Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2019 | Apr. 30, 2019 | |
Entity Information [Line Items] | ||
Entity Registrant Name | HAWAIIAN ELECTRIC INDUSTRIES INC | |
Entity Central Index Key | 0000354707 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2019 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 108,936,912 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q1 | |
Entity Emerging Growth Company | false | |
Entity Small Business | false | |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Entity Information [Line Items] | ||
Entity Registrant Name | HAWAIIAN ELECTRIC COMPANY INC | |
Entity Central Index Key | 0000046207 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2019 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Common Stock, Shares Outstanding | 16,751,488 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q1 | |
Entity Emerging Growth Company | false | |
Entity Small Business | false |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Income (unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Revenues | ||
Total revenues | $ 661,615 | $ 645,874 |
Expenses | ||
Purchased power | 134,000 | 140,000 |
Total expenses | 583,678 | 573,985 |
Operating income (loss) | ||
Total operating income | 77,937 | 71,889 |
Retirement defined benefits expense—other than service costs | (763) | (1,833) |
Interest expense, net—other than on deposit liabilities and other bank borrowings | (23,123) | (21,518) |
Allowance for borrowed funds used during construction | 1,078 | 1,444 |
Allowance for equity funds used during construction | 2,910 | 3,294 |
Income before income taxes | 58,039 | 53,276 |
Income taxes | 11,878 | 12,556 |
Net income | 46,161 | 40,720 |
Preferred stock dividends of subsidiaries | 473 | 473 |
Net income for common stock | $ 45,688 | $ 40,247 |
Basic earnings per common share (in dollars per share) | $ 0.42 | $ 0.37 |
Diluted earnings per common share (in dollars per share) | $ 0.42 | $ 0.37 |
Weighted-average number of common shares outstanding (in shares) | 108,913 | 108,818 |
Net effect of potentially dilutive shares (in shares) | 355 | 206 |
Weighted-average shares assuming dilution (in shares) | 109,268 | 109,024 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Revenues | ||
Total revenues | $ 578,495 | $ 570,427 |
Expenses | ||
Fuel oil | 160,609 | 166,968 |
Purchased power | 134,445 | 139,910 |
Other operation and maintenance | 118,130 | 107,610 |
Depreciation | 53,947 | 50,466 |
Taxes, other than income taxes | 54,804 | 54,104 |
Total expenses | 521,935 | 519,058 |
Operating income (loss) | ||
Total operating income | 56,560 | 51,369 |
Retirement defined benefits expense—other than service costs | (703) | (1,264) |
Allowance for borrowed funds used during construction | 1,078 | 1,444 |
Allowance for equity funds used during construction | 2,910 | 3,294 |
Interest expense and other charges, net | (17,986) | (17,694) |
Income before income taxes | 41,859 | 37,149 |
Income taxes | 9,234 | 9,175 |
Net income | 32,625 | 27,974 |
Preferred stock dividends of subsidiaries | 229 | 229 |
Net income attributable to Hawaiian Electric | 32,396 | 27,745 |
Preferred stock dividends of Hawaiian Electric | 270 | 270 |
Net income for common stock | 32,126 | 27,475 |
Electric utility | ||
Revenues | ||
Total revenues | 578,495 | 570,427 |
Expenses | ||
Total expenses | 521,935 | 519,058 |
Operating income (loss) | ||
Total operating income | 56,560 | 51,369 |
Income before income taxes | 41,859 | 37,149 |
Income taxes | 9,234 | 9,175 |
Net income | 32,625 | 27,974 |
Preferred stock dividends of subsidiaries | 499 | 499 |
Net income for common stock | 32,126 | 27,475 |
Bank | ||
Revenues | ||
Total revenues | 83,052 | 75,419 |
Expenses | ||
Total expenses | 56,930 | 50,532 |
Operating income (loss) | ||
Total operating income | 26,122 | 24,887 |
Income before income taxes | 26,162 | 24,500 |
Income taxes | 5,323 | 5,540 |
Net income | 20,839 | 18,960 |
Preferred stock dividends of subsidiaries | 0 | 0 |
Net income for common stock | 20,839 | 18,960 |
Other | ||
Revenues | ||
Total revenues | 68 | 28 |
Expenses | ||
Total expenses | 4,813 | 4,395 |
Operating income (loss) | ||
Total operating income | (4,745) | (4,367) |
Income before income taxes | (9,982) | (8,373) |
Income taxes | (2,679) | (2,159) |
Net income | (7,303) | (6,214) |
Preferred stock dividends of subsidiaries | (26) | (26) |
Net income for common stock | $ (7,277) | $ (6,188) |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Comprehensive Income (unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Net income for common stock | $ 45,688 | $ 40,247 |
Net unrealized gains (losses) on available-for-sale investment securities: | ||
Net unrealized gain (losses) on available-for-sale investment securities arising during the period, net of tax benefits (taxes) | 9,439 | (13,297) |
Derivatives qualifying as cash flow hedges: | ||
Unrealized interest rate hedging losses arising during the period, net of tax benefits of $140 and nil, respectively | (403) | 0 |
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 | 2,503 | 5,146 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (2,298) | (4,622) |
Other comprehensive income (loss), net of taxes | 9,241 | (12,773) |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 54,929 | 27,474 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Net income for common stock | 32,126 | 27,475 |
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 | 2,322 | 4,653 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (2,298) | (4,622) |
Other comprehensive income (loss), net of taxes | 24 | 31 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | $ 32,150 | $ 27,506 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Comprehensive Income (unaudited) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Statement of Comprehensive Income [Abstract] | ||
Net unrealized gains (losses) on securities arising during the period, (taxes) benefits | $ (3,455) | $ 4,867 |
Unrealized interest rate hedging gain (loss), net of tax expense (benefits), net | (140) | 0 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, taxes (benefits) | (870) | (1,792) |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, taxes | 797 | 1,603 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, taxes (benefits) | (805) | (1,614) |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, taxes | $ 797 | $ 1,603 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (unaudited) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Assets | ||
Cash and cash equivalents | $ 186,407 | $ 169,208 |
Accounts receivable and unbilled revenues, net | 265,440 | 325,672 |
Available-for-sale investment securities, at fair value | 1,348,263 | 1,388,533 |
Held-to-maturity investment securities, at amortized cost | 140,203 | 141,875 |
Stock in Federal Home Loan Bank, at cost | 9,434 | 9,958 |
Loans held for investment, net | 4,803,883 | 4,790,902 |
Loans held for sale, at lower of cost or fair value | 8,136 | 1,805 |
Property, plant and equipment, net of accumulated depreciation | 4,867,127 | 4,830,118 |
Regulatory assets | 826,186 | 833,426 |
Other | 581,350 | 530,364 |
Goodwill | 82,190 | 82,190 |
Utility property, plant and equipment | ||
Total property, plant and equipment, net | 4,867,127 | 4,830,118 |
Current assets | ||
Cash and cash equivalents | 186,407 | 169,208 |
Other long-term assets | ||
Operating lease right-of-use assets | 241,486 | 0 |
Total assets | 13,360,105 | 13,104,051 |
Liabilities | ||
Accounts payable | 195,538 | 214,773 |
Interest and dividends payable | 33,711 | 28,254 |
Deposit liabilities | 6,205,659 | 6,158,852 |
Short-term borrowings—other than bank | 110,399 | 73,992 |
Other bank borrowings | 89,870 | 110,040 |
Long-term debt, net—other than bank | 1,880,339 | 1,879,641 |
Deferred income taxes | 375,330 | 372,518 |
Operating lease liabilities | 241,340 | 0 |
Regulatory liabilities | 953,219 | 950,236 |
Defined benefit pension and other postretirement benefit plans liability | 538,100 | 538,384 |
Other | 518,792 | 580,788 |
Total liabilities | 11,142,297 | 10,907,478 |
Capitalization | ||
Retained earnings | 554,451 | 543,623 |
Accumulated other comprehensive loss, net of tax benefits | (41,369) | (50,610) |
Total shareholders’ equity | 2,183,515 | 2,162,280 |
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | 0 | 0 |
Preferred stock of subsidiaries - not subject to mandatory redemption | 34,293 | 34,293 |
Commitments and contingencies | ||
Current liabilities | ||
Interest and dividends payable | 33,711 | 28,254 |
Deferred credits and other liabilities | ||
Deferred income taxes | 375,330 | 372,518 |
Shareholders’ equity | ||
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | 0 | 0 |
Common stock, no par value, authorized 200,000,000 shares; issued and outstanding: 108,936,912 shares and 108,879,245 shares at March 31, 2019 and December 31, 2018, respectively | 1,670,433 | 1,669,267 |
Retained earnings | 554,451 | 543,623 |
Accumulated other comprehensive loss, net of tax benefits | (41,369) | (50,610) |
Total shareholders’ equity | 2,183,515 | 2,162,280 |
Total liabilities and shareholders’ equity | 13,360,105 | 13,104,051 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Assets | ||
Cash and cash equivalents | 8,381 | 35,877 |
Property, plant and equipment, net of accumulated depreciation | 4,563,298 | 4,522,102 |
Utility property, plant and equipment | ||
Land | 49,667 | 49,667 |
Plant and equipment | 6,874,568 | 6,809,671 |
Less accumulated depreciation | (2,615,214) | (2,577,342) |
Construction in progress | 247,317 | 233,145 |
Utility property, plant and equipment, net | 4,556,338 | 4,515,141 |
Nonutility property, plant and equipment, less accumulated depreciation | 6,960 | 6,961 |
Total property, plant and equipment, net | 4,563,298 | 4,522,102 |
Current assets | ||
Cash and cash equivalents | 8,381 | 35,877 |
Customer accounts receivable, net | 137,413 | 177,896 |
Accrued unbilled revenues, net | 95,905 | 121,738 |
Other accounts receivable, net | 7,253 | 6,215 |
Fuel oil stock, at average cost | 116,498 | 79,935 |
Materials and supplies, at average cost | 56,584 | 55,204 |
Prepayments and other | 33,887 | 32,118 |
Regulatory assets | 72,018 | 71,016 |
Total current assets | 527,939 | 579,999 |
Other long-term assets | ||
Operating lease right-of-use assets | 221,261 | 0 |
Regulatory assets | 754,168 | 762,410 |
Other | 104,222 | 102,992 |
Total other long-term assets | 1,079,651 | 865,402 |
Total assets | 6,170,888 | 5,967,503 |
Liabilities | ||
Interest and dividends payable | 27,608 | 23,215 |
Deferred income taxes | 382,672 | 383,197 |
Operating lease liabilities | 221,000 | |
Capitalization | ||
Common stock ($6 2/3 par value, authorized 50,000,000 shares; outstanding 16,751,488 shares at March 31, 2019 and December 31, 2018) | 111,696 | 111,696 |
Premium on capital stock | 681,305 | 681,305 |
Retained earnings | 1,171,354 | 1,164,541 |
Accumulated other comprehensive loss, net of tax benefits | 123 | 99 |
Total shareholders’ equity | 1,964,478 | 1,957,641 |
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | 34,293 | 34,293 |
Long-term debt, net | 1,337,016 | 1,418,802 |
Total capitalization | 3,335,787 | 3,410,736 |
Commitments and contingencies | ||
Current liabilities | ||
Current portion of operating lease liabilities | 61,269 | 0 |
Current portion of long-term debt | 81,957 | 0 |
Short-term borrowings from non-affiliates | 55,999 | 25,000 |
Accounts payable | 156,146 | 171,791 |
Interest and dividends payable | 27,608 | 23,215 |
Taxes accrued, including revenue taxes | 193,334 | 233,333 |
Regulatory liabilities | 12,613 | 17,977 |
Other | 62,423 | 60,003 |
Total current liabilities | 651,349 | 531,319 |
Deferred credits and other liabilities | ||
Operating lease liabilities | 159,875 | 0 |
Deferred income taxes | 382,672 | 383,197 |
Regulatory liabilities | 940,606 | 932,259 |
Unamortized tax credits | 91,569 | 91,522 |
Defined benefit pension and other postretirement benefit plans liability | 503,404 | 503,659 |
Other | 105,626 | 114,811 |
Total deferred credits and other liabilities | 2,183,752 | 2,025,448 |
Shareholders’ equity | ||
Preferred stock, no par value, authorized 10,000,000 shares; issued: none | 34,293 | 34,293 |
Retained earnings | 1,171,354 | 1,164,541 |
Accumulated other comprehensive loss, net of tax benefits | 123 | 99 |
Total shareholders’ equity | 1,964,478 | 1,957,641 |
Total liabilities and shareholders’ equity | $ 6,170,888 | $ 5,967,503 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (unaudited) (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Property, plant and equipment, accumulated depreciation | $ 2,685,983 | $ 2,659,230 |
Preferred stock, authorized shares (in shares) | 10,000,000 | 10,000,000 |
Preferred stock, issued shares (in shares) | 0 | 0 |
Common stock, authorized shares (in shares) | 200,000,000 | 200,000,000 |
Common stock, issued shares (in shares) | 108,936,912 | 108,879,245 |
Common stock, outstanding shares (in shares) | 108,936,912 | 108,879,245 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Nonutility property, plant and equipment, accumulated depreciation | $ 1,256 | $ 1,255 |
Common stock, par value (in dollars per share) | $ 6.67 | $ 6.67 |
Common stock, authorized shares (in shares) | 50,000,000 | 50,000,000 |
Common stock, outstanding shares (in shares) | 16,751,488 | 16,751,488 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Changes in Shareholders' Equity and Common Stock Equity (unaudited) - USD ($) $ in Thousands | Total | Hawaiian Electric Company, Inc. and Subsidiaries | Common stock | Common stockHawaiian Electric Company, Inc. and Subsidiaries | Premium on capital stockHawaiian Electric Company, Inc. and Subsidiaries | Retained Earnings | Retained EarningsHawaiian Electric Company, Inc. and Subsidiaries | Accumulated other comprehensive income (loss) | Accumulated other comprehensive income (loss)Hawaiian Electric Company, Inc. and Subsidiaries |
Beginning Balance at Dec. 31, 2017 | $ 2,097,386 | $ 1,845,283 | $ 1,662,491 | $ 107,634 | $ 614,675 | $ 476,836 | $ 1,124,193 | $ (41,941) | $ (1,219) |
Beginning Balance (in shares) at Dec. 31, 2017 | 108,788,000 | 16,142,000 | |||||||
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | 40,247 | 27,475 | 40,247 | 27,475 | |||||
Other comprehensive income (loss), net of tax (benefits) | (12,773) | 31 | (12,773) | 31 | |||||
Share-based expenses and other, net | 658 | $ 658 | |||||||
Issuance of common stock, net of expenses (in shares) | 53,000 | ||||||||
Common stock dividends | (33,741) | (25,826) | (33,741) | (25,826) | |||||
Common stock issuance expenses | (8) | (8) | |||||||
Ending Balance at Mar. 31, 2018 | 2,091,777 | 1,846,955 | $ 1,663,149 | $ 107,634 | 614,667 | 483,342 | 1,125,842 | (54,714) | (1,188) |
Ending Balance (in shares) at Mar. 31, 2018 | 108,841,000 | 16,142,000 | |||||||
Beginning Balance at Dec. 31, 2018 | $ 2,162,280 | 1,957,641 | $ 1,669,267 | $ 111,696 | 681,305 | 543,623 | 1,164,541 | (50,610) | 99 |
Beginning Balance (in shares) at Dec. 31, 2018 | 108,879,245 | 108,879,000 | 16,751,000 | ||||||
Increase (decrease) in stockholders' equity | |||||||||
Net income for common stock | $ 45,688 | 32,126 | 45,688 | 32,126 | |||||
Other comprehensive income (loss), net of tax (benefits) | 9,241 | 24 | 9,241 | 24 | |||||
Share-based expenses and other, net | 1,166 | $ 1,166 | |||||||
Issuance of common stock, net of expenses (in shares) | 58,000 | ||||||||
Common stock dividends | (34,860) | (25,313) | (34,860) | (25,313) | |||||
Common stock issuance expenses | 0 | ||||||||
Ending Balance at Mar. 31, 2019 | $ 2,183,515 | $ 1,964,478 | $ 1,670,433 | $ 111,696 | $ 681,305 | $ 554,451 | $ 1,171,354 | $ (41,369) | $ 123 |
Ending Balance (in shares) at Mar. 31, 2019 | 108,936,912 | 108,937,000 | 16,751,000 |
Condensed Consolidated Statem_5
Condensed Consolidated Statements of Changes in Shareholders' Equity and Common Stock Equity (unaudited) (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Statement of Stockholders' Equity [Abstract] | ||
Common stock dividends (in dollars per share) | $ 0.32 | $ 0.31 |
Condensed Consolidated Statem_6
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Cash flows from operating activities | ||
Net income | $ 46,161 | $ 40,720 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation of property, plant and equipment | 57,435 | 53,091 |
Other amortization | 9,792 | 8,745 |
Provision for loan losses | 6,870 | 3,541 |
Loans originated and purchased, held for sale | (30,934) | (36,409) |
Proceeds from sale of loans, held for sale | 24,900 | 33,114 |
Deferred income taxes | (3,171) | (2,889) |
Share-based compensation expense | 2,162 | 1,657 |
Allowance for equity funds used during construction | (2,910) | (3,294) |
Other | (3,482) | 2,150 |
Changes in assets and liabilities | ||
Decrease (increase) in accounts receivable and unbilled revenues, net | 57,949 | (7,829) |
Increase in fuel oil stock | (37,574) | (1,704) |
Increase in regulatory assets | (5,040) | (16,900) |
Increase in accounts, interest and dividends payable | 10,413 | 22,808 |
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | (33,136) | (29,842) |
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability | 3,220 | (390) |
Change in other assets and liabilities | (25,486) | (31,892) |
Net cash provided by operating activities | 77,169 | 34,677 |
Cash flows from investing activities | ||
Available-for-sale investment securities purchased | (4,334) | (88,403) |
Principal repayments on available-for-sale investment securities | 57,074 | 51,895 |
Principal repayments of held-to-maturity investment securities | 1,681 | 1,032 |
Purchase of stock from Federal Home Loan Bank | (26,036) | (2,853) |
Redemption of stock from Federal Home Loan Bank | 26,560 | 2,400 |
Net increase in loans held for investment | (19,804) | (75,006) |
Proceeds from sale of commercial loans | 0 | 7,149 |
Proceeds from sale of real estate acquired in settlement of loans | 402 | 589 |
Capital expenditures | (120,424) | (129,022) |
Contributions to low income housing investments | (1,627) | (1,425) |
Other | 3,530 | 2,593 |
Net cash used in investing activities | (82,978) | (231,051) |
Cash flows from financing activities | ||
Net increase in deposit liabilities | 46,807 | 86,095 |
Net increase in short-term borrowings with original maturities of three months or less | 11,407 | 120,485 |
Proceeds from issuance of short-term debt | 25,000 | 0 |
Net increase (decrease) in retail repurchase agreements | (170) | 11,946 |
Proceeds from other bank borrowings | 644,000 | 60,000 |
Repayments of other bank borrowings | (664,000) | (60,000) |
Proceeds from issuance of long-term debt | 550 | 0 |
Withheld shares for employee taxes on vested share-based compensation | (996) | (991) |
Common stock dividends | (34,860) | (33,741) |
Preferred stock dividends of subsidiaries | (473) | (473) |
Other | (4,257) | (4,043) |
Net cash provided by financing activities | 23,008 | 179,278 |
Net increase (decrease) in cash and cash equivalents | 17,199 | (17,096) |
Cash and cash equivalents, beginning of period | 169,208 | 261,881 |
Cash and cash equivalents, end of period | 186,407 | 244,785 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Cash flows from operating activities | ||
Net income | 32,625 | 27,974 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation of property, plant and equipment | 53,947 | 50,466 |
Other amortization | 6,714 | 5,344 |
Deferred income taxes | (3,127) | (1,580) |
Allowance for equity funds used during construction | (2,910) | (3,294) |
Other | (1,817) | 2,681 |
Changes in assets and liabilities | ||
Decrease (increase) in accounts receivable | 37,163 | (15,037) |
Decrease in accrued unbilled revenues | 25,833 | 7,419 |
Increase in fuel oil stock | (36,564) | (1,850) |
Increase in materials and supplies | (1,381) | (1,295) |
Increase in regulatory assets | (5,040) | (16,900) |
Increase (decrease) in accounts payable | (927) | 5,143 |
Change in prepaid and accrued income taxes, tax credits and utility revenue taxes | (34,668) | (32,866) |
Increase (decrease) in defined benefit pension and other postretirement benefit plans liability | 2,991 | (938) |
Change in other assets and liabilities | (3,423) | 4,513 |
Net cash provided by operating activities | 69,416 | 29,780 |
Cash flows from investing activities | ||
Capital expenditures | (102,891) | (110,127) |
Other | 794 | 603 |
Net cash used in investing activities | (102,097) | (109,524) |
Cash flows from financing activities | ||
Net increase in short-term borrowings with original maturities of three months or less | 5,999 | 116,984 |
Proceeds from other bank borrowings | 25,000 | 0 |
Common stock dividends | (25,313) | (25,826) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (499) | (499) |
Other | (2) | (33) |
Net cash provided by financing activities | 5,185 | 90,626 |
Net increase (decrease) in cash and cash equivalents | (27,496) | 10,882 |
Cash and cash equivalents, beginning of period | 35,877 | 12,517 |
Cash and cash equivalents, end of period | $ 8,381 | $ 23,399 |
Basis of presentation
Basis of presentation | 3 Months Ended |
Mar. 31, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of presentation | 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, 2018 . 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 March 31, 2019 and December 31, 2018 and the results of their operations and cash flows for the three months ended March 31, 2019 and 2018 Leases . In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (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 finance leases, a lessee is required to recognize interest on the lease liability separately from amortization of the ROU asset in the consolidated 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 adopted ASU No. 2016-02 on January 1, 2019 and used the effective date as the date of initial application. Consequently, financial information for dates and periods before January 1, 2019 will not be updated and the disclosures required under the new standard will not be provided (i.e., the Company will continue to report comparative periods presented in the financial statements in the period of adoption under Accounting Standards Codification (ASC) 840, including the required disclosures under ASC 840). The most significant effect of the new standard relates to the recognition of new ROU assets and lease liabilities on the 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, under current leasing standards for existing operating leases. In determining the lease liability upon transition, the Company used the incremental borrowing rates as of 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 debt securities and purchased financial assets with credit deterioration. The other-than-temporary impairment model of accounting for credit losses on available-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 available-for-sale debt security has been below the amortized cost will no longer impact the determination of whether a credit loss exists. The available-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). 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 project team that meets regularly to evaluate the provisions of this ASU, identify additional 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. 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. Compensation-retirement benefits-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,” which 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 |
Segment financial information
Segment financial information | 3 Months Ended |
Mar. 31, 2019 | |
Segment Reporting [Abstract] | |
Segment financial information | Segment financial information (in thousands) Electric utility Bank Other Total Three months ended March 31, 2019 Revenues from external customers $ 578,482 $ 83,052 $ 81 $ 661,615 Intersegment revenues (eliminations) 13 — (13 ) — Revenues $ 578,495 $ 83,052 $ 68 $ 661,615 Income (loss) before income taxes $ 41,859 $ 26,162 $ (9,982 ) $ 58,039 Income taxes (benefit) 9,234 5,323 (2,679 ) 11,878 Net income (loss) 32,625 20,839 (7,303 ) 46,161 Preferred stock dividends of subsidiaries 499 — (26 ) 473 Net income (loss) for common stock $ 32,126 $ 20,839 $ (7,277 ) $ 45,688 Total assets (at March 31, 2019) $ 6,170,888 $ 7,062,367 $ 126,850 $ 13,360,105 Three months ended March 31, 2018 Revenues from external customers $ 570,414 $ 75,419 $ 41 $ 645,874 Intersegment revenues (eliminations) 13 — (13 ) — Revenues $ 570,427 $ 75,419 $ 28 $ 645,874 Income (loss) before income taxes $ 37,149 $ 24,500 $ (8,373 ) $ 53,276 Income taxes (benefit) 9,175 5,540 (2,159 ) 12,556 Net income (loss) 27,974 18,960 (6,214 ) 40,720 Preferred stock dividends of subsidiaries 499 — (26 ) 473 Net income (loss) for common stock $ 27,475 $ 18,960 $ (6,188 ) $ 40,247 Total assets (at December 31, 2018) $ 5,967,503 $ 7,027,894 $ 108,654 $ 13,104,051 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. |
Electric utility segment
Electric utility segment | 3 Months Ended |
Mar. 31, 2019 | |
Electric utility subsidiary [Abstract] | |
Electric utility segment | Electric utility segmentHECO Capital Trust III. Trust III, a statutory trust, which was formed to effect the issuance of $50 million of cumulative quarterly income preferred securities in 2004 (2004 Trust Preferred Securities), has at all times been a wholly-owned unconsolidated subsidiary of Hawaiian Electric. Trust III’s balance sheets as of March 31, 2019 and December 31, 2018 each consisted of $51.5 million of 2004 Debentures; $50 million of 2004 Trust Preferred Securities; and $1.5 million of trust common securities. Trust III’s income statements for the three months ended March 31, 2019 and 2018 consisted of $0.8 million of interest income received from the 2004 Debentures; $0.8 million of distributions to holders of the Trust Preferred Securities; and $25,000 of common dividends on the trust common securities to Hawaiian Electric. On April 12, 2019, Trust III issued a conditional notice of redemption to the holders of the Trust’s outstanding 6.50% Power purchase agreements . As of March 31, 2019 , the Utilities had four 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 is 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 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 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 Hamakua Energy in its condensed consolidated financial statements. Hamakua Energy is an indirect subsidiary of Pacific Current and is consolidated in HEI’s condensed consolidated financial 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 IPP 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 Fuel 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. 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. Interim rate increases . As of March 31, 2019, the Utilities recognized $17 million of revenues with respect to the Maui Electric 2018 rate case interim order. On March 18, 2019, the PUC issued a final order which resulted in a refund of approximately $0.5 million proposed to be returned to customers, starting June 2019. Power purchase agreements . Purchases from all IPPs were as follows: Three months ended March 31 (in millions) 2019 2018 Kalaeloa $ 40 $ 40 AES Hawaii 32 37 HPOWER 18 15 Puna Geothermal Venture — 11 Hamakua Energy 16 7 Wind IPPs 20 22 Solar IPPs 7 6 Other IPPs 1 1 2 Total IPPs $ 134 $ 140 1 Includes hydro power and other 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. 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, to allow for a negotiated 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 ending September 2022, Hawaiian Electric agreed to purchase 180 MW of firm capacity from AES Hawaii. Hawaiian Electric and AES Hawaii have been in dispute over an additional 9 MW of capacity. In February 2018, Hawaiian Electric reached agreement with AES Hawaii on an amendment to the PPA. However, in June 2018, the PUC issued an order suspending review of the amendment 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 (Hu Honua). In May 2012, Hawaii Electric Light signed a PPA, which the PUC approved in December 2013, with 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, which resulted in 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, which becomes effective once the PUC’s order is final and non-appealable. In August 2017, the PUC’s approval was appealed by a third party. The appeal is still pending. Hu Honua expects to complete construction of the plant by the end of September 2019, and begin commissioning activities in the fourth quarter of 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 cap on cost recovery as well as a requirement that the Utilities achieve future cost savings consistent with a minimum of $244 million in ERP/EAM project-related benefits to be delivered to customers over the system’s 12 -year service life. 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 went 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 March 31, 2019 , the total deferred project costs and accrued carrying costs after the project went into service amounted to $58.7 million . In February 2019, the PUC approved a methodology for passing the benefits of the new ERP/EAM system to customers developed by the Utilities in collaboration with the Consumer Advocate. The minimum of $244 million in customer benefits to be delivered over the 12 -year service life is comprised of $141 million in future net O&M expense reductions and cost avoidance, and $103 million in future cost avoidance related to capital cost and tax cost. The Utilities are required to file their Benefits Clarification filing by June 3, 2019. West Loch PV Project. In June 2017, the PUC approved the expenditure of funds for Hawaiian Electric to build, own and operate a utility-owned, grid-tied 20 -MW (ac) solar facility on property owned by the Department of the Navy, including a proposed project cost cap of $67 million and a performance guarantee to provide energy at 9.56 cents /kWh 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 major project interim recovery (MPIR) adjustment mechanism. (See “Decoupling” section below for MPIR guidelines and 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 third quarter of 2019. Project costs incurred as of March 31, 2019 amounted to $44.2 million . 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. In cooperation with the Hawaii Department of Health and EPA, Maui Electric further investigated the Site and the Adjacent Parcel to determine the extent of impacts of polychlorinated biphenyls (PCBs), residual fuel oils and other subsurface contaminants. Maui Electric has a reserve balance of $2.7 million as of March 31, 2019 , representing the probable and reasonably estimable cost for remediation of the Site and the Adjacent Parcel; however, final costs of remediation will depend on 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. Hawaiian Electric was also required to assess potential sources and extent of PCB contamination onshore at Waiau Power Plant. As of March 31, 2019 , the reserve account balance recorded by Hawaiian Electric to address the PCB contamination was $4.7 million . The reserve balance represents the probable and reasonably estimable cost for the onshore investigation and the remediation of PCB contamination in the offshore sediment. The final remediation costs will depend on the assessment of potential source control requirements for onshore sediment and actual offshore 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 mechanism has the following major components: (1) monthly 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) RAM revenues for escalation in certain O&M expenses and rate base changes, (3) MPIR component, (4) performance incentive mechanisms (PIMs), and (5) an earnings sharing mechanism, which would 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. On March 29, 2019, the Utilities filed the 2019 annual filing which is subject to PUC review. 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 decision and order (D&O) in a rate case. The RAM Cap impacted the Utilities' recovery of capital investments as follows: • Hawaiian Electric's RAM revenues were limited to the RAM Cap in 2018. • Maui Electric's RAM revenues were below the RAM Cap in 2018. • Hawaii Electric Light’s RAM revenues were limited to the RAM Cap in 2018. 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. The PUC approved recovery of capital costs under the MPIR for Schofield Generating Station, which increased revenues in 2018 by $3.6 million and will be collected in customer bills beginning in June 2019. In February 2019, Hawaiian Electric submitted an MPIR filing of $19.8 million for 2019 (which accrued effective January 1, 2019) that included the 2019 return on project amount (up to the capped amount) in rate base, depreciation and incremental O&M expenses, for collection from June 2020 through May 2021. Performance incentive mechanisms . The PUC has ordered the following PIMs. • Service Quality performance 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 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 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). • The Utilities accrued $2.1 million in estimated net service quality penalties for 2018, which will be reflected in the 2019 annual decoupling filing and will reduce customer rates in the period June 1, 2019 through May 31, 2020. • Procurement of low-cost variable renewable resources through the request for proposal process in 2018 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. For 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. For PPAs filed in January, February, and March 2019 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 contact 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. Annual decoupling filings . The Utilities filed annual decoupling filings on March 29, 2019, which are subject to PUC review. The net annual incremental amounts proposed to be collected (refunded) from June 1, 2019 through May 31, 2020 are as follows: (in millions) Hawaiian Electric Hawaii Electric Light Maui Electric 2019 Annual incremental RAM adjusted revenues $ 14.0 $ 3.5 $ 3.3 Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) $ (12.2 ) $ (1.9 ) $ 0.8 2017 Tax Act Adjustment * $ — $ — $ 2.8 Performance Incentive Mechanism $ 0.1 $ — $ (0.4 ) Net annual incremental amount to be collected under the tariffs $ 1.9 $ 1.6 $ 6.5 * 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). This item is not recurring in 2019, therefore it is shown on this schedule of incremental changes as in increase. 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 examines the current regulatory framework and identifies those areas of utility performance that are deserving of further focus in Phase 2. 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 and 3) metrics. PUC staff issued a Phase 1 proposal, and parties filed statements of position on March 8, 2019 and reply statements of position on April 5, 2019. A PUC decision on Phase 1 is pending. Phase 2 will address design and implementation of performance incentive mechanisms, revenue adjustment mechanisms and other regulatory reforms. Performance-based ratemaking legislation. On April 24, 2018, Act 005, Session Laws 2018 was signed into law, which establishes performance metrics that the PUC shall consider while establishing performance incentives 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, 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 2017 test year rate cases . On February 16, 2018, Hawaiian Electric implemented an interim increase of $36 million . On April 13, 2018, Hawaiian Electric implemented an additional interim rate adjustment to adjust rates for the impact of the Tax Act. On 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 , based on an ROACE of 9.5% and an overall rate of return of 7.57% . The PUC indicated that a revised ECRC mechanism shall reflect a 98% / 2% fossil fuel generation cost risk-sharing split between ratepayers and Hawaiian Electric, with an annual maximum increase or decrease to revenues of $2.5 million for the utility. On December 7, 2018, the PUC approved the ECRC tariff, consistent with the rate case order, with an effective date of January 1, 2019. Hawaiian Electric 2020 test year rate case . On April 26, 2019, Hawaiian Electric filed a notice that it intends to file an application for a general rate increase after June 30, 2019, but not later than September 30, 2019, based on a 2020 calendar year test period. Maui Electric consolidated 2015 and 2018 test year rate cases . 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 Advocate. 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, and directed the utility to file tariffs and rate schedules reflecting the provisions of the D&O. The D&O stated that a revised ECRC mechanism would replace the ECAC and effectuate the removal of the recovery of fuel and purchased power from base rates. It also stated that the ECRC shall 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. On April 17, 2019, Maui Electric filed proposed tariffs, with an effective date of June 1, 2019, and rate schedules reflecting a final increase of $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 $454 million rate base. Upon the approval of the ECRC tariff, Maui Electric will file revised tariffs to rebalance rates resulting from the recovery of all fuel and purchased energy through the ECRC and the removal of the recovery of these costs from base rates. Hawaii Electric Light 2016 and 2019 test year rate cases . 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 January 15, 2019, the PUC approved the ECRC tariff with an effective date of February 1, 2019. On December 14, 2018, Hawaii Electric Light filed an application for a general rate increase for its 2019 test year rate case, requesting an increase of $13.4 million over revenues at current effective rates (for a 3.4% increase in revenues), based on an 8.3% rate of return (which incorporates a ROACE of 10.5% Hawaiian Electric is not required to provide separate 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 for the periods ended and as of the dates indicated. 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. 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. Hawaiian Electric Company, Inc. and Subsidiaries Condensed Consolidating Statement of Income Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 405,669 87,205 85,653 — (32 ) $ 578,495 Expenses Fuel oil 108,922 20,842 30,845 — — 160,609 Purchased power 105,223 19,177 10,045 — — 134,445 Other operation and maintenance 81,178 18,736 18,216 — — 118,130 Depreciation 35,867 10,453 7,627 — — 53,947 Taxes, other than income taxes 38,631 8,105 8,068 — — 54,804 Total expenses 369,821 77,313 74,801 — — 521,935 Operating income 35,848 9,892 10,852 — (32 ) 56,560 Allowance for equity funds used during construction 2,447 132 331 — — 2,910 Equity in earnings of subsidiaries 11,849 — — — (11,849 ) — Retirement defined benefits expense—other than service costs (567 ) (106 ) (30 ) — — (703 ) Interest expense and other charges, net (12,800 ) (2,901 ) (2,317 ) — 32 (17,986 ) Allowance for borrowed funds used during construction 902 56 120 — — 1,078 Income before income taxes 37,679 7,073 8,956 — (11,849 ) 41,859 Income taxes 5,283 1,770 2,181 — — 9,234 Net income 32,396 5,303 6,775 — (11,849 ) 32,625 Preferred stock dividends of subsidiaries — 134 95 — — 229 Net income attributable to Hawaiian Electric 32,396 5,169 6,680 — (11,849 ) 32,396 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 32,126 5,169 6,680 — (11,849 ) $ 32,126 Hawaiian Electric Company, Inc. and Subsidiaries Condensed Consolidating Statement of Comprehensive Income Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Net income for common stock $ 32,126 5,169 6,680 — (11,849 ) $ 32,126 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 2,322 352 289 — (641 ) 2,322 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 24 1 — — (1 ) 24 Comprehensive income attributable to common shareholder $ 32,150 5,170 6,680 — (11,850 ) $ 32,150 Hawaiian Electric Company, Inc. and Subsidiaries Condensed Consolidating Statement of Income Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 401,180 87,933 81,356 — (42 ) $ 570,427 Expenses Fuel oil 114,498 18,487 33,983 — — 166,968 Purchased power 107,370 23,834 8,706 — — 139,910 Other operation and maintenance 72,940 16,098 18,572 — — 107,610 Depreciation 34,439 10,055 5,972 — — 50,466 Taxes, other than income taxes 38,167 8,212 7,725 — — 54,104 Total expenses 367,414 76,686 74,958 — — 519,058 Operating income 33,766 11,247 6,398 — (42 ) 51,369 Allowance for equity funds used during construction 2,887 111 296 — — 3,294 Equity in earnings of subsidiaries 9,325 — — — (9,325 ) — Retirement defined benefits expense—other than service costs (1,062 ) (103 ) (99 ) — — (1,264 ) Interest expense and other charges, net (12,495 ) (2,907 ) (2,334 ) — 42 (17,694 ) Allowance for borrowed funds used during construction 1,238 64 142 — — 1,444 Income before income taxes 33,659 8,412 4,403 — (9,325 ) 37,149 Income taxes 5,914 2,177 1,084 — — 9,175 Net income 27,745 6,235 3,319 — (9,325 ) 27,974 Preferred stock dividends of subsidiaries — 134 95 — — 229 Net income attributable to Hawaiian Electric 27,745 6,101 3,224 — (9,325 ) 27,745 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 27,475 6,101 3,224 — (9,325 ) $ 27,475 Hawaiian Electric Company, Inc. and Subsidiaries Condensed Consolidating Statement of Comprehensive Income Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Net income for common stock $ 27,475 6,101 3,224 — (9,325 ) $ 27,475 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 4,653 675 562 — (1,237 ) 4,653 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (4,622 ) (675 ) (562 ) — 1,237 (4,622 ) Other comprehensive income, net of taxes 31 — — — — 31 Comprehensive income attributable to common shareholder $ 27,506 6,101 3,224 — (9,325 ) $ 27,506 Hawaiian Electric Company, Inc. and Subsidiaries Condensed Consolidating Balance Sheet March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consoli- dating adjustments Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 40,449 5,606 3,612 — — $ 49,667 Plant and equipment 4,505,063 1,262,332 1,107,173 — — 6,874,568 Less accumulated depreciation (1,548,895 ) (554,438 ) (511,881 ) — — (2,615,214 ) Construction in progress 200,399 14,520 32,398 — — 247,317 Utility property, plant and equ |
Bank segment
Bank segment | 3 Months Ended |
Mar. 31, 2019 | |
Bank Subsidiary [Abstract] | |
Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income Data Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income Interest and fees on loans $ 57,860 $ 52,800 Interest and dividends on investment securities 10,628 9,202 Total interest and dividend income 68,488 62,002 Interest expense Interest on deposit liabilities 4,252 2,957 Interest on other borrowings 528 496 Total interest expense 4,780 3,453 Net interest income 63,708 58,549 Provision for loan losses 6,870 3,541 Net interest income after provision for loan losses 56,838 55,008 Noninterest income Fees from other financial services 4,562 4,654 Fee income on deposit liabilities 5,078 5,189 Fee income on other financial products 1,593 1,654 Bank-owned life insurance 2,259 871 Mortgage banking income 614 613 Other income, net 458 436 Total noninterest income 14,564 13,417 Noninterest expense Compensation and employee benefits 25,512 24,440 Occupancy 4,670 4,280 Data processing 3,738 3,464 Services 2,426 3,047 Equipment 2,064 1,728 Office supplies, printing and postage 1,360 1,507 Marketing 990 645 FDIC insurance 626 713 Other expense 3,854 4,101 Total noninterest expense 45,240 43,925 Income before income taxes 26,162 24,500 Income taxes 5,323 5,540 Net income $ 20,839 $ 18,960 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income $ 68,488 $ 62,002 Noninterest income 14,564 13,417 *Revenues-Bank 83,052 75,419 Total interest expense 4,780 3,453 Provision for loan losses 6,870 3,541 Noninterest expense 45,240 43,925 Less: Retirement defined benefits gain (expense)—other than service costs 40 (387 ) *Expenses-Bank 56,930 50,532 *Operating income-Bank 26,122 24,887 Add back: Retirement defined benefits gain (expense)—other than service costs (40 ) 387 Income before income taxes $ 26,162 $ 24,500 American Savings Bank, F.S.B. Statements of Comprehensive Income Data Three months ended March 31 (in thousands) 2019 2018 Net income $ 20,839 $ 18,960 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 $(3,455) and $4,867, respectively 9,439 (13,297 ) 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 $(1,166) and $694, respectively (3,187 ) 1,222 Other comprehensive income (loss), net of taxes 6,252 (12,075 ) Comprehensive income $ 27,091 $ 6,885 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) March 31, 2019 December 31, 2018 Assets Cash and due from banks $ 136,585 $ 122,059 Interest-bearing deposits 31,703 4,225 Investment securities Available-for-sale, at fair value 1,348,263 1,388,533 Held-to-maturity, at amortized cost (fair value of $142,333 and $142,057, respectively) 140,203 141,875 Stock in Federal Home Loan Bank, at cost 9,434 9,958 Loans held for investment 4,858,180 4,843,021 Allowance for loan losses (54,297 ) (52,119 ) Net loans 4,803,883 4,790,902 Loans held for sale, at lower of cost or fair value 8,136 1,805 Other 501,970 486,347 Goodwill 82,190 82,190 Total assets $ 7,062,367 $ 7,027,894 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 1,879,244 $ 1,800,727 Deposit liabilities—interest-bearing 4,326,415 4,358,125 Other borrowings 89,870 110,040 Other 122,651 124,613 Total liabilities 6,418,180 6,393,505 Commitments and contingencies Common stock 1 1 Additional paid-in capital 347,877 347,170 Retained earnings 328,125 325,286 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (14,984 ) $ (24,423 ) Retirement benefit plans (16,832 ) (31,816 ) (13,645 ) (38,068 ) Total shareholder’s equity 644,187 634,389 Total liabilities and shareholder’s equity $ 7,062,367 $ 7,027,894 Other assets Bank-owned life insurance $ 150,705 $ 151,172 Premises and equipment, net 208,309 214,415 Accrued interest receivable 20,654 20,140 Mortgage-servicing rights 7,897 8,062 Low-income housing equity investments 65,428 67,626 Real estate acquired in settlement of loans, net — 406 Real estate held for sale 9,014 — Other 39,963 24,526 $ 501,970 $ 486,347 Other liabilities Accrued expenses $ 36,067 $ 54,084 Federal and state income taxes payable 5,391 2,012 Cashier’s checks 27,432 26,906 Advance payments by borrowers 5,956 10,183 Other 47,805 31,428 $ 122,651 $ 124,613 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 $65 million and $25 million , respectively, as of March 31, 2019 and $65 million and $45 million , respectively, as of December 31, 2018 . 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 March 31, 2019 Available-for-sale U.S. Treasury and federal agency obligations $ 142,179 $ 93 $ (1,428 ) $ 140,844 2 $ 10,022 $ (7 ) 20 $ 117,499 $ (1,421 ) Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,149,167 1,318 (21,498 ) 1,128,987 3 13,792 (10 ) 161 1,010,168 (21,488 ) Corporate bonds 49,417 1,045 — 50,462 — — — — — — Mortgage revenue bonds 27,970 — — 27,970 — — — — — — $ 1,368,733 $ 2,456 $ (22,926 ) $ 1,348,263 5 $ 23,814 $ (17 ) 181 $ 1,127,667 $ (22,909 ) Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 140,203 $ 2,528 $ (398 ) $ 142,333 — $ — $ — 3 $ 39,027 $ (398 ) $ 140,203 $ 2,528 $ (398 ) $ 142,333 — $ — $ — 3 $ 39,027 $ (398 ) 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 ) ASB does not believe that the investment securities that were in an unrealized loss position at March 31, 2019 , represent an other-than-temporary impairment (OTTI). Total gross unrealized losses were primarily attributable to change in market conditions. On a quarterly basis the investment securities are evaluated for changes in financial condition of the issuer. Based upon ASB’s evaluation, all securities held within the investment portfolio continue to be investment grade by one or more agencies. The contractual cash flows of the U.S. Treasury, federal agency obligations and agency mortgage-backed securities are backed by the full faith and credit guaranty of the United States government or an agency of the government. 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 ended March 31, 2019 and 2018 . U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-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. The contractual maturities of investment securities were as follows: March 31, 2019 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,000 $ 14,960 Due after one year through five years 133,142 133,294 Due after five years through ten years 55,997 55,595 Due after ten years 15,427 15,427 219,566 219,276 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,149,167 1,128,987 Total available-for-sale securities $ 1,368,733 $ 1,348,263 Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 140,203 $ 142,333 Total held-to-maturity securities $ 140,203 $ 142,333 Proceeds from the sale of available-for-sale securities were nil for both the three months ended March 31, 2019 and 2018 . Gross realized gains and losses were nil for both the three months ended March 31, 2019 and 2018 . Loans. The components of loans were summarized as follows: March 31, 2019 December 31, 2018 (in thousands) Real estate: Residential 1-4 family $ 2,159,886 $ 2,143,397 Commercial real estate 737,489 748,398 Home equity line of credit 995,624 978,237 Residential land 12,941 13,138 Commercial construction 98,734 92,264 Residential construction 10,924 14,307 Total real estate 4,015,598 3,989,741 Commercial 576,235 587,891 Consumer 266,437 266,002 Total loans 4,858,270 4,843,634 Less: Deferred fees and discounts (90 ) (613 ) Allowance for loan losses (54,297 ) (52,119 ) Total loans, net $ 4,803,883 $ 4,790,902 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. 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 Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended March 31, 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 (14 ) — — — — — (618 ) (5,559 ) (6,191 ) Recoveries 609 — 5 7 — — 180 698 1,499 Provision (660 ) 320 117 (61 ) 53 (1 ) 2,027 5,075 6,870 Ending balance $ 1,911 $ 14,825 $ 6,493 $ 425 $ 2,843 $ 3 $ 10,814 $ 16,983 $ 54,297 March 31, 2019 Ending balance: individually evaluated for impairment $ 771 $ 7 $ 491 $ 4 $ — $ — $ 2,965 $ 4 $ 4,242 Ending balance: collectively evaluated for impairment $ 1,140 $ 14,818 $ 6,002 $ 421 $ 2,843 $ 3 $ 7,849 $ 16,979 $ 50,055 Financing Receivables: Ending balance $ 2,159,886 $ 737,489 $ 995,624 $ 12,941 $ 98,734 $ 10,924 $ 576,235 $ 266,437 $ 4,858,270 Ending balance: individually evaluated for impairment $ 17,403 $ 902 $ 14,046 $ 2,065 $ — $ — $ 15,895 $ 88 $ 50,399 Ending balance: collectively evaluated for impairment $ 2,142,483 $ 736,587 $ 981,578 $ 10,876 $ 98,734 $ 10,924 $ 560,340 $ 266,349 $ 4,807,871 Three months ended March 31, 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 ) — — (8 ) — — (602 ) (4,232 ) (4,873 ) Recoveries 54 — 14 5 — — 1,170 347 1,590 Provision (400 ) 163 446 (219 ) (310 ) (8 ) (1,064 ) 4,933 3,541 Ending balance $ 2,525 $ 15,959 $ 7,982 $ 674 $ 4,361 $ 4 $ 10,355 $ 12,035 $ 53,895 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 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. 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: March 31, 2019 December 31, 2018 (in thousands) Commercial real estate Commercial construction Commercial Total Commercial real estate Commercial construction Commercial Total Grade: Pass $ 659,853 $ 96,445 $ 534,127 $ 1,290,425 $ 658,288 $ 89,974 $ 547,640 $ 1,295,902 Special mention 7,960 — 11,148 19,108 32,871 — 11,598 44,469 Substandard 69,676 2,289 30,960 102,925 57,239 2,290 28,653 88,182 Doubtful — — — — — — — — Loss — — — — — — — — Total $ 737,489 $ 98,734 $ 576,235 $ 1,412,458 $ 748,398 $ 92,264 $ 587,891 $ 1,428,553 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 March 31, 2019 Real estate: Residential 1-4 family $ 2,625 $ 2,954 $ 3,866 $ 9,445 $ 2,150,441 $ 2,159,886 $ — Commercial real estate 2,225 — — 2,225 735,264 737,489 — Home equity line of credit 1,244 251 2,726 4,221 991,403 995,624 — Residential land 818 488 9 1,315 11,626 12,941 — Commercial construction — — — — 98,734 98,734 — Residential construction — — — — 10,924 10,924 — Commercial 3,167 570 337 4,074 572,161 576,235 — Consumer 4,173 2,551 2,458 9,182 257,255 266,437 — Total loans $ 14,252 $ 6,814 $ 9,396 $ 30,462 $ 4,827,808 $ 4,858,270 $ — 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 $ — 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) March 31, 2019 December 31, 2018 Real estate: Residential 1-4 family $ 13,878 $ 12,037 Commercial real estate — — Home equity line of credit 6,888 6,348 Residential land 452 436 Commercial construction — — Residential construction — — Commercial 14,447 4,278 Consumer 4,542 4,196 Total nonaccrual loans $ 40,207 $ 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 $ 10,145 $ 10,194 Commercial real estate 902 915 Home equity line of credit 11,013 11,597 Residential land 1,613 1,622 Commercial construction — — Residential construction — — Commercial 1,622 1,527 Consumer 61 62 Total troubled debt restructured loans not included above $ 25,356 $ 25,917 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: March 31, 2019 Three months ended March 31, 2019 (in thousands) Recorded investment Unpaid principal balance Related Allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 9,208 $ 9,833 $ — $ 7,991 $ 160 Commercial real estate — — — — — Home equity line of credit 2,508 2,778 — 2,534 12 Residential land 2,036 2,235 — 2,036 26 Commercial construction — — — — — Residential construction — — — — — Commercial 4,736 5,897 — 3,973 — Consumer 31 31 — 31 — $ 18,519 $ 20,774 $ — $ 16,565 $ 198 With an allowance recorded Real estate: Residential 1-4 family $ 8,195 $ 8,248 $ 771 $ 8,394 $ 83 Commercial real estate 902 902 7 906 10 Home equity line of credit 11,538 11,577 491 11,823 130 Residential land 29 29 4 29 — Commercial construction — — — — — Residential construction — — — — — Commercial 11,159 11,159 2,965 4,750 26 Consumer 57 57 4 57 1 $ 31,880 $ 31,972 $ 4,242 $ 25,959 $ 250 Total Real estate: Residential 1-4 family $ 17,403 $ 18,081 $ 771 $ 16,385 $ 243 Commercial real estate 902 902 7 906 10 Home equity line of credit 14,046 14,355 491 14,357 142 Residential land 2,065 2,264 4 2,065 26 Commercial construction — — — — — Residential construction — — — — — Commercial 15,895 17,056 2,965 8,723 26 Consumer 88 88 4 88 1 $ 50,399 $ 52,746 $ 4,242 $ 42,524 $ 448 December 31, 2018 Three months ended March 31, 2018 (in thousands) Recorded investment Unpaid principal balance Related allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 7,822 $ 8,333 $ — $ 8,496 $ 107 Commercial real estate — — — — — Home equity line of credit 2,743 3,004 — 1,700 5 Residential land 2,030 2,228 — 1,168 5 Commercial construction — — — — — Residential construction — — — — — Commercial 3,722 4,775 — 2,357 10 Consumer 32 32 — 7 — $ 16,349 $ 18,372 $ — $ 13,728 $ 127 With an allowance recorded Real estate: Residential 1-4 family $ 8,672 $ 8,875 $ 876 $ 9,129 $ 93 Commercial real estate 915 915 7 1,008 11 Home equity line of credit 12,057 12,086 701 7,741 81 Residential land 29 29 6 77 2 Commercial construction — — — — — Residential construction — — — — — Commercial 1,618 1,618 628 1,957 36 Consumer 57 57 4 58 1 $ 23,348 $ 23,580 $ 2,222 $ 19,970 $ 224 Total Real estate: Residential 1-4 family $ 16,494 $ 17,208 $ 876 $ 17,625 $ 200 Commercial real estate 915 915 7 1,008 11 Home equity line of credit 14,800 15,090 701 9,441 86 Residential land 2,059 2,257 6 1,245 7 Commercial construction — — — — — Residential construction — — — — — Commercial 5,340 6,393 628 4,314 46 Consumer 89 89 4 65 1 $ 39,697 $ 41,952 $ 2,222 $ 33,698 $ 351 * 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. Loan modifications that occurred during the first quarters of 2019 and 2018 were as follows: Loans modified as a TDR Three months ended March 31, 2019 Three months ended March 31, 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 (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 8 $ 1,048 $ 5 1 $ 345 $ 107 Commercial real estate — — — — — — Home equity line of credit 2 264 23 18 2,155 417 Residential land 1 335 — — — — Commercial construction — — — — — — Residential construction — — — — — — Commercial 1 195 17 5 2,213 — Consumer — — — — — — 12 $ 1,842 $ 45 24 $ 4,713 $ 524 Loans modified in TDRs that experienced a payment default of 90 days or more during the first quarters of 2019 and 2018 , and for which the payment of default occurred within one year of the modification, were as follows: Three months ended March 31, 2019 Three months ended March 31, 2018 (dollars in thousands) Number of contracts Outstanding recorded (as of period end) 1 Number of contracts Outstanding recorded (as of period end) 1 TDRs that defaulted during the period within twelve months of their modification date Real estate: Residential 1-4 family — $ — 1 $ 49 Commercial real estate — — — — Home equity line of credit — — 1 86 Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial 1 19 — — Consumer — — — — 1 $ 19 2 $ 135 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. 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 nil at March 31, 2019 and December 31, 2018 . The Company had $5.2 million and $4.2 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at March 31, 2019 and December 31, 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 $24.9 million and $33.1 million for the three months ended March 31, 2019 and 2018 , respectively, and recognized gains on such sales of $0.6 million for both of these periods. There were no repurchased mortgage loans for the three months ended March 31, 2019 and 2018 . The repurchase reserve was $0.1 million as of March 31, 2019 and 2018 . Mortgage servicing fees, a component of other income, net, were $0.7 million for both the three months ended March 31, 2019 and 2018 . Changes in the carrying value of MSRs were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net March 31, 2019 $ 18,786 $ (10,889 ) $ — $ 7,897 December 31, 2018 18,556 (10,494 ) — 8,062 Changes related to MSRs were as follows: Three months ended March 31 (in thousands) 2019 2018 Mortgage servicing rights Beginning balance $ 8,062 $ 8,639 Amount capitalized 230 335 Amortization (395 ) (433 ) Other-than-temporary impairment — — Carrying amount before valuation allowance 7,897 8,541 Valuation allowance for mortgage servicing rights Beginning balance — — Provision (recovery) — — Other-than-temporary impairment — — Ending balance — — Net carrying value of mortgage servicing rights $ 7,897 $ 8,541 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) March 31, 2019 December 31, 2018 Unpaid principal balance $ 1,172,573 $ 1,188,514 Weighted average note rate 3.99 % 3.98 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.4 % 6.5 % 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) March 31, 2019 December 31, 2018 Prepayment rate: 25 basis points adverse rate change $ (421 ) $ (250 ) 50 basis points adverse rate change (962 ) (566 ) Discount rate: 25 basis points adverse rate change (126 ) (139 ) 50 basis points adverse rate change (251 ) (275 ) 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. FHLB advances are fixed rate for a specific term. As of March 31, 2019, ASB had an FHLB advance outstanding for $25 million with a maturity date of April 2019. ASB was in compliance with all Advances, Pledge and Security Agreement requirements as of March 31, 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 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 Sheets Net amount of liabilities presented in the Balance Sheets Repurchase agreements March 31, 2019 $ 65 $ — $ 65 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 March 31, 2019 $ 65 $ 90 $ — December 31, 2018 65 92 — 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 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: March 31, 2019 December 31, 2018 (in thousands) Notional amount Fair value Notional amount Fair value Interest rate lock commitments $ 31,406 $ 462 $ 10,180 $ 91 Forward commitments 34,165 (161 ) 10,132 (43 ) ASB’s derivative financial instruments, their fair values and balance sheet location were as follows: Derivative Financial Instruments Not Designated as Hedging Instruments 1 March 31, 2019 December 31, 2018 (in thousands) Asset derivatives Liability derivatives Asset derivatives Liability Interest rate lock commitments $ 463 $ 1 $ 91 $ — Forward commitments 9 170 — 43 $ 472 $ 171 $ 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 March 31 (in thousands) 2019 2018 Interest rate lock commitments Mortgage banking income $ 371 $ 124 Forward commitments Mortgage banking income (118 ) (36 ) $ 253 $ 88 Low-Income Housing Tax Credit (LIHTC). ASB’s unfunde |
Credit agreements and long-term
Credit agreements and long-term debt | 3 Months Ended |
Mar. 31, 2019 | |
Debt Disclosure [Abstract] | |
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 Facilities), effective July 3, 2017, to amend and restate their respective previously existing revolving unsecured credit agreements. The $150 million HEI Facility and $200 million Hawaiian Electric Facility, both terminate on June 30, 2022. As of March 31, 2019 and December 31, 2018 , no amounts were outstanding under the Facilities. |
Leases
Leases | 3 Months Ended |
Mar. 31, 2019 | |
Leases [Abstract] | |
Leases | 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 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 March 31, 2019 (in thousands) Other leases PPAs classified as leases Total Other leases PPAs classified as leases Total Operating lease cost $ 2,684 $ 15,478 $ 18,162 $ 1,486 $ 15,478 $ 16,964 Variable lease cost 2,804 41,280 44,084 2,086 41,280 43,366 Total lease cost $ 5,488 $ 56,758 $ 62,246 $ 3,572 $ 56,758 $ 60,330 Other information Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases $ 2,586 $ 15,037 $ 17,623 $ 1,397 $ 15,037 $ 16,434 Weighted-average remaining lease term—operating leases (in years) 6.7 3.5 4.0 5.0 3.5 3.6 Weighted-average discount rate—operating leases 3.71 % 4.08 % 4.01 % 4.17 % 4.08 % 4.09 % The following table summarizes the maturity of our operating lease liabilities as of March 31, 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) $ 8 $ 48 $ 56 $ 4 $ 48 $ 52 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 Thereafter 11 — 11 3 — 3 Total lease payments 46 216 262 22 216 238 Less: Imputed interest (6 ) (15 ) (21 ) (2 ) (15 ) (17 ) Total present value of lease payments $ 40 $ 201 $ 241 $ 20 $ 201 $ 221 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 |
Shareholders' equity
Shareholders' equity | 3 Months Ended |
Mar. 31, 2019 | |
Equity [Abstract] | |
Shareholders' equity | 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) 9,439 (403 ) 205 9,241 24 Balance, March 31, 2019 $ (14,984 ) $ (839 ) $ (25,546 ) $ (41,369 ) $ 123 Balance, December 31, 2017 $ (14,951 ) $ — $ (26,990 ) $ (41,941 ) $ (1,219 ) Current period other comprehensive income (loss) (13,297 ) — 524 (12,773 ) 31 Balance, March 31, 2018 $ (28,248 ) $ — $ (26,466 ) $ (54,714 ) $ (1,188 ) Reclassifications out of AOCI were as follows: Amount reclassified from AOCI Three months ended March 31 Affected line item in the (in thousands) 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 $ 5,146 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets (2,298 ) (4,622 ) See Note 9 for additional details Total reclassifications $ 205 $ 524 Hawaiian Electric consolidated Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost $ 2,322 $ 4,653 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets (2,298 ) (4,622 ) See Note 9 for additional details Total reclassifications $ 24 $ 31 |
Revenues
Revenues | 3 Months Ended |
Mar. 31, 2019 | |
Revenue from Contract with Customer [Abstract] | |
Revenues | Revenues Revenue from contracts with customers. The following tables disaggregate revenues by major source, timing of revenue recognition, and segment: Three months ended March 31 2019 2018 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 175,745 $ — $ — $ 175,745 $ 178,589 $ — $ — $ 178,589 Electric energy sales - commercial 187,408 — — 187,408 188,998 — — 188,998 Electric energy sales - large light and power 198,926 — — 198,926 192,321 — — 192,321 Electric energy sales - other 4,078 — — 4,078 4,060 — — 4,060 Bank fees — 11,233 — 11,233 — 11,497 — 11,497 Total revenues from contracts with customers 566,157 11,233 — 577,390 563,968 11,497 — 575,465 Revenues from other sources Regulatory revenue 6,207 — — 6,207 4,750 — — 4,750 Bank interest and dividend income — 68,488 — 68,488 — 62,002 — 62,002 Other bank noninterest income — 3,331 — 3,331 — 1,920 — 1,920 Other 6,131 — 68 6,199 1,709 — 28 1,737 Total revenues from other sources 12,338 71,819 68 84,225 6,459 63,922 28 70,409 Total revenues $ 578,495 $ 83,052 $ 68 $ 661,615 $ 570,427 $ 75,419 $ 28 $ 645,874 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,233 $ — $ 11,233 $ — $ 11,497 $ — $ 11,497 Services/goods transferred over time 566,157 — — 566,157 563,968 — — 563,968 Total revenues from contracts with customers $ 566,157 $ 11,233 $ — $ 577,390 $ 563,968 $ 11,497 $ — $ 575,465 There are no material contract assets or liabilities associated with revenues from contracts with customers existing at the beginning of the period or as of March 31, 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. |
Retirement benefits
Retirement benefits | 3 Months Ended |
Mar. 31, 2019 | |
Retirement Benefits [Abstract] | |
Retirement benefits | Retirement benefits Defined benefit pension and other postretirement benefit plans information. For the first three months of 2019 , the Company contributed $8 million ( $8 million by the Utilities) to its pension and other postretirement benefit plans, compared to $16 million ( $15 million by the Utilities) in the first three months of 2018 . The Company’s current estimate of contributions to its pension and other postretirement benefit plans in 2019 is $47.5 million ( $46.8 million by the Utilities, $ 0.7 million by HEI and nil by ASB), compared to $38.5 million ($ 37.6 million by the Utilities, $0.9 million by HEI and nil by ASB) in 2018 . In addition, the Company expects to pay directly $2.6 million ( $1.2 million by the Utilities) of benefits in 2019 , compared to $1.5 million ( $0.6 million by the Utilities) paid in 2018 . The components of NPPC and NPBC for HEI consolidated and Hawaiian Electric consolidated were as follows: Three months ended March 31 Pension benefits Other benefits (in thousands) 2019 2018 2019 2018 HEI consolidated Service cost $ 15,382 $ 17,113 $ 541 $ 669 Interest cost 21,033 19,234 1,997 1,931 Expected return on plan assets (27,998 ) (27,254 ) (3,086 ) (3,192 ) Amortization of net prior service gain (11 ) (10 ) (452 ) (452 ) Amortization of net actuarial (gains) losses 3,839 7,395 (3 ) (2 ) Net periodic pension/benefit cost (return) 12,245 16,478 (1,003 ) (1,046 ) Impact of PUC D&Os 12,279 2,657 811 1,071 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 24,524 $ 19,135 $ (192 ) $ 25 Hawaiian Electric consolidated Service cost $ 15,001 $ 16,673 $ 537 $ 664 Interest cost 19,414 17,710 1,917 1,859 Expected return on plan assets (26,164 ) (25,607 ) (3,035 ) (3,140 ) Amortization of net prior service (gain) cost 2 2 (451 ) (451 ) Amortization of net actuarial loss 3,576 6,710 — — Net periodic pension/benefit cost (return) 11,829 15,488 (1,032 ) (1,068 ) Impact of PUC D&Os 12,279 2,657 811 1,071 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 24,108 $ 18,145 $ (221 ) $ 3 HEI consolidated recorded retirement benefits expense of $15 million ($ 14 million by the Utilities) and $12 million ( $11 million by the Utilities) in the first three months of 2019 and 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 three months of 2019 and 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 $1.9 million and $1.6 million , respectively, and cash contributions for both were $3.7 million . For the first three months of 2019 and 2018 , the Utilities’ expenses for its defined contribution pension plan under the HEIRSP were $ 0.7 million and $0.5 million , respectively, and cash contributions were $ 0.7 million and $0.5 million |
Share-based compensation
Share-based compensation | 3 Months Ended |
Mar. 31, 2019 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Share-based compensation | 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. As of March 31, 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 0.8 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). 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. As of March 31, 2019 , there were 46,607 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 March 31 (in millions) 2019 2018 HEI consolidated Share-based compensation expense 1 $ 2.2 $ 1.7 Income tax benefit 0.3 0.2 Hawaiian Electric consolidated Share-based compensation expense 1 0.8 0.6 Income tax benefit 0.1 0.1 1 For the three months ended March 31, 2019 and 2018, the Company has not capitalized any share-based compensation. Stock awards. HEI granted HEI common stock to nonemployee directors under the 2011 Director Plan as follows: Three months ended March 31 (dollars in thousands) 2019 2018 Shares granted — 1,074 Fair value $ — $ 39 Income tax benefit — 10 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 March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 200,358 $ 33.05 197,047 $ 31.53 Granted 94,559 37.68 88,905 34.10 Vested (76,712 ) 32.61 (75,235 ) 30.55 Forfeited (6,980 ) 33.18 (2,629 ) 33.09 Outstanding, end of period 211,225 $ 35.28 208,088 $ 32.97 Total weighted-average grant-date fair value of shares granted (in millions) $ 3.6 $ 3.0 (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 first three months of 2019 and 2018 , total restricted stock units and related dividends that vested had a fair value of $3.2 million and $2.7 million , respectively, and the related tax benefits were $0.5 million and $0.5 million , respectively. As of March 31, 2019 , there was $6.9 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 3.1 years . Long-term incentive plan payable in stock. The 2017-2019, 2018-2020 and 2019-2021 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 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. LTIP linked to TSR . Information about HEI’s LTIP grants linked to TSR was as follows: Three months ended March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 65,578 $ 38.81 32,904 $ 39.51 Granted 34,647 41.07 35,626 38.21 Vested (issued or unissued and cancelled) — — — — Forfeited (1,914 ) 38.62 (1,739 ) 38.83 Outstanding, end of period 98,311 $ 39.61 66,791 $ 38.84 Total weighted-average grant-date fair value of shares granted (in millions) $ 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 As of March 31, 2019 , there was $2.3 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 1.8 years . 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 March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 276,169 $ 33.80 131,616 $ 33.47 Granted 138,580 37.68 142,509 34.10 Vested — — — — Forfeited (7,659 ) 33.91 (6,958 ) 33.81 Outstanding, end of period 407,090 $ 35.12 267,167 $ 33.80 Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) $ 5.2 $ 4.9 (1) Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant. As of March 31, 2019 , there was $8.5 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 |
Income taxes
Income taxes | 3 Months Ended |
Mar. 31, 2019 | |
Income Tax Disclosure [Abstract] | |
Income taxes | Income taxes The Company’s and the Utilities’ effective tax rates were 20% and 22% , respectively, for the three months ended March 31, 2019. These rates differed from statutory rates, due primarily to the tax effect of the state income tax deduction and the 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% . The Company’s and the Utilities’ effective tax rate were 24% and 25% |
Cash flows
Cash flows | 3 Months Ended |
Mar. 31, 2019 | |
Supplemental Cash Flow Elements [Abstract] | |
Cash flows | Cash flows Three months ended March 31 2019 2018 (in millions) Supplemental disclosures of cash flow information HEI consolidated Interest paid to non-affiliates, net of amounts capitalized $ 21 $ 19 Income taxes paid (including refundable credits) 4 3 Income taxes refunded (including refundable credits) 4 — Hawaiian Electric consolidated Interest paid to non-affiliates 12 12 Income taxes paid (including refundable credits) 5 5 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) — 3 Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 36 48 Loans transferred from held for investment to held for sale (investing) — 1 Common stock issued (gross) for director and executive/management compensation (financing) 1 3 3 Real estate transferred from property, plant and equipment to other assets held-for-sale (investing) 9 — 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) — 3 Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 29 29 1 |
Fair value measurements
Fair value measurements | 3 Months Ended |
Mar. 31, 2019 | |
Fair Value Disclosures [Abstract] | |
Fair value measurements | 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. 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 is 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 . Mortgage 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. MSRs 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 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 deposits of similar remaining maturities. Deposit liabilities are classified in Level 2 of the valuation hierarchy. Other borrowings . For 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 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. 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. 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 March 31, 2019 Financial assets HEI consolidated Available-for-sale investment securities $ 1,348,263 $ — $ 1,320,293 $ 27,970 $ 1,348,263 Held-to-maturity investment securities 140,203 — 142,333 — 142,333 Stock in Federal Home Loan Bank 9,434 — 9,434 — 9,434 Loans, net 4,812,019 — 8,146 4,848,885 4,857,031 Mortgage servicing rights 7,897 — — 13,046 13,046 Derivative assets 38,755 — 472 — 472 Financial liabilities HEI consolidated Deposit liabilities 780,296 — 773,168 — 773,168 Short-term borrowings—other than bank 110,399 — 110,399 — 110,399 Other bank borrowings 89,870 — 89,867 — 89,867 Long-term debt, net—other than bank 1,880,339 — 1,968,642 — 1,968,642 Derivative liabilities 50,815 141 1,160 — 1,301 Hawaiian Electric consolidated Short-term borrowings 55,999 — 55,999 — 55,999 Long-term debt, net 1,418,973 — 1,499,417 — 1,499,417 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 Fair value measurements on a recurring basis. Assets and liabilities measured at fair value on a recurring basis were as follows: March 31, 2019 December 31, 2018 Fair value measurements using Fair value measurements using (in thousands) Level 1 Level 2 Level 3 Level 1 Level 2 Level 3 Available-for-sale investment securities (bank segment) Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ — $ 1,128,987 $ — $ — $ 1,161,416 $ — U.S. Treasury and federal agency obligations — 140,844 — — 154,349 — Corporate bonds — 50,462 — — 49,132 — Mortgage revenue bonds — — 27,970 — — 23,636 $ — $ 1,320,293 $ 27,970 $ — $ 1,364,897 $ 23,636 Derivative assets Interest rate lock commitments (bank segment) 1 $ — $ 463 $ — $ — $ 91 $ — Forward commitments (bank segment) 1 — 9 — — — — $ — $ 472 $ — $ — $ 91 $ — Derivative liabilities Interest rate lock commitments (bank segment) 1 $ — $ 1 $ — $ — $ — $ — Forward commitments (bank segment) 1 141 29 — 34 9 — Interest rate swap (Other segment) 2 — 1,130 — — 587 — $ 141 $ 1,160 $ — $ 34 $ 596 $ — 1 Derivatives are carried at fair value in other assets or other liabilities in the balance sheets with changes in value included in mortgage banking income. 2 Derivatives are included in other 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 three months ended March 31, 2019 . The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows: Three months ended March 31 Mortgage revenue bonds 2019 2018 (in thousands) Beginning balance $ 23,636 $ 15,427 Principal payments received — — Purchases 4,334 — Unrealized gain (loss) included in other comprehensive income — — Ending balance $ 27,970 $ 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 March 31, 2019 , the weighted average discount rate was 4.04% 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. 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 March 31, 2019 Loans $ 237 $ — $ — $ 237 December 31, 2018 Loans 77 — — 77 Real estate acquired in settlement of loans 186 — — 186 For three months ended March 31, 2019 and 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 March 31, 2019 Residential loan $ 192 Fair value of property or collateral Appraised value less 7% selling cost N/A (2) Commercial loan 45 Fair value of property or collateral Fair value of business assets N/A (2) Total loans $ 237 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 asset in each fair value measurement type. |
Basis of presentation (Policies
Basis of presentation (Policies) | 3 Months Ended |
Mar. 31, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Recent accounting pronouncements | Leases . In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (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 finance leases, a lessee is required to recognize interest on the lease liability separately from amortization of the ROU asset in the consolidated 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 adopted ASU No. 2016-02 on January 1, 2019 and used the effective date as the date of initial application. Consequently, financial information for dates and periods before January 1, 2019 will not be updated and the disclosures required under the new standard will not be provided (i.e., the Company will continue to report comparative periods presented in the financial statements in the period of adoption under Accounting Standards Codification (ASC) 840, including the required disclosures under ASC 840). The most significant effect of the new standard relates to the recognition of new ROU assets and lease liabilities on the 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, under current leasing standards for existing operating leases. In determining the lease liability upon transition, the Company used the incremental borrowing rates as of 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 debt securities and purchased financial assets with credit deterioration. The other-than-temporary impairment model of accounting for credit losses on available-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 available-for-sale debt security has been below the amortized cost will no longer impact the determination of whether a credit loss exists. The available-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). 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 project team that meets regularly to evaluate the provisions of this ASU, identify additional 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. 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. Compensation-retirement benefits-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,” which 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 |
Segment financial information (
Segment financial information (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Segment Reporting [Abstract] | |
Schedule of segment financial information | (in thousands) Electric utility Bank Other Total Three months ended March 31, 2019 Revenues from external customers $ 578,482 $ 83,052 $ 81 $ 661,615 Intersegment revenues (eliminations) 13 — (13 ) — Revenues $ 578,495 $ 83,052 $ 68 $ 661,615 Income (loss) before income taxes $ 41,859 $ 26,162 $ (9,982 ) $ 58,039 Income taxes (benefit) 9,234 5,323 (2,679 ) 11,878 Net income (loss) 32,625 20,839 (7,303 ) 46,161 Preferred stock dividends of subsidiaries 499 — (26 ) 473 Net income (loss) for common stock $ 32,126 $ 20,839 $ (7,277 ) $ 45,688 Total assets (at March 31, 2019) $ 6,170,888 $ 7,062,367 $ 126,850 $ 13,360,105 Three months ended March 31, 2018 Revenues from external customers $ 570,414 $ 75,419 $ 41 $ 645,874 Intersegment revenues (eliminations) 13 — (13 ) — Revenues $ 570,427 $ 75,419 $ 28 $ 645,874 Income (loss) before income taxes $ 37,149 $ 24,500 $ (8,373 ) $ 53,276 Income taxes (benefit) 9,175 5,540 (2,159 ) 12,556 Net income (loss) 27,974 18,960 (6,214 ) 40,720 Preferred stock dividends of subsidiaries 499 — (26 ) 473 Net income (loss) for common stock $ 27,475 $ 18,960 $ (6,188 ) $ 40,247 Total assets (at December 31, 2018) $ 5,967,503 $ 7,027,894 $ 108,654 $ 13,104,051 |
Electric utility segment (Table
Electric utility segment (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Regulatory Projects and Legal Obligations [Line Items] | |
Schedule of condensed consolidating statements of income (loss) | Statements of Income Data Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income Interest and fees on loans $ 57,860 $ 52,800 Interest and dividends on investment securities 10,628 9,202 Total interest and dividend income 68,488 62,002 Interest expense Interest on deposit liabilities 4,252 2,957 Interest on other borrowings 528 496 Total interest expense 4,780 3,453 Net interest income 63,708 58,549 Provision for loan losses 6,870 3,541 Net interest income after provision for loan losses 56,838 55,008 Noninterest income Fees from other financial services 4,562 4,654 Fee income on deposit liabilities 5,078 5,189 Fee income on other financial products 1,593 1,654 Bank-owned life insurance 2,259 871 Mortgage banking income 614 613 Other income, net 458 436 Total noninterest income 14,564 13,417 Noninterest expense Compensation and employee benefits 25,512 24,440 Occupancy 4,670 4,280 Data processing 3,738 3,464 Services 2,426 3,047 Equipment 2,064 1,728 Office supplies, printing and postage 1,360 1,507 Marketing 990 645 FDIC insurance 626 713 Other expense 3,854 4,101 Total noninterest expense 45,240 43,925 Income before income taxes 26,162 24,500 Income taxes 5,323 5,540 Net income $ 20,839 $ 18,960 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income $ 68,488 $ 62,002 Noninterest income 14,564 13,417 *Revenues-Bank 83,052 75,419 Total interest expense 4,780 3,453 Provision for loan losses 6,870 3,541 Noninterest expense 45,240 43,925 Less: Retirement defined benefits gain (expense)—other than service costs 40 (387 ) *Expenses-Bank 56,930 50,532 *Operating income-Bank 26,122 24,887 Add back: Retirement defined benefits gain (expense)—other than service costs (40 ) 387 Income before income taxes $ 26,162 $ 24,500 |
Schedule of condensed consolidating balance sheet | Balance Sheets Data (in thousands) March 31, 2019 December 31, 2018 Assets Cash and due from banks $ 136,585 $ 122,059 Interest-bearing deposits 31,703 4,225 Investment securities Available-for-sale, at fair value 1,348,263 1,388,533 Held-to-maturity, at amortized cost (fair value of $142,333 and $142,057, respectively) 140,203 141,875 Stock in Federal Home Loan Bank, at cost 9,434 9,958 Loans held for investment 4,858,180 4,843,021 Allowance for loan losses (54,297 ) (52,119 ) Net loans 4,803,883 4,790,902 Loans held for sale, at lower of cost or fair value 8,136 1,805 Other 501,970 486,347 Goodwill 82,190 82,190 Total assets $ 7,062,367 $ 7,027,894 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 1,879,244 $ 1,800,727 Deposit liabilities—interest-bearing 4,326,415 4,358,125 Other borrowings 89,870 110,040 Other 122,651 124,613 Total liabilities 6,418,180 6,393,505 Commitments and contingencies Common stock 1 1 Additional paid-in capital 347,877 347,170 Retained earnings 328,125 325,286 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (14,984 ) $ (24,423 ) Retirement benefit plans (16,832 ) (31,816 ) (13,645 ) (38,068 ) Total shareholder’s equity 644,187 634,389 Total liabilities and shareholder’s equity $ 7,062,367 $ 7,027,894 Other assets Bank-owned life insurance $ 150,705 $ 151,172 Premises and equipment, net 208,309 214,415 Accrued interest receivable 20,654 20,140 Mortgage-servicing rights 7,897 8,062 Low-income housing equity investments 65,428 67,626 Real estate acquired in settlement of loans, net — 406 Real estate held for sale 9,014 — Other 39,963 24,526 $ 501,970 $ 486,347 Other liabilities Accrued expenses $ 36,067 $ 54,084 Federal and state income taxes payable 5,391 2,012 Cashier’s checks 27,432 26,906 Advance payments by borrowers 5,956 10,183 Other 47,805 31,428 $ 122,651 $ 124,613 |
Hawaiian Electric Company, Inc. and Subsidiaries | |
Regulatory Projects and Legal Obligations [Line Items] | |
Schedule of purchases from all IPPs | Purchases from all IPPs were as follows: Three months ended March 31 (in millions) 2019 2018 Kalaeloa $ 40 $ 40 AES Hawaii 32 37 HPOWER 18 15 Puna Geothermal Venture — 11 Hamakua Energy 16 7 Wind IPPs 20 22 Solar IPPs 7 6 Other IPPs 1 1 2 Total IPPs $ 134 $ 140 1 |
Schedule of net annual incremental amounts proposed to be collected (refunded) | The net annual incremental amounts proposed to be collected (refunded) from June 1, 2019 through May 31, 2020 are as follows: (in millions) Hawaiian Electric Hawaii Electric Light Maui Electric 2019 Annual incremental RAM adjusted revenues $ 14.0 $ 3.5 $ 3.3 Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) $ (12.2 ) $ (1.9 ) $ 0.8 2017 Tax Act Adjustment * $ — $ — $ 2.8 Performance Incentive Mechanism $ 0.1 $ — $ (0.4 ) Net annual incremental amount to be collected under the tariffs $ 1.9 $ 1.6 $ 6.5 * 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). This item is not recurring in 2019, therefore it is shown on this schedule of incremental changes as in increase. |
Schedule of condensed consolidating statements of income (loss) | Condensed Consolidating Statement of Income Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 401,180 87,933 81,356 — (42 ) $ 570,427 Expenses Fuel oil 114,498 18,487 33,983 — — 166,968 Purchased power 107,370 23,834 8,706 — — 139,910 Other operation and maintenance 72,940 16,098 18,572 — — 107,610 Depreciation 34,439 10,055 5,972 — — 50,466 Taxes, other than income taxes 38,167 8,212 7,725 — — 54,104 Total expenses 367,414 76,686 74,958 — — 519,058 Operating income 33,766 11,247 6,398 — (42 ) 51,369 Allowance for equity funds used during construction 2,887 111 296 — — 3,294 Equity in earnings of subsidiaries 9,325 — — — (9,325 ) — Retirement defined benefits expense—other than service costs (1,062 ) (103 ) (99 ) — — (1,264 ) Interest expense and other charges, net (12,495 ) (2,907 ) (2,334 ) — 42 (17,694 ) Allowance for borrowed funds used during construction 1,238 64 142 — — 1,444 Income before income taxes 33,659 8,412 4,403 — (9,325 ) 37,149 Income taxes 5,914 2,177 1,084 — — 9,175 Net income 27,745 6,235 3,319 — (9,325 ) 27,974 Preferred stock dividends of subsidiaries — 134 95 — — 229 Net income attributable to Hawaiian Electric 27,745 6,101 3,224 — (9,325 ) 27,745 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 27,475 6,101 3,224 — (9,325 ) $ 27,475 Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Revenues $ 405,669 87,205 85,653 — (32 ) $ 578,495 Expenses Fuel oil 108,922 20,842 30,845 — — 160,609 Purchased power 105,223 19,177 10,045 — — 134,445 Other operation and maintenance 81,178 18,736 18,216 — — 118,130 Depreciation 35,867 10,453 7,627 — — 53,947 Taxes, other than income taxes 38,631 8,105 8,068 — — 54,804 Total expenses 369,821 77,313 74,801 — — 521,935 Operating income 35,848 9,892 10,852 — (32 ) 56,560 Allowance for equity funds used during construction 2,447 132 331 — — 2,910 Equity in earnings of subsidiaries 11,849 — — — (11,849 ) — Retirement defined benefits expense—other than service costs (567 ) (106 ) (30 ) — — (703 ) Interest expense and other charges, net (12,800 ) (2,901 ) (2,317 ) — 32 (17,986 ) Allowance for borrowed funds used during construction 902 56 120 — — 1,078 Income before income taxes 37,679 7,073 8,956 — (11,849 ) 41,859 Income taxes 5,283 1,770 2,181 — — 9,234 Net income 32,396 5,303 6,775 — (11,849 ) 32,625 Preferred stock dividends of subsidiaries — 134 95 — — 229 Net income attributable to Hawaiian Electric 32,396 5,169 6,680 — (11,849 ) 32,396 Preferred stock dividends of Hawaiian Electric 270 — — — — 270 Net income for common stock $ 32,126 5,169 6,680 — (11,849 ) $ 32,126 |
Schedule of condensed consolidating statement of comprehensive income | Condensed Consolidating Statement of Comprehensive Income Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Net income for common stock $ 27,475 6,101 3,224 — (9,325 ) $ 27,475 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 4,653 675 562 — (1,237 ) 4,653 Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes (4,622 ) (675 ) (562 ) — 1,237 (4,622 ) Other comprehensive income, net of taxes 31 — — — — 31 Comprehensive income attributable to common shareholder $ 27,506 6,101 3,224 — (9,325 ) $ 27,506 Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Net income for common stock $ 32,126 5,169 6,680 — (11,849 ) $ 32,126 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 2,322 352 289 — (641 ) 2,322 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 24 1 — — (1 ) 24 Comprehensive income attributable to common shareholder $ 32,150 5,170 6,680 — (11,850 ) $ 32,150 |
Schedule of condensed consolidating balance sheet | Condensed Consolidating Balance Sheet December 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consoli- dating adjustments Hawaiian Electric 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 March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consoli- dating adjustments Hawaiian Electric Assets Property, plant and equipment Utility property, plant and equipment Land $ 40,449 5,606 3,612 — — $ 49,667 Plant and equipment 4,505,063 1,262,332 1,107,173 — — 6,874,568 Less accumulated depreciation (1,548,895 ) (554,438 ) (511,881 ) — — (2,615,214 ) Construction in progress 200,399 14,520 32,398 — — 247,317 Utility property, plant and equipment, net 3,197,016 728,020 631,302 — — 4,556,338 Nonutility property, plant and equipment, less accumulated depreciation 5,313 115 1,532 — — 6,960 Total property, plant and equipment, net 3,202,329 728,135 632,834 — — 4,563,298 Investment in wholly owned subsidiaries, at equity 582,374 — — — (582,374 ) — Current assets Cash and cash equivalents 2,994 3,825 1,461 101 — 8,381 Advances to affiliates 9,500 9,200 — — (18,700 ) — Customer accounts receivable, net 94,489 23,373 19,551 — — 137,413 Accrued unbilled revenues, net 69,315 13,398 13,192 — — 95,905 Other accounts receivable, net 10,667 1,447 1,967 — (6,828 ) 7,253 Fuel oil stock, at average cost 91,090 10,796 14,612 — — 116,498 Materials and supplies, at average cost 30,766 8,037 17,781 — — 56,584 Prepayments and other 25,940 3,944 4,003 — — 33,887 Regulatory assets 60,374 2,993 8,651 — — 72,018 Total current assets 395,135 77,013 81,218 101 (25,528 ) 527,939 Other long-term assets Operating lease right-of-use assets 219,246 1,605 410 — — 221,261 Regulatory assets 530,424 118,315 105,429 — — 754,168 Other 71,528 16,076 16,618 — — 104,222 Total other long-term assets 821,198 135,996 122,457 — — 1,079,651 Total assets $ 5,001,036 941,144 836,509 101 (607,902 ) $ 6,170,888 Capitalization and liabilities Capitalization Common stock equity $ 1,964,478 298,497 283,776 101 (582,374 ) $ 1,964,478 Cumulative preferred stock—not subject to mandatory redemption 22,293 7,000 5,000 — — 34,293 Long-term debt, net 938,284 217,775 180,957 — — 1,337,016 Total capitalization 2,925,055 523,272 469,733 101 (582,374 ) 3,335,787 Current liabilities Current portion of operating lease liabilities 61,149 91 29 — — 61,269 Current portion of long-term debt 61,968 — 19,989 — — 81,957 Short-term borrowings from non-affiliates 55,999 — — — — 55,999 Short-term borrowings from affiliate 9,200 — 9,500 — (18,700 ) — Accounts payable 120,366 14,391 21,389 — — 156,146 Interest and preferred dividends payable 19,629 4,073 3,929 — (23 ) 27,608 Taxes accrued 135,189 29,238 28,907 — — 193,334 Regulatory liabilities 3,981 3,882 4,750 — — 12,613 Other 45,380 9,355 14,493 — (6,805 ) 62,423 Total current liabilities 512,861 61,030 102,986 — (25,528 ) 651,349 Deferred credits and other liabilities Operating lease liabilities 157,980 1,513 382 — — 159,875 Deferred income taxes 271,098 53,967 57,607 — — 382,672 Regulatory liabilities 664,229 177,240 99,137 — — 940,606 Unamortized tax credits 60,323 16,366 14,880 — — 91,569 Defined benefit pension and other postretirement benefit plans liability 359,109 72,991 71,304 — — 503,404 Other 50,381 34,765 20,480 — — 105,626 Total deferred credits and other liabilities 1,563,120 356,842 263,790 — — 2,183,752 Total capitalization and liabilities $ 5,001,036 941,144 836,509 101 (607,902 ) $ 6,170,888 |
Schedule of condensed consolidating statement of changes in common stock equity | Condensed Consolidating Statement of Changes in Common Stock Equity Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric 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 Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric 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 |
Schedule of condensed consolidating statement of cash flows | Condensed Consolidating Statement of Cash Flows Three months ended March 31, 2018 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other Consolidating Hawaiian Electric Cash flows from operating activities Net income $ 27,745 6,235 3,319 — (9,325 ) $ 27,974 Adjustments to reconcile net income to net cash provided by operating activities: Equity in earnings of subsidiaries (9,350 ) — — — 9,325 (25 ) Common stock dividends received from subsidiaries 6,827 — — — (6,827 ) — Depreciation of property, plant and equipment 34,439 10,055 5,972 — — 50,466 Other amortization 3,237 1,554 553 — — 5,344 Deferred income taxes (271 ) (1,806 ) 497 — — (1,580 ) Allowance for equity funds used during construction (2,887 ) (111 ) (296 ) — — (3,294 ) Other 2,868 (103 ) (84 ) — — 2,681 Changes in assets and liabilities: Increase in accounts receivable (13,255 ) (2,048 ) (1,396 ) — 1,662 (15,037 ) Increase in accrued unbilled revenues 6,558 758 103 — — 7,419 Decrease (increase) in fuel oil stock (1,322 ) (803 ) 275 — — (1,850 ) Decrease (increase) in materials and supplies (1,095 ) (550 ) 350 — — (1,295 ) Increase in regulatory assets (13,256 ) (1,773 ) (1,871 ) — — (16,900 ) Increase (decrease) in accounts payable (2,028 ) 4,050 3,121 — — 5,143 Change in prepaid and accrued income taxes, tax credits and revenue taxes (25,892 ) (1,882 ) (5,532 ) — 440 (32,866 ) Decrease in defined benefit pension and other postretirement benefit plans liability (592 ) (198 ) (148 ) — — (938 ) Change in other assets and liabilities 2,976 2,875 349 — (1,662 ) 4,538 Net cash provided by operating activities 14,702 16,253 5,212 — (6,387 ) 29,780 Cash flows from investing activities Capital expenditures (80,899 ) (14,505 ) (14,723 ) — — (110,127 ) Advances (to) from affiliates (3,000 ) — 12,000 — (9,000 ) — Other 269 264 510 — (440 ) 603 Net cash used in investing activities (83,630 ) (14,241 ) (2,213 ) — (9,440 ) (109,524 ) Cash flows from financing activities Common stock dividends (25,826 ) (3,821 ) (3,006 ) — 6,827 (25,826 ) Preferred stock dividends of Hawaiian Electric and subsidiaries (270 ) (134 ) (95 ) — — (499 ) Net increase in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 104,984 3,000 — — 9,000 116,984 Other (31 ) (2 ) — — — (33 ) Net cash provided by (used in) financing activities 78,857 (957 ) (3,101 ) — 15,827 90,626 Net increase (decrease) in cash and cash equivalents 9,929 1,055 (102 ) — — 10,882 Cash and cash equivalents, beginning of period 2,059 4,025 6,332 101 — 12,517 Cash and cash equivalents, end of period $ 11,988 5,080 6,230 101 — $ 23,399 Three months ended March 31, 2019 (in thousands) Hawaiian Electric Hawaii Electric Light Maui Electric Other subsidiaries Consolidating adjustments Hawaiian Electric Cash flows from operating activities Net income $ 32,396 5,303 6,775 — (11,849 ) $ 32,625 Adjustments to reconcile net income to net cash provided by operating activities: Equity in earnings of subsidiaries (11,874 ) — — — 11,849 (25 ) Common stock dividends received from subsidiaries 6,311 — — — (6,311 ) — Depreciation of property, plant and equipment 35,867 10,453 7,627 — — 53,947 Other amortization 5,740 1,072 (98 ) — — 6,714 Deferred income taxes (2,757 ) (987 ) 617 — — (3,127 ) Allowance for equity funds used during construction (2,447 ) (132 ) (331 ) — — (2,910 ) Other (1,288 ) (145 ) (384 ) — — (1,817 ) Changes in assets and liabilities: Decrease in accounts receivable 42,419 4,194 5,633 — (15,083 ) 37,163 Decrease in accrued unbilled revenues 18,745 3,653 3,435 — — 25,833 Decrease (increase) in fuel oil stock (36,828 ) 230 34 — — (36,564 ) Increase in materials and supplies (475 ) (883 ) (23 ) — — (1,381 ) Increase in regulatory assets (1,114 ) (212 ) (3,714 ) — — (5,040 ) Increase (decrease) in accounts payable 6,251 (4,253 ) (2,925 ) — — (927 ) Change in prepaid and accrued income taxes, tax credits and revenue taxes (25,874 ) (4,078 ) (4,716 ) — — (34,668 ) Increase in defined benefit pension and other postretirement benefit plans liability 2,322 313 356 — — 2,991 Change in other assets and liabilities (9,249 ) (5,783 ) (3,449 ) — 15,083 (3,398 ) Net cash provided by operating activities 58,145 8,745 8,837 — (6,311 ) 69,416 Cash flows from investing activities Capital expenditures (78,220 ) (8,371 ) (16,300 ) — — (102,891 ) Advances (to) from affiliates (9,500 ) (9,200 ) — — 18,700 — Other 1,221 (293 ) (134 ) — — 794 Net cash used in investing activities (86,499 ) (17,864 ) (16,434 ) — 18,700 (102,097 ) Cash flows from financing activities Common stock dividends (25,313 ) (2,544 ) (3,767 ) — 6,311 (25,313 ) Preferred stock dividends of Hawaiian Electric and subsidiaries (270 ) (134 ) (95 ) — — (499 ) Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less 15,199 — 9,500 — (18,700 ) 5,999 Proceeds from other bank borrowings 25,000 — — — — 25,000 Other — (1 ) (1 ) — — (2 ) Net cash provided by (used in) financing activities 14,616 (2,679 ) 5,637 — (12,389 ) 5,185 Net decrease in cash and cash equivalents (13,738 ) (11,798 ) (1,960 ) — — (27,496 ) Cash and cash equivalents, beginning of period 16,732 15,623 3,421 101 — 35,877 Cash and cash equivalents, end of period $ 2,994 3,825 1,461 101 — $ 8,381 |
Bank segment (Tables)
Bank segment (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Bank Subsidiary [Abstract] | |
Schedule of statements of income data | Statements of Income Data Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income Interest and fees on loans $ 57,860 $ 52,800 Interest and dividends on investment securities 10,628 9,202 Total interest and dividend income 68,488 62,002 Interest expense Interest on deposit liabilities 4,252 2,957 Interest on other borrowings 528 496 Total interest expense 4,780 3,453 Net interest income 63,708 58,549 Provision for loan losses 6,870 3,541 Net interest income after provision for loan losses 56,838 55,008 Noninterest income Fees from other financial services 4,562 4,654 Fee income on deposit liabilities 5,078 5,189 Fee income on other financial products 1,593 1,654 Bank-owned life insurance 2,259 871 Mortgage banking income 614 613 Other income, net 458 436 Total noninterest income 14,564 13,417 Noninterest expense Compensation and employee benefits 25,512 24,440 Occupancy 4,670 4,280 Data processing 3,738 3,464 Services 2,426 3,047 Equipment 2,064 1,728 Office supplies, printing and postage 1,360 1,507 Marketing 990 645 FDIC insurance 626 713 Other expense 3,854 4,101 Total noninterest expense 45,240 43,925 Income before income taxes 26,162 24,500 Income taxes 5,323 5,540 Net income $ 20,839 $ 18,960 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended March 31 (in thousands) 2019 2018 Interest and dividend income $ 68,488 $ 62,002 Noninterest income 14,564 13,417 *Revenues-Bank 83,052 75,419 Total interest expense 4,780 3,453 Provision for loan losses 6,870 3,541 Noninterest expense 45,240 43,925 Less: Retirement defined benefits gain (expense)—other than service costs 40 (387 ) *Expenses-Bank 56,930 50,532 *Operating income-Bank 26,122 24,887 Add back: Retirement defined benefits gain (expense)—other than service costs (40 ) 387 Income before income taxes $ 26,162 $ 24,500 |
Schedule of statements of comprehensive income data | Statements of Comprehensive Income Data Three months ended March 31 (in thousands) 2019 2018 Net income $ 20,839 $ 18,960 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 $(3,455) and $4,867, respectively 9,439 (13,297 ) 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 $(1,166) and $694, respectively (3,187 ) 1,222 Other comprehensive income (loss), net of taxes 6,252 (12,075 ) Comprehensive income $ 27,091 $ 6,885 |
Schedule of balance sheets data | Balance Sheets Data (in thousands) March 31, 2019 December 31, 2018 Assets Cash and due from banks $ 136,585 $ 122,059 Interest-bearing deposits 31,703 4,225 Investment securities Available-for-sale, at fair value 1,348,263 1,388,533 Held-to-maturity, at amortized cost (fair value of $142,333 and $142,057, respectively) 140,203 141,875 Stock in Federal Home Loan Bank, at cost 9,434 9,958 Loans held for investment 4,858,180 4,843,021 Allowance for loan losses (54,297 ) (52,119 ) Net loans 4,803,883 4,790,902 Loans held for sale, at lower of cost or fair value 8,136 1,805 Other 501,970 486,347 Goodwill 82,190 82,190 Total assets $ 7,062,367 $ 7,027,894 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 1,879,244 $ 1,800,727 Deposit liabilities—interest-bearing 4,326,415 4,358,125 Other borrowings 89,870 110,040 Other 122,651 124,613 Total liabilities 6,418,180 6,393,505 Commitments and contingencies Common stock 1 1 Additional paid-in capital 347,877 347,170 Retained earnings 328,125 325,286 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (14,984 ) $ (24,423 ) Retirement benefit plans (16,832 ) (31,816 ) (13,645 ) (38,068 ) Total shareholder’s equity 644,187 634,389 Total liabilities and shareholder’s equity $ 7,062,367 $ 7,027,894 Other assets Bank-owned life insurance $ 150,705 $ 151,172 Premises and equipment, net 208,309 214,415 Accrued interest receivable 20,654 20,140 Mortgage-servicing rights 7,897 8,062 Low-income housing equity investments 65,428 67,626 Real estate acquired in settlement of loans, net — 406 Real estate held for sale 9,014 — Other 39,963 24,526 $ 501,970 $ 486,347 Other liabilities Accrued expenses $ 36,067 $ 54,084 Federal and state income taxes payable 5,391 2,012 Cashier’s checks 27,432 26,906 Advance payments by borrowers 5,956 10,183 Other 47,805 31,428 $ 122,651 $ 124,613 |
Schedule of the book value and aggregate fair value by major security type | 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 March 31, 2019 Available-for-sale U.S. Treasury and federal agency obligations $ 142,179 $ 93 $ (1,428 ) $ 140,844 2 $ 10,022 $ (7 ) 20 $ 117,499 $ (1,421 ) Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,149,167 1,318 (21,498 ) 1,128,987 3 13,792 (10 ) 161 1,010,168 (21,488 ) Corporate bonds 49,417 1,045 — 50,462 — — — — — — Mortgage revenue bonds 27,970 — — 27,970 — — — — — — $ 1,368,733 $ 2,456 $ (22,926 ) $ 1,348,263 5 $ 23,814 $ (17 ) 181 $ 1,127,667 $ (22,909 ) Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 140,203 $ 2,528 $ (398 ) $ 142,333 — $ — $ — 3 $ 39,027 $ (398 ) $ 140,203 $ 2,528 $ (398 ) $ 142,333 — $ — $ — 3 $ 39,027 $ (398 ) 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 ) |
Schedule of contractual maturities of available-for-sale securities | The contractual maturities of investment securities were as follows: March 31, 2019 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,000 $ 14,960 Due after one year through five years 133,142 133,294 Due after five years through ten years 55,997 55,595 Due after ten years 15,427 15,427 219,566 219,276 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,149,167 1,128,987 Total available-for-sale securities $ 1,368,733 $ 1,348,263 Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 140,203 $ 142,333 Total held-to-maturity securities $ 140,203 $ 142,333 |
Schedule of components of loans receivable | The components of loans were summarized as follows: March 31, 2019 December 31, 2018 (in thousands) Real estate: Residential 1-4 family $ 2,159,886 $ 2,143,397 Commercial real estate 737,489 748,398 Home equity line of credit 995,624 978,237 Residential land 12,941 13,138 Commercial construction 98,734 92,264 Residential construction 10,924 14,307 Total real estate 4,015,598 3,989,741 Commercial 576,235 587,891 Consumer 266,437 266,002 Total loans 4,858,270 4,843,634 Less: Deferred fees and discounts (90 ) (613 ) Allowance for loan losses (54,297 ) (52,119 ) Total loans, net $ 4,803,883 $ 4,790,902 |
Schedule of 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 Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended March 31, 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 (14 ) — — — — — (618 ) (5,559 ) (6,191 ) Recoveries 609 — 5 7 — — 180 698 1,499 Provision (660 ) 320 117 (61 ) 53 (1 ) 2,027 5,075 6,870 Ending balance $ 1,911 $ 14,825 $ 6,493 $ 425 $ 2,843 $ 3 $ 10,814 $ 16,983 $ 54,297 March 31, 2019 Ending balance: individually evaluated for impairment $ 771 $ 7 $ 491 $ 4 $ — $ — $ 2,965 $ 4 $ 4,242 Ending balance: collectively evaluated for impairment $ 1,140 $ 14,818 $ 6,002 $ 421 $ 2,843 $ 3 $ 7,849 $ 16,979 $ 50,055 Financing Receivables: Ending balance $ 2,159,886 $ 737,489 $ 995,624 $ 12,941 $ 98,734 $ 10,924 $ 576,235 $ 266,437 $ 4,858,270 Ending balance: individually evaluated for impairment $ 17,403 $ 902 $ 14,046 $ 2,065 $ — $ — $ 15,895 $ 88 $ 50,399 Ending balance: collectively evaluated for impairment $ 2,142,483 $ 736,587 $ 981,578 $ 10,876 $ 98,734 $ 10,924 $ 560,340 $ 266,349 $ 4,807,871 Three months ended March 31, 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 ) — — (8 ) — — (602 ) (4,232 ) (4,873 ) Recoveries 54 — 14 5 — — 1,170 347 1,590 Provision (400 ) 163 446 (219 ) (310 ) (8 ) (1,064 ) 4,933 3,541 Ending balance $ 2,525 $ 15,959 $ 7,982 $ 674 $ 4,361 $ 4 $ 10,355 $ 12,035 $ 53,895 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 |
Schedule of credit risk profile by internally assigned grade for loans | The credit risk profile by internally assigned grade for loans was as follows: March 31, 2019 December 31, 2018 (in thousands) Commercial real estate Commercial construction Commercial Total Commercial real estate Commercial construction Commercial Total Grade: Pass $ 659,853 $ 96,445 $ 534,127 $ 1,290,425 $ 658,288 $ 89,974 $ 547,640 $ 1,295,902 Special mention 7,960 — 11,148 19,108 32,871 — 11,598 44,469 Substandard 69,676 2,289 30,960 102,925 57,239 2,290 28,653 88,182 Doubtful — — — — — — — — Loss — — — — — — — — Total $ 737,489 $ 98,734 $ 576,235 $ 1,412,458 $ 748,398 $ 92,264 $ 587,891 $ 1,428,553 |
Schedule of credit risk profile based on payment activity for loans | 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 March 31, 2019 Real estate: Residential 1-4 family $ 2,625 $ 2,954 $ 3,866 $ 9,445 $ 2,150,441 $ 2,159,886 $ — Commercial real estate 2,225 — — 2,225 735,264 737,489 — Home equity line of credit 1,244 251 2,726 4,221 991,403 995,624 — Residential land 818 488 9 1,315 11,626 12,941 — Commercial construction — — — — 98,734 98,734 — Residential construction — — — — 10,924 10,924 — Commercial 3,167 570 337 4,074 572,161 576,235 — Consumer 4,173 2,551 2,458 9,182 257,255 266,437 — Total loans $ 14,252 $ 6,814 $ 9,396 $ 30,462 $ 4,827,808 $ 4,858,270 $ — 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 $ — |
Schedule of credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due | 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) March 31, 2019 December 31, 2018 Real estate: Residential 1-4 family $ 13,878 $ 12,037 Commercial real estate — — Home equity line of credit 6,888 6,348 Residential land 452 436 Commercial construction — — Residential construction — — Commercial 14,447 4,278 Consumer 4,542 4,196 Total nonaccrual loans $ 40,207 $ 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 $ 10,145 $ 10,194 Commercial real estate 902 915 Home equity line of credit 11,013 11,597 Residential land 1,613 1,622 Commercial construction — — Residential construction — — Commercial 1,622 1,527 Consumer 61 62 Total troubled debt restructured loans not included above $ 25,356 $ 25,917 |
Schedule of the carrying amount and the total unpaid principal balance of impaired loans, with and without recorded allowance for loans losses | The total carrying amount and the total unpaid principal balance of impaired loans were as follows: March 31, 2019 Three months ended March 31, 2019 (in thousands) Recorded investment Unpaid principal balance Related Allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 9,208 $ 9,833 $ — $ 7,991 $ 160 Commercial real estate — — — — — Home equity line of credit 2,508 2,778 — 2,534 12 Residential land 2,036 2,235 — 2,036 26 Commercial construction — — — — — Residential construction — — — — — Commercial 4,736 5,897 — 3,973 — Consumer 31 31 — 31 — $ 18,519 $ 20,774 $ — $ 16,565 $ 198 With an allowance recorded Real estate: Residential 1-4 family $ 8,195 $ 8,248 $ 771 $ 8,394 $ 83 Commercial real estate 902 902 7 906 10 Home equity line of credit 11,538 11,577 491 11,823 130 Residential land 29 29 4 29 — Commercial construction — — — — — Residential construction — — — — — Commercial 11,159 11,159 2,965 4,750 26 Consumer 57 57 4 57 1 $ 31,880 $ 31,972 $ 4,242 $ 25,959 $ 250 Total Real estate: Residential 1-4 family $ 17,403 $ 18,081 $ 771 $ 16,385 $ 243 Commercial real estate 902 902 7 906 10 Home equity line of credit 14,046 14,355 491 14,357 142 Residential land 2,065 2,264 4 2,065 26 Commercial construction — — — — — Residential construction — — — — — Commercial 15,895 17,056 2,965 8,723 26 Consumer 88 88 4 88 1 $ 50,399 $ 52,746 $ 4,242 $ 42,524 $ 448 December 31, 2018 Three months ended March 31, 2018 (in thousands) Recorded investment Unpaid principal balance Related allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 7,822 $ 8,333 $ — $ 8,496 $ 107 Commercial real estate — — — — — Home equity line of credit 2,743 3,004 — 1,700 5 Residential land 2,030 2,228 — 1,168 5 Commercial construction — — — — — Residential construction — — — — — Commercial 3,722 4,775 — 2,357 10 Consumer 32 32 — 7 — $ 16,349 $ 18,372 $ — $ 13,728 $ 127 With an allowance recorded Real estate: Residential 1-4 family $ 8,672 $ 8,875 $ 876 $ 9,129 $ 93 Commercial real estate 915 915 7 1,008 11 Home equity line of credit 12,057 12,086 701 7,741 81 Residential land 29 29 6 77 2 Commercial construction — — — — — Residential construction — — — — — Commercial 1,618 1,618 628 1,957 36 Consumer 57 57 4 58 1 $ 23,348 $ 23,580 $ 2,222 $ 19,970 $ 224 Total Real estate: Residential 1-4 family $ 16,494 $ 17,208 $ 876 $ 17,625 $ 200 Commercial real estate 915 915 7 1,008 11 Home equity line of credit 14,800 15,090 701 9,441 86 Residential land 2,059 2,257 6 1,245 7 Commercial construction — — — — — Residential construction — — — — — Commercial 5,340 6,393 628 4,314 46 Consumer 89 89 4 65 1 $ 39,697 $ 41,952 $ 2,222 $ 33,698 $ 351 * |
Schedule of loan modifications | Loan modifications that occurred during the first quarters of 2019 and 2018 were as follows: Loans modified as a TDR Three months ended March 31, 2019 Three months ended March 31, 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 (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 8 $ 1,048 $ 5 1 $ 345 $ 107 Commercial real estate — — — — — — Home equity line of credit 2 264 23 18 2,155 417 Residential land 1 335 — — — — Commercial construction — — — — — — Residential construction — — — — — — Commercial 1 195 17 5 2,213 — Consumer — — — — — — 12 $ 1,842 $ 45 24 $ 4,713 $ 524 Loans modified in TDRs that experienced a payment default of 90 days or more during the first quarters of 2019 and 2018 , and for which the payment of default occurred within one year of the modification, were as follows: Three months ended March 31, 2019 Three months ended March 31, 2018 (dollars in thousands) Number of contracts Outstanding recorded (as of period end) 1 Number of contracts Outstanding recorded (as of period end) 1 TDRs that defaulted during the period within twelve months of their modification date Real estate: Residential 1-4 family — $ — 1 $ 49 Commercial real estate — — — — Home equity line of credit — — 1 86 Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial 1 19 — — Consumer — — — — 1 $ 19 2 $ 135 1 |
Schedule of amortized intangible assets | Changes in the carrying value of MSRs were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net March 31, 2019 $ 18,786 $ (10,889 ) $ — $ 7,897 December 31, 2018 18,556 (10,494 ) — 8,062 Changes related to MSRs were as follows: Three months ended March 31 (in thousands) 2019 2018 Mortgage servicing rights Beginning balance $ 8,062 $ 8,639 Amount capitalized 230 335 Amortization (395 ) (433 ) Other-than-temporary impairment — — Carrying amount before valuation allowance 7,897 8,541 Valuation allowance for mortgage servicing rights Beginning balance — — Provision (recovery) — — Other-than-temporary impairment — — Ending balance — — Net carrying value of mortgage servicing rights $ 7,897 $ 8,541 |
Schedule of key assumptions used in estimating fair value | Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) March 31, 2019 December 31, 2018 Unpaid principal balance $ 1,172,573 $ 1,188,514 Weighted average note rate 3.99 % 3.98 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.4 % 6.5 % 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 $38.20 Significant unobservable input value (1) ($ in thousands) Fair value Valuation technique Significant unobservable input Range Weighted Average March 31, 2019 Residential loan $ 192 Fair value of property or collateral Appraised value less 7% selling cost N/A (2) Commercial loan 45 Fair value of property or collateral Fair value of business assets N/A (2) Total loans $ 237 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. |
Schedule of sensitivity analysis of fair value, transferor's interests in transferred financial assets | 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) March 31, 2019 December 31, 2018 Prepayment rate: 25 basis points adverse rate change $ (421 ) $ (250 ) 50 basis points adverse rate change (962 ) (566 ) Discount rate: 25 basis points adverse rate change (126 ) (139 ) 50 basis points adverse rate change (251 ) (275 ) |
Schedule of securities sold under agreements to repurchase | 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 Sheets Net amount of liabilities presented in the Balance Sheets Repurchase agreements March 31, 2019 $ 65 $ — $ 65 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 March 31, 2019 $ 65 $ 90 $ — December 31, 2018 65 92 — |
Schedule of notional and fair value of derivatives | The notional amount and fair value of ASB’s derivative financial instruments were as follows: March 31, 2019 December 31, 2018 (in thousands) Notional amount Fair value Notional amount Fair value Interest rate lock commitments $ 31,406 $ 462 $ 10,180 $ 91 Forward commitments 34,165 (161 ) 10,132 (43 ) |
Schedule of derivative financial instruments | ASB’s derivative financial instruments, their fair values and balance sheet location were as follows: Derivative Financial Instruments Not Designated as Hedging Instruments 1 March 31, 2019 December 31, 2018 (in thousands) Asset derivatives Liability derivatives Asset derivatives Liability Interest rate lock commitments $ 463 $ 1 $ 91 $ — Forward commitments 9 170 — 43 $ 472 $ 171 $ 91 $ 43 1 |
Schedule of derivative financial instruments and net gain or loss | 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 March 31 (in thousands) 2019 2018 Interest rate lock commitments Mortgage banking income $ 371 $ 124 Forward commitments Mortgage banking income (118 ) (36 ) $ 253 $ 88 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Leases [Abstract] | |
Lease, Cost | HEI consolidated Hawaiian Electric consolidated Three months ended March 31, 2019 (in thousands) Other leases PPAs classified as leases Total Other leases PPAs classified as leases Total Operating lease cost $ 2,684 $ 15,478 $ 18,162 $ 1,486 $ 15,478 $ 16,964 Variable lease cost 2,804 41,280 44,084 2,086 41,280 43,366 Total lease cost $ 5,488 $ 56,758 $ 62,246 $ 3,572 $ 56,758 $ 60,330 Other information Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases $ 2,586 $ 15,037 $ 17,623 $ 1,397 $ 15,037 $ 16,434 Weighted-average remaining lease term—operating leases (in years) 6.7 3.5 4.0 5.0 3.5 3.6 Weighted-average discount rate—operating leases 3.71 % 4.08 % 4.01 % 4.17 % 4.08 % 4.09 % |
Schedule of Annual Undiscounted Cash Flows on Operating Lease Liabilities | The following table summarizes the maturity of our operating lease liabilities as of March 31, 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) $ 8 $ 48 $ 56 $ 4 $ 48 $ 52 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 Thereafter 11 — 11 3 — 3 Total lease payments 46 216 262 22 216 238 Less: Imputed interest (6 ) (15 ) (21 ) (2 ) (15 ) (17 ) Total present value of lease payments $ 40 $ 201 $ 241 $ 20 $ 201 $ 221 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 |
Shareholders' equity (Tables)
Shareholders' equity (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Equity [Abstract] | |
Schedule of accumulated other comprehensive income | 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) 9,439 (403 ) 205 9,241 24 Balance, March 31, 2019 $ (14,984 ) $ (839 ) $ (25,546 ) $ (41,369 ) $ 123 Balance, December 31, 2017 $ (14,951 ) $ — $ (26,990 ) $ (41,941 ) $ (1,219 ) Current period other comprehensive income (loss) (13,297 ) — 524 (12,773 ) 31 Balance, March 31, 2018 $ (28,248 ) $ — $ (26,466 ) $ (54,714 ) $ (1,188 ) |
Schedule of reclassifications out of accumulated other comprehensive income/(loss) | Reclassifications out of AOCI were as follows: Amount reclassified from AOCI Three months ended March 31 Affected line item in the (in thousands) 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 $ 5,146 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets (2,298 ) (4,622 ) See Note 9 for additional details Total reclassifications $ 205 $ 524 Hawaiian Electric consolidated Retirement benefit plans: Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost $ 2,322 $ 4,653 See Note 9 for additional details Impact of D&Os of the PUC included in regulatory assets (2,298 ) (4,622 ) See Note 9 for additional details Total reclassifications $ 24 $ 31 |
Revenues (Tables)
Revenues (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Revenue from Contract with Customer [Abstract] | |
Disaggregation of revenue | The following tables disaggregate revenues by major source, timing of revenue recognition, and segment: Three months ended March 31 2019 2018 (in thousands) Electric utility Bank Other Total Electric utility Bank Other Total Revenues from contracts with customers Electric energy sales - residential $ 175,745 $ — $ — $ 175,745 $ 178,589 $ — $ — $ 178,589 Electric energy sales - commercial 187,408 — — 187,408 188,998 — — 188,998 Electric energy sales - large light and power 198,926 — — 198,926 192,321 — — 192,321 Electric energy sales - other 4,078 — — 4,078 4,060 — — 4,060 Bank fees — 11,233 — 11,233 — 11,497 — 11,497 Total revenues from contracts with customers 566,157 11,233 — 577,390 563,968 11,497 — 575,465 Revenues from other sources Regulatory revenue 6,207 — — 6,207 4,750 — — 4,750 Bank interest and dividend income — 68,488 — 68,488 — 62,002 — 62,002 Other bank noninterest income — 3,331 — 3,331 — 1,920 — 1,920 Other 6,131 — 68 6,199 1,709 — 28 1,737 Total revenues from other sources 12,338 71,819 68 84,225 6,459 63,922 28 70,409 Total revenues $ 578,495 $ 83,052 $ 68 $ 661,615 $ 570,427 $ 75,419 $ 28 $ 645,874 Timing of revenue recognition Services/goods transferred at a point in time $ — $ 11,233 $ — $ 11,233 $ — $ 11,497 $ — $ 11,497 Services/goods transferred over time 566,157 — — 566,157 563,968 — — 563,968 Total revenues from contracts with customers $ 566,157 $ 11,233 $ — $ 577,390 $ 563,968 $ 11,497 $ — $ 575,465 |
Retirement benefits (Tables)
Retirement benefits (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Retirement Benefits [Abstract] | |
Schedule of components of net periodic benefit cost for consolidated HEI | The components of NPPC and NPBC for HEI consolidated and Hawaiian Electric consolidated were as follows: Three months ended March 31 Pension benefits Other benefits (in thousands) 2019 2018 2019 2018 HEI consolidated Service cost $ 15,382 $ 17,113 $ 541 $ 669 Interest cost 21,033 19,234 1,997 1,931 Expected return on plan assets (27,998 ) (27,254 ) (3,086 ) (3,192 ) Amortization of net prior service gain (11 ) (10 ) (452 ) (452 ) Amortization of net actuarial (gains) losses 3,839 7,395 (3 ) (2 ) Net periodic pension/benefit cost (return) 12,245 16,478 (1,003 ) (1,046 ) Impact of PUC D&Os 12,279 2,657 811 1,071 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 24,524 $ 19,135 $ (192 ) $ 25 Hawaiian Electric consolidated Service cost $ 15,001 $ 16,673 $ 537 $ 664 Interest cost 19,414 17,710 1,917 1,859 Expected return on plan assets (26,164 ) (25,607 ) (3,035 ) (3,140 ) Amortization of net prior service (gain) cost 2 2 (451 ) (451 ) Amortization of net actuarial loss 3,576 6,710 — — Net periodic pension/benefit cost (return) 11,829 15,488 (1,032 ) (1,068 ) Impact of PUC D&Os 12,279 2,657 811 1,071 Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) $ 24,108 $ 18,145 $ (221 ) $ 3 |
Share-based compensation (Table
Share-based compensation (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of share-based compensation expense and related income tax benefit | Share-based compensation expense and the related income tax benefit were as follows: Three months ended March 31 (in millions) 2019 2018 HEI consolidated Share-based compensation expense 1 $ 2.2 $ 1.7 Income tax benefit 0.3 0.2 Hawaiian Electric consolidated Share-based compensation expense 1 0.8 0.6 Income tax benefit 0.1 0.1 1 For the three months ended March 31, 2019 |
Schedule of common stock granted to a nonemployee director under the 2011 Director Plan | HEI granted HEI common stock to nonemployee directors under the 2011 Director Plan as follows: Three months ended March 31 (dollars in thousands) 2019 2018 Shares granted — 1,074 Fair value $ — $ 39 Income tax benefit — 10 |
Schedule of restricted stock units | Information about HEI’s grants of restricted stock units was as follows: Three months ended March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 200,358 $ 33.05 197,047 $ 31.53 Granted 94,559 37.68 88,905 34.10 Vested (76,712 ) 32.61 (75,235 ) 30.55 Forfeited (6,980 ) 33.18 (2,629 ) 33.09 Outstanding, end of period 211,225 $ 35.28 208,088 $ 32.97 Total weighted-average grant-date fair value of shares granted (in millions) $ 3.6 $ 3.0 (1) Weighted-average grant-date fair value per share based on the average price of HEI common stock on the date of grant. |
Schedule of Long-Term Incentive Plan (LTIP) linked to total return to shareholders | Information about HEI’s LTIP grants linked to TSR was as follows: Three months ended March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 65,578 $ 38.81 32,904 $ 39.51 Granted 34,647 41.07 35,626 38.21 Vested (issued or unissued and cancelled) — — — — Forfeited (1,914 ) 38.62 (1,739 ) 38.83 Outstanding, end of period 98,311 $ 39.61 66,791 $ 38.84 Total weighted-average grant-date fair value of shares granted (in millions) $ 1.4 $ 1.4 (1) |
Schedule of Long-Term Incentive Program fair value awards granted | Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) March 31, 2019 December 31, 2018 Unpaid principal balance $ 1,172,573 $ 1,188,514 Weighted average note rate 3.99 % 3.98 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.4 % 6.5 % 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 $38.20 Significant unobservable input value (1) ($ in thousands) Fair value Valuation technique Significant unobservable input Range Weighted Average March 31, 2019 Residential loan $ 192 Fair value of property or collateral Appraised value less 7% selling cost N/A (2) Commercial loan 45 Fair value of property or collateral Fair value of business assets N/A (2) Total loans $ 237 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. |
Schedule of Long-Term Incentive Plan (LTIP) 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 March 31 2019 2018 Shares (1) Shares (1) Outstanding, beginning of period 276,169 $ 33.80 131,616 $ 33.47 Granted 138,580 37.68 142,509 34.10 Vested — — — — Forfeited (7,659 ) 33.91 (6,958 ) 33.81 Outstanding, end of period 407,090 $ 35.12 267,167 $ 33.80 Total weighted-average grant-date fair value of shares granted (at target performance levels) (in millions) $ 5.2 $ 4.9 (1) |
Cash flows (Tables)
Cash flows (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Supplemental Cash Flow Elements [Abstract] | |
Schedule of supplemental disclosures of cash and noncash activity | Three months ended March 31 2019 2018 (in millions) Supplemental disclosures of cash flow information HEI consolidated Interest paid to non-affiliates, net of amounts capitalized $ 21 $ 19 Income taxes paid (including refundable credits) 4 3 Income taxes refunded (including refundable credits) 4 — Hawaiian Electric consolidated Interest paid to non-affiliates 12 12 Income taxes paid (including refundable credits) 5 5 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) — 3 Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 36 48 Loans transferred from held for investment to held for sale (investing) — 1 Common stock issued (gross) for director and executive/management compensation (financing) 1 3 3 Real estate transferred from property, plant and equipment to other assets held-for-sale (investing) 9 — 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) — 3 Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) 29 29 1 |
Fair value measurements (Tables
Fair value measurements (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Fair Value Disclosures [Abstract] | |
Schedule of estimated fair values of certain of the Company's financial instruments | he 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. 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 March 31, 2019 Financial assets HEI consolidated Available-for-sale investment securities $ 1,348,263 $ — $ 1,320,293 $ 27,970 $ 1,348,263 Held-to-maturity investment securities 140,203 — 142,333 — 142,333 Stock in Federal Home Loan Bank 9,434 — 9,434 — 9,434 Loans, net 4,812,019 — 8,146 4,848,885 4,857,031 Mortgage servicing rights 7,897 — — 13,046 13,046 Derivative assets 38,755 — 472 — 472 Financial liabilities HEI consolidated Deposit liabilities 780,296 — 773,168 — 773,168 Short-term borrowings—other than bank 110,399 — 110,399 — 110,399 Other bank borrowings 89,870 — 89,867 — 89,867 Long-term debt, net—other than bank 1,880,339 — 1,968,642 — 1,968,642 Derivative liabilities 50,815 141 1,160 — 1,301 Hawaiian Electric consolidated Short-term borrowings 55,999 — 55,999 — 55,999 Long-term debt, net 1,418,973 — 1,499,417 — 1,499,417 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 |
Schedule of assets measured at fair value on a recurring basis | Assets and liabilities measured at fair value on a recurring basis were as follows: March 31, 2019 December 31, 2018 Fair value measurements using Fair value measurements using (in thousands) Level 1 Level 2 Level 3 Level 1 Level 2 Level 3 Available-for-sale investment securities (bank segment) Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ — $ 1,128,987 $ — $ — $ 1,161,416 $ — U.S. Treasury and federal agency obligations — 140,844 — — 154,349 — Corporate bonds — 50,462 — — 49,132 — Mortgage revenue bonds — — 27,970 — — 23,636 $ — $ 1,320,293 $ 27,970 $ — $ 1,364,897 $ 23,636 Derivative assets Interest rate lock commitments (bank segment) 1 $ — $ 463 $ — $ — $ 91 $ — Forward commitments (bank segment) 1 — 9 — — — — $ — $ 472 $ — $ — $ 91 $ — Derivative liabilities Interest rate lock commitments (bank segment) 1 $ — $ 1 $ — $ — $ — $ — Forward commitments (bank segment) 1 141 29 — 34 9 — Interest rate swap (Other segment) 2 — 1,130 — — 587 — $ 141 $ 1,160 $ — $ 34 $ 596 $ — 1 Derivatives are carried at fair value in other assets or other liabilities in the balance sheets with changes in value included in mortgage banking income. 2 |
Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis | The changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows: Three months ended March 31 Mortgage revenue bonds 2019 2018 (in thousands) Beginning balance $ 23,636 $ 15,427 Principal payments received — — Purchases 4,334 — Unrealized gain (loss) included in other comprehensive income — — Ending balance $ 27,970 $ 15,427 |
Schedule of assets measured at fair value on a nonrecurring basis | 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 March 31, 2019 Loans $ 237 $ — $ — $ 237 December 31, 2018 Loans 77 — — 77 Real estate acquired in settlement of loans 186 — — 186 |
Schedule of significant unobservable inputs used in the fair value measurement | Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) March 31, 2019 December 31, 2018 Unpaid principal balance $ 1,172,573 $ 1,188,514 Weighted average note rate 3.99 % 3.98 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.4 % 6.5 % 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 $38.20 Significant unobservable input value (1) ($ in thousands) Fair value Valuation technique Significant unobservable input Range Weighted Average March 31, 2019 Residential loan $ 192 Fair value of property or collateral Appraised value less 7% selling cost N/A (2) Commercial loan 45 Fair value of property or collateral Fair value of business assets N/A (2) Total loans $ 237 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. |
Basis of presentation (Details)
Basis of presentation (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Jan. 01, 2019 | Dec. 31, 2018 |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Operating lease, liability | $ 241,340 | $ 0 | |
Operating lease right-of-use assets | 241,486 | 0 | |
Hawaiian Electric Company, Inc. and Subsidiaries | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Operating lease, liability | 221,000 | ||
Operating lease right-of-use assets | $ 221,261 | $ 0 | |
ASU 2016-02 | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Operating lease, liability | $ 257,000 | ||
Operating lease right-of-use assets | 257,000 | ||
ASU 2016-02 | Power Purchase Agreement | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Operating lease, liability | 215,000 | ||
Operating lease right-of-use assets | 215,000 | ||
ASU 2016-02 | Hawaiian Electric Company, Inc. and Subsidiaries | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Operating lease, liability | 236,000 | ||
Operating lease right-of-use assets | $ 236,000 |
Segment financial information_2
Segment financial information (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Segment financial information | |||
Total revenues | $ 661,615 | $ 645,874 | |
Income (loss) before income taxes | 58,039 | 53,276 | |
Income taxes (benefit) | 11,878 | 12,556 | |
Net income | 46,161 | 40,720 | |
Preferred stock dividends of subsidiaries | 473 | 473 | |
Net income for common stock | 45,688 | 40,247 | |
Total assets | 13,360,105 | $ 13,104,051 | |
Revenues from external customers | |||
Segment financial information | |||
Total revenues | 661,615 | 645,874 | |
Intersegment revenues (eliminations) | |||
Segment financial information | |||
Total revenues | 0 | 0 | |
Electric utility | |||
Segment financial information | |||
Total revenues | 578,495 | 570,427 | |
Income (loss) before income taxes | 41,859 | 37,149 | |
Income taxes (benefit) | 9,234 | 9,175 | |
Net income | 32,625 | 27,974 | |
Preferred stock dividends of subsidiaries | 499 | 499 | |
Net income for common stock | 32,126 | 27,475 | |
Total assets | 6,170,888 | 5,967,503 | |
Electric utility | Revenues from external customers | |||
Segment financial information | |||
Total revenues | 578,482 | 570,414 | |
Electric utility | Intersegment revenues (eliminations) | |||
Segment financial information | |||
Total revenues | 13 | 13 | |
Bank | |||
Segment financial information | |||
Total revenues | 83,052 | 75,419 | |
Income (loss) before income taxes | 26,162 | 24,500 | |
Income taxes (benefit) | 5,323 | 5,540 | |
Net income | 20,839 | 18,960 | |
Preferred stock dividends of subsidiaries | 0 | 0 | |
Net income for common stock | 20,839 | 18,960 | |
Total assets | 7,062,367 | 7,027,894 | |
Bank | Revenues from external customers | |||
Segment financial information | |||
Total revenues | 83,052 | 75,419 | |
Bank | Intersegment revenues (eliminations) | |||
Segment financial information | |||
Total revenues | 0 | 0 | |
Other | |||
Segment financial information | |||
Total revenues | 68 | 28 | |
Income (loss) before income taxes | (9,982) | (8,373) | |
Income taxes (benefit) | (2,679) | (2,159) | |
Net income | (7,303) | (6,214) | |
Preferred stock dividends of subsidiaries | (26) | (26) | |
Net income for common stock | (7,277) | (6,188) | |
Total assets | 126,850 | $ 108,654 | |
Other | Revenues from external customers | |||
Segment financial information | |||
Total revenues | 81 | 41 | |
Other | Intersegment revenues (eliminations) | |||
Segment financial information | |||
Total revenues | $ (13) | $ (13) |
Electric utility segment - HECO
Electric utility segment - HECO Capital Trust III (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
VIE, Not Primary Beneficiary | |||
Variable Interest Entity [Line Items] | |||
Investments | $ 51,500 | $ 51,500 | |
Investment income, interest | $ 800 | $ 2,500 | |
Trust Preferred Securities Subject to Mandatory Redemption | Hawaiian Electric Company | |||
Variable Interest Entity [Line Items] | |||
Dividend rate percentage | 6.50% | ||
Trust Preferred Securities Subject to Mandatory Redemption | Hawaiian Electric Company | VIE, Not Primary Beneficiary | |||
Variable Interest Entity [Line Items] | |||
Convertible preferred stock | $ 50,000 | 50,000 | |
Distributions to holders of Trust Preferred Securities | 800 | 2,400 | |
Trust Common Securities | Hawaiian Electric Company | VIE, Not Primary Beneficiary | |||
Variable Interest Entity [Line Items] | |||
Convertible preferred stock | 1,500 | $ 1,500 | |
Common dividends on the trust common securities | $ 25 | $ 75 |
Electric utility segment - Unco
Electric utility segment - Unconsolidated variable interest entities (Details) - Hawaiian Electric Company | 3 Months Ended |
Mar. 31, 2019agreemententity | |
Power purchase agreement | |
Number of power purchase agreements (PPAs) (in agreements) | agreement | 4 |
Number of entities currently required to be consolidated as VIEs (in entities) | 0 |
Number of IPPs | 3 |
Number of firm capacity producers declining to provide financial information to determine primary beneficiary status (in entities) | 2 |
Minimum potential number of IPP entities consolidated into company in the future (in entities) | 1 |
Electric utility segment - Comm
Electric utility segment - Commitments and contingencies (Details) | Mar. 18, 2019USD ($) | Aug. 11, 2016USD ($) | Jun. 30, 2017USD ($)$ / kWhMW | Jun. 30, 2015MW | May 31, 2012MW | Mar. 31, 1988MW | Mar. 31, 2019USD ($) | Dec. 31, 1988MW | Mar. 31, 2019USD ($) | Feb. 28, 2019USD ($) |
Regulatory Projects and Legal Obligations [Line Items] | ||||||||||
Revenue subject to refund | $ 17,000,000 | |||||||||
Refunded amount | $ 500,000 | |||||||||
Public utility, ERP/EAM required pass through savings to customers | $ 244,000,000 | |||||||||
ERP/EAM project service period (in years) | 12 years | |||||||||
AFUDC rate | 1.75% | |||||||||
Project costs, accrued carrying costs once put into service | 58,700,000 | $ 58,700,000 | ||||||||
ERP/EAM implementation project, future operation and maintenance expense reductions | $ 141,000,000 | |||||||||
ERP/EAM implementation project, future cost avoidance related to capital and tax cost | $ 103,000,000 | |||||||||
West Lock PV Project, energy generated (in megawatts) | MW | 20 | |||||||||
West Lock PV Project, cost cap | $ 67,000,000 | |||||||||
West Lock PV Project, maximum energy cost (in dollars per kilowatt hours) | $ / kWh | 0.0956 | |||||||||
West Lock PV Project, project costs incurred | 44,200,000 | |||||||||
PCB Contamination | ||||||||||
Environmental regulation | ||||||||||
Valuation allowances and reserves | 4,700,000 | 4,700,000 | ||||||||
AES Hawaii | ||||||||||
Regulatory Projects and Legal Obligations [Line Items] | ||||||||||
Purchase commitment, period (in years) | 30 years | |||||||||
Minimum power volume required (in megawatts) | MW | 180 | |||||||||
Additional capacity requirement (in megawatts) | MW | 9 | |||||||||
Hu Honua Bioenergy, LLC | ||||||||||
Regulatory Projects and Legal Obligations [Line Items] | ||||||||||
Minimum power volume required (in megawatts) | MW | 21.5 | |||||||||
Maui Electric | ||||||||||
Environmental regulation | ||||||||||
Additional accrued investigation and estimated cleanup costs | $ 2,700,000 | $ 2,700,000 | ||||||||
Kalaeloa Partners, L.P. (Kalaeloa) | Hawaiian Electric (parent only) | ||||||||||
Regulatory Projects and Legal Obligations [Line Items] | ||||||||||
Increased power purchase commitment capacity (in megawatts) | MW | 208 |
Electric utility segment - Powe
Electric utility segment - Power purchase agreements (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | $ 134 | $ 140 |
Hawaiian Electric (parent only) | Kalaeloa Partners, L.P. (Kalaeloa) | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 40 | 40 |
Hawaiian Electric (parent only) | AES Hawaii | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 32 | 37 |
Hawaiian Electric (parent only) | HPOWER | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 18 | 15 |
Hawaiian Electric (parent only) | Puna Geothermal Venture | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 0 | 11 |
Hawaiian Electric (parent only) | Hamakua Energy Partners, L.P. (HEP) | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 16 | 7 |
Hawaiian Electric (parent only) | Wind IPPs | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 20 | 22 |
Hawaiian Electric (parent only) | Solar IPPs | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | 7 | 6 |
Hawaiian Electric (parent only) | Other IPPs | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
Purchased power | $ 1 | $ 2 |
Electric utility segment - Regu
Electric utility segment - Regulatory Proceedings (Details) | Mar. 25, 2019contract | Apr. 27, 2017USD ($) | Feb. 28, 2019USD ($) | Mar. 31, 2019USD ($) | Dec. 31, 2018USD ($)$ / kWh |
Electric utility subsidiary [Abstract] | |||||
MPIR requested amount | $ 3,600,000 | $ 19,800,000 | |||
Decoupling order, service reliability performance, historical measurement period (in years) | 10 years | ||||
Maximum penalty, percent of ROE | 0.20% | ||||
Service reliability, pending adjusted maximum penalty amount | $ 6,700,000 | ||||
Dead band percentage above or below the target | 3.00% | ||||
Call center performance, maximum penalty percentage | 0.08% | ||||
Call center performance, pending adjusted maximum penalty | $ 1,300,000 | ||||
Call center performance, maximum penalty amount | 2,100,000 | ||||
Energy price, renewable projects with storage capacity (in dollars per kilowatt hour) | $ / kWh | 0.115 | ||||
Energy price, renewable energy-only projects (in dollars per kilowatt hour) | $ / kWh | 0.095 | ||||
Expected savings, phase 1, percent | 20.00% | ||||
Performance incentive mechanism, incentive cap | 3,000,000 | $ 3,500,000 | |||
Expected savings, Phase 2, January 2019 | 15.00% | ||||
Expected savings, Phase 2, February 2019 | 10.00% | ||||
Expected savings, Phase 2, March 2019 | 5.00% | ||||
Performance incentive mechanism penalty | $ 0 | ||||
Number of contracts which qualified for incentives under Phase 1 | contract | 6 | ||||
Incentives accrued | $ 1,700,000 |
Electric utility segment - Annu
Electric utility segment - Annual decoupling filings summary (Details) - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended |
Mar. 31, 2019 | Dec. 31, 2018 | |
Hawaiian Electric (parent only) | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
2019 Annual incremental RAM adjusted revenues | $ 14 | |
Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) | (12.2) | |
2017 Tax Act Adjustment | 0 | |
Performance Incentive Mechanism | 0.1 | |
Net annual incremental amount to be collected under the tariffs | 1.9 | |
HELCO | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
2019 Annual incremental RAM adjusted revenues | 3.5 | |
Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) | (1.9) | |
2017 Tax Act Adjustment | 0 | |
Performance Incentive Mechanism | 0 | |
Net annual incremental amount to be collected under the tariffs | 1.6 | |
Maui Electric | ||
Regulatory Projects and Legal Obligations [Line Items] | ||
2019 Annual incremental RAM adjusted revenues | 3.3 | |
Annual change in accrued RBA balance as of December 31, 2018 (and associated revenue taxes) | 0.8 | |
2017 Tax Act Adjustment | 2.8 | $ (2.8) |
Performance Incentive Mechanism | (0.4) | |
Net annual incremental amount to be collected under the tariffs | $ 6.5 |
Electric utility segment - Rate
Electric utility segment - Rate proceedings (Details) - USD ($) $ in Millions | Mar. 18, 2019 | Dec. 14, 2018 | Aug. 09, 2018 | Jun. 22, 2018 | May 01, 2018 | Feb. 16, 2018 | Aug. 21, 2017 | Aug. 31, 2017 |
Regulatory Projects and Legal Obligations [Line Items] | ||||||||
Interim rate increases | $ 36 | |||||||
Rate increase before tax act impact | $ 37.7 | |||||||
Tax act impact on rate, amount | $ 38.3 | |||||||
General rate increase, revenue, calculation assumptions, rate of return, ROACE | 9.50% | |||||||
General rate increase, revenue, calculation assumptions, rate of return | 7.57% | |||||||
Risk sharing percentage, ratepayer | 98.00% | |||||||
Risk sharing percentage, utility | 2.00% | |||||||
Maximum exposure cap | $ 2.5 | |||||||
Maui Electric | ||||||||
Regulatory Projects and Legal Obligations [Line Items] | ||||||||
Risk sharing percentage, ratepayer | 98.00% | |||||||
Risk sharing percentage, utility | 2.00% | |||||||
Maximum exposure cap | $ 0.6 | |||||||
Interim general rate increase granted | $ 12.2 | |||||||
Effective interest rate of return | 7.43% | |||||||
Stipulated ROACE rate | 9.50% | |||||||
Common equity capitalization rate | 57.00% | |||||||
Rate Base | $ 454 | |||||||
HELCO | ||||||||
Regulatory Projects and Legal Obligations [Line Items] | ||||||||
Interim rate increases | $ (9.9) | |||||||
Interim general rate increase granted | $ 9.9 | |||||||
Stipulated ROACE rate | 10.50% | 9.50% | ||||||
General rate increase, revenue | $ 13.4 | |||||||
General rate increase, revenue, percent | 3.40% | |||||||
Assumptions on rate of return, return on average common equity, percentage decrease | 8.30% |
Electric utility segment - Cond
Electric utility segment - Condensed consolidating statement of income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Condensed Income Statements, Captions [Line Items] | ||
Revenues | $ 661,615 | $ 645,874 |
Expenses | ||
Purchased power | 134,000 | 140,000 |
Total expenses | 583,678 | 573,985 |
Total operating income | 77,937 | 71,889 |
Allowance for equity funds used during construction | 2,910 | 3,294 |
Retirement defined benefits expense—other than service costs | (763) | (1,833) |
Allowance for borrowed funds used during construction | 1,078 | 1,444 |
Income before income taxes | 58,039 | 53,276 |
Income taxes | 11,878 | 12,556 |
Net income | 46,161 | 40,720 |
Preferred stock dividends of subsidiaries | 473 | 473 |
Net income for common stock | 45,688 | 40,247 |
Consolidating adjustments | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | (32) | (42) |
Expenses | ||
Fuel oil | 0 | 0 |
Purchased power | 0 | 0 |
Other operation and maintenance | 0 | 0 |
Depreciation | 0 | 0 |
Taxes, other than income taxes | 0 | 0 |
Total expenses | 0 | 0 |
Total operating income | (32) | (42) |
Allowance for equity funds used during construction | 0 | 0 |
Equity in earnings of subsidiaries | (11,849) | (9,325) |
Retirement defined benefits expense—other than service costs | 0 | 0 |
Interest expense and other charges, net | 32 | 42 |
Allowance for borrowed funds used during construction | 0 | 0 |
Income before income taxes | (11,849) | (9,325) |
Income taxes | 0 | 0 |
Net income | (11,849) | (9,325) |
Preferred stock dividends of subsidiaries | 0 | 0 |
Net income attributable to Hawaiian Electric | (11,849) | (9,325) |
Preferred stock dividends of Hawaiian Electric | 0 | 0 |
Net income for common stock | (11,849) | (9,325) |
Hawaiian Electric (parent only) | Reportable Legal Entities | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | 405,669 | 401,180 |
Expenses | ||
Fuel oil | 108,922 | 114,498 |
Purchased power | 105,223 | 107,370 |
Other operation and maintenance | 81,178 | 72,940 |
Depreciation | 35,867 | 34,439 |
Taxes, other than income taxes | 38,631 | 38,167 |
Total expenses | 369,821 | 367,414 |
Total operating income | 35,848 | 33,766 |
Allowance for equity funds used during construction | 2,447 | 2,887 |
Equity in earnings of subsidiaries | 11,849 | 9,325 |
Retirement defined benefits expense—other than service costs | (567) | (1,062) |
Interest expense and other charges, net | (12,800) | (12,495) |
Allowance for borrowed funds used during construction | 902 | 1,238 |
Income before income taxes | 37,679 | 33,659 |
Income taxes | 5,283 | 5,914 |
Net income | 32,396 | 27,745 |
Preferred stock dividends of subsidiaries | 0 | 0 |
Net income attributable to Hawaiian Electric | 32,396 | 27,745 |
Preferred stock dividends of Hawaiian Electric | 270 | 270 |
Net income for common stock | 32,126 | 27,475 |
HELCO | Reportable Legal Entities | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | 87,205 | 87,933 |
Expenses | ||
Fuel oil | 20,842 | 18,487 |
Purchased power | 19,177 | 23,834 |
Other operation and maintenance | 18,736 | 16,098 |
Depreciation | 10,453 | 10,055 |
Taxes, other than income taxes | 8,105 | 8,212 |
Total expenses | 77,313 | 76,686 |
Total operating income | 9,892 | 11,247 |
Allowance for equity funds used during construction | 132 | 111 |
Equity in earnings of subsidiaries | 0 | 0 |
Retirement defined benefits expense—other than service costs | (106) | (103) |
Interest expense and other charges, net | (2,901) | (2,907) |
Allowance for borrowed funds used during construction | 56 | 64 |
Income before income taxes | 7,073 | 8,412 |
Income taxes | 1,770 | 2,177 |
Net income | 5,303 | 6,235 |
Preferred stock dividends of subsidiaries | 134 | 134 |
Net income attributable to Hawaiian Electric | 5,169 | 6,101 |
Preferred stock dividends of Hawaiian Electric | 0 | 0 |
Net income for common stock | 5,169 | 6,101 |
Maui Electric | Reportable Legal Entities | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | 85,653 | 81,356 |
Expenses | ||
Fuel oil | 30,845 | 33,983 |
Purchased power | 10,045 | 8,706 |
Other operation and maintenance | 18,216 | 18,572 |
Depreciation | 7,627 | 5,972 |
Taxes, other than income taxes | 8,068 | 7,725 |
Total expenses | 74,801 | 74,958 |
Total operating income | 10,852 | 6,398 |
Allowance for equity funds used during construction | 331 | 296 |
Equity in earnings of subsidiaries | 0 | 0 |
Retirement defined benefits expense—other than service costs | (30) | (99) |
Interest expense and other charges, net | (2,317) | (2,334) |
Allowance for borrowed funds used during construction | 120 | 142 |
Income before income taxes | 8,956 | 4,403 |
Income taxes | 2,181 | 1,084 |
Net income | 6,775 | 3,319 |
Preferred stock dividends of subsidiaries | 95 | 95 |
Net income attributable to Hawaiian Electric | 6,680 | 3,224 |
Preferred stock dividends of Hawaiian Electric | 0 | 0 |
Net income for common stock | 6,680 | 3,224 |
Other subsidiaries | Reportable Legal Entities | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | 0 | 0 |
Expenses | ||
Fuel oil | 0 | 0 |
Purchased power | 0 | 0 |
Other operation and maintenance | 0 | 0 |
Depreciation | 0 | 0 |
Taxes, other than income taxes | 0 | 0 |
Total expenses | 0 | 0 |
Total operating income | 0 | 0 |
Allowance for equity funds used during construction | 0 | 0 |
Equity in earnings of subsidiaries | 0 | 0 |
Retirement defined benefits expense—other than service costs | 0 | 0 |
Interest expense and other charges, net | 0 | 0 |
Allowance for borrowed funds used during construction | 0 | 0 |
Income before income taxes | 0 | 0 |
Income taxes | 0 | 0 |
Net income | 0 | 0 |
Preferred stock dividends of subsidiaries | 0 | 0 |
Net income attributable to Hawaiian Electric | 0 | 0 |
Preferred stock dividends of Hawaiian Electric | 0 | 0 |
Net income for common stock | 0 | 0 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Condensed Income Statements, Captions [Line Items] | ||
Revenues | 578,495 | 570,427 |
Expenses | ||
Fuel oil | 160,609 | 166,968 |
Purchased power | 134,445 | 139,910 |
Other operation and maintenance | 118,130 | 107,610 |
Depreciation | 53,947 | 50,466 |
Taxes, other than income taxes | 54,804 | 54,104 |
Total expenses | 521,935 | 519,058 |
Total operating income | 56,560 | 51,369 |
Allowance for equity funds used during construction | 2,910 | 3,294 |
Equity in earnings of subsidiaries | 0 | 0 |
Retirement defined benefits expense—other than service costs | (703) | (1,264) |
Interest expense and other charges, net | (17,986) | (17,694) |
Allowance for borrowed funds used during construction | 1,078 | 1,444 |
Income before income taxes | 41,859 | 37,149 |
Income taxes | 9,234 | 9,175 |
Net income | 32,625 | 27,974 |
Preferred stock dividends of subsidiaries | 229 | 229 |
Net income attributable to Hawaiian Electric | 32,396 | 27,745 |
Preferred stock dividends of Hawaiian Electric | 270 | 270 |
Net income for common stock | $ 32,126 | $ 27,475 |
Electric utility segment - Co_2
Electric utility segment - Condensed consolidating statement of comprehensive income (loss) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | $ 45,688 | $ 40,247 |
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 | 2,503 | 5,146 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (2,298) | (4,622) |
Other comprehensive income (loss), net of taxes | 9,241 | (12,773) |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 54,929 | 27,474 |
Consolidating adjustments | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | (11,849) | (9,325) |
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 | (641) | (1,237) |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 640 | 1,237 |
Other comprehensive income (loss), net of taxes | (1) | 0 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | (11,850) | (9,325) |
Hawaiian Electric (parent only) | Reportable Legal Entities | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 32,126 | 27,475 |
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 | 2,322 | 4,653 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (2,298) | (4,622) |
Other comprehensive income (loss), net of taxes | 24 | 31 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 32,150 | 27,506 |
HELCO | Reportable Legal Entities | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 5,169 | 6,101 |
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 | 352 | 675 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (351) | (675) |
Other comprehensive income (loss), net of taxes | 1 | 0 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 5,170 | 6,101 |
Maui Electric | Reportable Legal Entities | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 6,680 | 3,224 |
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 | 289 | 562 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (289) | (562) |
Other comprehensive income (loss), net of taxes | 0 | 0 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 6,680 | 3,224 |
Other subsidiaries | Reportable Legal Entities | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 0 | 0 |
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 | 0 | 0 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | 0 | 0 |
Other comprehensive income (loss), net of taxes | 0 | 0 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 0 | 0 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 32,126 | 27,475 |
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 | 2,322 | 4,653 |
Reclassification adjustment for impact of D&Os of the PUC included in regulatory assets, net of taxes | (2,298) | (4,622) |
Other comprehensive income (loss), net of taxes | 24 | 31 |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | $ 32,150 | $ 27,506 |
Electric utility segment - Co_3
Electric utility segment - Condensed consolidating balance sheet (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 | Mar. 31, 2018 | Dec. 31, 2017 |
Utility property, plant and equipment | ||||
Total property, plant and equipment, net | $ 4,867,127 | $ 4,830,118 | ||
Current assets | ||||
Cash and cash equivalents | 186,407 | 169,208 | $ 244,785 | $ 261,881 |
Other long-term assets | ||||
Operating lease right-of-use assets | 241,486 | 0 | ||
Total assets | 13,360,105 | 13,104,051 | ||
Capitalization | ||||
Total shareholders’ equity | 2,183,515 | 2,162,280 | 2,091,777 | 2,097,386 |
Cumulative preferred stock—not subject to mandatory redemption | 0 | 0 | ||
Current liabilities | ||||
Interest and preferred dividends payable | 33,711 | 28,254 | ||
Deferred credits and other liabilities | ||||
Deferred income taxes | 375,330 | 372,518 | ||
Total liabilities and shareholders’ equity | 13,360,105 | 13,104,051 | ||
Consolidating adjustments | ||||
Utility property, plant and equipment | ||||
Land | 0 | 0 | ||
Plant and equipment | 0 | 0 | ||
Less accumulated depreciation | 0 | 0 | ||
Construction in progress | 0 | 0 | ||
Utility property, plant and equipment, net | 0 | 0 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 0 | 0 | ||
Total property, plant and equipment, net | 0 | 0 | ||
Investment in wholly owned subsidiaries, at equity | (582,374) | (576,838) | ||
Current assets | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Advances to affiliates | (18,700) | |||
Customer accounts receivable, net | 0 | 0 | ||
Accrued unbilled revenues, net | 0 | 0 | ||
Other accounts receivable, net | (6,828) | (21,911) | ||
Fuel oil stock, at average cost | 0 | 0 | ||
Materials and supplies, at average cost | 0 | 0 | ||
Prepayments and other | 0 | 0 | ||
Regulatory assets | 0 | 0 | ||
Total current assets | (25,528) | (21,911) | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 0 | |||
Regulatory assets | 0 | 0 | ||
Other | 0 | 0 | ||
Total other long-term assets | 0 | 0 | ||
Total assets | (607,902) | (598,749) | ||
Capitalization | ||||
Total shareholders’ equity | (582,374) | (576,838) | (559,511) | (557,013) |
Cumulative preferred stock—not subject to mandatory redemption | 0 | 0 | ||
Long-term debt, net | 0 | 0 | ||
Total capitalization | (582,374) | (576,838) | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 0 | |||
Current portion of long-term debt | 0 | |||
Short-term borrowings from non-affiliates | 0 | 0 | ||
Short-term borrowings from affiliate | (18,700) | |||
Accounts payable | 0 | 0 | ||
Interest and preferred dividends payable | (23) | (32) | ||
Taxes accrued | 0 | 0 | ||
Regulatory liabilities | 0 | 0 | ||
Other | (6,805) | (21,879) | ||
Total current liabilities | (25,528) | (21,911) | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 0 | |||
Deferred income taxes | 0 | 0 | ||
Regulatory liabilities | 0 | 0 | ||
Unamortized tax credits | 0 | 0 | ||
Defined benefit pension and other postretirement benefit plans liability | 0 | 0 | ||
Other | 0 | 0 | ||
Total deferred credits and other liabilities | 0 | 0 | ||
Total liabilities and shareholders’ equity | (607,902) | (598,749) | ||
Hawaiian Electric (parent only) | Reportable Legal Entities | ||||
Utility property, plant and equipment | ||||
Land | 40,449 | 40,449 | ||
Plant and equipment | 4,505,063 | 4,456,090 | ||
Less accumulated depreciation | (1,548,895) | (1,523,861) | ||
Construction in progress | 200,399 | 193,677 | ||
Utility property, plant and equipment, net | 3,197,016 | 3,166,355 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 5,313 | 5,314 | ||
Total property, plant and equipment, net | 3,202,329 | 3,171,669 | ||
Investment in wholly owned subsidiaries, at equity | 582,374 | 576,838 | ||
Current assets | ||||
Cash and cash equivalents | 2,994 | 16,732 | 11,988 | 2,059 |
Advances to affiliates | 9,500 | |||
Customer accounts receivable, net | 94,489 | 125,960 | ||
Accrued unbilled revenues, net | 69,315 | 88,060 | ||
Other accounts receivable, net | 10,667 | 21,962 | ||
Fuel oil stock, at average cost | 91,090 | 54,262 | ||
Materials and supplies, at average cost | 30,766 | 30,291 | ||
Prepayments and other | 25,940 | 23,214 | ||
Regulatory assets | 60,374 | 60,093 | ||
Total current assets | 395,135 | 420,574 | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 219,246 | |||
Regulatory assets | 530,424 | 537,708 | ||
Other | 71,528 | 69,749 | ||
Total other long-term assets | 821,198 | 607,457 | ||
Total assets | 5,001,036 | 4,776,538 | ||
Capitalization | ||||
Total shareholders’ equity | 1,964,478 | 1,957,641 | 1,846,955 | 1,845,283 |
Cumulative preferred stock—not subject to mandatory redemption | 22,293 | 22,293 | ||
Long-term debt, net | 938,284 | 1,000,137 | ||
Total capitalization | 2,925,055 | 2,980,071 | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 61,149 | |||
Current portion of long-term debt | 61,968 | |||
Short-term borrowings from non-affiliates | 55,999 | 25,000 | ||
Short-term borrowings from affiliate | 9,200 | |||
Accounts payable | 120,366 | 126,384 | ||
Interest and preferred dividends payable | 19,629 | 16,203 | ||
Taxes accrued | 135,189 | 164,747 | ||
Regulatory liabilities | 3,981 | 7,699 | ||
Other | 45,380 | 46,391 | ||
Total current liabilities | 512,861 | 386,424 | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 157,980 | |||
Deferred income taxes | 271,098 | 271,438 | ||
Regulatory liabilities | 664,229 | 657,210 | ||
Unamortized tax credits | 60,323 | 60,271 | ||
Defined benefit pension and other postretirement benefit plans liability | 359,109 | 359,174 | ||
Other | 50,381 | 61,950 | ||
Total deferred credits and other liabilities | 1,563,120 | 1,410,043 | ||
Total liabilities and shareholders’ equity | 5,001,036 | 4,776,538 | ||
HELCO | Reportable Legal Entities | ||||
Utility property, plant and equipment | ||||
Land | 5,606 | 5,606 | ||
Plant and equipment | 1,262,332 | 1,259,553 | ||
Less accumulated depreciation | (554,438) | (547,848) | ||
Construction in progress | 14,520 | 8,781 | ||
Utility property, plant and equipment, net | 728,020 | 726,092 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 115 | 115 | ||
Total property, plant and equipment, net | 728,135 | 726,207 | ||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||
Current assets | ||||
Cash and cash equivalents | 3,825 | 15,623 | 5,080 | 4,025 |
Advances to affiliates | 9,200 | |||
Customer accounts receivable, net | 23,373 | 26,483 | ||
Accrued unbilled revenues, net | 13,398 | 17,051 | ||
Other accounts receivable, net | 1,447 | 3,131 | ||
Fuel oil stock, at average cost | 10,796 | 11,027 | ||
Materials and supplies, at average cost | 8,037 | 7,155 | ||
Prepayments and other | 3,944 | 5,212 | ||
Regulatory assets | 2,993 | 3,177 | ||
Total current assets | 77,013 | 88,859 | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 1,605 | |||
Regulatory assets | 118,315 | 120,658 | ||
Other | 16,076 | 15,944 | ||
Total other long-term assets | 135,996 | 136,602 | ||
Total assets | 941,144 | 951,668 | ||
Capitalization | ||||
Total shareholders’ equity | 298,497 | 295,874 | 288,927 | 286,647 |
Cumulative preferred stock—not subject to mandatory redemption | 7,000 | 7,000 | ||
Long-term debt, net | 217,775 | 217,749 | ||
Total capitalization | 523,272 | 520,623 | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 91 | |||
Current portion of long-term debt | 0 | |||
Short-term borrowings from non-affiliates | 0 | 0 | ||
Short-term borrowings from affiliate | 0 | |||
Accounts payable | 14,391 | 20,045 | ||
Interest and preferred dividends payable | 4,073 | 4,203 | ||
Taxes accrued | 29,238 | 34,128 | ||
Regulatory liabilities | 3,882 | 4,872 | ||
Other | 9,355 | 15,077 | ||
Total current liabilities | 61,030 | 78,325 | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 1,513 | |||
Deferred income taxes | 53,967 | 54,936 | ||
Regulatory liabilities | 177,240 | 176,101 | ||
Unamortized tax credits | 16,366 | 16,217 | ||
Defined benefit pension and other postretirement benefit plans liability | 72,991 | 73,147 | ||
Other | 34,765 | 32,319 | ||
Total deferred credits and other liabilities | 356,842 | 352,720 | ||
Total liabilities and shareholders’ equity | 941,144 | 951,668 | ||
Maui Electric | Reportable Legal Entities | ||||
Utility property, plant and equipment | ||||
Land | 3,612 | 3,612 | ||
Plant and equipment | 1,107,173 | 1,094,028 | ||
Less accumulated depreciation | (511,881) | (505,633) | ||
Construction in progress | 32,398 | 30,687 | ||
Utility property, plant and equipment, net | 631,302 | 622,694 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 1,532 | 1,532 | ||
Total property, plant and equipment, net | 632,834 | 624,226 | ||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||
Current assets | ||||
Cash and cash equivalents | 1,461 | 3,421 | 6,230 | 6,332 |
Advances to affiliates | 0 | |||
Customer accounts receivable, net | 19,551 | 25,453 | ||
Accrued unbilled revenues, net | 13,192 | 16,627 | ||
Other accounts receivable, net | 1,967 | 3,033 | ||
Fuel oil stock, at average cost | 14,612 | 14,646 | ||
Materials and supplies, at average cost | 17,781 | 17,758 | ||
Prepayments and other | 4,003 | 3,692 | ||
Regulatory assets | 8,651 | 7,746 | ||
Total current assets | 81,218 | 92,376 | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 410 | |||
Regulatory assets | 105,429 | 104,044 | ||
Other | 16,618 | 17,299 | ||
Total other long-term assets | 122,457 | 121,343 | ||
Total assets | 836,509 | 837,945 | ||
Capitalization | ||||
Total shareholders’ equity | 283,776 | 280,863 | 270,483 | 270,265 |
Cumulative preferred stock—not subject to mandatory redemption | 5,000 | 5,000 | ||
Long-term debt, net | 180,957 | 200,916 | ||
Total capitalization | 469,733 | 486,779 | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 29 | |||
Current portion of long-term debt | 19,989 | |||
Short-term borrowings from non-affiliates | 0 | 0 | ||
Short-term borrowings from affiliate | 9,500 | |||
Accounts payable | 21,389 | 25,362 | ||
Interest and preferred dividends payable | 3,929 | 2,841 | ||
Taxes accrued | 28,907 | 34,458 | ||
Regulatory liabilities | 4,750 | 5,406 | ||
Other | 14,493 | 20,414 | ||
Total current liabilities | 102,986 | 88,481 | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 382 | |||
Deferred income taxes | 57,607 | 56,823 | ||
Regulatory liabilities | 99,137 | 98,948 | ||
Unamortized tax credits | 14,880 | 15,034 | ||
Defined benefit pension and other postretirement benefit plans liability | 71,304 | 71,338 | ||
Other | 20,480 | 20,542 | ||
Total deferred credits and other liabilities | 263,790 | 262,685 | ||
Total liabilities and shareholders’ equity | 836,509 | 837,945 | ||
Other subsidiaries | Reportable Legal Entities | ||||
Utility property, plant and equipment | ||||
Land | 0 | 0 | ||
Plant and equipment | 0 | 0 | ||
Less accumulated depreciation | 0 | 0 | ||
Construction in progress | 0 | 0 | ||
Utility property, plant and equipment, net | 0 | 0 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 0 | 0 | ||
Total property, plant and equipment, net | 0 | 0 | ||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||
Current assets | ||||
Cash and cash equivalents | 101 | 101 | 101 | 101 |
Advances to affiliates | 0 | |||
Customer accounts receivable, net | 0 | 0 | ||
Accrued unbilled revenues, net | 0 | 0 | ||
Other accounts receivable, net | 0 | 0 | ||
Fuel oil stock, at average cost | 0 | 0 | ||
Materials and supplies, at average cost | 0 | 0 | ||
Prepayments and other | 0 | 0 | ||
Regulatory assets | 0 | 0 | ||
Total current assets | 101 | 101 | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 0 | |||
Regulatory assets | 0 | 0 | ||
Other | 0 | 0 | ||
Total other long-term assets | 0 | 0 | ||
Total assets | 101 | 101 | ||
Capitalization | ||||
Total shareholders’ equity | 101 | 101 | 101 | 101 |
Cumulative preferred stock—not subject to mandatory redemption | 0 | 0 | ||
Long-term debt, net | 0 | 0 | ||
Total capitalization | 101 | 101 | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 0 | |||
Current portion of long-term debt | 0 | |||
Short-term borrowings from non-affiliates | 0 | 0 | ||
Short-term borrowings from affiliate | 0 | |||
Accounts payable | 0 | 0 | ||
Interest and preferred dividends payable | 0 | 0 | ||
Taxes accrued | 0 | 0 | ||
Regulatory liabilities | 0 | 0 | ||
Other | 0 | 0 | ||
Total current liabilities | 0 | 0 | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 0 | |||
Deferred income taxes | 0 | 0 | ||
Regulatory liabilities | 0 | 0 | ||
Unamortized tax credits | 0 | 0 | ||
Defined benefit pension and other postretirement benefit plans liability | 0 | 0 | ||
Other | 0 | 0 | ||
Total deferred credits and other liabilities | 0 | 0 | ||
Total liabilities and shareholders’ equity | 101 | 101 | ||
Hawaiian Electric Company, Inc. and Subsidiaries | ||||
Utility property, plant and equipment | ||||
Land | 49,667 | 49,667 | ||
Plant and equipment | 6,874,568 | 6,809,671 | ||
Less accumulated depreciation | (2,615,214) | (2,577,342) | ||
Construction in progress | 247,317 | 233,145 | ||
Utility property, plant and equipment, net | 4,556,338 | 4,515,141 | ||
Nonutility property, plant and equipment, less accumulated depreciation | 6,960 | 6,961 | ||
Total property, plant and equipment, net | 4,563,298 | 4,522,102 | ||
Investment in wholly owned subsidiaries, at equity | 0 | 0 | ||
Current assets | ||||
Cash and cash equivalents | 8,381 | 35,877 | 23,399 | 12,517 |
Advances to affiliates | 0 | |||
Customer accounts receivable, net | 137,413 | 177,896 | ||
Accrued unbilled revenues, net | 95,905 | 121,738 | ||
Other accounts receivable, net | 7,253 | 6,215 | ||
Fuel oil stock, at average cost | 116,498 | 79,935 | ||
Materials and supplies, at average cost | 56,584 | 55,204 | ||
Prepayments and other | 33,887 | 32,118 | ||
Regulatory assets | 72,018 | 71,016 | ||
Total current assets | 527,939 | 579,999 | ||
Other long-term assets | ||||
Operating lease right-of-use assets | 221,261 | 0 | ||
Regulatory assets | 754,168 | 762,410 | ||
Other | 104,222 | 102,992 | ||
Total other long-term assets | 1,079,651 | 865,402 | ||
Total assets | 6,170,888 | 5,967,503 | ||
Capitalization | ||||
Total shareholders’ equity | 1,964,478 | 1,957,641 | $ 1,846,955 | $ 1,845,283 |
Cumulative preferred stock—not subject to mandatory redemption | 34,293 | 34,293 | ||
Long-term debt, net | 1,337,016 | 1,418,802 | ||
Total capitalization | 3,335,787 | 3,410,736 | ||
Current liabilities | ||||
Current portion of operating lease liabilities | 61,269 | 0 | ||
Current portion of long-term debt | 81,957 | 0 | ||
Short-term borrowings from non-affiliates | 55,999 | 25,000 | ||
Short-term borrowings from affiliate | 0 | |||
Accounts payable | 156,146 | 171,791 | ||
Interest and preferred dividends payable | 27,608 | 23,215 | ||
Taxes accrued | 193,334 | 233,333 | ||
Regulatory liabilities | 12,613 | 17,977 | ||
Other | 62,423 | 60,003 | ||
Total current liabilities | 651,349 | 531,319 | ||
Deferred credits and other liabilities | ||||
Operating lease liabilities | 159,875 | 0 | ||
Deferred income taxes | 382,672 | 383,197 | ||
Regulatory liabilities | 940,606 | 932,259 | ||
Unamortized tax credits | 91,569 | 91,522 | ||
Defined benefit pension and other postretirement benefit plans liability | 503,404 | 503,659 | ||
Other | 105,626 | 114,811 | ||
Total deferred credits and other liabilities | 2,183,752 | 2,025,448 | ||
Total liabilities and shareholders’ equity | $ 6,170,888 | $ 5,967,503 |
Electric utility segment - Co_4
Electric utility segment - Condensed consolidating statement of changes in common stock equity (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Increase (decrease) in stockholders' equity | ||
Beginning Balance | $ 2,162,280 | $ 2,097,386 |
Net income for common stock | 45,688 | 40,247 |
Other comprehensive income (loss), net of taxes | 9,241 | (12,773) |
Common stock dividends | (34,860) | (33,741) |
Ending Balance | 2,183,515 | 2,091,777 |
Consolidating adjustments | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | (576,838) | (557,013) |
Net income for common stock | (11,849) | (9,325) |
Other comprehensive income (loss), net of taxes | (1) | 0 |
Common stock dividends | 6,312 | 6,827 |
Common stock issuance expenses | 2 | 0 |
Ending Balance | (582,374) | (559,511) |
Hawaiian Electric (parent only) | Reportable Legal Entities | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | 1,957,641 | 1,845,283 |
Net income for common stock | 32,126 | 27,475 |
Other comprehensive income (loss), net of taxes | 24 | 31 |
Common stock dividends | (25,313) | (25,826) |
Common stock issuance expenses | 0 | (8) |
Ending Balance | 1,964,478 | 1,846,955 |
HELCO | Reportable Legal Entities | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | 295,874 | 286,647 |
Net income for common stock | 5,169 | 6,101 |
Other comprehensive income (loss), net of taxes | 1 | 0 |
Common stock dividends | (2,545) | (3,821) |
Common stock issuance expenses | (2) | 0 |
Ending Balance | 298,497 | 288,927 |
Maui Electric | Reportable Legal Entities | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | 280,863 | 270,265 |
Net income for common stock | 6,680 | 3,224 |
Other comprehensive income (loss), net of taxes | 0 | 0 |
Common stock dividends | (3,767) | (3,006) |
Common stock issuance expenses | 0 | 0 |
Ending Balance | 283,776 | 270,483 |
Other subsidiaries | Reportable Legal Entities | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | 101 | 101 |
Net income for common stock | 0 | 0 |
Other comprehensive income (loss), net of taxes | 0 | 0 |
Common stock dividends | 0 | 0 |
Common stock issuance expenses | 0 | 0 |
Ending Balance | 101 | 101 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Increase (decrease) in stockholders' equity | ||
Beginning Balance | 1,957,641 | 1,845,283 |
Net income for common stock | 32,126 | 27,475 |
Other comprehensive income (loss), net of taxes | 24 | 31 |
Common stock dividends | (25,313) | (25,826) |
Common stock issuance expenses | 0 | (8) |
Ending Balance | $ 1,964,478 | $ 1,846,955 |
Electric utility segment - Co_5
Electric utility segment - Condensed consolidating statement of cash flows (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Cash flows from operating activities | ||
Net income | $ 46,161 | $ 40,720 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation of property, plant and equipment | 57,435 | 53,091 |
Other amortization | 9,792 | 8,745 |
Deferred income taxes | (3,171) | (2,889) |
Allowance for equity funds used during construction | (2,910) | (3,294) |
Other | (3,482) | 2,150 |
Changes in assets and liabilities | ||
Decrease (increase) in fuel oil stock | (37,574) | (1,704) |
Increase in regulatory assets | (5,040) | (16,900) |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (33,136) | (29,842) |
Increase in defined benefit pension and other postretirement benefit plans liability | 3,220 | (390) |
Net cash provided by operating activities | 77,169 | 34,677 |
Cash flows from investing activities | ||
Capital expenditures | (120,424) | (129,022) |
Advances (to) from affiliates | 3,530 | 2,593 |
Net cash used in investing activities | (82,978) | (231,051) |
Cash flows from financing activities | ||
Common stock dividends | (34,860) | (33,741) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 11,407 | 120,485 |
Proceeds from other bank borrowings | 644,000 | 60,000 |
Other | (4,257) | (4,043) |
Net cash provided by financing activities | 23,008 | 179,278 |
Net increase (decrease) in cash and cash equivalents | 17,199 | (17,096) |
Cash and cash equivalents, beginning of period | 169,208 | 261,881 |
Cash and cash equivalents, end of period | 186,407 | 244,785 |
Consolidating adjustments | ||
Cash flows from operating activities | ||
Net income | (11,849) | (9,325) |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | 11,849 | 9,325 |
Common stock dividends received from subsidiaries | (6,311) | (6,827) |
Depreciation of property, plant and equipment | 0 | 0 |
Other amortization | 0 | 0 |
Deferred income taxes | 0 | 0 |
Allowance for equity funds used during construction | 0 | 0 |
Other | 0 | 0 |
Changes in assets and liabilities | ||
Decrease in accounts receivable | (15,083) | 1,662 |
Decrease in accrued unbilled revenues | 0 | 0 |
Decrease (increase) in fuel oil stock | 0 | 0 |
Increase in materials and supplies | 0 | 0 |
Increase in regulatory assets | 0 | 0 |
Increase (decrease) in accounts payable | 0 | 0 |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | 0 | 440 |
Increase in defined benefit pension and other postretirement benefit plans liability | 0 | 0 |
Change in other assets and liabilities | 15,083 | (1,662) |
Net cash provided by operating activities | (6,311) | (6,387) |
Cash flows from investing activities | ||
Capital expenditures | 0 | 0 |
Other | 18,700 | (9,000) |
Advances (to) from affiliates | 0 | (440) |
Net cash used in investing activities | 18,700 | (9,440) |
Cash flows from financing activities | ||
Common stock dividends | 6,311 | 6,827 |
Preferred stock dividends of Hawaiian Electric and subsidiaries | 0 | 0 |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | (18,700) | 9,000 |
Proceeds from other bank borrowings | 0 | |
Other | 0 | 0 |
Net cash provided by financing activities | (12,389) | 15,827 |
Net increase (decrease) in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents, beginning of period | 0 | 0 |
Cash and cash equivalents, end of period | 0 | 0 |
Hawaiian Electric (parent only) | Reportable Legal Entities | ||
Cash flows from operating activities | ||
Net income | 32,396 | 27,745 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | (11,874) | (9,350) |
Common stock dividends received from subsidiaries | 6,311 | 6,827 |
Depreciation of property, plant and equipment | 35,867 | 34,439 |
Other amortization | 5,740 | 3,237 |
Deferred income taxes | (2,757) | (271) |
Allowance for equity funds used during construction | (2,447) | (2,887) |
Other | (1,288) | 2,868 |
Changes in assets and liabilities | ||
Decrease in accounts receivable | 42,419 | (13,255) |
Decrease in accrued unbilled revenues | 18,745 | 6,558 |
Decrease (increase) in fuel oil stock | (36,828) | (1,322) |
Increase in materials and supplies | (475) | (1,095) |
Increase in regulatory assets | (1,114) | (13,256) |
Increase (decrease) in accounts payable | 6,251 | (2,028) |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (25,874) | (25,892) |
Increase in defined benefit pension and other postretirement benefit plans liability | 2,322 | (592) |
Change in other assets and liabilities | (9,249) | 2,976 |
Net cash provided by operating activities | 58,145 | 14,702 |
Cash flows from investing activities | ||
Capital expenditures | (78,220) | (80,899) |
Other | (9,500) | (3,000) |
Advances (to) from affiliates | 1,221 | 269 |
Net cash used in investing activities | (86,499) | (83,630) |
Cash flows from financing activities | ||
Common stock dividends | (25,313) | (25,826) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (270) | (270) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 15,199 | 104,984 |
Proceeds from other bank borrowings | 25,000 | |
Other | 0 | (31) |
Net cash provided by financing activities | 14,616 | 78,857 |
Net increase (decrease) in cash and cash equivalents | (13,738) | 9,929 |
Cash and cash equivalents, beginning of period | 16,732 | 2,059 |
Cash and cash equivalents, end of period | 2,994 | 11,988 |
HELCO | Reportable Legal Entities | ||
Cash flows from operating activities | ||
Net income | 5,303 | 6,235 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | 0 | 0 |
Common stock dividends received from subsidiaries | 0 | 0 |
Depreciation of property, plant and equipment | 10,453 | 10,055 |
Other amortization | 1,072 | 1,554 |
Deferred income taxes | (987) | (1,806) |
Allowance for equity funds used during construction | (132) | (111) |
Other | (145) | (103) |
Changes in assets and liabilities | ||
Decrease in accounts receivable | 4,194 | (2,048) |
Decrease in accrued unbilled revenues | 3,653 | 758 |
Decrease (increase) in fuel oil stock | 230 | (803) |
Increase in materials and supplies | (883) | (550) |
Increase in regulatory assets | (212) | (1,773) |
Increase (decrease) in accounts payable | (4,253) | 4,050 |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (4,078) | (1,882) |
Increase in defined benefit pension and other postretirement benefit plans liability | 313 | (198) |
Change in other assets and liabilities | (5,783) | 2,875 |
Net cash provided by operating activities | 8,745 | 16,253 |
Cash flows from investing activities | ||
Capital expenditures | (8,371) | (14,505) |
Other | (9,200) | 0 |
Advances (to) from affiliates | (293) | 264 |
Net cash used in investing activities | (17,864) | (14,241) |
Cash flows from financing activities | ||
Common stock dividends | (2,544) | (3,821) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (134) | (134) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 0 | 3,000 |
Proceeds from other bank borrowings | 0 | |
Other | (1) | (2) |
Net cash provided by financing activities | (2,679) | (957) |
Net increase (decrease) in cash and cash equivalents | (11,798) | 1,055 |
Cash and cash equivalents, beginning of period | 15,623 | 4,025 |
Cash and cash equivalents, end of period | 3,825 | 5,080 |
Maui Electric | Reportable Legal Entities | ||
Cash flows from operating activities | ||
Net income | 6,775 | 3,319 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | 0 | 0 |
Common stock dividends received from subsidiaries | 0 | 0 |
Depreciation of property, plant and equipment | 7,627 | 5,972 |
Other amortization | (98) | 553 |
Deferred income taxes | 617 | 497 |
Allowance for equity funds used during construction | (331) | (296) |
Other | (384) | (84) |
Changes in assets and liabilities | ||
Decrease in accounts receivable | 5,633 | (1,396) |
Decrease in accrued unbilled revenues | 3,435 | 103 |
Decrease (increase) in fuel oil stock | 34 | 275 |
Increase in materials and supplies | (23) | 350 |
Increase in regulatory assets | (3,714) | (1,871) |
Increase (decrease) in accounts payable | (2,925) | 3,121 |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (4,716) | (5,532) |
Increase in defined benefit pension and other postretirement benefit plans liability | 356 | (148) |
Change in other assets and liabilities | (3,449) | 349 |
Net cash provided by operating activities | 8,837 | 5,212 |
Cash flows from investing activities | ||
Capital expenditures | (16,300) | (14,723) |
Other | 0 | 12,000 |
Advances (to) from affiliates | (134) | 510 |
Net cash used in investing activities | (16,434) | (2,213) |
Cash flows from financing activities | ||
Common stock dividends | (3,767) | (3,006) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (95) | (95) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 9,500 | 0 |
Proceeds from other bank borrowings | 0 | |
Other | (1) | 0 |
Net cash provided by financing activities | 5,637 | (3,101) |
Net increase (decrease) in cash and cash equivalents | (1,960) | (102) |
Cash and cash equivalents, beginning of period | 3,421 | 6,332 |
Cash and cash equivalents, end of period | 1,461 | 6,230 |
Other subsidiaries | Reportable Legal Entities | ||
Cash flows from operating activities | ||
Net income | 0 | 0 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | 0 | 0 |
Common stock dividends received from subsidiaries | 0 | 0 |
Depreciation of property, plant and equipment | 0 | 0 |
Other amortization | 0 | 0 |
Deferred income taxes | 0 | 0 |
Allowance for equity funds used during construction | 0 | 0 |
Other | 0 | 0 |
Changes in assets and liabilities | ||
Decrease in accounts receivable | 0 | 0 |
Decrease in accrued unbilled revenues | 0 | 0 |
Decrease (increase) in fuel oil stock | 0 | 0 |
Increase in materials and supplies | 0 | 0 |
Increase in regulatory assets | 0 | 0 |
Increase (decrease) in accounts payable | 0 | 0 |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | 0 | 0 |
Increase in defined benefit pension and other postretirement benefit plans liability | 0 | 0 |
Change in other assets and liabilities | 0 | 0 |
Net cash provided by operating activities | 0 | 0 |
Cash flows from investing activities | ||
Capital expenditures | 0 | 0 |
Other | 0 | 0 |
Advances (to) from affiliates | 0 | 0 |
Net cash used in investing activities | 0 | 0 |
Cash flows from financing activities | ||
Common stock dividends | 0 | 0 |
Preferred stock dividends of Hawaiian Electric and subsidiaries | 0 | 0 |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 0 | 0 |
Proceeds from other bank borrowings | 0 | |
Other | 0 | 0 |
Net cash provided by financing activities | 0 | 0 |
Net increase (decrease) in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents, beginning of period | 101 | 101 |
Cash and cash equivalents, end of period | 101 | 101 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Cash flows from operating activities | ||
Net income | 32,625 | 27,974 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in earnings of subsidiaries | (25) | (25) |
Common stock dividends received from subsidiaries | 0 | 0 |
Depreciation of property, plant and equipment | 53,947 | 50,466 |
Other amortization | 6,714 | 5,344 |
Deferred income taxes | (3,127) | (1,580) |
Allowance for equity funds used during construction | (2,910) | (3,294) |
Other | (1,817) | 2,681 |
Changes in assets and liabilities | ||
Decrease in accounts receivable | 37,163 | (15,037) |
Decrease in accrued unbilled revenues | 25,833 | 7,419 |
Decrease (increase) in fuel oil stock | (36,564) | (1,850) |
Increase in materials and supplies | (1,381) | (1,295) |
Increase in regulatory assets | (5,040) | (16,900) |
Increase (decrease) in accounts payable | (927) | 5,143 |
Change in prepaid and accrued income taxes, tax credits and revenue taxes | (34,668) | (32,866) |
Increase in defined benefit pension and other postretirement benefit plans liability | 2,991 | (938) |
Change in other assets and liabilities | (3,398) | 4,538 |
Net cash provided by operating activities | 69,416 | 29,780 |
Cash flows from investing activities | ||
Capital expenditures | (102,891) | (110,127) |
Other | 0 | 0 |
Advances (to) from affiliates | 794 | 603 |
Net cash used in investing activities | (102,097) | (109,524) |
Cash flows from financing activities | ||
Common stock dividends | (25,313) | (25,826) |
Preferred stock dividends of Hawaiian Electric and subsidiaries | (499) | (499) |
Increase (decrease) in short-term borrowings from non-affiliates and affiliate with original maturities of three months or less | 5,999 | 116,984 |
Proceeds from other bank borrowings | 25,000 | 0 |
Other | (2) | (33) |
Net cash provided by financing activities | 5,185 | 90,626 |
Net increase (decrease) in cash and cash equivalents | (27,496) | 10,882 |
Cash and cash equivalents, beginning of period | 35,877 | 12,517 |
Cash and cash equivalents, end of period | $ 8,381 | $ 23,399 |
Bank segment - Income statemen
Bank segment - Income statement data (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Noninterest income | ||
Noninterest income | $ 577,390 | $ 575,465 |
Noninterest expense | ||
Income before income taxes | 58,039 | 53,276 |
Income taxes | 11,878 | 12,556 |
Net income | 46,161 | 40,720 |
American Savings Bank (ASB) | ||
Interest and dividend income | ||
Interest and fees on loans | 57,860 | 52,800 |
Interest and dividends on investment securities | 10,628 | 9,202 |
Total interest and dividend income | 68,488 | 62,002 |
Interest expense | ||
Interest on deposit liabilities | 4,252 | 2,957 |
Interest on other borrowings | 528 | 496 |
Total interest expense | 4,780 | 3,453 |
Net interest income | 63,708 | 58,549 |
Provision for loan losses | 6,870 | 3,541 |
Net interest income after provision for loan losses | 56,838 | 55,008 |
Noninterest income | ||
Total noninterest income | 14,564 | 13,417 |
Noninterest expense | ||
Compensation and employee benefits | 25,512 | 24,440 |
Occupancy | 4,670 | 4,280 |
Data processing | 3,738 | 3,464 |
Services | 2,426 | 3,047 |
Equipment | 2,064 | 1,728 |
Office supplies, printing and postage | 1,360 | 1,507 |
Marketing | 990 | 645 |
FDIC insurance | 626 | 713 |
Other expense | 3,854 | 4,101 |
Total noninterest expense | 45,240 | 43,925 |
Income before income taxes | 26,162 | 24,500 |
Income taxes | 5,323 | 5,540 |
Net income | 20,839 | 18,960 |
American Savings Bank (ASB) | Financial Services | ||
Noninterest income | ||
Noninterest income | 4,562 | 4,654 |
American Savings Bank (ASB) | Deposit Liabilities | ||
Noninterest income | ||
Noninterest income | 5,078 | 5,189 |
American Savings Bank (ASB) | Other Financial Products | ||
Noninterest income | ||
Noninterest income | 1,593 | 1,654 |
American Savings Bank (ASB) | Bank-Owned Life Insurance | ||
Noninterest income | ||
Noninterest income | 2,259 | 871 |
American Savings Bank (ASB) | Mortgage Banking | ||
Noninterest income | ||
Noninterest income | 614 | 613 |
American Savings Bank (ASB) | Other income, net | ||
Noninterest income | ||
Noninterest income | $ 458 | $ 436 |
Bank segment - Reconciliation o
Bank segment - Reconciliation of Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Condensed Income Statements, Captions [Line Items] | ||
Total revenues | $ 661,615 | $ 645,874 |
Less: Retirement defined benefits gain (expense)—other than service costs | (763) | (1,833) |
Total expenses | 583,678 | 573,985 |
Operating income | 77,937 | 71,889 |
Income before income taxes | 58,039 | 53,276 |
American Savings Bank (ASB) | ||
Condensed Income Statements, Captions [Line Items] | ||
Interest and dividend income | 68,488 | 62,002 |
Total noninterest income | 14,564 | 13,417 |
Total revenues | 83,052 | 75,419 |
Total interest expense | 4,780 | 3,453 |
Provision for loan losses | 6,870 | 3,541 |
Noninterest expense | 45,240 | 43,925 |
Less: Retirement defined benefits gain (expense)—other than service costs | (40) | 387 |
Total expenses | 56,930 | 50,532 |
Operating income | 26,122 | 24,887 |
Income before income taxes | $ 26,162 | $ 24,500 |
Bank segment - Comprehensive in
Bank segment - Comprehensive income data (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | $ 45,688 | $ 40,247 |
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 $(3,455) and $4,867, respectively | 9,439 | (13,297) |
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 $(1,166) and $694, respectively | 2,503 | 5,146 |
Other comprehensive income (loss), net of taxes | 9,241 | (12,773) |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 54,929 | 27,474 |
Net unrealized gains (losses) on securities arising during the period, (taxes) benefits | (3,455) | 4,867 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, taxes (benefits) | 870 | 1,792 |
American Savings Bank (ASB) | ||
Condensed Statement of Income Captions [Line Items] | ||
Net income for common stock | 20,839 | 18,960 |
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 $(3,455) and $4,867, respectively | 9,439 | (13,297) |
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 $(1,166) and $694, respectively | (3,187) | 1,222 |
Other comprehensive income (loss), net of taxes | 6,252 | (12,075) |
Comprehensive income attributable to Hawaiian Electric Industries, Inc. | 27,091 | 6,885 |
Net unrealized gains (losses) on securities arising during the period, (taxes) benefits | (3,455) | 4,867 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, taxes (benefits) | $ (1,166) | $ 694 |
Bank segment - Balance sheet d
Bank segment - Balance sheet data (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 | Mar. 31, 2018 | Dec. 31, 2017 |
Assets | ||||
Available-for-sale investment securities, at fair value | $ 1,348,263 | $ 1,388,533 | ||
Held-to-maturity investment securities, at amortized cost | 140,203 | 141,875 | ||
Stock in Federal Home Loan Bank, at cost | 9,434 | 9,958 | ||
Allowance for loan losses | (54,297) | (52,119) | ||
Net loans | 4,803,883 | 4,790,902 | ||
Loans held for sale, at lower of cost or fair value | 8,136 | 1,805 | ||
Other | 581,350 | 530,364 | ||
Goodwill | 82,190 | 82,190 | ||
Total assets | 13,360,105 | 13,104,051 | ||
Liabilities | ||||
Other | 518,792 | 580,788 | ||
Total liabilities | 11,142,297 | 10,907,478 | ||
Commitments and contingencies | ||||
Retained earnings | 554,451 | 543,623 | ||
Accumulated other comprehensive loss, net of tax benefits | ||||
Accumulated other comprehensive loss, net of tax benefits | (41,369) | (50,610) | ||
Total shareholders’ equity | 2,183,515 | 2,162,280 | $ 2,091,777 | $ 2,097,386 |
Total liabilities and shareholders’ equity | 13,360,105 | 13,104,051 | ||
Other assets | ||||
Premises and equipment, net | 4,867,127 | 4,830,118 | ||
Other | 581,350 | 530,364 | ||
Other liabilities | ||||
Total other liabilities | 518,792 | 580,788 | ||
Balance Sheet related disclosures | ||||
Held-to-maturity investment securities | 142,333 | 142,057 | ||
Securities sold under agreements to repurchase | 65,000 | 65,000 | ||
American Savings Bank (ASB) | ||||
Assets | ||||
Cash and due from banks | 136,585 | 122,059 | ||
Interest-bearing deposits | 31,703 | 4,225 | ||
Available-for-sale investment securities, at fair value | 1,348,263 | 1,388,533 | ||
Held-to-maturity investment securities, at amortized cost | 140,203 | 141,875 | ||
Stock in Federal Home Loan Bank, at cost | 9,434 | 9,958 | ||
Loans held for investment | 4,858,180 | 4,843,021 | ||
Allowance for loan losses | (54,297) | (52,119) | ||
Net loans | 4,803,883 | 4,790,902 | ||
Loans held for sale, at lower of cost or fair value | 8,136 | 1,805 | ||
Other | 501,970 | 486,347 | ||
Goodwill | 82,190 | 82,190 | ||
Total assets | 7,062,367 | 7,027,894 | ||
Liabilities | ||||
Deposit liabilities—noninterest-bearing | 1,879,244 | 1,800,727 | ||
Deposit liabilities—interest-bearing | 4,326,415 | 4,358,125 | ||
Other borrowings | 89,870 | 110,040 | ||
Other | 122,651 | 124,613 | ||
Total liabilities | 6,418,180 | 6,393,505 | ||
Commitments and contingencies | ||||
Common stock | 1 | 1 | ||
Additional paid-in capital | 347,877 | 347,170 | ||
Retained earnings | 328,125 | 325,286 | ||
Accumulated other comprehensive loss, net of tax benefits | ||||
Net unrealized losses on securities | (14,984) | (24,423) | ||
Retirement benefit plans | (16,832) | (13,645) | ||
Accumulated other comprehensive loss, net of tax benefits | (31,816) | (38,068) | ||
Total shareholders’ equity | 644,187 | 634,389 | ||
Total liabilities and shareholders’ equity | 7,062,367 | 7,027,894 | ||
Other assets | ||||
Bank-owned life insurance | 150,705 | 151,172 | ||
Premises and equipment, net | 208,309 | 214,415 | ||
Accrued interest receivable | 20,654 | 20,140 | ||
Mortgage-servicing rights | 7,897 | 8,062 | ||
Low-income housing equity investments | 65,428 | 67,626 | ||
Real estate acquired in settlement of loans, net | 0 | 406 | ||
Real estate held for sale | 9,014 | 0 | ||
Other | 39,963 | 24,526 | ||
Other | 501,970 | 486,347 | ||
Other liabilities | ||||
Accrued expenses | 36,067 | 54,084 | ||
Federal and state income taxes payable | 5,391 | 2,012 | ||
Cashier’s checks | 27,432 | 26,906 | ||
Advance payments by borrowers | 5,956 | 10,183 | ||
Other | 47,805 | 31,428 | ||
Total other liabilities | 122,651 | 124,613 | ||
Balance Sheet related disclosures | ||||
Held-to-maturity investment securities | 142,333 | 142,057 | ||
Securities sold under agreements to repurchase | 65,000 | 65,000 | ||
Advances from Federal Home Loan Bank | $ 25,000 | $ 45,000 |
Bank segment - Components of i
Bank segment - Components of investment securities (Details) $ in Thousands | Mar. 31, 2019USD ($)issue | Dec. 31, 2018USD ($)issue |
Debt Securities, Available-for-sale [Abstract] | ||
Amortized cost | $ 1,368,733 | $ 1,421,897 |
Gross unrealized gains | 2,456 | 954 |
Gross unrealized losses | (22,926) | (34,318) |
Estimated fair value | $ 1,348,263 | $ 1,388,533 |
Gross unrealized losses, Less than 12 months, Number of issues | issue | 5 | 33 |
Gross unrealized losses, Less than 12 months, Fair value | $ 23,814 | $ 178,068 |
Gross unrealized losses, Less than 12 months, Amount | $ (17) | $ (1,907) |
Gross unrealized losses, 12 months or longer, Number of issues | issue | 181 | 164 |
Gross unrealized losses, 12 months or longer, Fair value | $ 1,127,667 | $ 1,066,295 |
Gross unrealized losses, 12 months or longer, Amount | (22,909) | (32,411) |
Debt Securities, Held-to-maturity [Abstract] | ||
Amortized cost | 140,203 | 141,875 |
Gross unrealized gains | 2,528 | 1,446 |
Gross unrealized losses | (398) | (1,264) |
Held-to-maturity investment securities | $ 142,333 | $ 142,057 |
Less Than 12 Months: Number Of Issues | issue | 0 | 3 |
Less than 12 Months: Fair value | $ 0 | $ 29,814 |
Less than 12 Months: Amount | $ 0 | $ (400) |
12 months or longer: Number of issues | issue | 3 | 2 |
12 months or longer: Fair value | $ 39,027 | $ 31,505 |
12 months or longer: Amount | (398) | (864) |
U.S. Treasury and federal agency obligations | ||
Debt Securities, Available-for-sale [Abstract] | ||
Amortized cost | 142,179 | 156,694 |
Gross unrealized gains | 93 | 62 |
Gross unrealized losses | (1,428) | (2,407) |
Estimated fair value | $ 140,844 | $ 154,349 |
Gross unrealized losses, Less than 12 months, Number of issues | issue | 2 | 5 |
Gross unrealized losses, Less than 12 months, Fair value | $ 10,022 | $ 25,882 |
Gross unrealized losses, Less than 12 months, Amount | $ (7) | $ (208) |
Gross unrealized losses, 12 months or longer, Number of issues | issue | 20 | 19 |
Gross unrealized losses, 12 months or longer, Fair value | $ 117,499 | $ 118,405 |
Gross unrealized losses, 12 months or longer, Amount | (1,421) | (2,199) |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | ||
Debt Securities, Available-for-sale [Abstract] | ||
Amortized cost | 1,149,167 | 1,192,169 |
Gross unrealized gains | 1,318 | 789 |
Gross unrealized losses | (21,498) | (31,542) |
Estimated fair value | $ 1,128,987 | $ 1,161,416 |
Gross unrealized losses, Less than 12 months, Number of issues | issue | 3 | 22 |
Gross unrealized losses, Less than 12 months, Fair value | $ 13,792 | $ 129,011 |
Gross unrealized losses, Less than 12 months, Amount | $ (10) | $ (1,330) |
Gross unrealized losses, 12 months or longer, Number of issues | issue | 161 | 145 |
Gross unrealized losses, 12 months or longer, Fair value | $ 1,010,168 | $ 947,890 |
Gross unrealized losses, 12 months or longer, Amount | (21,488) | (30,212) |
Debt Securities, Held-to-maturity [Abstract] | ||
Amortized cost | 140,203 | 141,875 |
Gross unrealized gains | 2,528 | 1,446 |
Gross unrealized losses | (398) | (1,264) |
Held-to-maturity investment securities | $ 142,333 | $ 142,057 |
Less Than 12 Months: Number Of Issues | issue | 0 | 3 |
Less than 12 Months: Fair value | $ 0 | $ 29,814 |
Less than 12 Months: Amount | $ 0 | $ (400) |
12 months or longer: Number of issues | issue | 3 | 2 |
12 months or longer: Fair value | $ 39,027 | $ 31,505 |
12 months or longer: Amount | (398) | (864) |
Corporate bonds | ||
Debt Securities, Available-for-sale [Abstract] | ||
Amortized cost | 49,417 | 49,398 |
Gross unrealized gains | 1,045 | 103 |
Gross unrealized losses | 0 | (369) |
Estimated fair value | $ 50,462 | $ 49,132 |
Gross unrealized losses, Less than 12 months, Number of issues | issue | 0 | 6 |
Gross unrealized losses, Less than 12 months, Fair value | $ 0 | $ 23,175 |
Gross unrealized losses, Less than 12 months, Amount | $ 0 | $ (369) |
Gross unrealized losses, 12 months or longer, Number of issues | issue | 0 | 0 |
Gross unrealized losses, 12 months or longer, Fair value | $ 0 | $ 0 |
Gross unrealized losses, 12 months or longer, Amount | 0 | 0 |
Mortgage revenue bonds | ||
Debt Securities, Available-for-sale [Abstract] | ||
Amortized cost | 27,970 | 23,636 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | 0 | 0 |
Estimated fair value | $ 27,970 | $ 23,636 |
Gross unrealized losses, Less than 12 months, Number of issues | issue | 0 | 0 |
Gross unrealized losses, Less than 12 months, Fair value | $ 0 | $ 0 |
Gross unrealized losses, Less than 12 months, Amount | $ 0 | $ 0 |
Gross unrealized losses, 12 months or longer, Number of issues | issue | 0 | 0 |
Gross unrealized losses, 12 months or longer, Fair value | $ 0 | $ 0 |
Gross unrealized losses, 12 months or longer, Amount | $ 0 | $ 0 |
Bank segment - Contractual mat
Bank segment - Contractual maturities of securities (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Available-for-sale Securities, Debt Maturities [Abstract] | ||
Due in one year or less | $ 15,000 | |
Due after one year through five years | 133,142 | |
Due after five years through ten years | 55,997 | |
Due after ten years | 15,427 | |
Total amortized cost | 219,566 | |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 1,149,167 | |
Amortized cost | 1,368,733 | $ 1,421,897 |
Held-to-Maturity, Debt Securities, Amortized Cost [Abstract] | ||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 140,203 | |
Amortized cost | 140,203 | 141,875 |
Available-for-sale Securities, Debt Securities, Fair Value [Abstract] | ||
Due in one year or less | 14,960 | |
Due after one year through five years | 133,294 | |
Due after five years through ten years | 55,595 | |
Due after ten years | 15,427 | |
Total fair value | 219,276 | |
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 1,128,987 | |
Total available-for-sale securities | 1,348,263 | 1,388,533 |
Held-to-maturity Securities, Debt Securities, Fair Value [Abstract] | ||
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies | 142,333 | |
Total held-to-maturity securities | $ 142,333 | $ 142,057 |
Bank segment - Available-for-sa
Bank segment - Available-for-sale securities, narrative (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Bank Subsidiary [Abstract] | ||
Proceeds from sale of available for sale securities | $ 0 | $ 0 |
AFS, gross realized gains | $ 0 | $ 0 |
Bank segment - Loans receivabl
Bank segment - Loans receivable (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Dec. 31, 2018 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | $ 4,858,270 | $ 4,843,634 |
Less: Deferred fees and discounts | (90) | (613) |
Allowance for loan losses | (54,297) | (52,119) |
Net loans | $ 4,803,883 | 4,790,902 |
Minimum benchmark percentage of loan to appraisal ratio which mortgage insurance is required | 80.00% | |
Real estate loans | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | $ 4,015,598 | 3,989,741 |
Residential 1-4 family | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 2,159,886 | 2,143,397 |
Commercial real estate | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 737,489 | 748,398 |
Home equity line of credit | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 995,624 | 978,237 |
Residential land | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 12,941 | 13,138 |
Commercial construction | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 98,734 | 92,264 |
Residential construction | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 10,924 | 14,307 |
Commercial loans | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | 576,235 | 587,891 |
Consumer loans | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | $ 266,437 | $ 266,002 |
Bank segment - Allowance for l
Bank segment - Allowance for loan losses (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | $ 52,119 | $ 53,637 | |
Charge-offs | (6,191) | (4,873) | |
Recoveries | 1,499 | 1,590 | |
Provision | 6,870 | 3,541 | |
Valuation allowance, balance at the end of the period | 54,297 | 53,895 | |
Ending balance: individually evaluated for impairment | 4,242 | $ 2,222 | |
Ending balance: collectively evaluated for impairment | 50,055 | 49,897 | |
Financing Receivables: | |||
Total financing receivables | 4,858,270 | 4,843,634 | |
Ending balance: individually evaluated for impairment | 50,399 | 39,697 | |
Ending balance: collectively evaluated for impairment | 4,807,871 | 4,803,937 | |
Residential 1-4 family | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 1,976 | 2,902 | |
Charge-offs | (14) | (31) | |
Recoveries | 609 | 54 | |
Provision | (660) | (400) | |
Valuation allowance, balance at the end of the period | 1,911 | 2,525 | |
Ending balance: individually evaluated for impairment | 771 | 876 | |
Ending balance: collectively evaluated for impairment | 1,140 | 1,100 | |
Financing Receivables: | |||
Total financing receivables | 2,159,886 | 2,143,397 | |
Ending balance: individually evaluated for impairment | 17,403 | 16,494 | |
Ending balance: collectively evaluated for impairment | 2,142,483 | 2,126,903 | |
Commercial real estate | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 14,505 | 15,796 | |
Charge-offs | 0 | 0 | |
Recoveries | 0 | 0 | |
Provision | 320 | 163 | |
Valuation allowance, balance at the end of the period | 14,825 | 15,959 | |
Ending balance: individually evaluated for impairment | 7 | 7 | |
Ending balance: collectively evaluated for impairment | 14,818 | 14,498 | |
Financing Receivables: | |||
Total financing receivables | 737,489 | 748,398 | |
Ending balance: individually evaluated for impairment | 902 | 915 | |
Ending balance: collectively evaluated for impairment | 736,587 | 747,483 | |
Home equity line of credit | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 6,371 | 7,522 | |
Charge-offs | 0 | 0 | |
Recoveries | 5 | 14 | |
Provision | 117 | 446 | |
Valuation allowance, balance at the end of the period | 6,493 | 7,982 | |
Ending balance: individually evaluated for impairment | 491 | 701 | |
Ending balance: collectively evaluated for impairment | 6,002 | 5,670 | |
Financing Receivables: | |||
Total financing receivables | 995,624 | 978,237 | |
Ending balance: individually evaluated for impairment | 14,046 | 14,800 | |
Ending balance: collectively evaluated for impairment | 981,578 | 963,437 | |
Residential land | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 479 | 896 | |
Charge-offs | 0 | (8) | |
Recoveries | 7 | 5 | |
Provision | (61) | (219) | |
Valuation allowance, balance at the end of the period | 425 | 674 | |
Ending balance: individually evaluated for impairment | 4 | 6 | |
Ending balance: collectively evaluated for impairment | 421 | 473 | |
Financing Receivables: | |||
Total financing receivables | 12,941 | 13,138 | |
Ending balance: individually evaluated for impairment | 2,065 | 2,059 | |
Ending balance: collectively evaluated for impairment | 10,876 | 11,079 | |
Commercial construction | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 2,790 | 4,671 | |
Charge-offs | 0 | 0 | |
Recoveries | 0 | 0 | |
Provision | 53 | (310) | |
Valuation allowance, balance at the end of the period | 2,843 | 4,361 | |
Ending balance: individually evaluated for impairment | 0 | 0 | |
Ending balance: collectively evaluated for impairment | 2,843 | 2,790 | |
Financing Receivables: | |||
Total financing receivables | 98,734 | 92,264 | |
Ending balance: individually evaluated for impairment | 0 | 0 | |
Ending balance: collectively evaluated for impairment | 98,734 | 92,264 | |
Residential construction | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 4 | 12 | |
Charge-offs | 0 | 0 | |
Recoveries | 0 | 0 | |
Provision | (1) | (8) | |
Valuation allowance, balance at the end of the period | 3 | 4 | |
Ending balance: individually evaluated for impairment | 0 | 0 | |
Ending balance: collectively evaluated for impairment | 3 | 4 | |
Financing Receivables: | |||
Total financing receivables | 10,924 | 14,307 | |
Ending balance: individually evaluated for impairment | 0 | 0 | |
Ending balance: collectively evaluated for impairment | 10,924 | 14,307 | |
Commercial loans | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 9,225 | 10,851 | |
Charge-offs | (618) | (602) | |
Recoveries | 180 | 1,170 | |
Provision | 2,027 | (1,064) | |
Valuation allowance, balance at the end of the period | 10,814 | 10,355 | |
Ending balance: individually evaluated for impairment | 2,965 | 628 | |
Ending balance: collectively evaluated for impairment | 7,849 | 8,597 | |
Financing Receivables: | |||
Total financing receivables | 576,235 | 587,891 | |
Ending balance: individually evaluated for impairment | 15,895 | 5,340 | |
Ending balance: collectively evaluated for impairment | 560,340 | 582,551 | |
Consumer loans | |||
Allowance for loan losses: | |||
Valuation allowance, balance at the beginning of the period | 16,769 | 10,987 | |
Charge-offs | (5,559) | (4,232) | |
Recoveries | 698 | 347 | |
Provision | 5,075 | 4,933 | |
Valuation allowance, balance at the end of the period | 16,983 | $ 12,035 | |
Ending balance: individually evaluated for impairment | 4 | 4 | |
Ending balance: collectively evaluated for impairment | 16,979 | 16,765 | |
Financing Receivables: | |||
Total financing receivables | 266,437 | 266,002 | |
Ending balance: individually evaluated for impairment | 88 | 89 | |
Ending balance: collectively evaluated for impairment | $ 266,349 | $ 265,913 |
Bank segment - Credit risk pro
Bank segment - Credit risk profile - assigned grades (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | $ 4,858,270 | $ 4,843,634 |
Commercial Portfolio Segment | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 1,412,458 | 1,428,553 |
Commercial Portfolio Segment | Pass | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 1,290,425 | 1,295,902 |
Commercial Portfolio Segment | Special mention | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 19,108 | 44,469 |
Commercial Portfolio Segment | Substandard | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 102,925 | 88,182 |
Commercial Portfolio Segment | Doubtful | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial Portfolio Segment | Loss | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial real estate | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 737,489 | 748,398 |
Commercial real estate | Pass | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 659,853 | 658,288 |
Commercial real estate | Special mention | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 7,960 | 32,871 |
Commercial real estate | Substandard | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 69,676 | 57,239 |
Commercial real estate | Doubtful | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial real estate | Loss | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial construction | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 98,734 | 92,264 |
Commercial construction | Pass | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 96,445 | 89,974 |
Commercial construction | Special mention | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial construction | Substandard | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 2,289 | 2,290 |
Commercial construction | Doubtful | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial construction | Loss | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial loans | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 576,235 | 587,891 |
Commercial loans | Pass | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 534,127 | 547,640 |
Commercial loans | Special mention | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 11,148 | 11,598 |
Commercial loans | Substandard | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 30,960 | 28,653 |
Commercial loans | Doubtful | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | 0 | 0 |
Commercial loans | Loss | ||
Credit risk profile by internally assigned grade for loans | ||
Loans and leases receivable before fees, gross | $ 0 | $ 0 |
Bank segment - Credit risk p_2
Bank segment - Credit risk profile - payment activity (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Credit risk profile based on payment activity for loans | ||
Total past due | $ 30,462 | $ 25,969 |
Current | 4,827,808 | 4,817,665 |
Total financing receivables | 4,858,270 | 4,843,634 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 14,252 | 10,440 |
60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 6,814 | 6,901 |
Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 9,396 | 8,628 |
Residential 1-4 family | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 9,445 | 8,869 |
Current | 2,150,441 | 2,134,528 |
Total financing receivables | 2,159,886 | 2,143,397 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Residential 1-4 family | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,625 | 3,757 |
Residential 1-4 family | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,954 | 2,773 |
Residential 1-4 family | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 3,866 | 2,339 |
Commercial real estate | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,225 | 0 |
Current | 735,264 | 748,398 |
Total financing receivables | 737,489 | 748,398 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Commercial real estate | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,225 | 0 |
Commercial real estate | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Commercial real estate | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Home equity line of credit | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 4,221 | 4,540 |
Current | 991,403 | 973,697 |
Total financing receivables | 995,624 | 978,237 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Home equity line of credit | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 1,244 | 1,139 |
Home equity line of credit | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 251 | 681 |
Home equity line of credit | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,726 | 2,720 |
Residential land | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 1,315 | 328 |
Current | 11,626 | 12,810 |
Total financing receivables | 12,941 | 13,138 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Residential land | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 818 | 9 |
Residential land | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 488 | 0 |
Residential land | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 9 | 319 |
Commercial construction | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Current | 98,734 | 92,264 |
Total financing receivables | 98,734 | 92,264 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Commercial construction | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Commercial construction | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Commercial construction | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Residential construction | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Current | 10,924 | 14,307 |
Total financing receivables | 10,924 | 14,307 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Residential construction | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Residential construction | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Residential construction | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 0 | 0 |
Commercial loans | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 4,074 | 1,144 |
Current | 572,161 | 586,747 |
Total financing receivables | 576,235 | 587,891 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Commercial loans | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 3,167 | 315 |
Commercial loans | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 570 | 281 |
Commercial loans | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 337 | 548 |
Consumer loans | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 9,182 | 11,088 |
Current | 257,255 | 254,914 |
Total financing receivables | 266,437 | 266,002 |
Recorded Investment greater than 90 days and accruing | 0 | 0 |
Consumer loans | 30-59 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 4,173 | 5,220 |
Consumer loans | 60-89 days past due | ||
Credit risk profile based on payment activity for loans | ||
Total past due | 2,551 | 3,166 |
Consumer loans | Greater than 90 days | ||
Credit risk profile based on payment activity for loans | ||
Total past due | $ 2,458 | $ 2,702 |
Bank segment - Credit risk p_3
Bank segment - Credit risk profile - summary (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2019 | Dec. 31, 2018 | |
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | $ 40,207 | $ 27,295 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 25,356 | 25,917 |
Residential 1-4 family | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 13,878 | 12,037 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 10,145 | 10,194 |
Commercial real estate | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 0 | 0 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 902 | 915 |
Home equity line of credit | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 6,888 | 6,348 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 11,013 | 11,597 |
Residential land | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 452 | 436 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 1,613 | 1,622 |
Commercial construction | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 0 | 0 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 0 | 0 |
Residential construction | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 0 | 0 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 0 | 0 |
Commercial loans | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 14,447 | 4,278 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | 1,622 | 1,527 |
Consumer loans | ||
Credit risk profile based on nonaccrual loans | ||
Nonaccrual loans | 4,542 | 4,196 |
Accruing loans 90 days or more past due | 0 | 0 |
Total troubled debt restructuring loans not included above | $ 61 | $ 62 |
Bank segment - Principal balan
Bank segment - Principal balance of impaired loans (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Recorded investment: | |||
With no related allowance recorded | $ 18,519 | $ 16,349 | |
With an allowance recorded | 31,880 | 23,348 | |
Recorded investment | 50,399 | 39,697 | |
Unpaid principal balance: | |||
With no related allowance recorded | 20,774 | 18,372 | |
With an allowance recorded | 31,972 | 23,580 | |
Unpaid principal balance | 52,746 | 41,952 | |
Related Allowance | 4,242 | 2,222 | |
Average recorded investment: | |||
With no related allowance recorded | 16,565 | $ 13,728 | |
With an allowance recorded | 25,959 | 19,970 | |
Average recorded investment | 42,524 | 33,698 | |
Interest income recognized: | |||
With no related allowance recorded | 198 | 127 | |
With an allowance recorded | 250 | 224 | |
Interest income recognized | 448 | 351 | |
Residential 1-4 family | |||
Recorded investment: | |||
With no related allowance recorded | 9,208 | 7,822 | |
With an allowance recorded | 8,195 | 8,672 | |
Recorded investment | 17,403 | 16,494 | |
Unpaid principal balance: | |||
With no related allowance recorded | 9,833 | 8,333 | |
With an allowance recorded | 8,248 | 8,875 | |
Unpaid principal balance | 18,081 | 17,208 | |
Related Allowance | 771 | 876 | |
Average recorded investment: | |||
With no related allowance recorded | 7,991 | 8,496 | |
With an allowance recorded | 8,394 | 9,129 | |
Average recorded investment | 16,385 | 17,625 | |
Interest income recognized: | |||
With no related allowance recorded | 160 | 107 | |
With an allowance recorded | 83 | 93 | |
Interest income recognized | 243 | 200 | |
Commercial real estate | |||
Recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 902 | 915 | |
Recorded investment | 902 | 915 | |
Unpaid principal balance: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 902 | 915 | |
Unpaid principal balance | 902 | 915 | |
Related Allowance | 7 | 7 | |
Average recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 906 | 1,008 | |
Average recorded investment | 906 | 1,008 | |
Interest income recognized: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 10 | 11 | |
Interest income recognized | 10 | 11 | |
Home equity line of credit | |||
Recorded investment: | |||
With no related allowance recorded | 2,508 | 2,743 | |
With an allowance recorded | 11,538 | 12,057 | |
Recorded investment | 14,046 | 14,800 | |
Unpaid principal balance: | |||
With no related allowance recorded | 2,778 | 3,004 | |
With an allowance recorded | 11,577 | 12,086 | |
Unpaid principal balance | 14,355 | 15,090 | |
Related Allowance | 491 | 701 | |
Average recorded investment: | |||
With no related allowance recorded | 2,534 | 1,700 | |
With an allowance recorded | 11,823 | 7,741 | |
Average recorded investment | 14,357 | 9,441 | |
Interest income recognized: | |||
With no related allowance recorded | 12 | 5 | |
With an allowance recorded | 130 | 81 | |
Interest income recognized | 142 | 86 | |
Residential land | |||
Recorded investment: | |||
With no related allowance recorded | 2,036 | 2,030 | |
With an allowance recorded | 29 | 29 | |
Recorded investment | 2,065 | 2,059 | |
Unpaid principal balance: | |||
With no related allowance recorded | 2,235 | 2,228 | |
With an allowance recorded | 29 | 29 | |
Unpaid principal balance | 2,264 | 2,257 | |
Related Allowance | 4 | 6 | |
Average recorded investment: | |||
With no related allowance recorded | 2,036 | 1,168 | |
With an allowance recorded | 29 | 77 | |
Average recorded investment | 2,065 | 1,245 | |
Interest income recognized: | |||
With no related allowance recorded | 26 | 5 | |
With an allowance recorded | 0 | 2 | |
Interest income recognized | 26 | 7 | |
Commercial construction | |||
Recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Recorded investment | 0 | 0 | |
Unpaid principal balance: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Unpaid principal balance | 0 | 0 | |
Related Allowance | 0 | 0 | |
Average recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Average recorded investment | 0 | 0 | |
Interest income recognized: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Interest income recognized | 0 | 0 | |
Residential construction | |||
Recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Recorded investment | 0 | 0 | |
Unpaid principal balance: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Unpaid principal balance | 0 | 0 | |
Related Allowance | 0 | 0 | |
Average recorded investment: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Average recorded investment | 0 | 0 | |
Interest income recognized: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 0 | 0 | |
Interest income recognized | 0 | 0 | |
Commercial loans | |||
Recorded investment: | |||
With no related allowance recorded | 4,736 | 3,722 | |
With an allowance recorded | 11,159 | 1,618 | |
Recorded investment | 15,895 | 5,340 | |
Unpaid principal balance: | |||
With no related allowance recorded | 5,897 | 4,775 | |
With an allowance recorded | 11,159 | 1,618 | |
Unpaid principal balance | 17,056 | 6,393 | |
Related Allowance | 2,965 | 628 | |
Average recorded investment: | |||
With no related allowance recorded | 3,973 | 2,357 | |
With an allowance recorded | 4,750 | 1,957 | |
Average recorded investment | 8,723 | 4,314 | |
Interest income recognized: | |||
With no related allowance recorded | 0 | 10 | |
With an allowance recorded | 26 | 36 | |
Interest income recognized | 26 | 46 | |
Consumer loans | |||
Recorded investment: | |||
With no related allowance recorded | 31 | 32 | |
With an allowance recorded | 57 | 57 | |
Recorded investment | 88 | 89 | |
Unpaid principal balance: | |||
With no related allowance recorded | 31 | 32 | |
With an allowance recorded | 57 | 57 | |
Unpaid principal balance | 88 | 89 | |
Related Allowance | 4 | $ 4 | |
Average recorded investment: | |||
With no related allowance recorded | 31 | 7 | |
With an allowance recorded | 57 | 58 | |
Average recorded investment | 88 | 65 | |
Interest income recognized: | |||
With no related allowance recorded | 0 | 0 | |
With an allowance recorded | 1 | 1 | |
Interest income recognized | $ 1 | $ 1 |
Bank segment - Troubled debt r
Bank segment - Troubled debt restructuring - narrative (Details) - Troubled debt restructurings real estate loans - USD ($) | 3 Months Ended | |
Mar. 31, 2019 | Dec. 31, 2018 | |
Troubled debt restructurings | ||
Financing receivable modifications minimum, period of payment default of loans determined to be TDRs (in days) | 90 days | |
Commitments to lend additional funds to borrows with impaired or modified loans | $ 0 | $ 0 |
Consumer mortgage loans collateralized by residential real estate property in foreclosure process | $ 5,200,000 | $ 4,200,000 |
Bank segment - Loan modificati
Bank segment - Loan modifications (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2019USD ($)contract | Mar. 31, 2018USD ($)contract | Dec. 31, 2018USD ($) | |
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 1 | 2 | |
Recorded investment | $ 19 | $ 135 | |
Post-modification outstanding recorded investment | $ 25,356 | $ 25,917 | |
Residential 1-4 family | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 1 | |
Recorded investment | $ 0 | $ 49 | |
Post-modification outstanding recorded investment | $ 10,145 | 10,194 | |
Commercial real estate | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Recorded investment | $ 0 | $ 0 | |
Post-modification outstanding recorded investment | $ 902 | 915 | |
Home equity line of credit | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 1 | |
Recorded investment | $ 0 | $ 86 | |
Post-modification outstanding recorded investment | $ 11,013 | 11,597 | |
Residential land | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Recorded investment | $ 0 | $ 0 | |
Post-modification outstanding recorded investment | $ 1,613 | 1,622 | |
Commercial construction | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Recorded investment | $ 0 | $ 0 | |
Post-modification outstanding recorded investment | $ 0 | 0 | |
Residential construction | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Recorded investment | $ 0 | $ 0 | |
Post-modification outstanding recorded investment | $ 0 | 0 | |
Commercial loans | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 1 | 0 | |
Recorded investment | $ 19 | $ 0 | |
Post-modification outstanding recorded investment | $ 1,622 | 1,527 | |
Consumer loans | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Recorded investment | $ 0 | $ 0 | |
Post-modification outstanding recorded investment | $ 61 | $ 62 | |
Troubled debt restructurings real estate loans | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 12 | 24 | |
Pre-modification outstanding recorded investment | $ 1,842 | $ 4,713 | |
Net increase in allowance | $ 45 | $ 524 | |
Troubled debt restructurings real estate loans | Residential 1-4 family | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 8 | 1 | |
Pre-modification outstanding recorded investment | $ 1,048 | $ 345 | |
Net increase in allowance | $ 5 | $ 107 | |
Troubled debt restructurings real estate loans | Commercial real estate | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Pre-modification outstanding recorded investment | $ 0 | $ 0 | |
Net increase in allowance | $ 0 | $ 0 | |
Troubled debt restructurings real estate loans | Home equity line of credit | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 2 | 18 | |
Pre-modification outstanding recorded investment | $ 264 | $ 2,155 | |
Net increase in allowance | $ 23 | $ 417 | |
Troubled debt restructurings real estate loans | Residential land | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 1 | 0 | |
Pre-modification outstanding recorded investment | $ 335 | $ 0 | |
Net increase in allowance | $ 0 | $ 0 | |
Troubled debt restructurings real estate loans | Commercial construction | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Pre-modification outstanding recorded investment | $ 0 | $ 0 | |
Net increase in allowance | $ 0 | $ 0 | |
Troubled debt restructurings real estate loans | Residential construction | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Pre-modification outstanding recorded investment | $ 0 | $ 0 | |
Net increase in allowance | $ 0 | $ 0 | |
Troubled debt restructurings real estate loans | Commercial loans | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 1 | 5 | |
Pre-modification outstanding recorded investment | $ 195 | $ 2,213 | |
Net increase in allowance | $ 17 | $ 0 | |
Troubled debt restructurings real estate loans | Consumer loans | |||
Financing Receivable, Modifications [Line Items] | |||
Number of contracts | contract | 0 | 0 | |
Pre-modification outstanding recorded investment | $ 0 | $ 0 | |
Net increase in allowance | $ 0 | $ 0 |
Bank segment - Troubled debt_2
Bank segment - Troubled debt restructuring that subsequently defaulted (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019USD ($)contract | Mar. 31, 2018USD ($)contract | |
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 1 | 2 |
Recorded investment | $ | $ 19 | $ 135 |
Residential 1-4 family | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 1 |
Recorded investment | $ | $ 0 | $ 49 |
Commercial real estate | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 0 |
Recorded investment | $ | $ 0 | $ 0 |
Home equity line of credit | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 1 |
Recorded investment | $ | $ 0 | $ 86 |
Residential land | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 0 |
Recorded investment | $ | $ 0 | $ 0 |
Commercial construction | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 0 |
Recorded investment | $ | $ 0 | $ 0 |
Residential construction | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 0 |
Recorded investment | $ | $ 0 | $ 0 |
Commercial loans | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 1 | 0 |
Recorded investment | $ | $ 19 | $ 0 |
Consumer loans | ||
Financing Receivable, Modifications [Line Items] | ||
Number of contracts | contract | 0 | 0 |
Recorded investment | $ | $ 0 | $ 0 |
Bank segment - Mortgage servic
Bank segment - Mortgage servicing rights (Details) - American Savings Bank (ASB) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2019USD ($) | Mar. 31, 2018USD ($) | Mar. 31, 2019USD ($) | Dec. 31, 2018USD ($) | Mar. 31, 2018USD ($) | |
Servicing Asset at Amortized Cost [Line Items] | |||||
Repurchase reserve | $ 100 | $ 100 | |||
Mortgage service fees | $ 700 | $ 700 | |||
SEC Schedule, 12-29, Real Estate Companies, Investment in Movement in Mortgage Loans on Real Estate [Roll Forward] | |||||
Servicing asset - beginning balance | 8,062 | ||||
Servicing asset - ending balance | 7,897 | ||||
Residential loan | |||||
Servicing Asset at Amortized Cost [Line Items] | |||||
Proceeds from sale of mortgage loans | 24,900 | 33,100 | |||
Gain on sale of mortgage loans | 600 | 600 | |||
Servicing contracts | |||||
Servicing Asset at Amortized Cost [Line Items] | |||||
Gross carrying amount | 18,786 | $ 18,556 | |||
Accumulated amortization | (10,889) | (10,494) | |||
Valuation allowance | 0 | 0 | 0 | 0 | 0 |
Net carrying amount | 7,897 | 8,062 | $ 8,541 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Movement in Mortgage Loans on Real Estate [Roll Forward] | |||||
Servicing asset - beginning balance | 8,062 | 8,639 | |||
Amount capitalized | 230 | 335 | |||
Amortization | (395) | (433) | |||
Other-than-temporary impairment | 0 | 0 | |||
Servicing asset - ending balance | 7,897 | 8,541 | |||
Valuation Allowance [Roll Forward] | |||||
Valuation allowance, beginning balance | 0 | 0 | |||
Provision (recovery) | 0 | 0 | |||
Other-than-temporary impairment | 0 | 0 | |||
Valuation allowance, ending balance | $ 0 | $ 0 | |||
Unpaid principal balance | 1,172,573 | 1,188,514 | |||
Prepayment rate: | |||||
25 basis points adverse rate change | (421) | (250) | |||
50 basis points adverse rate change | (962) | (566) | |||
Discount rate: | |||||
25 basis points adverse rate change | (126) | (139) | |||
50 basis points adverse rate change | $ (251) | $ (275) | |||
Servicing contracts | Note rate | |||||
Valuation Allowance [Roll Forward] | |||||
Weighted average measurement input | 0.0399 | 0.0398 | |||
Servicing contracts | Discount rate | |||||
Valuation Allowance [Roll Forward] | |||||
Weighted average measurement input | 0.100 | 0.100 | |||
Servicing contracts | Prepayment speed | |||||
Valuation Allowance [Roll Forward] | |||||
Weighted average measurement input | 0.074 | 0.065 | |||
Measurement Band A | |||||
Valuation Allowance [Roll Forward] | |||||
Measurement band percent for risk categorization | 0.50% | ||||
Measurement Band B | |||||
Valuation Allowance [Roll Forward] | |||||
Measurement band percent for risk categorization | 1.00% |
Bank segment - Repurchase Agre
Bank segment - Repurchase Agreements (Details) - USD ($) $ in Millions | Mar. 31, 2019 | Dec. 31, 2018 |
Offsetting Liabilities [Line Items] | ||
Gross amount of recognized liabilities | $ 65 | $ 65 |
Gross amount offset in the Balance Sheets | 0 | 0 |
Securities sold under agreements to repurchase | 65 | 65 |
Commercial account holders | ||
Offsetting Liabilities [Line Items] | ||
Securities sold under agreements to repurchase | 65 | 65 |
Securities sold under agreements to repurchase collateral, financial instruments | 90 | 92 |
Securities sold under agreements to repurchase, cash collateral pledged | 0 | 0 |
American Savings Bank (ASB) | ||
Offsetting Liabilities [Line Items] | ||
FHLB advances | 25 | |
Securities sold under agreements to repurchase | $ 65 | $ 65 |
Bank segment - Derivatives (De
Bank segment - Derivatives (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Not designated as a hedging instrument | |||
Derivative instrument | |||
Asset derivatives | $ 472 | $ 91 | |
Liability derivatives | 171 | 43 | |
Net gains (losses) recognized in the Statement of Income | 253 | $ 88 | |
Interest rate lock commitments | |||
Derivative instrument | |||
Notional amount | 31,406 | 10,180 | |
Fair value | 462 | 91 | |
Interest rate lock commitments | Not designated as a hedging instrument | |||
Derivative instrument | |||
Asset derivatives | 463 | 91 | |
Liability derivatives | 1 | 0 | |
Interest rate lock commitments | Not designated as a hedging instrument | Mortgage banking income | |||
Derivative instrument | |||
Net gains (losses) recognized in the Statement of Income | 371 | 124 | |
Forward commitments | |||
Derivative instrument | |||
Notional amount | 34,165 | 10,132 | |
Fair value | (161) | (43) | |
Forward commitments | Not designated as a hedging instrument | |||
Derivative instrument | |||
Asset derivatives | 9 | 0 | |
Liability derivatives | 170 | $ 43 | |
Forward commitments | Not designated as a hedging instrument | Mortgage banking income | |||
Derivative instrument | |||
Net gains (losses) recognized in the Statement of Income | $ (118) | $ (36) |
Bank segment - Contingencies (
Bank segment - Contingencies (Details) - USD ($) $ in Millions | Mar. 31, 2019 | Dec. 31, 2018 |
American Savings Bank (ASB) | ||
Loss Contingencies [Line Items] | ||
Unfunded commitments to fund the company's LIHTC | $ 16.5 | $ 18.1 |
Credit agreements and long-te_2
Credit agreements and long-term debt (Details) | Mar. 31, 2019USD ($)Institution |
Debt Disclosure [Abstract] | |
Number of financial institutions | Institution | 8 |
Line of credit facility | |
Credit agreement | |
Revolving noncollateralized credit facility with a letter of credit sub-facility | $ 150,000,000 |
Line of credit facility | Hawaiian Electric Company, Inc. and Subsidiaries | |
Credit agreement | |
Revolving noncollateralized credit facility with a letter of credit sub-facility | $ 200,000,000 |
Leases (Details)
Leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Dec. 31, 2018 | |
Lessee, Lease, Description [Line Items] | ||
Renewal option range | 10 years | |
Operating lease cost | $ 18,162 | |
Variable lease cost | 44,084 | |
Total lease cost | 62,246 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 17,623 | |
Weighted-average remaining lease term—operating leases (in years) | 4 years | |
Weighted-average discount rate—operating leases | 4.01% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 56,000 | |
2020 | 73,000 | |
2021 | 71,000 | |
2022 | 47,000 | |
2023 | 4,000 | |
Thereafter | 11,000 | |
Total lease payments | 262,000 | |
Less: Imputed interest | (21,000) | |
Operating lease liabilities | 241,340 | $ 0 |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 74,000 | |
2020 | 72,000 | |
2021 | 71,000 | |
2022 | 47,000 | |
2023 | 4,000 | |
Thereafter | 12,000 | |
Total lease payments | 280,000 | |
Other leases | ||
Lessee, Lease, Description [Line Items] | ||
Operating lease cost | 2,684 | |
Variable lease cost | 2,804 | |
Total lease cost | 5,488 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 2,586 | |
Weighted-average remaining lease term—operating leases (in years) | 6 years 8 months 12 days | |
Weighted-average discount rate—operating leases | 3.71% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 8,000 | |
2020 | 10,000 | |
2021 | 8,000 | |
2022 | 5,000 | |
2023 | 4,000 | |
Thereafter | 11,000 | |
Total lease payments | 46,000 | |
Less: Imputed interest | (6,000) | |
Operating lease liabilities | 40,000 | |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 11,000 | |
2020 | 9,000 | |
2021 | 8,000 | |
2022 | 5,000 | |
2023 | 4,000 | |
Thereafter | 12,000 | |
Total lease payments | 49,000 | |
PPAs classified as leases | ||
Lessee, Lease, Description [Line Items] | ||
Operating lease cost | 15,478 | |
Variable lease cost | 41,280 | |
Total lease cost | 56,758 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 15,037 | |
Weighted-average remaining lease term—operating leases (in years) | 3 years 6 months | |
Weighted-average discount rate—operating leases | 4.08% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 48,000 | |
2020 | 63,000 | |
2021 | 63,000 | |
2022 | 42,000 | |
2023 | 0 | |
Thereafter | 0 | |
Total lease payments | 216,000 | |
Less: Imputed interest | (15,000) | |
Operating lease liabilities | $ 201,000 | |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 63,000 | |
2020 | 63,000 | |
2021 | 63,000 | |
2022 | 42,000 | |
2023 | 0 | |
Thereafter | 0 | |
Total lease payments | 231,000 | |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Lessee, Lease, Description [Line Items] | ||
Renewal option range | 10 years | |
Operating lease cost | $ 16,964 | |
Variable lease cost | 43,366 | |
Total lease cost | 60,330 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 16,434 | |
Weighted-average remaining lease term—operating leases (in years) | 3 years 7 months 6 days | |
Weighted-average discount rate—operating leases | 4.09% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 52,000 | |
2020 | 69,000 | |
2021 | 68,000 | |
2022 | 44,000 | |
2023 | 2,000 | |
Thereafter | 3,000 | |
Total lease payments | 238,000 | |
Less: Imputed interest | (17,000) | |
Operating lease liabilities | 221,000 | |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 69,000 | |
2020 | 69,000 | |
2021 | 68,000 | |
2022 | 44,000 | |
2023 | 2,000 | |
Thereafter | 3,000 | |
Total lease payments | 255,000 | |
Hawaiian Electric Company, Inc. and Subsidiaries | Other leases | ||
Lessee, Lease, Description [Line Items] | ||
Operating lease cost | 1,486 | |
Variable lease cost | 2,086 | |
Total lease cost | 3,572 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 1,397 | |
Weighted-average remaining lease term—operating leases (in years) | 5 years | |
Weighted-average discount rate—operating leases | 4.17% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 4,000 | |
2020 | 6,000 | |
2021 | 5,000 | |
2022 | 2,000 | |
2023 | 2,000 | |
Thereafter | 3,000 | |
Total lease payments | 22,000 | |
Less: Imputed interest | (2,000) | |
Operating lease liabilities | 20,000 | |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 6,000 | |
2020 | 6,000 | |
2021 | 5,000 | |
2022 | 2,000 | |
2023 | 2,000 | |
Thereafter | 3,000 | |
Total lease payments | 24,000 | |
Hawaiian Electric Company, Inc. and Subsidiaries | PPAs classified as leases | ||
Lessee, Lease, Description [Line Items] | ||
Operating lease cost | 15,478 | |
Variable lease cost | 41,280 | |
Total lease cost | 56,758 | |
Cash paid for amounts included in the measurement of lease liabilities: | ||
Cash paid for amounts included in the measurement of lease liabilities—Operating cash flows from operating leases | $ 15,037 | |
Weighted-average remaining lease term—operating leases (in years) | 3 years 6 months | |
Weighted-average discount rate—operating leases | 4.08% | |
Operating Lease Liabilities, Payments Due [Abstract] | ||
2019 | $ 48,000 | |
2020 | 63,000 | |
2021 | 63,000 | |
2022 | 42,000 | |
2023 | 0 | |
Thereafter | 0 | |
Total lease payments | 216,000 | |
Less: Imputed interest | (15,000) | |
Operating lease liabilities | $ 201,000 | |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity [Abstract] | ||
2019 | 63,000 | |
2020 | 63,000 | |
2021 | 63,000 | |
2022 | 42,000 | |
2023 | 0 | |
Thereafter | 0 | |
Total lease payments | $ 231,000 |
Shareholders' equity - Accumula
Shareholders' equity - Accumulated other comprehensive income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | $ 2,162,280 | $ 2,097,386 |
Current period other comprehensive income (loss) | 9,241 | (12,773) |
Ending Balance | 2,183,515 | 2,091,777 |
AOCI | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | (50,610) | (41,941) |
Current period other comprehensive income (loss) | 9,241 | (12,773) |
Ending Balance | (41,369) | (54,714) |
Net unrealized gains (losses) on securities | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | (24,423) | (14,951) |
Current period other comprehensive income (loss) | 9,439 | (13,297) |
Ending Balance | (14,984) | (28,248) |
Unrealized gains (losses) on derivatives | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | (436) | 0 |
Current period other comprehensive income (loss) | (403) | 0 |
Ending Balance | (839) | 0 |
Retirement benefit plans | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | (25,751) | (26,990) |
Current period other comprehensive income (loss) | 205 | 524 |
Ending Balance | (25,546) | (26,466) |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | 1,957,641 | 1,845,283 |
Current period other comprehensive income (loss) | 24 | 31 |
Ending Balance | 1,964,478 | 1,846,955 |
Hawaiian Electric Company, Inc. and Subsidiaries | AOCI | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | 99 | (1,219) |
Current period other comprehensive income (loss) | 24 | 31 |
Ending Balance | 123 | (1,188) |
Hawaiian Electric Company, Inc. and Subsidiaries | Retirement benefit plans | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax [Abstract] | ||
Beginning Balance | 99 | (1,219) |
Current period other comprehensive income (loss) | 24 | 31 |
Ending Balance | $ 123 | $ (1,188) |
Shareholders' equity - Reclassi
Shareholders' equity - Reclassification out of AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | $ 205 | $ 524 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | 24 | 31 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | ||
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | 2,503 | 5,146 |
Amortization of prior service credit and net losses recognized during the period in net periodic benefit cost | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | 2,322 | 4,653 |
Impact of D&Os of the PUC included in regulatory assets | ||
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | (2,298) | (4,622) |
Impact of D&Os of the PUC included in regulatory assets | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Reclassifications out of accumulated other comprehensive income/(loss) | ||
Total reclassifications | $ (2,298) | $ (4,622) |
Revenues (Details)
Revenues (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | $ 577,390 | $ 575,465 |
Total revenues | 661,615 | 645,874 |
Services/goods transferred at a point in time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 11,233 | 11,497 |
Services/goods transferred over time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 566,157 | 563,968 |
Electric energy sales - residential | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 175,745 | 178,589 |
Electric energy sales - commercial | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 187,408 | 188,998 |
Electric energy sales - large light and power | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 198,926 | 192,321 |
Electric energy sales - other | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 4,078 | 4,060 |
Bank fees | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 11,233 | 11,497 |
Revenues from Other Sources | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 84,225 | 70,409 |
Regulatory revenue | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 6,207 | 4,750 |
Bank interest and dividend income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 68,488 | 62,002 |
Other bank noninterest income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 3,331 | 1,920 |
Other | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 6,199 | 1,737 |
Electric utility | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 566,157 | 563,968 |
Total revenues | 578,495 | 570,427 |
Electric utility | Services/goods transferred at a point in time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Electric utility | Services/goods transferred over time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 566,157 | 563,968 |
Electric utility | Electric energy sales - residential | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 175,745 | 178,589 |
Electric utility | Electric energy sales - commercial | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 187,408 | 188,998 |
Electric utility | Electric energy sales - large light and power | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 198,926 | 192,321 |
Electric utility | Electric energy sales - other | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 4,078 | 4,060 |
Electric utility | Bank fees | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Electric utility | Revenues from Other Sources | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 12,338 | 6,459 |
Electric utility | Regulatory revenue | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 6,207 | 4,750 |
Electric utility | Bank interest and dividend income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Electric utility | Other bank noninterest income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Electric utility | Other | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 6,131 | 1,709 |
Bank | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 11,233 | 11,497 |
Total revenues | 83,052 | 75,419 |
Bank | Services/goods transferred at a point in time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 11,233 | 11,497 |
Bank | Services/goods transferred over time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Bank | Electric energy sales - residential | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Bank | Electric energy sales - commercial | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Bank | Electric energy sales - large light and power | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Bank | Electric energy sales - other | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Bank | Bank fees | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 11,233 | 11,497 |
Bank | Revenues from Other Sources | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 71,819 | 63,922 |
Bank | Regulatory revenue | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Bank | Bank interest and dividend income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 68,488 | 62,002 |
Bank | Other bank noninterest income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 3,331 | 1,920 |
Bank | Other | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Other | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Total revenues | 68 | 28 |
Other | Services/goods transferred at a point in time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Services/goods transferred over time | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Electric energy sales - residential | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Electric energy sales - commercial | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Electric energy sales - large light and power | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Electric energy sales - other | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Bank fees | ||
Disaggregation of Revenue [Line Items] | ||
Revenues from contracts with customers | 0 | 0 |
Other | Revenues from Other Sources | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 68 | 28 |
Other | Regulatory revenue | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Other | Bank interest and dividend income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Other | Other bank noninterest income | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | 0 | 0 |
Other | Other | ||
Disaggregation of Revenue [Line Items] | ||
Total revenues | $ 68 | $ 28 |
Retirement benefits (Details)
Retirement benefits (Details) - USD ($) | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Defined benefit plans | |||
Expected payments for remainder of fiscal year | $ 2,600,000 | $ 1,500,000 | |
Retirement benefits expense | $ 15,000,000 | $ 12,000,000 | |
Number of years for which regulatory asset/liability for each utility will be amortized, beginning with respective utility's next rate case (in years) | 5 years | ||
Defined contribution plan, expenses recognized | $ 1,900,000 | 1,600,000 | |
Cash contributions by the employer to defined contribution plan | 3,700,000 | 3,700,000 | |
Hawaiian Electric Company, Inc. and Subsidiaries | |||
Defined benefit plans | |||
Expected payments for remainder of fiscal year | 1,200,000 | 600,000 | |
Retirement benefits expense | 14,000,000 | 11,000,000 | |
Defined contribution plan, expenses recognized | 700,000 | 500,000 | |
Cash contributions by the employer to defined contribution plan | 700,000 | 500,000 | |
Pension benefits | |||
Defined benefit plans | |||
Contributions made to defined benefit plans | 8,000,000 | 16,000,000 | |
Contributions expected to be paid in current year | 47,500,000 | 38,500,000 | |
Service cost | 15,382,000 | 17,113,000 | |
Interest cost | 21,033,000 | 19,234,000 | |
Expected return on plan assets | (27,998,000) | (27,254,000) | |
Amortization of net prior service gain | (11,000) | (10,000) | |
Amortization of net actuarial (gains) losses | 3,839,000 | 7,395,000 | |
Net periodic pension/benefit cost (return) | 12,245,000 | 16,478,000 | |
Impact of PUC D&Os | 12,279,000 | 2,657,000 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | 24,524,000 | 19,135,000 | |
Pension benefits | American Savings Bank (ASB) | |||
Defined benefit plans | |||
Contributions expected to be paid in current year | 0 | 0 | |
Pension benefits | Hawaiian Electric Industries, Inc. | |||
Defined benefit plans | |||
Contributions expected to be paid in current year | 700,000 | 900,000 | |
Pension benefits | Hawaiian Electric Company, Inc. and Subsidiaries | |||
Defined benefit plans | |||
Contributions made to defined benefit plans | 8,000,000 | 15,000,000 | |
Contributions expected to be paid in current year | 46,800,000 | $ 37,600,000 | |
Service cost | 15,001,000 | 16,673,000 | |
Interest cost | 19,414,000 | 17,710,000 | |
Expected return on plan assets | (26,164,000) | (25,607,000) | |
Amortization of net prior service gain | 2,000 | 2,000 | |
Amortization of net actuarial (gains) losses | 3,576,000 | 6,710,000 | |
Net periodic pension/benefit cost (return) | 11,829,000 | 15,488,000 | |
Impact of PUC D&Os | 12,279,000 | 2,657,000 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | 24,108,000 | 18,145,000 | |
Other benefits | |||
Defined benefit plans | |||
Service cost | 541,000 | 669,000 | |
Interest cost | 1,997,000 | 1,931,000 | |
Expected return on plan assets | (3,086,000) | (3,192,000) | |
Amortization of net prior service gain | (452,000) | (452,000) | |
Amortization of net actuarial (gains) losses | (3,000) | (2,000) | |
Net periodic pension/benefit cost (return) | (1,003,000) | (1,046,000) | |
Impact of PUC D&Os | 811,000 | 1,071,000 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | (192,000) | 25,000 | |
Other benefits | Hawaiian Electric Company, Inc. and Subsidiaries | |||
Defined benefit plans | |||
Service cost | 537,000 | 664,000 | |
Interest cost | 1,917,000 | 1,859,000 | |
Expected return on plan assets | (3,035,000) | (3,140,000) | |
Amortization of net prior service gain | (451,000) | (451,000) | |
Amortization of net actuarial (gains) losses | 0 | 0 | |
Net periodic pension/benefit cost (return) | (1,032,000) | (1,068,000) | |
Impact of PUC D&Os | 811,000 | 1,071,000 | |
Net periodic pension/benefit cost (adjusted for impact of PUC D&Os) | $ (221,000) | $ 3,000 |
Share-based compensation - Narr
Share-based compensation - Narrative (Details) - USD ($) $ in Millions | Mar. 01, 2014 | Mar. 31, 2019 | Mar. 31, 2018 |
Share-based compensation | |||
Income tax benefit from compensation expense | $ 0.3 | $ 0.2 | |
Restricted stock units | |||
Share-based compensation | |||
Fair value of vested stock | 3.2 | 2.7 | |
Income tax benefit from compensation expense | 0.5 | $ 0.5 | |
Unrecognized share based compensation | $ 6.9 | ||
Weighted average period for recognition of unrecognized compensation cost (in years) | 3 years 1 month 6 days | ||
Long-term Incentive Plan | |||
Share-based compensation | |||
Payment award, low end of range | 0.00% | ||
Payment award, high end of range | 200.00% | ||
Award performance period (in years) | 3 years | ||
LTIP linked to TRS | |||
Share-based compensation | |||
Unrecognized share based compensation | $ 2.3 | ||
Weighted average period for recognition of unrecognized compensation cost (in years) | 1 year 9 months 18 days | ||
Measurement period for total return to shareholders (in years) | 3 years | ||
LTIP awards linked to other performance conditions | |||
Share-based compensation | |||
Unrecognized share based compensation | $ 8.5 | ||
Weighted average period for recognition of unrecognized compensation cost (in years) | 1 year 9 months 18 days | ||
Equity and Incentive Plan | |||
Share-based compensation | |||
Number of additional shares authorized (in shares) | 1,500,000 | ||
Shares available for future issuance (in shares) | 3,200,000 | ||
Number of share issuable upon vesting and achievement of performance goals (in shares) | 800,000 | ||
Nonemployee Director Stock Plan | |||
Share-based compensation | |||
Shares available for future grant (in shares) | 46,607 |
Share-based compensation - Summ
Share-based compensation - Summary of income taxes (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Share-based compensation | ||
Share-based compensation expense | $ 2.2 | $ 1.7 |
Income tax benefit | 0.3 | 0.2 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Share-based compensation | ||
Share-based compensation expense | 0.8 | 0.6 |
Income tax benefit | $ 0.1 | $ 0.1 |
Share-based compensation - 2011
Share-based compensation - 2011 Director Plan (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Share-based compensation | ||
Income tax benefit | $ 300 | $ 200 |
Common stock | ||
Share-based compensation | ||
Shares granted (in shares) | 0 | 1,074 |
Fair value | $ 0 | $ 39 |
Income tax benefit | $ 0 | $ 10 |
Share-based compensation - Su_2
Share-based compensation - Summary of changes in share based compensation (Details) - USD ($) $ / shares in Units, $ in Millions | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Restricted stock units | ||
Restricted stock awards and restricted stock units | ||
Outstanding, beginning of period (in shares) | 200,358 | 197,047 |
Granted (in shares) | 94,559 | 88,905 |
Vested (in shares) | (76,712) | (75,235) |
Forfeited (in shares) | (6,980) | (2,629) |
Outstanding, end of period (in shares) | 211,225 | 208,088 |
Weighted-average grant-date fair value per share | ||
Outstanding, beginning of period (in dollars per share) | $ 33.05 | $ 31.53 |
Granted (in dollars per share) | 37.68 | 34.10 |
Vested (in dollars per share) | 32.61 | 30.55 |
Forfeited (in dollars per share) | 33.18 | 33.09 |
Outstanding, end of period (in dollars per share) | $ 35.28 | $ 32.97 |
Total weighted-average grant-date fair value | $ 3.6 | $ 3 |
LTIP linked to TRS | ||
Restricted stock awards and restricted stock units | ||
Outstanding, beginning of period (in shares) | 65,578 | 32,904 |
Granted (in shares) | 34,647 | 35,626 |
Vested (in shares) | 0 | 0 |
Forfeited (in shares) | (1,914) | (1,739) |
Outstanding, end of period (in shares) | 98,311 | 66,791 |
Weighted-average grant-date fair value per share | ||
Outstanding, beginning of period (in dollars per share) | $ 38.81 | $ 39.51 |
Granted (in dollars per share) | 41.07 | 38.21 |
Vested (in dollars per share) | 0 | 0 |
Forfeited (in dollars per share) | 38.62 | 38.83 |
Outstanding, end of period (in dollars per share) | $ 39.61 | $ 38.84 |
Total weighted-average grant-date fair value | $ 1.4 | $ 1.4 |
LTIP awards linked to other performance conditions | ||
Restricted stock awards and restricted stock units | ||
Outstanding, beginning of period (in shares) | 276,169 | 131,616 |
Granted (in shares) | 138,580 | 142,509 |
Vested (in shares) | 0 | 0 |
Forfeited (in shares) | (7,659) | (6,958) |
Outstanding, end of period (in shares) | 407,090 | 267,167 |
Weighted-average grant-date fair value per share | ||
Outstanding, beginning of period (in dollars per share) | $ 33.80 | $ 33.47 |
Granted (in dollars per share) | 37.68 | 34.10 |
Vested (in dollars per share) | 0 | 0 |
Forfeited (in dollars per share) | 33.91 | 33.81 |
Outstanding, end of period (in dollars per share) | $ 35.12 | $ 33.80 |
Total weighted-average grant-date fair value | $ 5.2 | $ 4.9 |
Share-based compensation - Fair
Share-based compensation - Fair value assumptions (Details) - LTIP linked to TRS - $ / shares | 3 Months Ended | 12 Months Ended |
Mar. 31, 2019 | Dec. 31, 2018 | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Risk-free interest rate | 2.48% | 2.29% |
Expected life (in years) | 3 years | 3 years |
Expected volatility | 15.80% | 17.00% |
Range of expected volatility for Peer Group, minimum rate | 15.00% | 15.10% |
Range of expected volatility for Peer Group, maximum rate | 73.20% | 26.20% |
Grant date fair value (in dollars per share) | $ 41.07 | $ 38.20 |
Income taxes (Details)
Income taxes (Details) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2017 | |
Income Tax Contingency [Line Items] | |||
Effective income tax, percent | 20.00% | 24.00% | |
Federal income tax rate | 21.00% | 35.00% | |
Hawaiian Electric Company, Inc. and Subsidiaries | |||
Income Tax Contingency [Line Items] | |||
Effective income tax, percent | 22.00% | 25.00% |
Cash flows (Details)
Cash flows (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Supplemental disclosures of cash flow information | ||
Interest paid to non-affiliates, net of amounts capitalized | $ 21 | $ 19 |
Income taxes paid (including refundable credits) | 4 | 3 |
Income taxes refunded (including refundable credits) | 4 | 0 |
Supplemental disclosures of noncash activities | ||
Estimated fair value of noncash contributions in aid of construction (investing) | 0 | 3 |
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | 36 | 48 |
Loans transferred from held for investment to held for sale (investing) | 0 | 1 |
Common stock issued (gross) for director and executive/management compensation (financing) | 3 | 3 |
Real estate transferred from property, plant and equipment to other assets held-for-sale (investing) | 9 | 0 |
Transfer of retail repurchase agreements to deposit liabilities (financing) | 0 | 102 |
Hawaiian Electric Company, Inc. and Subsidiaries | ||
Supplemental disclosures of cash flow information | ||
Interest paid to non-affiliates, net of amounts capitalized | 12 | 12 |
Income taxes paid (including refundable credits) | 5 | 5 |
Income taxes refunded (including refundable credits) | 4 | 0 |
Supplemental disclosures of noncash activities | ||
Estimated fair value of noncash contributions in aid of construction (investing) | 0 | 3 |
Unpaid invoices and accruals for capital expenditures, balance, end of period (investing) | $ 29 | $ 29 |
Fair value measurements - Summa
Fair value measurements - Summary of financial assets and liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Financial assets | ||
Available-for-sale investment securities | $ 1,348,263 | $ 1,388,533 |
Held-to-maturity investment securities | 142,333 | 142,057 |
Financial liabilities | ||
Short-term borrowings—other than bank | 110,399 | 73,992 |
Other bank borrowings | 89,870 | 110,040 |
Carrying or notional amount | ||
Financial assets | ||
Available-for-sale investment securities | 1,348,263 | 1,388,533 |
Held-to-maturity investment securities | 140,203 | 141,875 |
Stock in Federal Home Loan Bank | 9,434 | 9,958 |
Loans, net | 4,812,019 | 4,792,707 |
Mortgage-servicing rights | 7,897 | 8,062 |
Derivative assets | 38,755 | 10,180 |
Financial liabilities | ||
Deposit liabilities | 780,296 | 827,841 |
Short-term borrowings—other than bank | 110,399 | 73,992 |
Other bank borrowings | 89,870 | 110,040 |
Long-term debt, net | 1,880,339 | 1,879,641 |
Derivative liabilities | 50,815 | 34,132 |
Carrying or notional amount | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,418,973 | 1,418,802 |
Short-term borrowings | 55,999 | 25,000 |
Estimated fair value | ||
Financial assets | ||
Available-for-sale investment securities | 1,348,263 | 1,388,533 |
Held-to-maturity investment securities | 142,333 | 142,057 |
Stock in Federal Home Loan Bank | 9,434 | 9,958 |
Loans, net | 4,857,031 | 4,802,053 |
Mortgage-servicing rights | 13,046 | 13,618 |
Derivative assets | 472 | 91 |
Financial liabilities | ||
Deposit liabilities | 773,168 | 817,667 |
Short-term borrowings—other than bank | 110,399 | 73,992 |
Other bank borrowings | 89,867 | 110,037 |
Long-term debt, net | 1,968,642 | 1,904,261 |
Derivative liabilities | 1,301 | 630 |
Estimated fair value | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,499,417 | 1,443,968 |
Short-term borrowings | 55,999 | 25,000 |
Estimated fair value | Level 1 | ||
Financial assets | ||
Available-for-sale investment securities | 0 | 0 |
Held-to-maturity investment securities | 0 | 0 |
Stock in Federal Home Loan Bank | 0 | 0 |
Loans, net | 0 | 0 |
Mortgage-servicing rights | 0 | 0 |
Derivative assets | 0 | 0 |
Financial liabilities | ||
Deposit liabilities | 0 | 0 |
Short-term borrowings—other than bank | 0 | 0 |
Other bank borrowings | 0 | 0 |
Long-term debt, net | 0 | 0 |
Derivative liabilities | 141 | 34 |
Estimated fair value | Level 1 | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 0 | 0 |
Short-term borrowings | 0 | 0 |
Estimated fair value | Level 2 | ||
Financial assets | ||
Available-for-sale investment securities | 1,320,293 | 1,364,897 |
Held-to-maturity investment securities | 142,333 | 142,057 |
Stock in Federal Home Loan Bank | 9,434 | 9,958 |
Loans, net | 8,146 | 1,809 |
Mortgage-servicing rights | 0 | 0 |
Derivative assets | 472 | 91 |
Financial liabilities | ||
Deposit liabilities | 773,168 | 817,667 |
Short-term borrowings—other than bank | 110,399 | 73,992 |
Other bank borrowings | 89,867 | 110,037 |
Long-term debt, net | 1,968,642 | 1,904,261 |
Derivative liabilities | 1,160 | 596 |
Estimated fair value | Level 2 | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 1,499,417 | 1,443,968 |
Short-term borrowings | 55,999 | 25,000 |
Estimated fair value | Level 3 | ||
Financial assets | ||
Available-for-sale investment securities | 27,970 | 23,636 |
Held-to-maturity investment securities | 0 | 0 |
Stock in Federal Home Loan Bank | 0 | 0 |
Loans, net | 4,848,885 | 4,800,244 |
Mortgage-servicing rights | 13,046 | 13,618 |
Derivative assets | 0 | 0 |
Financial liabilities | ||
Deposit liabilities | 0 | 0 |
Short-term borrowings—other than bank | 0 | 0 |
Other bank borrowings | 0 | 0 |
Long-term debt, net | 0 | 0 |
Derivative liabilities | 0 | 0 |
Estimated fair value | Level 3 | Hawaiian Electric Company, Inc. and Subsidiaries | ||
Financial liabilities | ||
Long-term debt, net | 0 | 0 |
Short-term borrowings | $ 0 | $ 0 |
Fair value measurements - Asset
Fair value measurements - Assets and liabilities measured on a recurring basis (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Derivative assets | ||
Available-for-sale investment securities | $ 1,348,263 | $ 1,388,533 |
Corporate bonds | ||
Derivative assets | ||
Available-for-sale investment securities | 50,462 | 49,132 |
Mortgage revenue bonds | ||
Derivative assets | ||
Available-for-sale investment securities | 27,970 | 23,636 |
Fair value measurements on a recurring basis | Level 1 | ||
Derivative liabilities | ||
Derivative liabilities | 141 | 34 |
Fair value measurements on a recurring basis | Level 1 | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Derivative assets | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | Bank | Interest rate lock commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 141 | 34 |
Fair value measurements on a recurring basis | Level 1 | Other | Interest rate swap | ||
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | Mortgage-related securities - FNMA, FHLMC and GNMA | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | U.S. Treasury federal agency obligations | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | Corporate bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 1 | Mortgage revenue bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 2 | ||
Derivative liabilities | ||
Derivative liabilities | 1,160 | 596 |
Fair value measurements on a recurring basis | Level 2 | Interest rate swap | ||
Derivative liabilities | ||
Derivative liabilities | 1,130 | |
Fair value measurements on a recurring basis | Level 2 | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 1,320,293 | 1,364,897 |
Derivative assets | 472 | 91 |
Fair value measurements on a recurring basis | Level 2 | Bank | Interest rate lock commitments | ||
Derivative assets | ||
Derivative assets | 463 | 91 |
Derivative liabilities | ||
Derivative liabilities | 1 | 0 |
Fair value measurements on a recurring basis | Level 2 | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 9 | 0 |
Derivative liabilities | ||
Derivative liabilities | 29 | 9 |
Fair value measurements on a recurring basis | Level 2 | Other | Interest rate swap | ||
Derivative liabilities | ||
Derivative liabilities | 587 | |
Fair value measurements on a recurring basis | Level 2 | Mortgage-related securities - FNMA, FHLMC and GNMA | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 1,128,987 | 1,161,416 |
Fair value measurements on a recurring basis | Level 2 | U.S. Treasury federal agency obligations | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 140,844 | 154,349 |
Fair value measurements on a recurring basis | Level 2 | Corporate bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 50,462 | 49,132 |
Fair value measurements on a recurring basis | Level 2 | Mortgage revenue bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | ||
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 27,970 | 23,636 |
Derivative assets | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Bank | Interest rate lock commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Bank | Forward commitments | ||
Derivative assets | ||
Derivative assets | 0 | 0 |
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Other | Interest rate swap | ||
Derivative liabilities | ||
Derivative liabilities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Mortgage-related securities - FNMA, FHLMC and GNMA | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | U.S. Treasury federal agency obligations | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Corporate bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | 0 | 0 |
Fair value measurements on a recurring basis | Level 3 | Mortgage revenue bonds | Bank | ||
Derivative assets | ||
Available-for-sale investment securities | $ 27,970 | $ 23,636 |
Fair value measurements - Addit
Fair value measurements - Additional Information (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019USD ($)instrument | Mar. 31, 2018USD ($) | |
Measurement Input, Credit Spread | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Weighted average discount rate | 0.0404 | |
Mortgage revenue bonds | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Beginning balance | $ 23,636 | $ 15,427 |
Principal payments received | 0 | 0 |
Purchases | 4,334 | 0 |
Unrealized gain (loss) included in other comprehensive income | 0 | 0 |
Ending balance | $ 27,970 | $ 15,427 |
Mortgage revenue bonds | Bank | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Number of financial instruments held | instrument | 2 |
Fair value measurements - Ass_2
Fair value measurements - Assets Measured on a Nonrecurring Basis (Details) - USD ($) | Mar. 31, 2019 | Dec. 31, 2018 | Mar. 31, 2018 |
Estimated fair value | |||
Fair value measurements on a recurring basis | |||
Loans, net | $ 4,857,031,000 | $ 4,802,053,000 | |
Estimated fair value | Level 1 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 0 | 0 | |
Estimated fair value | Level 2 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 8,146,000 | 1,809,000 | |
Estimated fair value | Level 3 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 4,848,885,000 | 4,800,244,000 | |
Fair value measurements on a nonrecurring basis | American Savings Bank (ASB) | |||
Fair value measurements on a recurring basis | |||
Adjustments to fair value of loans held for sale | 0 | $ 0 | |
Fair value measurements on a nonrecurring basis | Level 1 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 0 | 0 | |
Real estate acquired in settlement of loans | 0 | ||
Fair value measurements on a nonrecurring basis | Level 2 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 0 | 0 | |
Real estate acquired in settlement of loans | 0 | ||
Fair value measurements on a nonrecurring basis | Level 3 | |||
Fair value measurements on a recurring basis | |||
Loans, net | 237,000 | 77,000 | |
Real estate acquired in settlement of loans | 186,000 | ||
Fair value measurements on a nonrecurring basis | Estimated fair value | |||
Fair value measurements on a recurring basis | |||
Loans, net | $ 237,000 | 77,000 | |
Real estate acquired in settlement of loans | $ 186,000 |
Fair value measurements - Sum_2
Fair value measurements - Summary of Level 3 financial instruments (Details) - Level 3 - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2019 | Dec. 31, 2018 | |
Fair value measurements | ||
Fair value | $ 237 | $ 77 |
Fair value of collateral | Residential loan | ||
Fair value measurements | ||
Fair value | $ 192 | |
Appraised value, selling cost | 7.00% | |
Fair value of collateral | Commercial loans | ||
Fair value measurements | ||
Fair value | $ 45 | |
Fair value of collateral | Home equity line of credit | ||
Fair value measurements | ||
Fair value | $ 77 | |
Appraised value, selling cost | 7.00% | |
Fair value of collateral | Real estate acquired in settlement of loans | ||
Fair value measurements | ||
Fair value | $ 186 | |
Appraised value, selling cost | 7.00% |