary from the assumptions used in the simulation analysis, actual results may differ materially from the simulation results. Furthermore, NII sensitivity analysis measures the change in ASB’s twelve-month, pretax NII in alternate interest rate scenarios, and is intended to help management identify potential exposures in ASB’s current balance sheet and formulate appropriate strategies for managing interest rate risk. The simulation does not contemplate any actions that ASB management might undertake in response to changes in interest rates. Further, the changes in NII vary in the twelve-month simulation period and are not necessarily evenly distributed over the period. These analyses are for analytical purposes only and do not represent management’s views of future market movements, the level of future earnings or the timing of any changes in earnings within the twelve month analysis horizon. The actual impact of changes in interest rates on NII will depend on the magnitude and speed with which rates change, actual changes in ASB’s balance sheet and management’s responses to the changes in interest rates.
Item 4. Controls and Procedures
HEI:
Disclosure Controls and Procedures
The Company maintains a set of disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended (Exchange Act), is recorded, processed, summarized and reported within the time periods specified in SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) or Rule 15d-15(e) of the Exchange Act. Management, including the Company’s Chief Executive Officer and Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective, as of the end of the period covered by this report, at the reasonable assurance level.
Changes in Internal Control Over Financial Reporting
On October 2, 2018, Hawaiian Electric completed the implementation of an ERP/EAM system utilizing SAP, which supports essentially all of the Utilities’ business processes and activities including work management, procurement and supply chain, customer relationship management, invoicing and collection of payments, human resource management, payroll, and the preparation of financial information for financial reporting. SAP allows Hawaiian Electric to benefit from enhanced security features and seamless data integration. The implementation of SAP modified processes and procedures which will result in changes to Hawaiian Electric’s internal control over financial reporting beginning in the fourth quarter of 2018.
There werehave been no other changes in internal control over financial reporting during the thirdsecond quarter of 20182019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Hawaiian Electric:
Disclosure Controls and Procedures
Hawaiian Electric maintains a set of disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed by Hawaiian Electric in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC’s rules and forms, and that such information is accumulated and communicated to Hawaiian Electric’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
An evaluation was performed under the supervision and with the participation of Hawaiian Electric’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of Hawaiian Electric’s disclosure controls and procedures, as defined in Rule 13a-15(e) or Rule 15d-15(e) of the Exchange Act. Management, including Hawaiian Electric’s Chief Executive Officer and Chief Financial Officer, concluded that Hawaiian Electric’s disclosure controls and procedures were effective, as of the end of the period covered by this report, at the reasonable assurance level.
Changes in Internal Control Over Financial Reporting
On October 2, 2018, Hawaiian Electric completed the implementation of an ERP/EAM system utilizing SAP, which supports essentially all of the Utilities’ business processes and activities including work management, procurement and supply chain, customer relationship management, invoicing and collection of payments, human resource management, payroll, and the preparation of financial information for financial reporting. SAP allows Hawaiian Electric to benefit from enhanced security features and seamless data integration. The implementation of SAP modified processes and procedures which will result in changes to Hawaiian Electric’s internal control over financial reporting beginning in the fourth quarter of 2018.
There werehave been no other changes in internal control over financial reporting during the thirdsecond quarter of 20182019 that have materially affected, or are reasonably likely to materially affect, Hawaiian Electric’s internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
The descriptions of legal proceedings (including judicial proceedings and proceedings before the PUC and environmental and other administrative agencies) in HEI’s and Hawaiian Electric’s 20172018 Form 10-K (see “Part I. Item 3. Legal Proceedings” and proceedings referred to therein) and this Form 10-Q (see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Notes 3 and 4 of the Condensed Consolidated Financial Statements) are incorporated by reference in this Item 1. With regard to any pending legal proceeding, alternative dispute resolution, such as mediation or settlement, may be pursued where appropriate, with such efforts typically maintained in confidence unless and until a resolution is achieved. Certain HEI subsidiaries (including Hawaiian Electric and its subsidiaries, ASB and Pacific Current and its subsidiaries) may also be involved in ordinary routine PUC proceedings, environmental proceedings and litigation incidental to their respective businesses.
Item 1A. Risk Factors
For information about Risk Factors, see pages 2617 to 3727 of HEI’s and Hawaiian Electric’s 20172018 Form 10-K and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Quantitative and Qualitative Disclosures about Market Risk” and the Condensed Consolidated Financial Statements herein. Also, see “Cautionary Note Regarding Forward-Looking Statements” on pages iv and v herein.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(c) Purchases of HEI common shares were made on the open market during the thirdsecond quarter of 20182019 to satisfy the requirements of certain plans as follows:
ISSUER PURCHASES OF EQUITY SECURITIES |
| | | | | | | | |
Period* | |
Total Number of Shares Purchased ** | | Average Price Paid per Share ** | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs |
July 1 to 31, 2018 | | 32,461 | | $34.59 | | — | | NA |
August 1 to 31, 2018 | | 20,865 | | $35.41 | | — | | NA |
September 1 to 30, 2018 | | 172,052 | | $35.97 | | — | | NA |
|
| | | | | | | | |
Period* | |
Total Number of Shares Purchased ** | | Average Price Paid per Share ** | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs |
April 1 to 30, 2019 | | 35,070 | | $41.27 | | — | | NA |
May 1 to 31, 2019 | | 20,495 | | $41.55 | | — | | NA |
June 1 to 30, 2019 | | 199,984 | | $42.92 | | — | | NA |
NA Not applicable.
* Trades (total number of shares purchased) are reflected in the month in which the order is placed.
** The purchases were made to satisfy the requirements of the DRIP, the HEIRSP and the ASB 401(k) Plan for shares purchased for cash or by the reinvestment of dividends by participants under those plans and none of the purchases were made under publicly announced repurchase plans or programs. Average prices per share are calculated exclusive of any commissions payable to the brokers making the purchases for the DRIP, the HEIRSP and the ASB 401(k) Plan. Of the “Total number of shares purchased,” 28,46134,290 of the 32,46135,070 shares, 20,16514,995 of the 20,86520,495 shares and 155,152137,331 of the 172,052199,984 shares were purchased for the DRIP; 4,000 of the 32,461 shares, none of the 20,86535,070 shares, 5,500 of the 20,495 shares and 12,70051,756 of the 172,052199,984 shares were purchased for the HEIRSP; and the remainder was purchased for the ASB 401(k) Plan. The repurchased shares were issued for the accounts of the participants under registration statements registering the shares issued under these plans.
Item 5. Other Information
Director Appointed to Fill Vacancy of Retiring HEI Board Member
On July 31, 2019, the HEI Board elected Micah A. Kane to serve as a director of HEI and a member of its Nominating and Corporate Governance (NCG) Committee, both effective August 1, 2019. Mr. Kane was elected to fill the vacancies on the Board and on the NCG Committee created by the retirement of Dr. James K. Scott, who retired from the Board effective July 31, 2019.
Mr. Kane’s extensive leadership experience and in-depth understanding of the communities HEI serves will add to the Board’s oversight of HEI’s Hawaii-focused strategy and operations. Among other leadership roles, Mr. Kane’s experience includes serving as President and CEO of Hawaii Community Foundation; as a trustee of Kamehameha Schools, a private school system established under the will of Princess Bernice Pauahi Bishop to educate Native Hawaiians; and as a director on the board of HEI’s electric utility subsidiary, Hawaiian Electric Company.
There are no arrangements or understandings between Mr. Kane and any other person pursuant to which he was selected as a director and no related person transactions within the meaning of Item 404(a) of Regulation S-K between Mr. Kane and the Company. The Board has determined that Mr. Kane is independent pursuant to the Company’s Categorical Standards of Director Independence and the New York Stock Exchange listing standards and satisfies all applicable requirements for NCG Committee service.
Mr. Kane will participate in the Company’s standard non-employee director compensation program, as described in the Company’s Proxy Statement dated March 25, 2019. Additionally, HEI and Mr. Kane will enter into an indemnity agreement in the same form that the Company has entered into with each of its existing directors. The form of such indemnity agreement was filed as Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012.
Item 6. Exhibits
|
| | |
| | Amendment 2014-1 to Hawaiian Electric Industries Retirement Savings Plan, effective as of January 1, 2015 (incorporated by reference to Exhibit 4.4 to Registration Statement filed on June 27, 2019 on Form S-8 Registration no. 333-232360) |
| | |
| | Amendment 2015-1 to Hawaiian Electric Industries Retirement Savings Plan, effective as of February 1, 2015 (incorporated by reference to Exhibit 4.5 to Registration Statement filed on June 27, 2019 on Form S-8 Registration no. 333-232360) |
| | |
| | Amendment 2015-2 to Hawaiian Electric Industries Retirement Savings Plan, effective as of February 1, 2015 (incorporated by reference to Exhibit 4.6 to Registration Statement filed on June 27, 2019 on Form S-8 Registration no. 333-232360) |
| | |
| | Amendment 2019-1 to Hawaiian Electric Industries Retirement Savings Plan, effective as of May 6, 2019 (incorporated by reference to Exhibit 4.7 to Registration Statement filed on June 27, 2019 on Form S-8 Registration no. 333-232360) |
| | |
| | Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Constance H. Lau (HEI Chief Executive Officer) |
| | |
| | Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Gregory C. Hazelton (HEI Chief Financial Officer) |
| | |
| | HEI Certification Pursuant to 18 U.S.C. Section 1350 |
| | |
HEI Exhibit 101.INS | | XBRL Instance Document - the instance document does not appear on the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document |
| | |
HEI Exhibit 101.SCH | | Inline XBRL Taxonomy Extension Schema Document |
| | |
HEI Exhibit 101.CAL | | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| | |
HEI Exhibit 101.DEF | | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| | |
HEI Exhibit 101.LAB | | Inline XBRL Taxonomy Extension Label Linkbase Document |
| | |
HEI Exhibit 101.PRE | | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| | |
HEI Exhibit 104 | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
| | |
| | Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Alan M. Oshima (Hawaiian Electric Chief Executive Officer) |
| | |
| | Certification Pursuant to Rule 13a-14 promulgated under the Securities Exchange Act of 1934 of Tayne S. Y. Sekimura (Hawaiian Electric Chief Financial Officer) |
| | |
| | Hawaiian Electric Certification Pursuant to 18 U.S.C. Section 1350 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized. The signature of the undersigned companies shall be deemed to relate only to matters having reference to such companies and any subsidiaries thereof.
|
| | | | |
HAWAIIAN ELECTRIC INDUSTRIES, INC. | | HAWAIIAN ELECTRIC COMPANY, INC. |
(Registrant) | | (Registrant) |
| | |
| | |
By | /s/ Constance H. Lau | | By | /s/ Alan M. Oshima |
| Constance H. Lau | | | Alan M. Oshima |
| President and Chief Executive Officer | | | President and Chief Executive Officer |
| (Principal Executive Officer of HEI) | | | (Principal Executive Officer of Hawaiian Electric) |
| | |
| | |
By | /s/ Gregory C. Hazelton | | By | /s/ Tayne S. Y. Sekimura |
| Gregory C. Hazelton | | | Tayne S. Y. Sekimura |
| Executive Vice President, andChief Financial | | | Senior Vice President |
| Chief Financial Officer and Treasurer | | | and Chief Financial Officer |
| (Principal Financial Officer of HEI) | | | (Principal Financial Officer of Hawaiian Electric) |
|
| | |
| | |
Date: November 7, 2018August 2, 2019 | | Date: November 7, 2018August 2, 2019 |